Cash flow generation is highly volatile, characterized by a 2025Q1 CapEx/Revenue ratio of 69.3% and a significant seasonal reliance on deferred revenue to manage liquidity.
| 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 | 422.35M | 327.47M | 373.41M | 325.68M | 407.67M | 201.23M | -416.54M | 403.04M | 350.74M | 331.18M | 357.43M | 342.22M | 337.1M | 324.46M | 285.93M | 218.18M | 182.12M | 185.2M | 215.59M | 181.71M | 166.42M | 160.55M | 148.16M | 134.92M | 146.47M | 124.97M | 114.12M | 124M | 128.9M | 96.5M | 94.2M |
| Operating CF Margin % | - | 10.56% | 13.78% | 18.11% | 22.43% | 15.04% | -229.43% | 27.33% | 26.01% | 25.05% | 27.73% | 27.69% | 29.07% | 28.6% | 26.76% | 21.21% | 18.63% | 20.22% | 21.64% | 18.41% | 20.02% | 28.23% | 27.34% | 26.46% | 29.13% | 26.18% | 24.13% | 28.31% | 30.73% | 36.54% | 37.6% |
| Operating CF Growth % | 47.54% | -12.3% | 14.66% | -20.11% | 102.59% | 148.31% | -203.35% | 14.91% | 5.91% | -7.34% | 4.44% | 1.52% | 3.9% | 13.47% | 31.06% | 19.8% | -1.66% | -14.1% | 18.64% | 9.19% | 3.66% | 8.36% | 9.82% | -7.89% | 17.2% | 9.51% | -7.97% | -3.8% | 33.58% | 2.44% | 11.35% |
| Net Income | -1.65B | -1.55B | -206.66M | 124.56M | 307.67M | -48.52M | -590.24M | 172.37M | 126.65M | 215.48M | 177.69M | 112.22M | 104.22M | 108.2M | 101.22M | 72.16M | -31.57M | 35.43M | 5.71M | -4.49M | 87.48M | 160.85M | 78.31M | 85.89M | 71.42M | 57.89M | 77.81M | 85.8M | 83.4M | 68.5M | 74.2M |
| Depreciation & Amortization | 491.4M | 486.38M | 318.11M | 158M | 153.27M | 148.8M | 157.55M | 170.46M | 155.53M | 153.22M | 131.88M | 125.63M | 124.29M | 122.49M | 127.34M | 123.81M | 126.8M | 132.75M | 125.84M | 130.62M | 90.7M | 55.77M | 50.69M | 44.69M | 41.68M | 42.49M | 39.57M | 35.1M | 32.1M | 21.5M | 19.1M |
| Stock-Based Compensation | 46.46M | 63.54M | 63.61M | 22.61M | 20.59M | 15.43M | -209K | 11.91M | 11.24M | 13.43M | 10.96M | 17.95M | 9.67M | 6.39M | 4.48M | -239K | -89K | -26K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -28.36M | -152.68M | 180.93M | -6.76M | 4.38M | 26.89M | -41.93M | -4.11M | 11.26M | -35.77M | 10.66M | -16.06M | -2.96M | 3.35M | 27.11M | 4.64M | -14.14M | -5.68M | -17.83M | 19.14M | 12.57M | -3.07M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 1.71B | 1.56B | 121.64M | 16.86M | -143.04M | 13.9M | 127.31M | 2.15M | 54.94M | 5.72M | -1.47M | 88.14M | 79.58M | 68.31M | 22.67M | 8.2M | 104.84M | -1.67M | 8.21M | 66.74M | 7.31M | 1.19M | 66K | 3.14M | 14.88M | 11.66M | 0 | 0 | -100K | -100K | -100K |
| Working Capital Changes | -176.02M | -82.28M | -104.21M | 10.4M | 64.8M | 44.72M | -69.01M | 50.26M | -8.89M | -20.91M | 27.71M | 16.23M | 22.31M | 15.71M | 3.12M | 9.62M | -3.73M | 24.4M | -28K | -30.3M | -31.64M | -54.19M | 19.09M | 1.2M | 18.49M | 12.93M | -3.26M | 3.1M | 13.5M | 6.6M | 1M |
