Capital intensity remains elevated with a CapEx/Revenue ratio of 80.9% in 2026Q1, which has contributed to a deteriorating free cash flow margin of -41.5%.
| 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 |
|---|
| Cash from Operations | 179.07M | 235.51M | 361.9M | 352.7M | 456.8M | 198.7M | 79.4M | 77M | 99M | 125M | -137M | 175M | 848M | 1.04B | 1.19B | 1.41B | 1.22B | 1.4B | 2.26B | 1.24B | 1.11B | 932.8M | 845.07M | 684.49M | 503.11M | 652.24M |
| Operating CF Margin % | - | 38.36% | 43.2% | 53.99% | 49.65% | 44.26% | 29.11% | 18.51% | 22.3% | 28.6% | -22.53% | 14.74% | 34.85% | 36.75% | 36.88% | 21.26% | 39.81% | 52.89% | 45.61% | 50.5% | 52.66% | 48.61% | 68.97% | 62.07% | 63.04% | 76.36% |
| Operating CF Growth % | -213.29% | -34.92% | 2.61% | -22.79% | 129.89% | 150.25% | 3.12% | -22.22% | -20.8% | 191.24% | -178.29% | -79.36% | -18.38% | -12.91% | -15.21% | 15.61% | -13.13% | -37.9% | 81.67% | 12.25% | 18.6% | 10.38% | 23.46% | 36.05% | -22.86% | - |
| Net Income | 6.36M | 35.17M | -202.6M | 108M | 810.1M | 414M | -771.7M | -788M | -305M | -84M | -696M | -2.65B | -1.73B | -838M | 174M | 638M | 226M | -144M | 1.22B | 175.5M | 665.6M | 577.2M | 271.87M | 434.95M | 158.44M | 245.1M |
| Depreciation & Amortization | 160.01M | 192.04M | 0 | 225.8M | 185.7M | 125.7M | 134.2M | 254.2M | 298M | 237M | 452M | 3.14B | 2.72B | 1.83B | 958M | 1.16B | 0 | 1.49B | 1.59B | 896.7M | 654.7M | 437.6M | 0 | 0 | 0 | 0 |
| Stock-Based Compensation | 4.1M | 0 | 8.2M | 8M | 4.7M | 2.3M | 2.1M | 5M | 7M | 8M | 7M | 4M | 10M | 15M | -18M | 75M | 47M | 52M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 883.04K | 11.79M | -62.5M | 35.6M | -246.4M | -125.7M | -134.2M | -254.2M | 0 | -13M | -252M | -617M | -118M | -236M | 63M | -227M | 0 | -378M | 134.77M | 75.4M | -106.2M | -1.1M | 109.57M | 90.6M | 41.84M | 166.52M |
| Other Non-Cash Items | -23.9M | -34.07M | 654.5M | -38.3M | -332.1M | -212.5M | 855.6M | 900M | 329M | -28M | 449M | 260M | -3M | 212M | -21M | -188M | 859M | 407M | 161.49M | -69.2M | -64.2M | -79.1M | 440.13M | 158.94M | 302.83M | 240.62M |
| Working Capital Changes | 36.92M | 30.58M | -35.7M | 13.6M | 34.8M | -5.1M | -6.6M | -40M | 68M | 5M | -97M | 31M | -32M | 51M | 37M | -49M | 85M | -27M | -195.48M | -38.2M | -43.6M | -1.8M | 23.5M | 0 | 0 | 0 |
| Change in Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -1.55M | -17.19M | -430.5M | -293.6M | -290.8M | -156.6M | -66.2M | -101M | -161M | -34M | 1.31B | 196M | -113M | -335M | -305M | -1.63B | -521M | -398M | -1.05B | -1.13B | -591.2M | -519.9M | -815.43M | -585.51M | -561.32M | -632.35M |
| Capital Expenditures | -185.95M | -298.96M | -83.4M | -293.1M | -319.4M | -141M | -57.2M | -103M | -168M | -141M | -82M | -470M | -732M | -816M | -1.75B | -1.85B | -1.82B | -720M | -1.1B | -1.27B | -577.9M | -456.7M | -883.71M | -730.58M | -576.81M | -649.71M |
| CapEx % of Revenue | 37.36% | 48.69% | 9.96% | 44.86% | 34.72% | 31.41% | 20.97% | 24.76% | 37.84% | 32.27% | 13.49% | 39.6% | 30.09% | 28.86% | 54.16% | 27.89% | 59.67% | 27.18% | 22.14% | 51.79% | 27.51% | 23.8% | 72.13% | 66.25% | 72.28% | 76.06% |
