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.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 15.64M | 9.97M | 13.85M | 22.34M | 4.38M | 29.5M | 8.99M | 10.47M | 9.82M | 7.14M | 7.92M | 7.51M | 7.56M | 12.28M | -4.3M | 27.01M | 18.07M | 11.65M | 2.28M | 4.11M | -113.66K | 2.37M | 771.06K | 448K | 1.77M | 1.96M | 1.58M | -1.3M | 2.4M | 2.1M | -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 | -14.8M | 11.71M | 147K | -5.82M | -4.37M | -5.03M | -5.09M | -1.32M | -20.84M | -3.96M | 27.83M | 2.34M | 7.67M | 4.77M | 1.62M | 940.59K | 639.67K | 839.34K | 319.79K | 193.2K | 955.76K | -2.45M | 155.09K | -1M | 700K | 1M | -800K |
| Depreciation & Amortization | 42.56M | 42.61M | 44.87M | 34.68M | 7.93M | 7.22M | 7.67M | 8.33M | 8.4M | 8.6M | 7.93M | 7.89M | 9.18M | 9.39M | 6.88M | 4.2M | 1.05M | 1.07M | 1.21M | 1.27M | 75.08K | 76.96K | 102.26K | 176.56K | 216.55K | 572.37K | 586.48K | 700K | 800K | 600K | 500K |
| Stock-Based Compensation | 2.16M | 1.74M | 0 | 0 | 1.69M | 966K | 405K | 348K | 632K | 525K | 409K | 343K | 528K | 643K | 1.26M | 748.33K | 17.46K | 309.29K | 799.06K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 444K | 530K | 262K | 660K | -31K | 2.43M | -92K | 0 | 476K | -150K | 631K | 350K | 2.07M | 4M | -41.19M | 17.17M | 12.48M | 2.01M | 941.8K | 171.13K | -283.86K | 189.06K | 166.87K | 86.15K | 0 | -1.08M | 319.18K | -500K | 100K | 0 | 0 |
| Other Non-Cash Items | 16.39M | 14.52M | 4.16M | 6.74M | 9.97M | 2.68M | 2.56M | 2.42M | 1.54M | 2.41M | 1.57M | 768K | 11.35M | 1.85M | 4.67M | 2.4M | 16.68K | 2.15M | -1.8M | 1.16M | 3.45M | 171.21K | -34.97K | -171.32K | -75.91K | 5.15M | 479.54K | -500K | -100K | 400K | 0 |
| Working Capital Changes | -7.33M | -9.23M | 5.22M | 5.17M | -379K | 4.5M | -1.69M | 5.19M | 3.15M | 784K | 2.48M | -528K | 5.28M | 354K | -3.75M | 147.84K | -3.16M | 1.35M | -491.78K | 541.63K | -66.53K | 1.09M | 217.11K | 163.41K | 675.47K | -225.98K | 38.55K | -1.1M | 1.3M | 100K | -200K |
| Change in Receivables | 1.51M | 1.39M | 19K | -2.19M | 611K | 211K | -2.7M | -171K | -275K | 149K | -445K | 193K | 296K | 788K | 2.84M | -701.64K | -1.39M | -1.2M | -277.98K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | -2.28M | -1.41M | 0 | 0 | 217K | -403K | -5K | -1.01M | 1.16M | -52K | -4.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 4.33M | 3.42M | 10.25M | 6.22M | 1.24M | 9.5M | -1.44M | 0 | 2.73M | 1.19M | 2.3M | -3.07M | 1.75M | -2.36M | -567K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | -6.47M | 45.27M | -22.73M | -496.63K | -383.26K | 13.49M | -10.43M | -2.58M | -1.56M | -247.13K | 330.38K | -256.5K | -2M | -962.5K | -100K | 100K | -500K | 9.6M |
| Capital Expenditures | -11.13M | 0 | -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 | -463.15K | 0 | 0 | -16.5K | 0 | -2.56K | 0 | -4M | 0 | 0 |
| CapEx % of Revenue | 3.69% | 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% | - | - |
| Acquisitions | 0 | 0 | 7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28.37M | 0 | 0 | 0 | 49.66M | -19.44M | -5.12M | 0 | 6.96M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 959K | -10.32M | -87K | 355K | -1.18M | -226K | 19K | -582K | -379K | -141K | 31.72M | -3.45M | 643K | 29K | -108K | -35.4K | 4.99M | 21.42K | 2.01M | -9.7M | -2.44M | -1.1M | -247.13K | 330.38K | -240K | -200K | -959.93K | -100K | 4.1M | -500K | 9.6M |