| Change in Receivables | -32.3M | -43.83M | -70K | -8.45M | -9.12M | -27.65M | 28.73M | 14.66M | -29.8M | -22.45M | 16.23M | 3.23M | 4.42M | 8.51M | -10.54M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 7.22M | 3.81M | 9.6M | 1.28M | -13.4M | 15.38M | -14.5M | -211K | -1.2M | -3.33M | -1.21M | 607K | 46K | 1.53M | 5.25M | 0 | 0 | 0 | 0 | 0 | 0 | -46K | -1.68M | -1.01M | 221K | -274K | -1.41M | -1.7M | 100K | -200K | 0 |
| Change in Payables | -29.5M | -11.8M | -30.71M | -15.08M | -8.72M | 34.52M | -9.92M | -1.11M | 549K | 1.91M | -407K | 3.24M | 884K | 174K | 170K | -1.14M | 652K | -2.63M | -5.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -393.7M | -487.46M | -472.62M | -220.42M | 126.65M | -57.78M | -120.82M | -600.22M | -189.7M | -184.87M | -161.23M | -177.87M | -165.34M | -105.15M | -80.17M | -90.19M | -71.71M | -15.3M | -77.05M | -78.52M | -1.31B | -75.66M | -220.15M | -39.79M | -55.28M | -84.72M | -93.49M | -109.4M | -68.1M | -296.4M | -46.1M |
| Capital Expenditures | -393.7M | -479.67M | -320.82M | -220.42M | -183.35M | -59.18M | -129.09M | -330.66M | -189.82M | -188.15M | -161.23M | -175.87M | -166.72M | -120.45M | -96.23M | -90.19M | -71.71M | -69.14M | -83.48M | -78.52M | -59.46M | -75.66M | -75.88M | -39.79M | -55.28M | -85.07M | -93.49M | -109.4M | -68.1M | -306.7M | -30.2M |
| CapEx % of Revenue | 12.6% | 15.47% | 11.84% | 12.25% | 10.09% | 4.42% | 71.1% | 22.42% | 14.08% | 14.23% | 12.51% | 14.23% | 14.38% | 10.62% | 9.01% | 8.77% | 7.33% | 7.55% | 8.38% | 7.96% | 7.15% | 13.3% | 14% | 7.8% | 10.99% | 17.82% | 19.77% | 24.98% | 16.23% | 116.13% | 12.06% |
| Acquisitions | 0 | -7.79M | -151.8M | 0 | 0 | 0 | 0 | -270.17M | 112K | 3.28M | 0 | -2M | 0 | 0 | 0 | 0 | 0 | 0 | 6.43M | 0 | -1.25B | 0 | -144.27M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 310M | 1.41M | 8.27M | -330.66M | -41K | -191.43M | -577K | -2M | 1.38M | 15.3M | 16.06M | 0 | 0 | 53.83M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 356K | 0 | 0 | 0 | 10.3M | -15.9M |
| Cash from Financing | 22.67M | 163.2M | 117.97M | -143M | -489.55M | -466.43M | 730.85M | 270.47M | -216.57M | -106.42M | -193.6M | -174.2M | -155.24M | -178.33M | -162.98M | -100.72M | -112.7M | -173.28M | -127.64M | -127.89M | 1.17B | -83.83M | 73.14M | -95.11M | -91.3M | -40.37M | -18.88M | -15.1M | -62.3M | 201.1M | -46.9M |
| Debt Issued (Net) | 301.76M | 238.22M | 253.13M | 0 | -264.25M | -460.75M | 834.88M | 494.38M | 0 | 116.69M | -6M | 0 | 13.85M | -35.78M | -25M | -45.38M | -98.87M | -165.59M | -28.84M | -24.25M | 1.3B | 10.45M | 92.65M | -7.4M | -7.85M | 44.45M | 77.35M | 60.8M | 10.6M | 102.2M | 7.6M |
| Equity Issued (Net) | -4.93M | 0 | 0 | -77.27M | -184.65M | 0 | 0 | 0 | 125K | -4.17M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 683K | 749K | 0 | 73.35M | 435K | 0 | -32.27M | -26.57M | 0 | -7.5M | 157.4M | 0 |
| Dividends Paid | 0 | 0 | -30.76M | -61.11M | -33.45M | 0 | -53.02M | -210.01M | -203.2M | -194.76M | -187.18M | -172.61M | -159.43M | -143.46M | -88.81M | -55.35M | -43.26M | -67.86M | -105.08M | -102.69M | -100.83M | -98.12M | -92.15M | -88.14M | -83.45M | -80.16M | -77.52M | -72.5M | -65.4M | -58.3M | -54.5M |
