Operating cash flow of $80.3M covered dividends roughly 28.5 times in the latest quarter, but capex consumed 37.1% of operating cash flow and fleet spending has repeatedly pushed free cash flow well below zero.
Excelerate Energy, Inc. (EE) cash flow statement — 7-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 |
|---|
| Cash from Operations | 397.71M | 440.01M | 244.44M | 231.88M | 225.09M | 141.61M | 108.96M | 153.2M |
| Operating CF Growth % | 76.25% | 80.01% | 5.41% | 3.02% | 58.95% | 29.96% | -28.88% | - |
| Operating CF / Revenue % | 28.87% | 35.82% | 28.71% | 20.01% | 9.1% | 15.94% | 25.29% | 28.14% |
| Net Income | 47.76M | 39.2M | 32.88M | 30.41M | 80M | 41.19M | 32.89M | 48.25M |
| Depreciation & Amortization | 149.26M | 129.49M | 98.94M | 128.99M | 129.01M | 128.4M | 116.55M | 102.67M |
| Deferred Taxes | 8.87M | 3M | 3.82M | -3.32M | 2.25M | -966K | 408K | -4.52M |
| Other Non-Cash Items | 66.04M | 126.96M | 126.92M | 113.06M | 27.59M | -439K | -3.08M | 745K |
| Working Capital Changes | -58.78M | 141.36M | -25.34M | -37.26M | -14.72M | -26.57M | -37.39M | 5.11M |
| Capital Expenditures | -373.53M | -1.18B | -113.26M | -312.74M | -119.27M | -36.09M | -41.26M | -47.47M |
| CapEx / Revenue % | 27.12% | 96.27% | 13.3% | 26.98% | 4.82% | 4.06% | 9.58% | 8.72% |
| CapEx / D&A | 2.50x | 9.13x | 1.14x | 2.42x | 0.92x | 0.28x | 0.35x | 0.46x |
| CapEx Coverage (OCF/CapEx) | 1.06x | 0.37x | 2.16x | 0.74x | 1.89x | 3.92x | 2.64x | 3.23x |
| Cash from Investing | -344.87M | -1.18B | -113.26M | -308.63M | -119.27M | -36.09M | -41.26M | -47.47M |
| Acquisitions | 28.66M | -1.02B | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Investments | 11.31B | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | -11.31B | 0 | 0 | 4.1M | 0 | 0 | 0 | 0 |
| Cash from Financing | -155.21M | 744.34M | -149.02M | 111.36M | 341.18M | -124.1M | -31.44M | -126.55M |
| Dividends Paid | -13.3M | -8.51M | -25.9M | -2.63M | -5.41M | 0 | -7.59M | -650K |
| Dividend Payout Ratio % | - | 21.72% | 78.77% | 8.63% | 20.61% | - | 19.59% | 1.19% |
| Debt Issuance (Net) | -2M | 1000K | -1000K | 1000K | -1000K | -1000K | -1000K | -1000K |
| Stock Issued | 0 | 201.83M | 0 | 0 | 412.15M | 0 | 0 | 0 |
| Share Repurchases | -42.63M | 0 | -50M | -52K | 0 | 0 | 0 | 0 |
| Other Financing | -49.07M | -31.46M | 1.08M | -12.72M | 2.58M | -79.35M | 6M | 6.7M |
| Net Change in Cash | -102.29M | 1.34M | -17.96M | 34.49M | 443.99M | -17.41M | 36.27M | -20.82M |
| Exchange Rate Effect | 85K | -597K | -119K | -121K | -3.02M | 1.16M | 0 | 0 |
| Cash at Beginning | 361.19M | 540.13M | 572.46M | 537.97M | 75.28M | 92.7M | 73.27M | 94.09M |
| Cash at End | 376.73M | 541.47M | 554.5M | 572.46M | 519.27M | 75.28M | 109.54M | 73.27M |
| Free Cash Flow | 24.18M | -742.4M | 131.18M | -80.85M | 105.82M | 105.52M | 67.71M | 105.73M |
| FCF Growth % | 102.9% | -665.94% | 262.25% | -176.4% | 0.29% | 55.85% | -35.97% | - |
| FCF Margin % | 1.76% | -60.44% | 15.41% | -6.98% | 4.28% | 11.88% | 15.71% | 19.42% |
| FCF / Net Income % | 50.63% | -1893.94% | 398.99% | -265.85% | 402.78% | 256.63% | 174.71% | 192.85% |
Quick answers to the most common questions about buying EE stock.