| Acquisitions | 88.8M | 208.13M | 0 | 0 | 0 | -33.7M | 100K | 10.7M | 13M | 110M | 1.42B | 800M | 0 | 0 | 0 | -304M | 0 | 0 | -46.14M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 95.6M | 73.64M | -347.1M | -500K | 28.6M | 18.1M | -9.1M | -8.7M | 7M | 107M | 1.39B | 666M | 619M | 481M | 1.45B | 517M | 1.3B | 322M | 92.28M | 148.1M | -13.3M | -63.2M | 68.28M | 145.07M | 15.49M | 17.36M |
| Cash from Financing | -176.31M | -218.22M | 67.6M | -59.4M | -172.5M | -42.9M | -8.1M | 27M | 60M | -100M | -1.16B | -436M | -668M | -704M | -888M | 226M | -696M | -1B | -1.21B | -116.5M | -515.1M | -412.9M | -29.64M | -98.98M | 58.21M | -19.89M |
| Debt Issued (Net) | -109.06M | -158.57M | 112.3M | -11.5M | -167.4M | -67M | -10.3M | 24.3M | 52M | -102M | -1.39B | -520M | -465M | -356M | -496M | 393M | -662M | -453M | 1.65B | 696.4M | 132.81M | -51.4M | 72.6M | -73.15M | 37.62M | -34.02M |
| Equity Issued (Net) | -64.15M | -55.55M | -41.7M | -47.4M | 0 | 24.2M | 0 | 0 | 0 | 0 | 1M | 0 | 0 | 0 | 3M | 161M | 557M | 280M | 59M | 32M | 118.83M | 23.7M | 5.2M | -26.05M | 20.51M | 14.35M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -75M | -217M | -360M | -395M | -328M | -591M | -799M | -1.31B | -844.9M | -781.8M | -288.4M | -107.59M | 0 | 0 | 0 |
| Share Repurchases | -64.15M | -55.55M | -41.7M | -47.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -52.77M | 0 | 0 |
| Other Financing | -3.1M | -4.1M | -3M | -500K | -5.1M | -100K | 2.2M | 2.7M | 8M | 2M | 228M | 159M | 14M | 12M | 0 | 0 | 0 | -31M | -1.6B | 0 | 15.26M | -96.8M | 28.6M | 222K | 72K | -219K |
| Net Change in Cash | 1.22M | 100K | -1M | -300K | -6.5M | -800K | 5.1M | 1M | 60M | -9M | 9M | -65M | -668M | 0 | 0 | 0 | 0 | 0 | 0 | -116.5M | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | -72.19M | -63.45M | -64.6M | 59.6M | 137.4M | 57.7M | 22.2M | -26M | -69M | -16M | -219M | -295M | 116M | 223M | -559M | -439M | -607M | 681M | 1.16B | -31.6M | 528.4M | 476.1M | -38.64M | -46.09M | -73.7M | 2.53M |
| FCF Margin % | -14.5% | -10.33% | -7.71% | 9.12% | 14.93% | 12.85% | 8.14% | -6.25% | -15.54% | -3.66% | -36.02% | -24.85% | 4.77% | 7.89% | -17.28% | -6.63% | -19.86% | 25.71% | 23.47% | -1.29% | 25.15% | 24.81% | -3.15% | -4.18% | -9.23% | 0.3% |
| FCF Growth % | -77.36% | 1.78% | -208.39% | -56.62% | 138.13% | 159.91% | 185.38% | 62.32% | -331.25% | 92.69% | 25.76% | -354.31% | -47.98% | 139.89% | -27.33% | 27.68% | -189.13% | -41.33% | 3773.29% | -105.98% | 10.99% | 1332.14% | 16.16% | 37.46% | -3014.12% | - |
| FCF per Share | -1.07 | -0.88 | -0.85 | 0.71 | 1.63 | 0.74 | 0.30 | -0.36 | -0.95 | -0.22 | -3.05 | -4.11 | 1.64 | 3.21 | -8.22 | -6.57 | -9.41 | 11.55 | 21.22 | -0.92 | 18.18 | 20.09 | -5.02 | -5.92 | -9.44 | 0.33 |
| FCF Conversion (FCF/Net Income) | -11.36x | 6.69x | -1.79x | 3.27x | 0.56x | 0.48x | -0.10x | -0.10x | -0.32x | -1.49x | 0.20x | -0.07x | -0.49x | -1.24x | 6.86x | 2.21x | 5.38x | -9.73x | 1.85x | 7.08x | 1.66x | 1.62x | 3.11x | 1.57x | 3.18x | 2.66x |
| Interest Paid | 10.8M | 0 | 32.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 147M | 147M | 200M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1M | 3M | 5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Intensity and Volatility