| Share Repurchases | -4.93M | 0 | 0 | -77.27M | -184.65M | 0 | 0 | -4.25M | -8.43M | -4.17M | -920K | -3.73M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -32.27M | -26.57M | 0 | -7.5M | 0 | 0 |
| Other Financing | -274.16M | -75.02M | -104.4M | -4.62M | -7.2M | -5.68M | -51.01M | -13.89M | -13.5M | -24.18M | -422K | -5.32M | -9.65M | 907K | -49.17M | 5K | 7K | 60.17M | 6.27M | -1.64M | -26.9M | 3.85M | -708K | 0 | 0 | 27.61M | 7.86M | -3.4M | 0 | -200K | 0 |
| Net Change in Cash | 55M | 7.96M | 17.69M | -35.7M | 40.07M | -315.62M | 194.48M | 76.9M | -60.9M | 43.53M | 3.16M | -12.28M | 13.78M | 39.23M | 43.31M | 25.76M | -2.16M | -1.95M | 8.37M | -24.7M | 25.78M | 1.07M | 1.16M | 23K | -109K | -112K | 1.75M | -500K | -62.3M | 201.1M | -46.9M |
| Free Cash Flow | 28.65M | -152.2M | 52.59M | 105.25M | 224.32M | 142.04M | -545.62M | 72.38M | 160.92M | 143.03M | 196.19M | 166.35M | 170.38M | 204.01M | 189.7M | 127.99M | 110.41M | 116.06M | 132.11M | 103.19M | 106.97M | 84.89M | 72.28M | 95.13M | 91.19M | 39.9M | 20.63M | 14.6M | 60.8M | -210.2M | 64M |
| FCF Margin % | 0.92% | -4.91% | 1.94% | 5.85% | 12.34% | 10.61% | -300.53% | 4.91% | 11.93% | 10.82% | 15.22% | 13.46% | 14.69% | 17.98% | 17.75% | 12.44% | 11.29% | 12.67% | 13.26% | 10.46% | 12.87% | 14.93% | 13.34% | 18.65% | 18.13% | 8.36% | 4.36% | 3.33% | 14.49% | -79.59% | 25.55% |
| FCF Growth % | 129.33% | -389.39% | -50.03% | -53.08% | 57.92% | 126.03% | -853.84% | -55.02% | 12.51% | -27.1% | 17.94% | -2.37% | -16.48% | 7.54% | 48.22% | 15.92% | -4.87% | -12.15% | 28.02% | -3.53% | 26% | 17.45% | -24.02% | 4.32% | 128.56% | 93.39% | 41.3% | -75.99% | 128.92% | -428.44% | 14.08% |
| FCF per Share | 0.28 | -1.50 | 0.52 | 2.04 | 3.98 | 2.51 | -9.66 | 1.27 | 2.83 | 2.52 | 3.47 | 2.95 | 3.04 | 3.65 | 3.39 | 2.29 | 2.00 | 2.08 | 2.38 | 1.90 | 1.95 | 1.54 | 1.36 | 1.85 | 1.78 | 0.78 | 0.40 | 0.28 | 1.16 | -4.51 | 1.37 |
| FCF Conversion (FCF/Net Income) | -0.02x | -0.20x | -1.62x | 2.61x | 1.33x | -4.15x | 0.71x | 2.34x | 2.77x | 1.54x | 2.01x | 3.05x | 3.23x | 3.00x | 2.82x | 1.51x | -5.77x | 5.23x | 37.78x | -40.46x | 1.90x | 1.00x | 1.89x | 1.57x | 2.05x | 2.16x | 1.47x | 1.45x | 1.55x | 1.41x | 1.27x |
| Interest Paid | 165.28M | 0 | 247.34M | 135.71M | 137.69M | 174.25M | 130.44M | 85.6M | 84.95M | 85.97M | 82.02M | 84.96M | 104.2M | 90.83M | 101.88M | 153.33M | 129.81M | 118.63M | 121.96M | 138.1M | 90.89M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 24.6M | 0 | 65.06M | 44.98M | 0 | 10.05M | 1.79M | 40.79M | 42.16M | 55.99M | 44.5M | 19.98M | 11.16M | 14.82M | 1.78M | 6.13M | 19.07M | 18.97M | 14.62M | 20.67M | 9.74M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
High Merger Integration Costs
