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
FLNGFLEX LNG Ltd.
$29.48$1.6B
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
HomeStocksFLNGCash Flow

FLEX LNG Ltd. (FLNG) Cash Flow Statement

18Y historyFree accessUpdated daily

Cash conversion efficiency has deteriorated significantly, with the OCF/NI ratio falling to 0.50 in 2026Q1, creating a shortfall that necessitates reliance on cash reserves to maintain the $40.6M quarterly dividend.

FLNG 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'08
Cash from Operations102.85M134.85M182.8M175.03M208.87M214.84M89.3M51.53M35.71M-17.72M-1.08M-2.81M-1.26M-4.15M-8.53M531K-7.56M-14.82M-496K
Operating CF Margin %-38.79%51.3%47.18%60.03%62.56%54.3%42.95%46.26%-64.85%---------
Operating CF Growth %-186.4%-26.23%4.44%-16.2%-2.78%140.58%73.32%44.27%301.51%-1542.54%61.59%-122.58%69.61%51.3%-1706.03%107.03%49.01%-2887.9%-
Net Income75.6M74.81M117.68M120.04M188.04M162.21M8.11M16.97M11.78M-10.39M-1.79M-2.48M-2.62M205.47M-298.74M-135.87M-108.68M-10.27M-11.98M
Depreciation & Amortization77.32M76.62M75.48M73.36M72.22M69.83M41.85M28.75M17.41M2K2K3K1K32K116K146K211K250K0
Stock-Based Compensation23K01.06M1.75M0-1.27M284K324K202K115K97K91K215K335K415K0000
Deferred Taxes00000001.71M22K-2.4M-477K-254K628K-209.72M289.39M0000
Other Non-Cash Items-22.81M-1.7M-10.77M-953K-65.81M-22.5M30.02M4.54M-518K111K305K247K32K-3K422K126.86M100.98M1.82M4.34M
Working Capital Changes-27.27M-14.88M-664K-19.16M14.41M6.58M9.05M-764K6.82M-5.16M784K-418K484K-271K-127K9.4M-71K-6.62M7.15M
Change in Receivables-512.68K346K100K0168K-62K149K-5.42M-995K-6.55M204K-205K53K166K513K0000
Change in Inventory-1.25M-4.18M267K169K1.19M-2.8M-970K-1.77M126K-1.04M000000000
Change in Payables3.67M8.51M-1.51M1.71M-222K-1.36M2.79M-10K516K272K579K00000000
Cash from Investing00-4K-2K-5K-265.93M-691.39M-291.54M-584.43M-77.71M-1.2M-208K-543K-518K-23K-23.53M-12.71M-23.91M-300.65M
Capital Expenditures00-4K-2K-5K-265.93M-691.39M-291.54M-584.43M-77.71M-1.2M-209K-543K-525K-23K-23.53M-12.69M-23.48M-300.65M
CapEx % of Revenue0%-0%0%0%77.43%420.39%243.02%756.95%284.36%---------
Acquisitions000000000001K0000-24K-423K0
Investments-------------------
Other Investing0000000-10K-2.96M001K07K01K000
Cash from Financing-125.14M-124.96M-155.61M-96.54M-77.75M123.1M603.32M314M593.86M103.96M08K7M0027.88M4.49M15.2M336.3M
Debt Issued (Net)39.02M37.31M-3.21M93.83M80.26M233.16M633.34M324.42M298.54M-117M007M000000
Equity Issued (Net)001.91M015.42M-7.79M-1.66M00220.99M08K3K009.34M-35K10M350M
Dividends Paid-160.56M-162.27M-161.67M-181.22M-186.09M-98.93M-10.82M-5.41M00000000000
Share Repurchases00000-7.79M-1.66M000000000000
Other Financing-3.6M07.37M-9.14M12.66M-3.34M-17.54M-5.01M295.31M000000-43K4.52M5.2M-13.7M
Net Change in Cash-20.98M10.49M26.66M78.14M131.23M72.21M-136K74M45.14M8.52M-2.28M-3.01M5.21M-4.72M-8.51M4.87M-15.79M-23.82M35.16M
Free Cash Flow102.85M134.85M182.79M175.03M208.86M-51.09M-602.09M-240.02M-548.72M-95.44M-2.28M-3.02M-1.8M-4.68M-8.55M-23M-20.25M-38.3M-301.14M
FCF Margin %30.28%38.79%51.3%47.18%60.03%-14.88%-366.09%-200.07%-710.69%-349.22%---------
FCF Growth %-45.32%-26.23%4.44%-16.2%508.81%91.51%-150.85%56.26%-474.95%-4080.33%24.35%-67.2%61.42%45.29%62.82%-13.59%47.14%87.28%-
FCF per Share1.902.493.383.243.90-0.96-11.09-4.42-13.52-3.10-0.18-0.24-0.14-0.37-0.68-1.91-1.79-3.39-34.33
FCF Conversion (FCF/Net Income)1.36x1.80x1.55x1.46x1.11x1.32x11.02x3.04x3.03x1.70x0.60x1.13x0.48x-0.02x0.03x-0.00x0.07x1.46x0.04x
Interest Paid00105.11M112.53M049M37.08M35.95M061K000000000
Taxes Paid00132K55K0145K176K58K05K000000000

