Filing Flows

Filing Flows › Companies › Empery Digital › Cash flow

Empery Digital cash flow, quarter by quarter

Latest: Q3 2026 · from the cash-flow statements filed with the SEC

Free cash flow−$15.0M in Q3 2026 · −$28.4M over twelve months

Operating cash flow−$15.0M
Capital spending−$6K
Free cash flow−$15.0M
Cash / net income-0.6×
Cash conversion cycle-161 days

Analysis

In Q3 2026, Empery Digital generated −$15.0M of operating cash flow and spent $6K on capital projects, leaving free cash flow of −$15.0M. That is $7.3M less than in Q3 2025 (−$7.6M).

Over the twelve months to Sep 30, 2026, operating cash flow was −$28.4M; the largest uses were buybacks ($111M), operating cash flow ($28.4M), net borrowing (+) / repaid (−) ($30K); besides operations, cash came from other investing ($189M), other financing ($9.7M); the cash balance rose by $59.2M.

Operating cash flow was −$15.0M against net income of $24.0M — -0.6× profit, less cash than reported earnings, worth checking against working capital. The largest differences: accrued liabilities −$853K, payables +$411K, receivables +$15K.

Its cash conversion cycle was -161 days (receivables 45 + inventory 101 − payables 307): suppliers fund its working capital.

Free cash flow

Empery Digital: free cash flow by quarterEmpery Digital: free cash flow by quarter−$3.8MQ4 2024−$3.8MQ1 2025−$3.7MQ2 2025−$7.6MQ3 2025−$3.0MQ4 2025−$3.5MQ1 2026−$6.9MQ2 2026−$15.0MQ3 2026
Operating cash flow less capital spending.
Empery Digital: operating cash flow against capital spendingEmpery Digital: operating cash flow against capital spendingOperating cash flowCapital spending−$3.8M$36KQ4 2024−$3.6M$202KQ1 2025−$3.7M$3KQ2 2025−$7.6M−$3Q3 2025−$3.0M$3Q4 2025−$3.5M$24KQ1 2026−$6.9M$2Q2 2026−$15.0M$6KQ3 2026
Latest (Q3 2026): Operating cash flow −$15.0M, Capital spending $6K.

Capital allocation, year by year

Empery Digital: where the cash came from (up) and went (down), by fiscal yearEmpery Digital: where the cash came from (up) and went (down), by fiscal yearOperating cash flowNet borrowingShares issuedAsset salesCapital spendingBuybacksFY2021: Operating cash flow −$24.2MFY2021: Net borrowing −$2.0MFY2021: Shares issued $735KFY2021: Capital spending −$825K$735KFY2021FY2022: Operating cash flow −$33.6MFY2022: Shares issued $40KFY2022: Capital spending −$799K$40KFY2022FY2023: Operating cash flow −$29.6MFY2023: Net borrowing $3.8MFY2023: Shares issued $281KFY2023: Capital spending −$950K$4.1MFY2023FY2024: Operating cash flow −$16.0MFY2024: Net borrowing −$49KFY2024: Asset sales $24KFY2024: Capital spending −$312K$24KFY2024FY2025: Operating cash flow −$17.8MFY2025: Net borrowing $49.6MFY2025: Asset sales $135KFY2025: Capital spending −$205KFY2025: Buybacks −$96.3M$49.8MFY2025
Over these 5 years operating cash flow totalled −$121M; the largest uses were operating cash flow ($121M) and buybacks ($96.3M). Cash-flow statements as filed.

Cash runway and the debt wall

Cash & investments$78.1M
Debt$35K
Net cash$78.0M
Due within a year$11K
Cash runway2.8 years

Empery Digital is burning cash: its operations consume cash, a free cash flow of −$28.4M a year at the current rate against $78.1M of cash and investments: a runway of about 2.8 years; $11K of debt also comes due within a year, which the cash covers before any new financing.

Empery Digital: debt maturities by year (FY2025)Empery Digital: debt maturities by year (FY2025)$11KYear 1$11KYear 2$11KYear 3$2KYear 4
Principal due in each year as disclosed in the annual report, against $78.1M of cash and investments now.

Where the cash came from and went

Empery Digital: sources (+) and uses (−) of cash, Q3 2026Empery Digital: sources (+) and uses (−) of cash, Q3 2026Other investing$109MCash drawn (+) / kept (−)−$74.5MOther financing−$30.0MOperating cash flow−$15.0MNet borrowing (+) / repaid (−)$10.0MCapital spending−$6K
Empery Digital: sources (+) and uses (−) of cash, TTM to Q3 2026Empery Digital: sources (+) and uses (−) of cash, TTM to Q3 2026Other investing$189MBuybacks−$111MCash drawn (+) / kept (−)−$59.2MOperating cash flow−$28.4MOther financing$9.7MNet borrowing (+) / repaid (−)−$30KCapital spending−$29K

From profit to cash

Empery Digital: net income to operating cash flow, Q3 2026Empery Digital: net income to operating cash flow, Q3 2026Net income$24.0MDepreciation & amortization$10KOther non-cash$8KReceivables$15KInventory$8KPayables$411KAccrued liabilities−$853KOther liabilities$2KOperating cash flow−$15.0M
Non-cash charges are added back; money tied up in receivables or inventory is subtracted.
QuarterReceivable daysInventory daysPayable daysCash conversion cycle
Q3 202645101307-161
Q2 2026642241404-1115
Q1 2026752061265-984
Q4 2025710156317550
Q3 2025409231269371
Q4 202421461058

Every quarter

QuarterOperating cash flowCapital spendingBuybacksNet borrowing (+) / repaid (−)Shares issuedCash drawn (+) / kept (−)Free cash flow
Q3 2026−$15.0M−$6K—$10.0M—−$74.5M−$15.0M
Q2 2026−$6.9M−$2−$9.8M−$27K—$2.1M−$6.9M
Q1 2026−$3.5M−$24K−$44.2M−$10.0M—$3.3M−$3.5M
Q4 2025−$3.0M−$3−$56.9M−$2K—$9.9M−$3.0M
Q3 2025−$7.6M$3−$38.9M−$35.0M—−$7.0M−$7.6M
Q2 2025−$3.7M−$3K−$109K−$2K—$5.8M−$3.7M
Q1 2025−$3.6M−$202K−$402K−$2K—−$15.4M−$3.8M
Q4 2024−$3.8M−$36K—−$2K−$10.8M$3.6M−$3.8M

Empery Digital: income statement and cash flow

Empery Digital, Q3 2026: revenue $100K (-50% year over year). The chart follows the revenue to costs, profit and cash.

Empery Digital: every quarter, Q/Q and Y/Y → Open in the app

Read automatically from the company’s XBRL cash-flow statements; quarterly figures for the fourth quarter are the year less the first three. Errors are possible. Not investment advice.