| Cash from Financing | -4.81M | 801K | -1.5M | 59.03M | 93.62M | 235.31M | 1.48M | 7.42M | 8.33M | -3.06M | 33.05M | 6.23M | 2.07M | -11.48M | -35.07M | -2.87M | -13.47M | -7.38M | -18.43M | -7.82M | 21.53M | 0 | 0 | 0 | -1.22M | 450K | -600K | 800K | -3.9M | -300K | -8.4M |
| Debt Issued (Net) | -2.14M | 483K | -1.69M | 59.03M | 101.49M | 201.42M | 1.47M | 8.38M | -2.97M | -2.7M | 29.88M | 6.62M | 2.33M | -11.25M | -28.19M | 8.5M | -1.45M | -7.23M | -16.93M | -4.78M | 0 | 0 | 0 | 0 | -1.22M | 450K | -600K | 800K | -3.9M | -300K | -8.4M |
| Equity Issued (Net) | 112K | 502K | 448K | 79K | 187K | 42.97M | 29K | 0 | 11.44M | 0 | 4.64M | 0 | 0 | 0 | 0 | 0 | 0 | -151.89K | -1.5M | 0 | 21.53M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.04M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -151.89K | -1.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -2.78M | -184K | -252K | -78K | -8.05M | -9.09M | -24K | -963K | -139K | -356K | -1.47M | -391K | -266K | -230K | -6.89M | -11.37M | -12.02M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 660K | 449K | -33.57M | -117.38M | -74.12M | 227.59M | 7.85M | 9.22M | 724K | -7.13M | 12.46M | -1.06M | 703K | -5.67M | 5.9M | 1.41M | 4.1M | 3.89M | -2.67M | -14.14M | 18.84M | 808.9K | 523.93K | 778.38K | 296.63K | 412.28K | 16.34K | -700K | -3.9M | -300K | 700K |
| Free Cash Flow | 3.14M | -2.68M | -38.74M | -126.24M | -166.56M | -7.49M | 6.35M | 2.38M | -7.23M | -3.93M | -23.95M | -3.85M | -2.01M | 5.78M | -8.58M | 23.76M | 17.71M | 11.25M | -365.22K | 3.38M | -252.69K | 1.91M | 771.06K | 448K | 1.76M | 1.96M | 1.58M | -1.3M | -1.6M | 2.1M | -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 Share | 0.09 | -0.07 | -1.11 | -3.66 | -4.85 | -0.21 | 0.23 | 0.09 | -0.27 | -0.17 | -1.22 | -0.20 | -0.10 | 0.29 | -0.44 | 1.23 | 0.93 | 0.59 | -0.02 | 0.17 | -0.02 | 0.16 | 0.07 | 0.04 | 0.16 | 0.18 | 0.14 | -0.12 | -0.15 | 0.20 | -0.05 |
| FCF Conversion (FCF/Net Income) | -0.08x | -0.25x | -0.34x | -0.90x | -0.30x | 2.52x | 61.16x | -1.80x | -2.25x | -1.42x | -1.55x | -5.70x | -0.36x | -3.10x | -0.15x | 11.53x | 2.36x | 2.44x | 1.41x | 4.37x | -0.18x | 2.82x | 0.99x | 2.32x | 1.85x | -0.80x | 10.18x | 0.87x | 3.43x | 2.10x | 0.63x |
| Interest Paid | 19.44M | 0 | 0 | 0 | 0 | 0 | 0 | 9.55M | 0 | 0 | 0 | 0 | 0 | 0 | 1.88M | 2.01M | 0 | 102.76K | 440.56K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.88M | 4.71M | 8.26M | 671.49K | 815.21K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
High leverage execution risk
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.
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.
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.
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.
Quick answers to the most common questions about buying FLL stock.
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.
Full House Resorts, Inc. (FLL) reported negative free cash flow of $2.7M in 2025, indicating capital requirements exceeded cash from operations.
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.