Energy Services of America Corporation (ESOA)

ESOA Cash Flow Statement

Financials in millions USD. Fiscal year is October - September.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020
Net Income	18.23	25.11	7.4	3.75	-0.89	2.43
Depreciation & Amortization	10.46	8.98	7.81	6.01	4.89	4.4
Loss (Gain) From Sale of Assets	-0.15	-0.26	-0.03	-0.76	-0.68	-0.58
Stock-Based Compensation	0.03	0.04	-	-	-	-
Provision & Write-off of Bad Debts	0.69	0.69	-	-	-	-
Other Operating Activities	-2.39	-0.21	2.57	2.82	0.36	0.33
Change in Accounts Receivable	-7.64	-18.34	-15.71	-28.34	-3.46	4.58
Change in Accounts Payable	0.44	1.65	1.71	13.03	2.06	2.3
Change in Unearned Revenue	5.95	-0.79	11.72	2.87	-1.7	1.4
Change in Other Net Operating Assets	2.85	1.82	5.6	8.89	0.22	0.12
Operating Cash Flow	28.48	18.68	21.07	8.28	0.8	14.99
Operating Cash Flow Growth	207.07%	-11.35%	154.30%	936.96%	-94.67%	246.34%
Capital Expenditures	-10.26	-8.76	-10.82	-5.31	-6.05	-3.53
Sale of Property, Plant & Equipment	0.71	1.06	0.65	1.07	0.76	0.77
Cash Acquisitions	-21.08	-0.3	-	-4.04	-3.4	-
Investing Cash Flow	-30.63	-8	-10.18	-8.28	-8.69	-2.77
Short-Term Debt Issued	-	-	1.26	4.69	8.03	-
Long-Term Debt Issued	-	-	3.1	-	-	13.14
Total Debt Issued	14.61	-	4.36	4.69	8.03	13.14
Short-Term Debt Repaid	-	-9.66	-	-	-	-3.52
Long-Term Debt Repaid	-	-3.49	-5.19	-4.28	-2.82	-13.93
Total Debt Repaid	-14.09	-13.15	-5.19	-4.28	-2.82	-17.45
Net Debt Issued (Repaid)	0.52	-13.15	-0.84	0.41	5.21	-4.31
Repurchase of Common Stock	-0.04	-0.04	-0.22	-	-	-0.27
Preferred Dividends Paid	-	-	-	-	-0.31	-0.31
Common Dividends Paid	-0.5	-0.99	-0.83	-	-	-
Dividends Paid	-0.5	-0.99	-0.83	-	-0.31	-0.31
Financing Cash Flow	-0.02	-14.19	-1.89	-0.81	4.9	-5.58
Net Cash Flow	-2.17	-3.51	9	-0.8	-2.99	6.64
Free Cash Flow	18.23	9.92	10.25	2.98	-5.25	11.45
Free Cash Flow Growth	2738.64%	-3.16%	244.21%	-	-	1090.45%
Free Cash Flow Margin	4.95%	2.82%	3.37%	1.51%	-4.29%	9.61%
Free Cash Flow Per Share	1.10	0.60	0.61	0.18	-0.39	0.66
Cash Interest Paid	2.14	2.07	2.3	0.85	0.56	0.49
Cash Income Tax Paid	7.02	7.01	0.03	0.05	0.25	0.79
Levered Free Cash Flow	1.03	-3.66	3.11	-2.5	-4.77	11.26
Unlevered Free Cash Flow	2.49	-2.29	4.61	-1.88	-4.33	11.56
Change in Net Working Capital	4.52	14.95	0.52	6.64	2.47	-8.41

Updated Feb 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q