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetHealthy
Cash FlowDeteriorating
Top Statement Risk

Dividend Coverage Sustainability Risk

Earnings Quality and Cash Divergence

As reported in recent financial filings, FLNG's OCF/NI ratio plummeted to 0.50 in 2026Q1, marking a significant departure from the historical trend where operating cash flow consistently exceeded net income by a wide margin, often reaching multiples as high as 2.80 in previous periods.

The sharp decline in the conversion ratio suggests that accounting profits are increasingly decoupled from actual cash generation. Investors should monitor whether this reflects a structural shift in revenue recognition or temporary timing differences in working capital that may persist.

Free Cash Flow Margin Compression

Based on the company's reported figures, FCF margins have experienced a marked contraction, falling to 12.0% in 2026Q1 from a high of 57.5% in 2024Q4, indicating that the firm's ability to generate surplus cash is under significant pressure from current operational headwinds.

This downward trajectory in FCF margins appears to correlate with the broader revenue contraction noted in recent periods. The inability to maintain high cash conversion suggests that the underlying economics of the fleet are becoming less efficient as charter contracts transition.

Working Capital Volatility and Drag

According to quarterly data, working capital changes have become a recurring drag on cash flow, evidenced by the $18.4M outflow in 2026Q1, which contrasts sharply with the positive contributions observed in periods like 2024Q3 when working capital added nearly $1M to the bottom line.

The volatility in working capital suggests potential inefficiencies in collection cycles or shifts in the timing of voyage-related payments. This erratic behavior complicates cash flow forecasting and warrants further investigation into the underlying credit quality of the company's chartering counterparties.

Dividend Sustainability Amidst Cash Constraints

As indicated by the provided financial statements, FLNG has maintained a consistent dividend payout of approximately $40.6M per quarter, even as operating cash flow dropped to $9.7M in 2026Q1, creating a significant shortfall that necessitates reliance on existing cash reserves for distribution.

The current payout policy appears increasingly disconnected from the company's immediate cash-generating capacity. If operating cash flow does not recover, the reliance on the $447M cash buffer to fund dividends may eventually constrain the company's financial flexibility and future capital allocation options.

FLNG — Frequently Asked Questions

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

How much cash does FLEX LNG Ltd. (FLNG) generate from operations?

FLEX LNG Ltd. (FLNG) generated $134.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is FLEX LNG Ltd.'s free cash flow?

FLEX LNG Ltd. (FLNG) generated $134.9M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is FLEX LNG Ltd.'s capital expenditure (CapEx)?

FLEX LNG Ltd. (FLNG) 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.

How does FLEX LNG Ltd. distribute cash to shareholders?

In 2025, FLEX LNG Ltd. (FLNG) returned $162.3M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.