VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
EGYVAALCO Energy, Inc.
$4.93$514M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksEGYCash Flow

VAALCO Energy, Inc. (EGY) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow has shifted to a negative $117.3 million in 2026Q1, reflecting a disconnect where capital expenditures are outpacing revenue generation by 124.7%.

EGY Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations140.74M212.67M113.72M223.6M128.85M50.12M27.45M26.47M37.18M6.66M-3.45M38.88M23.39M75.4M93.96M89.58M45.52M23.49M106.58M43.23M64.44M35.9M22.79M22.63M820K2.96M10.46M1.05M-15.28M-903K-1.71M
Operating CF Margin %-59.19%23.74%49.14%36.36%25.17%35.46%27.36%35.42%8.65%-5.77%48.32%18.32%44.54%48.11%42.57%33.85%20.38%62.87%34.57%65.53%42.27%40.33%62.89%8.21%158.77%817.83%127.67%-2568.4%-14.03%-45.4%
Operating CF Growth %4228.36%87.01%-49.14%73.54%157.09%82.58%3.69%-28.79%458.28%292.9%-108.88%66.2%-68.98%-19.75%4.88%96.83%93.74%-77.96%146.53%-32.91%79.48%57.55%0.7%2659.51%-72.31%-71.69%894.3%106.88%-1592.36%47.13%-441.6%
Net Income-142.98M-41.39M58.49M60.35M51.89M81.84M-48.18M2.56M98.23M9.65M-26.55M-158.66M-77.55M43.07M5.34M40.56M42.39M-4.14M29.72M19.05M40.34M29.18M22.94M8.94M445K-3.1M-4.55M-6.57M-1.76M2.34M-359K
Depreciation & Amortization97.89M109.98M143.03M115.3M48.14M21.06M9.56M7.32M6.01M6.83M8.35M33.01M20.09M16.93M19.91M25.6M20.02M20.76M19.06M18.51M7.32M5.37M4.75M5.88M2.13M1.18M10K14K10K493K614K
Stock-Based Compensation4.74M6.21M4.43M3.32M2.2M2.46M114K3.51M2.31M1.1M192K3.81M3.32M3M2.41M2.22M1.9M1.84M2.57M2.18M1.06M00443K0000000
Deferred Taxes-38.47M-29.43M-16.79M-2.86M44.8M-39.98M24.16M14.48M-56.91M-1.26M15.28M1.35M100.68M1.58M9M-25.6M-20.02M-20.76M108K-200K6.78M33K-410K-497K-20K18K-40K163K6K86K0
Other Non-Cash Items157.85M71.89M-4.86M6.62M-19.29M-2.67M34.37M-8.35M-6.35M-1.43M8.55M130.09M13.6M22.49M37.29M35.11M22.04M53.82M15.23M12.48M1.06M6.36M3.53M3.81M579K1.19M4.06M5.37M-11.71M-4.14M-1.59M
Working Capital Changes61.79M95.4M-70.59M40.87M1.1M-12.59M7.42M6.95M-6.11M-8.23M-9.27M29.27M-36.75M-11.68M20.02M11.7M-20.8M-28.02M39.89M-8.79M7.87M-5.01M-8.43M4.06M-2.31M3.67M10.99M2.08M-1.83M325K-369K
Change in Receivables103.08M84.53M-51.36M23.95M3.9M-22.64M15.74M-2.43M-8.35M3.19M-1.05M14.17M-2.56M-9.01M2.13M9.15M-5.89M1.34M10.25M-12.16M-1.16M-1.12M-4.79M3.21M0000000
Change in Inventory-1.97M7.67M7.49M1.39M-1.74M5.02M-2.83M-287K2.48M-2.35M-67K1.36M-1.87M452K-173K442K-603K1.36M-540K-382K-76K230K-502K-384K-471K5K3K-6K-326K-76K194K
Change in Payables22.2M50.91M-13.2M-28.1M23.92M-922K-842K6.01M-3.41M-7.3M-15.46M28.93M-9.5M39K39K-2.57M-7.33M-13.43M25.69M1M13.76M-2.85M2.06M-3.21M0000000
Cash from Investing-249.72M-255.89M-102.12M-97.22M-123.21M-39.06M-24.33M-10.35M-14.13M-1.65M-1.29M-83.01M-101.4M-67.94M-71.84M-28.38M-39.37M-48.97M-42.37M-22.6M-50.05M-16.67M-15.66M-1.92M-15.87M-5.6M-945K-4.8M-695K3.7M1.14M
