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
FLLFull House Resorts, Inc.
$2.79$101M
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
HomeStocksFLLCash Flow

Full House Resorts, Inc. (FLL) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow remains highly volatile and largely negative, with a peak capital expenditure intensity of 48.2% of revenue in 2023Q4 that continues to outpace internal cash generation.

FLL 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 Operations15.64M9.97M13.85M22.34M4.38M29.5M8.99M10.47M9.82M7.14M7.92M7.51M7.56M12.28M-4.3M27.01M18.07M11.65M2.28M4.11M-113.66K2.37M771.06K448K1.77M1.96M1.58M-1.3M2.4M2.1M-500K
Operating CF Margin %-3.3%4.74%9.27%2.68%16.38%7.16%6.33%5.99%4.43%5.42%6.03%6.23%8.48%-3.34%25.61%54.92%61.3%23.54%43%-2.94%63.99%21.5%13.42%36.78%39.28%40.25%-36.11%52.17%25.3%-6.49%
Operating CF Growth %111.76%-27.99%-38.04%410.51%-85.16%228.15%-14.12%6.57%37.53%-9.81%5.47%-0.69%-38.42%385.49%-115.93%49.49%55.01%411.88%-44.63%3718.37%-104.8%207.17%72.11%-74.72%-9.7%24.29%221.45%-154.17%14.29%520%58.33%
Net Income-38.58M-40.2M-40.67M-24.9M-14.8M11.71M147K-5.82M-4.37M-5.03M-5.09M-1.32M-20.84M-3.96M27.83M2.34M7.67M4.77M1.62M940.59K639.67K839.34K319.79K193.2K955.76K-2.45M155.09K-1M700K1M-800K
Depreciation & Amortization42.56M42.61M44.87M34.68M7.93M7.22M7.67M8.33M8.4M8.6M7.93M7.89M9.18M9.39M6.88M4.2M1.05M1.07M1.21M1.27M75.08K76.96K102.26K176.56K216.55K572.37K586.48K700K800K600K500K
Stock-Based Compensation2.16M1.74M001.69M966K405K348K632K525K409K343K528K643K1.26M748.33K17.46K309.29K799.06K000000000000
Deferred Taxes444K530K262K660K-31K2.43M-92K0476K-150K631K350K2.07M4M-41.19M17.17M12.48M2.01M941.8K171.13K-283.86K189.06K166.87K86.15K0-1.08M319.18K-500K100K00
Other Non-Cash Items16.39M14.52M4.16M6.74M9.97M2.68M2.56M2.42M1.54M2.41M1.57M768K11.35M1.85M4.67M2.4M16.68K2.15M-1.8M1.16M3.45M171.21K-34.97K-171.32K-75.91K5.15M479.54K-500K-100K400K0
Working Capital Changes-7.33M-9.23M5.22M5.17M-379K4.5M-1.69M5.19M3.15M784K2.48M-528K5.28M354K-3.75M147.84K-3.16M1.35M-491.78K541.63K-66.53K1.09M217.11K163.41K675.47K-225.98K38.55K-1.1M1.3M100K-200K
Change in Receivables1.51M1.39M19K-2.19M611K211K-2.7M-171K-275K149K-445K193K296K788K2.84M-701.64K-1.39M-1.2M-277.98K000000000000
Change in Inventory0000-2.28M-1.41M00217K-403K-5K-1.01M1.16M-52K-4.3M0000000000000000
Change in Payables4.33M3.42M10.25M6.22M1.24M9.5M-1.44M02.73M1.19M2.3M-3.07M1.75M-2.36M-567K0000000000000000
Cash from Investing-10.17M-10.32M-45.67M-198.76M-172.11M-37.22M-2.62M-8.67M-17.43M-11.21M-28.51M-14.8M-8.92M-6.47M45.27M-22.73M-496.63K-383.26K13.49M-10.43M-2.58M-1.56M-247.13K330.38K-256.5K-2M-962.5K-100K100K-500K9.6M
Capital Expenditures-11.13M0-52.58M-199.11M-170.94M-36.99M-2.64M-8.09M-17.05M-11.07M-31.86M-11.35M-9.57M-6.5M-4.28M-3.25M-360.48K-404.68K-2.64M-732.73K-139.03K-463.15K00-16.5K0-2.56K0-4M00
CapEx % of Revenue3.69%4.18%18%82.6%104.69%20.53%2.1%4.89%10.4%6.86%21.83%9.11%7.88%4.49%3.32%3.08%1.1%2.13%27.32%7.66%3.6%12.51%--0.34%-0.07%-86.96%--
Acquisitions007M0000000-28.37M00049.66M-19.44M-5.12M06.96M000000000000
Investments-------------------------------
Other Investing959K-10.32M-87K355K-1.18M-226K19K-582K-379K-141K31.72M-3.45M643K29K-108K-35.4K4.99M21.42K2.01M-9.7M-2.44M-1.1M-247.13K330.38K-240K-200K-959.93K-100K4.1M-500K9.6M
Cash from Financing-4.81M801K-1.5M59.03M93.62M235.31M1.48M7.42M8.33M-3.06M33.05M6.23M2.07M-11.48M-35.07M-2.87M-13.47M-7.38M-18.43M-7.82M21.53M000-1.22M450K-600K800K-3.9M-300K-8.4M
Debt Issued (Net)-2.14M483K-1.69M59.03M101.49M201.42M1.47M8.38M-2.97M-2.7M29.88M6.62M2.33M-11.25M-28.19M8.5M-1.45M-7.23M-16.93M-4.78M0000-1.22M450K-600K800K-3.9M-300K-8.4M
Equity Issued (Net)112K502K448K79K187K42.97M29K011.44M04.64M000000-151.89K-1.5M021.53M0000000000
Dividends Paid0000000000000000000-3.04M00000000000
Share Repurchases00000000000000000-151.89K-1.5M000000000000
Other Financing-2.78M-184K-252K-78K-8.05M-9.09M-24K-963K-139K-356K-1.47M-391K-266K-230K-6.89M-11.37M-12.02M00000000000000
Net Change in Cash660K449K-33.57M-117.38M-74.12M227.59M7.85M9.22M724K-7.13M12.46M-1.06M703K-5.67M5.9M1.41M4.1M3.89M-2.67M-14.14M18.84M808.9K523.93K778.38K296.63K412.28K16.34K-700K-3.9M-300K700K
Free Cash Flow3.14M-2.68M-38.74M-126.24M-166.56M-7.49M6.35M2.38M-7.23M-3.93M-23.95M-3.85M-2.01M5.78M-8.58M23.76M17.71M11.25M-365.22K3.38M-252.69K1.91M771.06K448K1.76M1.96M1.58M-1.3M-1.6M2.1M-500K
FCF Margin %1.04%-0.89%-13.26%-52.37%-102.01%-4.16%5.06%1.44%-4.41%-2.44%-16.4%-3.09%-1.65%4%-6.66%22.53%53.82%59.17%-3.78%35.34%-6.55%51.48%21.5%13.42%36.43%39.28%40.18%-36.11%-34.78%25.3%-6.49%
FCF Growth %113.06%93.08%69.31%24.21%-2124.68%-217.85%166.82%132.95%-84.03%83.6%-522.76%-91.67%-134.68%167.41%-136.12%34.17%57.39%3180.36%-110.81%1437.52%-113.26%147.1%72.11%-74.48%-10.54%24.49%221.25%18.75%-176.19%520%68.75%
FCF per Share0.09-0.07-1.11-3.66-4.85-0.210.230.09-0.27-0.17-1.22-0.20-0.100.29-0.441.230.930.59-0.020.17-0.020.160.070.040.160.180.14-0.12-0.150.20-0.05
FCF Conversion (FCF/Net Income)-0.08x-0.25x-0.34x-0.90x-0.30x2.52x61.16x-1.80x-2.25x-1.42x-1.55x-5.70x-0.36x-3.10x-0.15x11.53x2.36x2.44x1.41x4.37x-0.18x2.82x0.99x2.32x1.85x-0.80x10.18x0.87x3.43x2.10x0.63x
Interest Paid19.44M0000009.55M0000001.88M2.01M0102.76K440.56K000000000000
Taxes Paid0000000000000021.88M4.71M8.26M671.49K815.21K000000000000

