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
OMEXOdyssey Marine Exploration, Inc.
$0.92$29M
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
HomeStocksOMEXCash Flow

Odyssey Marine Exploration, Inc. (OMEX) Cash Flow Statement

30Y historyFree accessUpdated daily

Operational fragility is underscored by a negative free cash flow margin of -170.3% in 2026Q1, indicating that the firm is unable to fund its activities through core operations.

OMEX 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'08Dec'07Dec'06Dec'05Feb'04Feb'03Feb'02Feb'01Feb'00Feb'99Feb'98Feb'97Feb'96
Cash from Operations-10.73M-8.85M642.34K-10.17M-10.21M-5.43M-9.18M-5.44M-6.45M-5.85M-8.31M-17.16M-28.55M-19.66M-6.88M-15.19M-12.16M-12.6M-21.43M-15.11M-13.11M-10.98M-8.04M-2.49M-1.62M-1.34M-633.02K-733.72K-569.44K-22.48K-22.95K
Operating CF Margin %--2501.8%83.56%-1265.29%-764.96%-588.89%-450.48%-177.17%-196.97%-468.63%-177.35%-322.01%-2158.51%-82.2%-52.1%-96.59%-57.9%-289.76%-522.16%-245.77%-258.8%-109.37%-10883.36%--16268.04%--253209.2%-311.23%-4218.1%--1086.04%
Operating CF Growth %-314.97%-1477.67%106.32%0.39%-88.2%40.92%-68.66%15.62%-10.28%29.55%51.61%39.89%-45.26%-185.87%54.73%-24.93%3.48%41.23%-41.88%-15.27%-19.39%-36.52%-222.7%-53.55%-20.86%-112.1%13.72%-28.85%-2433%2.04%-
Net Income-44.98M-48.47M6.25M-3.88M-29.82M-16.13M-21.09M-15.5M-9.1M-11.02M-9.08M-21.25M-28.66M-14.86M-18.18M-16.23M-23.34M-18.63M-24.84M-23.83M-19.09M-14.92M566.88K-2.59M-1.59M-785.64K-1.23M-780.03K-1.11M-38.01K-74.15K
Depreciation & Amortization72.67K75.3K200.59K421.43K249.47K154.75K142.09K169.67K453.47K760.77K1.06M1.42M5.51M1.94M1.59M1.89M2.16M2.28M2.62M3.54M3.14M1.45M380.01K101.37K72.32K34.88K28.26K27.3K13.89K00
Stock-Based Compensation84.87K222.1K2.01M585.65K1.81M1.25M420.65K55.2K278.95K725.88K1.66M2.7M2.23M2.45M1.49M1.55M2.14M2.03M1.85M000000000000
Deferred Taxes0000000734.05K-1.65M-289.33K-4.06M-1.73M-1M-4.69M-3.63M-4.39M14.96M-1.97M78.06K002.83M-6.04M00000000
Other Non-Cash Items29.64M37.44M-5.87M-8.61M9.45M-10.36M539.78K722.29K111.18K447.01K-3.95M611.22K-325.65K-1.68M1.26M-892.67K14.57M52.53K151.35K1.36M789.25K534.74K431.17K-5.46K17.39K-618.15K11.55K-176.19K10.63K15.52K51.2K
Working Capital Changes4.45M1.88M-1.94M1.31M8.11M19.66M10.81M8.37M3.46M3.24M1.99M-640.85K-7.3M-7.5M6.97M-1.52M-7.68M1.67M-1.21M3.83M2.05M-865.87K-3.38M5.17K-120.35K26.3K555.99K195.21K514.88K00
Change in Receivables17.13K218.13K-175.44K410.39K-254.36K-108.61K261.34K367.83K-578.16K241.43K297.84K-615.99K-6.27M1.79M-1.6M-403.86K-10.34M222.53K116.25K000000000000
Change in Inventory0000000001.88M2.23M1.19M-264.9K472.71K65.19K371.35K158.04K605.42K577.87K1.84M952.07K-717.11K-4.05M0000-20K000
Change in Payables811.73K26.93K372.21K-1.68M5.97M6.29M4.56M3.69M496.07K999.49K-329.86K-3.5M-242.04K1.52M832.65K-1.13M1.87M-623.38K212.03K000000000000
Cash from Investing-173.61K-173.61K-84.35K-1.03M-2.48M322.99K0-15.49K994.04K80K70.32K799.59K-2.97M-4.5M-946.19K-488.76K-1.63M-1.65M-1.36M-679.87K-1.91M-5.48M-5.6M-564.34K-97.3K-162.31K-2.85K-30.89K-223.96K0101K