Capital Expenditures-275.44M-255.89M-103M-97.22M-159.9M-22.5M-4.32M-10.35M-14.13M-1.81M-8.71M-88.94M-92.18M-66.88M-71.92M-31.97M-40.01M-61.34M-25.7M-14.52M-33.24M-13.35M-14.32M-1.88M-15.56M-6.36M-296K-272K-1.41M-995K-588K
CapEx % of Revenue80.2%71.22%21.5%21.36%45.13%11.3%5.58%10.69%13.46%2.35%14.56%110.56%72.19%39.51%36.83%15.19%29.75%53.2%15.16%11.61%33.81%15.71%25.35%5.22%155.76%341.07%23.14%33.01%237.48%15.46%15.63%
Acquisitions25.72M00036.69M000064K-4.86M398K0000000000000000-1.76M00
Investments-------------------------------
Other Investing00877K00-16.56M-20.01M0-14.13M100K7.42M5.93M-9.22M-1.06M78K3.6M639K12.37M-16.66M-8.08M-16.8M-3.33M-1.34M-41K-302K764K-649K-1.48M4.63M4.69M1.73M
Cash from Financing108.14M12.38M-43.05M-56.82M-17.95M-57K-929K-3.65M-8.68M-5.82M-144K441K16.53M-7.73M-28.46M-5.3M-5.48M-19.38M-15.23M-5.16M2.71M-2.92M-2.54M-5.44M12.97M00022.62M-470K924K
Debt Issued (Net)137.32M39.57M-10.48M-7.15M-3.04M000-9.17M-5.83M0015M0000-5M003.5M-2.25M-3.25M-13M20M0000-4.92M918K
Equity Issued (Net)-554K-709K-6.36M-22.9M-3.49M-57K-929K-3.65M486K19K-51K441K-1.87M-7.73M3.33M1.89M510K-8.32M-8.74M-1.16M2.21M1.32M315K-22K00008.96M3.22M0
Dividends Paid-26.6M-26.48M-26.22M-26.77M-9.35M00000000000000000000000-13.66M00
Share Repurchases-554K-709K-6.8M-23.57M-3.81M-1.43M-992K-3.91M-58K-20K-51K0-1.87M-11.46M000-10.09M-8.87M-2.29M00-27K-163K0000000
Other Financing-2.03M000-2.07M00000-93K03.4M0-31.8M-7.19M-5.99M-6.06M-6.49M-4M-3M-2M392K7.58M-7.03M00027.32M1.23M6K
Net Change in Cash-818K-30.76M-31.45M69.4M-12.54M11M2.19M12.47M14.37M-805K-4.88M-43.69M-61.48M-271K-6.34M55.91M664K-44.85M48.98M15.47M17.1M16.31M4.58M15.27M-2.08M-2.64M9.52M-3.75M6.64M2.32M354K
Free Cash Flow-27M-43.22M10.72M126.37M-31.05M11.05M3.12M16.12M23.05M4.85M-12.16M-50.07M-68.79M8.52M22.04M57.61M5.5M-37.85M80.87M28.71M31.19M22.55M8.46M20.75M-14.74M-3.4M10.16M780K-16.7M-1.9M-2.3M
FCF Margin %-7.86%-12.03%2.24%27.77%-8.76%5.55%4.03%16.66%21.96%6.29%-20.33%-62.24%-53.87%5.03%11.29%27.38%4.09%-32.83%47.71%22.96%31.72%26.55%14.98%57.67%-147.56%-182.31%794.68%94.66%-2805.88%-29.49%-61.03%
FCF Growth %-31.3%-503.12%-91.52%506.99%-380.9%254.07%-80.64%-30.04%375.63%139.86%75.72%27.21%-907.19%-61.34%-61.74%946.92%114.54%-146.8%181.67%-7.95%38.3%166.5%-59.22%240.74%-333.65%-133.45%1203.08%104.67%-779.61%17.33%-64%
FCF per Share-0.26-0.420.101.19-0.440.190.050.270.380.08-0.21-0.86-1.200.150.370.990.10-0.661.360.480.520.390.150.37-0.71-0.160.490.04-0.81-0.15-0.26
FCF Conversion (FCF/Net Income)0.19x-5.14x1.97x3.70x2.48x0.61x-0.57x10.33x0.38x0.69x0.13x-0.25x-0.30x1.75x148.90x2.62x1.22x-2.98x3.59x2.27x1.60x1.23x0.99x2.53x1.84x-0.96x-2.30x-0.16x8.68x-0.39x4.76x
Interest Paid3.65M06.71M9.12M1.66M000257K997K1.33M1.34M00000599K633K000000000000
Taxes Paid1.98M037.47M32.78M26.26M20.1M8.74M7.27M12.11M15.15M9.21M15.16M23.04M34.44M-83.31M92.28M35.78M34.44M72.81M000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetHealthy
Cash FlowDeteriorating
Top Statement Risk