Key Metrics

Growth RegimeDecelerating
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

High leverage execution risk

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Lacks Cash Support

According to the company's reported financial statements, the persistent gap between net income and operating cash flow, highlighted by an OCF/NI ratio that frequently swings into negative territory, suggests that accounting losses are not being offset by robust underlying cash generation from core gaming operations.

The frequent divergence between net income and operating cash flow indicates that the company's reported losses are exacerbated by non-cash charges, yet the inability to consistently generate positive operating cash flow suggests fundamental operational strain. Investors should monitor whether this disconnect reflects high maintenance costs or an inability to convert gaming revenue into actual liquidity.

Free Cash Flow Remains Volatile

Based on FLL's reported figures, free cash flow has remained largely negative over the past ten quarters, with a low point of -$27.0 million in 2024Q1, indicating that the company is currently unable to self-fund its operations or capital requirements through internal cash generation.

The erratic FCF trajectory underscores the company's reliance on external financing to sustain its development pipeline. This pattern suggests that until the major expansion projects reach a steady-state maturity, the company will likely remain in a cash-burning phase that leaves little room for balance sheet deleveraging.

Capital Intensity Weighs on Liquidity

As reported in recent filings, the company's capital expenditure intensity, which peaked at 48.2% of revenue in 2023Q4, demonstrates a heavy reliance on aggressive reinvestment that continues to outpace the cash-generating capacity of the existing regional casino portfolio.

While high CAPEX is expected during a growth phase, the sustained level of spending relative to revenue suggests that the company is locked into a capital-intensive cycle. This warrants further investigation into whether these investments are achieving the projected returns or if they are merely necessary to maintain the competitive viability of aging assets.

Working Capital Volatility Signals Instability

Data from recent financial statements reveals significant swings in working capital, including a -$10.1 million impact in 2026Q1, which suggests that the company's cash conversion cycle is highly sensitive to the timing of operational payments and the management of its regional gaming liabilities.

The volatility in working capital changes may indicate inconsistent cash collection or timing mismatches in vendor payments, which can be particularly dangerous for a company with limited liquidity. This instability appears to be a symptom of the broader operational challenges currently facing the company's regional properties.

FLL — Frequently Asked Questions

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

How much cash does Full House Resorts, Inc. (FLL) generate from operations?

Full House Resorts, Inc. (FLL) generated $10.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Full House Resorts, Inc.'s free cash flow?

Full House Resorts, Inc. (FLL) reported negative free cash flow of $2.7M in 2025, indicating capital requirements exceeded cash from operations.

What is Full House Resorts, Inc.'s capital expenditure (CapEx)?

Full House Resorts, Inc. (FLL) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.