Operating cash flow cumulated $3.48B over the last ten quarters against a net loss of -$362M, but FCF margin remains volatile, swinging from 0.7% to 8.3%, with buybacks of $129M in 2026Q2 despite negative earnings.
Flutter Entertainment plc (FLUT) 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 | 1.33B | 1.18B | 1.6B | 937M | 1.16B | 553M | 1.36B | 549.9M |
| Operating CF Margin % | - | 7.23% | 11.4% | 7.95% | 12.29% | 6.66% | 22.54% | 20.14% |
| Operating CF Growth % | 43.59% | -26.09% | 70.97% | -19.43% | 110.31% | -59.36% | 147.43% | - |
| Net Income | -897M | -407M | 162M | -1.21B | -370M | -757M | -47.29M | 146.72M |
| Depreciation & Amortization | 1.66B | 1.52B | 1.1B | 1.28B | 1.07B | 1.01B | 827.76M | 329.01M |
| Stock-Based Compensation | 236M | 246M | 202M | 190M | 181M | 488M | 71M | 22.42M |
| Deferred Taxes | -289M | -145M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 474M | 404M | 239M | 638M | -28M | -35M | 102.78M | -38.98M |
| Working Capital Changes | 483.26M | -431M | -98M | 35M | 305M | -153M | 406.39M | 90.73M |
| Change in Receivables | 23.25M | 0 | -11M | 23M | -12M | -17M | 24.67M | 17.18M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -36.79M | -20M | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -800.38M | -5.09B | -811M | -602M | -2.52B | -254M | 320.13M | -307.08M |
| Capital Expenditures | -95M | -105M | -144M | -159M | -122M | -122M | -80.82M | -57.69M |
| CapEx % of Revenue | 0.55% | 0.64% | 1.03% | 1.35% | 1.29% | 1.47% | 1.34% | 2.11% |
| Acquisitions | 0 | -2.69B | -160M | 0 | -2.1B | -70M | 596.92M | -139.77M |
| Investments | - | - | - | - | - | - | - | - |
| Other Investing | -704.38M | -2.3B | -517M | -443M | -300M | -62M | -195.97M | -112.63M |
| Cash from Financing | -406.13M | 4.04B | -469M | -113M | 1.78B | 361M | -1.03B | -269.97M |
| Debt Issued (Net) | 214.1M | 5.2B | -264M | 181M | 2.05B | 628M | -1.26B | 108.56M |
| Equity Issued (Net) | -524.96M | -1.12B | -189M | -199M | 6M | -234M | 2.66B | -109.09M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -204.8M |
| Share Repurchases | -537.76M | -1.12B | -219M | -212M | -3M | -252M | 0 | -113.81M |
| Other Financing | -95.28M | -48M | -16M | -95M | -269M | -33M | -2.43B | -64.64M |
| Net Change in Cash | 186M | 323M | 238M | 281M | 309M | 530M | 675.01M | -27.01M |
| Free Cash Flow | 771.14M | 1.08B | 941M | 335M | 734M | 194M | 1.07B | 378.4M |
| FCF Margin % | 4.47% | 6.59% | 6.7% | 2.84% | 7.76% | 2.34% | 17.75% | 13.86% |
| FCF Growth % | 3.93% | 14.67% | 180.9% | -54.36% | 278.35% | -81.9% | 183.19% | - |
| FCF per Share | 4.38 | 6.03 | 5.23 | 1.89 | 4.15 | 1.10 | 8.07 | 4.71 |
| FCF Conversion (FCF/Net Income) | -0.86x | -3.12x | 14.70x | -0.77x | -2.69x | -0.60x | 26.25x | 2.99x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying FLUT stock.
Flutter Entertainment plc (FLUT) generated $1.18B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Flutter Entertainment plc (FLUT) generated $1.08B 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.
Flutter Entertainment plc (FLUT) spent $105.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Flutter Entertainment plc (FLUT) spent $1.12B on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Revenue growth deceleration and margin volatility
Metrics are mathematically derived from official filings.
