Cash generation remains highly erratic, evidenced by an OCF/NI ratio that swung from -57.52 in 2025Q4 to 8.79 in 2024Q3, largely driven by volatile working capital requirements.
| 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'03 |
|---|
| Cash from Operations | 36.43M | 28.07M | 12.68M | 17.18M | 9.56M | 69K | 46.03M | -716K | 21.93M | 34.13M | 23.15M | 25.18M | 11.95M | 13.3M | 24.44M | 32.68M | 13.84M | 40.34M | 26.47M | 10.09M | 32.48M | 11.62M | 0 |
| Operating CF Margin % | - | 3.29% | 1.59% | 2.41% | 1.28% | 0.01% | 6.48% | -0.1% | 4.21% | 5.9% | 4% | 5.4% | 3.1% | 3.75% | 8.37% | 12.57% | 3.92% | 13.74% | 10.11% | 4.8% | 17.72% | 6.94% | - |
| Operating CF Growth % | 272.17% | 121.41% | -26.21% | 79.59% | 13762.32% | -99.85% | 6529.05% | -103.26% | -35.75% | 47.45% | -8.06% | 110.79% | -10.21% | -45.56% | -25.21% | 136.12% | -65.69% | 52.38% | 162.3% | -68.92% | 179.52% | - | - |
| Net Income | 8.59M | 2.49M | -1.64M | -17.88M | -12.61M | -14.56M | 20.22M | -5.36M | -94.42M | 400K | -3.62M | -8.06M | 6.88M | 331K | -11.87M | -13.11M | 21.88M | 20.03M | 14.47M | 17.4M | 12.4M | 5.31M | 4.88M |
| Depreciation & Amortization | 31.79M | 21.94M | 32.73M | 30.64M | 28.87M | 30.53M | 33.09M | 33.59M | 31.8M | 29.49M | 34.16M | 28.08M | 23.45M | 21.54M | 21.57M | 22.09M | 19.46M | 18.54M | 18.6M | 12.59M | 11.63M | 10.87M | 0 |
| Stock-Based Compensation | 5.89M | 5.45M | 4.01M | 2.04M | 2.75M | 2.4M | 2M | 2.75M | 2.24M | 2.3M | 2.28M | 2.27M | 1.59M | 2.14M | 3.12M | 2.71M | 2.54M | 1.61M | 1.1M | 858K | 0 | 0 | 0 |
| Deferred Taxes | -6.75M | 52K | -27K | -103K | 13K | -9K | 17K | 71K | -13.19M | -4.17M | 751K | -2.88M | 1.87M | -239K | -1.65M | 5.19M | 4.96M | -1.01M | -2.41M | -2M | 1.33M | -1.18M | 0 |
| Other Non-Cash Items | 621K | 6.7M | -689K | 61K | -4.22M | -10.2M | -8.77M | -952K | 67.9M | 595K | -354K | 950K | 634K | 464K | 1.94M | 447K | -2.13M | -1.3M | -504K | -247K | 888K | 236K | -4.88M |
| Working Capital Changes | -4.55M | -8.56M | -21.7M | 2.41M | -5.24M | -8.1M | -526K | -30.81M | 27.61M | 5.51M | -10.07M | 4.82M | -22.48M | -10.93M | 11.33M | 15.35M | -32.87M | 2.47M | -4.79M | -18.51M | 8.95M | -2.98M | 0 |
| Change in Receivables | 15.37M | -32.76M | -850K | -23.71M | -44.03M | 8.46M | 33.25M | -84.38M | 10.94M | 15.02M | -23.93M | -2.67M | -4.2M | 4.57M | -26.97M | 26.14M | -5.07M | -2M | -4.55M | -11.29M | 0 | 0 | 0 |
| Change in Inventory | 436K | 787K | -554K | -729K | -1.49M | 371K | 148K | 503K | 647K | 89K | 1.7M | 1.15M | -3.7M | -3.02M | -497K | -370K | -1.52M | -734K | -92K | -120K | 32K | -32K | 0 |
| Change in Payables | -16.61M | 11.09M | 16.02M | -4.51M | 39.37M | 589K | -22.02M | 28.89M | -4.58M | -5.67M | -5.72M | 12.24M | -1.18M | -6.41M | 18.83M | -12.97M | -7.65M | 11.24M | 1.85M | 4.56M | 0 | 0 | 0 |
| Cash from Investing | -57.53M | -13.7M | -11.48M | 2.17M | -9.7M | 10.63M | -3.13M | -13.33M | -13.3M | -10.08M | -17.69M | -128.79M | -42.79M | -12.01M | -33.27M | -14.05M | -95.75M | -21.6M | -47.34M | -9.46M | -11.99M | -5.43M | -6.81M |
| Capital Expenditures | -45.54M | -38.86M | -14.09M | -8.91M | -14.58M | -16.98M | -14.69M | -17.2M | -17.71M | -10.73M | -18.71M | -20.8M | -43.79M | -12.76M | -24.65M | -14.89M | -29.05M | -22.69M | -14.48M | -11.43M | -11.93M | -9.15M | 0 |