Capital Expenditures-16.1K-16.1K-84.35K-1.35M-1.48M-19.14K0-15.49K-9.62K0-129.68K-48.41K-2.97M-4.5M-946.19K-973.76K-1.63M-1.15M-1.38M-679.87K-2.31M-1.87M-3.61M-564.34K-97.3K-162.31K-2.85K-17.89K-111.68K00
CapEx % of Revenue6.67%4.55%10.97%167.56%110.7%2.08%-0.5%0.29%-2.77%0.91%224.37%18.84%7.17%6.19%7.76%26.45%33.51%11.06%45.64%18.63%4883.24%-975.45%-1138%7.59%827.28%--
Acquisitions0-157.51K0-1M00001M80K200K-2K0000-1.2K-500K0000000000000
Investments-------------------------------
Other Investing0001.32M-1M342.13K001M80K200K850K000485K0012K0402.57K-3.61M-1.99M00000000
Cash from Financing10.54M7.75M212.03K13.78M11.86M1.21M15.13M2.88M7.14M5.22M7.66M15.46M13.34M35.39M9.95M23.42M11.88M5.65M15.22M31.69M14.15M16.69M14.21M2.98M144.4K3.89M576.6K851.84K810.75K22.58K-192.75K
Debt Issued (Net)-1.09M-1.36M-3.54M13.61M-3.35M1.02M3.33M2.88M1.58M5.22M7.67M14.94M3.18M9.19M9.31M7.09M-1.1M-244.44K4.39M-3.45M3.51M-162.27K1.27M-15K-55.6K-37.1K128.12K172.75K828.25K22.58K17.25K
Equity Issued (Net)11.9M9.2M3.9M239.3K16.51M713.88K12.12M04.56M000036.61M860.48K9.87M11.29M5.11M10.82M35.18M10.7M16.85M12.94M3M200K3.52M270K102.5K2.5K040K
Dividends Paid00000000000000-10K-515.56K00000000000000-250K
Share Repurchases0000000000000-1.25M0-5.76M000000000000000
Other Financing-270K-97.14K-141.23K-75.55K-1.31M-520.5K-317.76K0999.88K0-10K520.73K10.17M-10.41M-212.33K6.97M1.69M790.4K0-45K-57K0000410.55K178.48K576.59K-20K00
Net Change in Cash-355.88K-1.28M770.02K2.58M-831.33K-3.89M5.95M-2.58M1.68M-554.45K-578.67K-902.23K-18.18M11.23M2.12M7.74M-1.91M-8.59M-7.58M15.91M-867.49K232.61K565.78K-71.99K-1.58M2.39M-59.27K87.23K17.35K97-114.7K
Free Cash Flow-10.74M-8.87M557.99K-11.52M-11.69M-5.44M-9.18M-5.46M-6.46M-5.85M-8.43M-17.21M-31.52M-24.16M-7.82M-16.16M-13.79M-13.75M-22.81M-15.79M-15.42M-12.85M-11.65M-3.06M-1.72M-1.5M-635.87K-751.6K-681.13K-22.48K-22.95K
FCF Margin %-4453.37%-2506.35%72.59%-1432.86%-875.66%-590.96%-450.48%-177.67%-197.27%-468.63%-180.12%-322.92%-2382.89%-101.04%-59.27%-102.78%-65.66%-316.21%-555.67%-256.83%-304.44%-128%-15766.6%--17243.49%--254347.2%-318.81%-5045.38%--1086.04%
FCF Growth %-4348.31%-1688.81%104.84%1.46%-114.68%40.71%-68.18%15.51%-10.45%30.64%51%45.4%-30.46%-208.88%51.6%-17.22%-0.3%39.73%-44.48%-2.4%-20.01%-10.29%-281.16%-77.67%-14.29%-136.67%15.4%-10.35%-2929.79%2.04%-
FCF per Share-0.19-0.230.02-0.57-0.68-0.41-0.87-0.58-0.75-0.71-1.12-2.32-4.46-3.52-1.27-2.76-2.52-2.93-5.56-4.02-4.01-3.64-4.93-1.32-0.98-1.35-0.72-0.87-1.43-0.03-0.00
FCF Conversion (FCF/Net Income)0.24x0.21x0.04x-1.90x0.46x0.54x0.62x0.52x1.25x0.75x1.31x0.94x1.08x1.83x0.38x0.94x0.52x0.68x0.86x0.63x0.69x0.74x-14.18x0.96x1.02x1.71x0.52x0.94x0.51x0.59x0.31x
Interest Paid00430.28K172.35K222.73K01.28M00000989.6K000000000000000000
Taxes Paid00000000000015K000000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Binary litigation outcome dependency