Geopolitical and lifting volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Disconnects From Cash

According to recent financial disclosures, VAALCO's operating cash flow to net income ratio has become increasingly erratic, reaching a negative 0.42 in 2026Q1, which highlights a significant divergence between accounting losses and the actual cash-generative capacity of the company's diverse African oil and gas assets.

The wide variance between net income and operating cash flow suggests that non-cash items, such as impairments or deferred tax adjustments, are heavily distorting the reported bottom line. Investors should monitor whether this disconnect reflects temporary accounting noise or a more permanent erosion of the company's ability to convert operational activity into tangible liquidity.

Free Cash Flow Margin Compression

As reported in quarterly filings, VAALCO's free cash flow trajectory has shifted from positive territory to a substantial negative $117.3 million in 2026Q1, indicating that the company's capital-intensive offshore operations are currently consuming more cash than they generate through their primary crude oil lifting activities.

The sharp decline in FCF margins suggests that the company's recent expansion efforts and maintenance requirements are outpacing its current revenue generation. This trend warrants further investigation into whether the current capital expenditure program is sustainable without compromising the company's historically conservative debt profile.

Capital Intensity Outpacing Revenue Growth

Based on the provided data, VAALCO's capital expenditure as a percentage of revenue surged to 124.7% in 2026Q1, a significant increase from the 13.3% observed in 2023Q4, which implies that the company is aggressively reinvesting in its asset base despite a contracting revenue environment.

This high level of capital intensity suggests that the company is prioritizing long-term asset integrity and potential growth over immediate cash preservation. Analysts should consider whether this level of spending is a temporary spike related to integration or a structural shift in the cost required to maintain production levels.

Working Capital Volatility Impacts Liquidity

Data from recent statements indicates that working capital changes have become a major source of cash flow instability, with a $41.9 million outflow in 2026Q1, contrasting sharply with the $114.9 million inflow recorded in 2025Q4, reflecting the inherent unpredictability of the company's lifting-based revenue model.

The significant swings in working capital appear to be driven by the timing of tanker arrivals and the complexities of production sharing contracts. This volatility suggests that the company's short-term liquidity position is highly sensitive to operational logistics rather than just underlying commodity price movements.

Capital Returns Amid Cash Constraints

Based on reported figures, VAALCO has maintained a consistent dividend payout of approximately $6.7 million per quarter, even as operating cash flow turned negative in 2026Q1, which raises questions about the long-term viability of this capital return strategy in a period of operational stress.

The decision to continue dividend payments while facing negative free cash flow may indicate management's confidence in future recovery or a commitment to shareholder returns that could be tested if current headwinds persist. Investors should monitor whether this policy remains prudent if the cash burn continues into subsequent quarters.

EGY — Frequently Asked Questions

Quick answers to the most common questions about buying EGY stock.

How much cash does VAALCO Energy, Inc. (EGY) generate from operations?

VAALCO Energy, Inc. (EGY) generated $212.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is VAALCO Energy, Inc.'s free cash flow?

VAALCO Energy, Inc. (EGY) reported negative free cash flow of $43.2M in 2025, indicating capital requirements exceeded cash from operations.

What is VAALCO Energy, Inc.'s capital expenditure (CapEx)?

VAALCO Energy, Inc. (EGY) spent $255.9M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does VAALCO Energy, Inc. distribute cash to shareholders?

In 2025, VAALCO Energy, Inc. (EGY) returned $26.5M to shareholders via cash dividends and spent $0.7M on share repurchases. This shows the company's commitment to returning capital to its equity investors.