| CapEx % of Revenue | 5.18% | 4.56% | 1.77% | 1.25% | 1.95% | 2.82% | 2.07% | 2.43% | 3.4% | 1.85% | 3.24% | 4.46% | 11.35% | 3.6% | 8.44% | 5.73% | 8.23% | 7.73% | 5.53% | 5.44% | 6.51% | 5.47% | - |
| Acquisitions | -42.61M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.23M | -6.56M | -369K | -110.7M | 0 | 0 | -9M | 0 | -6.65M | 0 | -36.71M | 0 | -494K | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 30.62M | 25.16M | 2.61M | 11.08M | 4.88M | 27.6M | 11.56M | 3.87M | 4.32M | 7.21M | 1.4M | 2.71M | 1M | 750K | 374K | 841K | -60.05M | 1.09M | 3.86M | 1.97M | 438K | 3.72M | -6.81M |
| Cash from Financing | 16.09M | -39.39M | -3.82M | 7.81M | -8.37M | 6K | -42.4M | 6.45M | -9.03M | -15.27M | -6.5M | 66.07M | 28.88M | -3.25M | 12.94M | -2.82M | 354K | 60.29M | 33.99M | -6.61M | -9.57M | -6.24M | -5.48M |
| Debt Issued (Net) | -36.14M | -42.32M | -30.26M | 14.84M | -7.27M | 845K | -41.82M | 8.09M | -10.99M | -15.81M | -6.57M | 73.64M | 28.44M | -4.06M | 12.62M | 0 | -411K | -34.13M | 34.05M | -25M | -9.55M | -5.94M | 0 |
| Equity Issued (Net) | -30K | 0 | 26.42M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.1M | -436K | 0 | 0 | -3M | 0 | 91M | -51K | 58.83M | -24K | 3.51M | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40.43M | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.1M | -436K | 0 | 0 | -3M | 0 | 0 | 0 | -241.99M | -24K | 0 | 0 |
| Other Financing | 52.26M | 2.93M | 25K | -7.03M | -1.1M | -839K | -577K | -1.65M | 1.95M | 541K | 67K | -4.47M | 869K | 809K | 319K | 185K | 765K | 3.41M | 0 | 0 | 0 | -3.82M | -5.48M |
| Net Change in Cash | -5M | -25.03M | -2.62M | 27.15M | -8.51M | 10.7M | 503K | -7.6M | -402K | 8.78M | -1.04M | -37.55M | -1.97M | -1.95M | 4.11M | 15.8M | -81.56M | 79.02M | 13.13M | -5.98M | 10.92M | -57K | -12.29M |
| Free Cash Flow | -1.97M | -10.8M | -1.42M | 8.27M | -5.02M | -16.91M | 31.34M | -17.91M | 4.22M | 23.4M | 4.43M | 4.38M | -31.85M | 544K | -209K | 17.78M | -15.21M | 17.64M | 11.99M | -1.34M | 20.54M | 2.47M | 0 |
| FCF Margin % | -0.22% | -1.27% | -0.18% | 1.16% | -0.67% | -2.81% | 4.41% | -2.53% | 0.81% | 4.05% | 0.77% | 0.94% | -8.25% | 0.15% | -0.07% | 6.84% | -4.31% | 6.01% | 4.58% | -0.64% | 11.21% | 1.48% | - |
| FCF Growth % | -118.26% | -662.97% | -117.11% | 264.75% | 70.31% | -153.95% | 274.93% | -524.83% | -81.98% | 427.83% | 1.3% | 113.74% | -5954.23% | 360.29% | -101.18% | 216.9% | -186.22% | 47.2% | 993.81% | -106.53% | 732.08% | - | - |
| FCF per Share | -0.05 | -0.27 | -0.04 | 0.26 | -0.16 | -0.55 | 1.04 | -0.61 | 0.15 | 0.83 | 0.16 | 0.16 | -1.15 | 0.02 | -0.01 | 0.66 | -0.56 | 0.74 | 0.55 | -0.07 | 1.25 | 0.15 | - |
| FCF Conversion (FCF/Net Income) | -0.23x | 11.28x | -7.71x | -0.96x | -0.76x | -0.00x | 2.28x | 0.13x | -0.23x | 85.33x | -6.39x | -3.12x | 1.74x | 40.19x | -2.06x | -2.49x | 0.63x | 2.01x | 1.83x | 0.58x | 2.62x | 2.19x | - |
| Interest Paid | 2.39M | 0 | 11.5M | 12.08M | 2.92M | 2.42M | 3.19M | 6.31M | 4.82M | 4.41M | 5.03M | 3.06M | 742K | 483K | 697K | 212K | 547K | 553K | 1.23M | 0 | 0 | 0 | 0 |
| Taxes Paid | 447K | 0 | 797K | 618K | 533K | 568K | 2.17M | 578K | 903K | 1.01M | 999K | 584K | 770K | 3.04M | 14.04M | 4.95M | 12.15M | 9.78M | 14.48M | 0 | 0 | 0 | 0 |
Project execution margin volatility