Earnings Quality Masked by Volatile Accruals
Flutter's operating cash flow exceeded net income in most quarters, with OCF/NI reaching 18.7x in 2025Q4, but the relationship is distorted by large non-cash charges and working capital swings, per reported figures.
The persistent gap between net income and operating cash flow, particularly in loss quarters like 2026Q2 where OCF was $363M against a -$274M net loss, suggests that D&A and working capital movements are the primary drivers of cash generation rather than underlying profitability. This pattern indicates that earnings quality is low, as reported profits are heavily influenced by non-cash items and timing effects, which investors should monitor for sustainability.
Free Cash Flow Recovery After 2025Q3 Dip
Free cash flow rebounded to $349M in 2026Q2 from a low of $25M in 2025Q3, yet the FCF margin remains volatile, swinging from 0.7% to 8.3% over the past year, as per financial statements.
The trajectory shows a sharp recovery in FCF after the 2025Q3 trough, but the margin is still below the 12.5% peak seen in 2024Q4, indicating that cash generation has not fully normalized. The improvement appears driven by working capital inflows rather than operational expansion, as revenue growth has decelerated, suggesting that FCF sustainability is uncertain without margin stabilization.
Light Capital Intensity Masks Growth Investments
Capital expenditures remain minimal, averaging under 1% of revenue across the last ten quarters, with 2026Q2 CapEx/Rev at 0.3%, indicating a low fixed-asset base, as reported in cash flow data.
The low capex intensity suggests that Flutter's business model relies on intangible assets and technology investments that are not captured in traditional capex, potentially understating true capital requirements. This may indicate that growth is being funded through operating cash flow and acquisitions, as seen in the $2.7B acquisition outflow in 2025Q2, rather than organic asset expansion, which warrants monitoring for future capital needs.
Working Capital Swings Drive Cash Volatility
Working capital changes have swung from -$338M in 2025Q1 to +$265M in 2026Q2, creating significant quarterly cash flow volatility, as per reported figures, with no clear trend in efficiency.
The erratic working capital movements, particularly the large negative changes in 2025Q1 and 2025Q2, suggest that Flutter's cash conversion cycle is highly sensitive to timing of customer deposits, payables, and receivables, which may reflect promotional activities and seasonal patterns. This volatility complicates the interpretation of quarterly cash flow and implies that management has limited control over short-term cash generation, as the swings are not aligned with revenue trends.
Aggressive Buybacks Amidst Negative Earnings
Flutter repurchased $129M of shares in 2026Q2 and $355M in 2025Q2, even as net income turned negative, while paying no dividends, based on cash flow statements, signaling a focus on shareholder returns over balance sheet conservatism.
The consistent buyback activity, despite volatile profitability, suggests that management is confident in the company's cash-generating ability, but it also raises questions about capital allocation discipline when earnings are strained. The absence of dividends and the reliance on buybacks may indicate a preference for returning capital through a tax-efficient method, yet the sustainability of this approach depends on maintaining positive operating cash flow, which has been inconsistent.
Cumulative Cash Generation Outpaces Reported Losses
Over the last ten quarters, cumulative operating cash flow reached $3.48B against a cumulative net loss of -$362M, a divergence of over $3.8B, as per financial statements, highlighting the impact of non-cash charges.
The substantial cumulative gap between operating cash flow and net income indicates that reported losses are largely non-cash in nature, primarily due to D&A and other adjustments, which may overstate the deterioration in underlying cash generation. This divergence suggests that the business is still generating significant cash despite accounting losses, but investors should be cautious as the gap could narrow if working capital tailwinds reverse or if impairments occur.
What Could Invalidate the Base Case
Despite strong cash generation, the reliance on working capital swings and buybacks during earnings losses may obscure underlying deterioration, as reported in cash flow data, warranting caution.
The cash flow statement obscures the fact that operating cash flow is heavily influenced by working capital timing and non-cash charges, which may not be sustainable if revenue growth continues to decelerate. Additionally, the aggressive buyback program, funded by cash that could be used for debt reduction or organic investment, may indicate overconfidence in the face of margin erosion, and investors should monitor whether cash generation can persist without promotional spending and favorable working capital movements.