According to recent financial disclosures, the company's OCF/NI ratio has fluctuated wildly, reaching a low of -1.88 in 2025Q2, which highlights a significant disconnect between reported net losses and the actual cash-generative capacity of the underlying regional park assets during the peak operating season.
The extreme volatility in the conversion of net income to operating cash flow suggests that non-cash charges and merger-related accounting adjustments are heavily distorting the bottom line. Investors should monitor whether this gap narrows as integration costs subside, as the current divergence makes it difficult to assess the true cash-generating potential of the combined entity.
As reported in quarterly filings, the FCF margin reached a trough of -157.4% in 2025Q1, illustrating the severe seasonal cash burn inherent in the business model and the heavy capital requirements necessary to maintain the park network during the off-season months.
The trajectory of free cash flow remains highly erratic, reflecting the company's reliance on second and third-quarter performance to offset significant cash outflows during the remainder of the year. This pattern suggests that the company's liquidity position is highly sensitive to seasonal demand, warranting caution until consistent positive FCF generation is demonstrated post-merger.
Based on the provided cash flow data, the company's CapEx/Revenue ratio spiked to 69.3% in 2025Q1, indicating that substantial capital reinvestment is required to maintain the safety and appeal of the aging ride infrastructure across the newly combined regional park footprint.
The high level of capital intensity suggests that a significant portion of cash flow is non-discretionary, aimed at preserving the existing asset base rather than funding growth. Analysts should investigate whether this elevated spending is a temporary consequence of merger-related asset integration or a permanent requirement to keep the regional parks competitive.
As indicated by the 2026Q1 working capital change of $147.2M, the company's cash flow is heavily influenced by the timing of season pass sales and deferred revenue recognition, which creates significant swings in liquidity throughout the fiscal year.
The reliance on upfront cash collections from season passes provides a critical liquidity buffer, yet the subsequent reversal of these flows as revenue is recognized creates a complex cash management profile. The current data suggests that the company must carefully manage these seasonal inflows to ensure sufficient coverage for fixed operating costs during the off-season.
Quick answers to the most common questions about buying FUN stock.
Six Flags Entertainment Corporation (FUN) generated $327.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Six Flags Entertainment Corporation (FUN) reported negative free cash flow of $152.2M in 2025, indicating capital requirements exceeded cash from operations.
Six Flags Entertainment Corporation (FUN) spent $479.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.