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Persistent Disconnect Between Earnings Reality

As reported in financial statements, OMEX exhibits a profound divergence between net income and operating cash flow, with the company recording a $347.3K profit in 2026Q1 while simultaneously burning $3.8M in cash, highlighting the non-cash nature of its reported earnings and underlying operational fragility.

The consistent failure of net income to translate into positive operating cash flow suggests that reported profits are likely driven by accounting adjustments or non-recurring items rather than core business activity. Investors should interpret this disconnect as a signal that the company's earnings quality is extremely low, as the cash required to sustain operations is not being generated internally.

Negative Free Cash Flow Trajectory

Based on recent SEC filings, OMEX's free cash flow remains consistently negative, with a 2026Q1 margin of -170.3%, indicating that the company is unable to fund its ongoing exploration and legal activities through its own operations, necessitating a continuous reliance on external capital injections.

The trajectory of free cash flow shows no signs of stabilization, as the company continues to consume cash at a rate that far exceeds its nominal revenue generation. This trend suggests that the business model is currently unsustainable without a fundamental change in its ability to monetize its subsea assets or secure a major litigation settlement.

Volatile Working Capital Management Trends

According to the company's reported figures, working capital changes have been highly erratic, swinging from a $2.5M inflow in 2026Q1 to a $1.8M outflow in 2024Q4, which reflects the unpredictable nature of project-based cash inflows and the company's reliance on managing payables to preserve liquidity.

The volatility in working capital suggests that the company is managing its cash position by timing payments to vendors and legal counsel, rather than through efficient operational cycles. This approach appears to be a defensive measure to extend the company's runway, but it does not address the underlying lack of sustainable cash generation.

Obscured Cash Burn Through Adjustments

Analysis of the cash flow statement reveals that OMEX frequently masks its true cash burn through non-operating adjustments, as evidenced by the $1.5M in stock-based compensation recorded in 2024Q1, which serves to dilute shareholders while failing to provide the cash necessary for operational survival.

The reliance on stock-based compensation and other non-cash adjustments suggests that the company is attempting to preserve its limited cash reserves by compensating personnel with equity. Investors should monitor these adjustments closely, as they obscure the true cost of maintaining the company's exploration and litigation infrastructure.

OMEX — Frequently Asked Questions

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

How much cash does Odyssey Marine Exploration, Inc. (OMEX) generate from operations?

Odyssey Marine Exploration, Inc. (OMEX) generated $-8.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Odyssey Marine Exploration, Inc.'s free cash flow?

Odyssey Marine Exploration, Inc. (OMEX) reported negative free cash flow of $8.9M in 2025, indicating capital requirements exceeded cash from operations.

What is Odyssey Marine Exploration, Inc.'s capital expenditure (CapEx)?

Odyssey Marine Exploration, Inc. (OMEX) 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.