Based on reported financial statements, the relationship between net income and operating cash flow is highly erratic, with OCF/NI ratios swinging from -57.52 in 2025Q4 to 8.79 in 2024Q3, suggesting that reported earnings are frequently decoupled from the actual cash generation of the underlying construction projects.
The extreme volatility in the OCF/NI ratio indicates that accounting accruals and project-based revenue recognition under the percentage-of-completion method are creating significant noise in the bottom line. Investors should monitor whether these swings represent genuine timing differences in project milestones or a persistent inability to convert contract assets into realized cash inflows.
As reported in quarterly filings, ORN's free cash flow trajectory is characterized by sharp, unpredictable swings, ranging from a $43.4M inflow in 2023Q4 to a $24.7M outflow in 2024Q1, highlighting the inherent difficulty in maintaining consistent cash generation within the company's current project-based business model.
The frequent shifts between positive and negative FCF margins suggest that the company's cash flow profile is highly sensitive to the timing of large-scale marine projects and working capital fluctuations. This inconsistency makes it difficult to rely on FCF as a stable indicator of long-term value creation, as the company appears to struggle with maintaining positive cash flow across consecutive quarters.
According to recent SEC filings, working capital changes are the primary driver of cash flow volatility, with quarterly fluctuations reaching as high as $33.8M in 2023Q4 and -$25.8M in 2024Q1, indicating that the company's cash position is heavily dependent on the timing of client billings and project payments.
The significant magnitude of these working capital swings relative to net income suggests that the company's cash flow is more a function of project-specific payment cycles than operational efficiency. This reliance on working capital management warrants further investigation into whether the company is effectively managing its contract assets or if it is becoming increasingly dependent on client payment schedules to fund operations.
Based on the provided data, ORN's capital intensity remains a persistent drag on cash, with CapEx/Revenue ratios peaking at 8.8% in 2025Q4, which reflects the ongoing requirement to maintain and upgrade the specialized marine vessel fleet necessary to compete in Jones Act-protected markets.
The consistent level of capital expenditure, even during periods of negative net income, suggests that the company faces a high maintenance burden to keep its marine assets operational. This capital intensity limits the company's ability to generate meaningful free cash flow, as a significant portion of operating cash is immediately reinvested into the asset base.
Quick answers to the most common questions about buying ORN stock.
Orion Group Holdings, Inc. (ORN) generated $28.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Orion Group Holdings, Inc. (ORN) reported negative free cash flow of $10.8M in 2025, indicating capital requirements exceeded cash from operations.
Orion Group Holdings, Inc. (ORN) spent $38.9M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.