Excelerate Energy, Inc. (EE) generated $440.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Excelerate Energy, Inc. (EE) reported negative free cash flow of $742.4M in 2025, indicating capital requirements exceeded cash from operations.
Excelerate Energy, Inc. (EE) spent $1.18B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Excelerate Energy, Inc. (EE) returned $8.5M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Financing dependence on fleet capex
Metrics are mathematically derived from official filings.
Operating Cash Flow Remains Lumpy
Based on EE's reported figures, quarterly operating cash flow ranged from $39.8M to $174.2M over the ten reported quarters, with the latest quarter at $80.3M, a pattern that suggests cash generation tied to LNG throughput and contract timing rather than the steady recovery typical of regulated utilities.
The wide swing in operating cash flow indicates that earnings predictability is weaker than a rate-base utility profile would imply. Quarterly OCF covered declared dividends by roughly 22 to 106 times, which appears comfortable on paper but reflects how small the dividend burden is relative to cash generation. Investors should monitor whether the fixed obligations of the FSRU fleet are reliably covered in weaker quarters.
Fleet Capex Spikes Dominate Cash Use
As reported in financial statements, EE's capital expenditures reached roughly $1.1 billion in the second quarter of 2025 against operating cash flow of $87.1M, a ratio that suggests fleet deployment is funded well beyond internal cash generation.
The capex profile is episodic, with heavy vessel-related outlays concentrated in specific quarters rather than spread evenly. CapEx to OCF ratios ranged from roughly 12% to 163% across the period, meaning the business is not self-funding its growth in most quarters. This pattern may indicate reliance on external capital for fleet expansion, warranting further investigation of how rate base growth converts to durable earnings.
Free Cash Flow Deficit Requires Capital Markets
Based on EE's reported figures, free cash flow turned sharply negative at -$994.2M in the second quarter of 2025 before recovering to $50.5M in the latest quarter, indicating that the fleet build-out depends on external financing windows.
Net debt issuance was modest across most quarters, with only $15.0M of long-term debt issued in 2024Q2 and $9.8M of interest-related borrowing visible in 2026Q1, so the large 2025 deficit appears to have been bridged through financing not fully itemized in the supplied data. The reported 0.64% debt-to-equity figure suggests leverage is currently low, but this may change if further large capex quarters require debt. Access to capital on reasonable terms appears supported by recent equity activity, though this remains an inference from the available figures.
Dividend Coverage Appears Comfortable
According to recent SEC filings, EE's operating cash flow covered dividends paid by 22 to 107 times across the ten reported quarters, with the latest quarter's coverage at 28.5 times against a dividend outflow of $2.8M.
The dividend outflow is small relative to operating cash generation, so payout risk appears limited in the near term. Coverage is strong, but its meaningfulness is limited because the dividend is a minor claim against cash flow that is itself volatile. The more relevant question is whether capital needs for the fleet crowd out shareholder distributions over time.
Cash Flow Quality Overstates Stability
Based on EE's reported figures, the latest quarter's free cash flow of $50.5M sits against a 24.0% sequential revenue decline and a net margin of 3.2%, suggesting that headline cash strength may rest on a narrow and unstable base.
Quarterly OCF is supported in part by working capital timing and commodity pass-through flows that may not recur at the same level. The gap between operating and net margins suggests that cash generated at the operating level does not fully reach equity holders, which could limit flexibility. Investors should monitor whether reported cash strength is sustained through a full cycle of fleet capex and customer payment timing.