According to the provided financial data, Obsidian Energy exhibits a highly erratic relationship between net income and operating cash flow, with the OCF/NI ratio reaching a volatile 6.28 in 2025Q1, suggesting that reported earnings are frequently obscured by significant non-cash charges and accounting adjustments.
The persistent gap between net income and operating cash flow indicates that accounting earnings are not a reliable proxy for the company's actual cash-generating capacity. Investors should monitor the high frequency of non-cash items, which appear to mask the underlying operational performance of the asset base.
As reported in recent quarterly filings, Obsidian Energy's free cash flow trajectory remains inconsistent, with FCF margins swinging from a positive 14.9% in 2024Q4 to a deeply negative 41.5% in 2026Q1, reflecting the company's struggle to maintain positive cash generation amidst fluctuating commodity price environments.
The inability to sustain positive free cash flow suggests that the company's capital expenditure requirements are highly sensitive to production maintenance needs. This volatility may indicate that the business model is currently unable to self-fund its growth initiatives without relying on external capital or balance sheet flexibility.
Based on the provided cash flow statements, Obsidian Energy maintains a high capital intensity, with CapEx/Revenue ratios peaking at 80.9% in 2026Q1, which significantly outpaces the company's ability to generate sufficient operating cash flow to cover these essential investments in its mature asset base.
The elevated level of capital spending relative to revenue suggests that a substantial portion of investment is likely directed toward maintenance rather than growth. This high capital burden warrants further investigation into whether the current drilling program is effectively replacing reserves or merely sustaining production at high costs.
Data from recent financial statements reveals that Obsidian Energy has continued to prioritize share repurchases, such as the $18.1 million outflow in 2026Q1, even during periods of negative free cash flow, which may indicate a management preference for capital returns over internal reinvestment or debt reduction.
The decision to allocate cash to buybacks while simultaneously reporting negative free cash flow appears counterintuitive and may signal a lack of high-return internal projects. Investors should monitor whether this capital allocation strategy is sustainable if commodity price realizations remain under pressure in the coming quarters.
Quick answers to the most common questions about buying OBE stock.
Obsidian Energy Ltd. (OBE) generated $235.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Obsidian Energy Ltd. (OBE) reported negative free cash flow of $63.4M in 2025, indicating capital requirements exceeded cash from operations.
Obsidian Energy Ltd. (OBE) spent $299.0M 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, Obsidian Energy Ltd. (OBE) spent $55.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.