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
ORNOrion Group Holdings, Inc.
$16.41$660M
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
HomeStocksORNCash Flow

Orion Group Holdings, Inc. (ORN) Cash Flow Statement

22Y historyFree accessUpdated daily

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.

ORN 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'05Dec'03
Cash from Operations36.43M28.07M12.68M17.18M9.56M69K46.03M-716K21.93M34.13M23.15M25.18M11.95M13.3M24.44M32.68M13.84M40.34M26.47M10.09M32.48M11.62M0
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 Income8.59M2.49M-1.64M-17.88M-12.61M-14.56M20.22M-5.36M-94.42M400K-3.62M-8.06M6.88M331K-11.87M-13.11M21.88M20.03M14.47M17.4M12.4M5.31M4.88M
Depreciation & Amortization31.79M21.94M32.73M30.64M28.87M30.53M33.09M33.59M31.8M29.49M34.16M28.08M23.45M21.54M21.57M22.09M19.46M18.54M18.6M12.59M11.63M10.87M0
Stock-Based Compensation5.89M5.45M4.01M2.04M2.75M2.4M2M2.75M2.24M2.3M2.28M2.27M1.59M2.14M3.12M2.71M2.54M1.61M1.1M858K000
Deferred Taxes-6.75M52K-27K-103K13K-9K17K71K-13.19M-4.17M751K-2.88M1.87M-239K-1.65M5.19M4.96M-1.01M-2.41M-2M1.33M-1.18M0
Other Non-Cash Items621K6.7M-689K61K-4.22M-10.2M-8.77M-952K67.9M595K-354K950K634K464K1.94M447K-2.13M-1.3M-504K-247K888K236K-4.88M
Working Capital Changes-4.55M-8.56M-21.7M2.41M-5.24M-8.1M-526K-30.81M27.61M5.51M-10.07M4.82M-22.48M-10.93M11.33M15.35M-32.87M2.47M-4.79M-18.51M8.95M-2.98M0
Change in Receivables15.37M-32.76M-850K-23.71M-44.03M8.46M33.25M-84.38M10.94M15.02M-23.93M-2.67M-4.2M4.57M-26.97M26.14M-5.07M-2M-4.55M-11.29M000
Change in Inventory436K787K-554K-729K-1.49M371K148K503K647K89K1.7M1.15M-3.7M-3.02M-497K-370K-1.52M-734K-92K-120K32K-32K0
Change in Payables-16.61M11.09M16.02M-4.51M39.37M589K-22.02M28.89M-4.58M-5.67M-5.72M12.24M-1.18M-6.41M18.83M-12.97M-7.65M11.24M1.85M4.56M000
Cash from Investing-57.53M-13.7M-11.48M2.17M-9.7M10.63M-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-9.15M0
CapEx % of Revenue5.18%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-42.61M00000003.23M-6.56M-369K-110.7M00-9M0-6.65M0-36.71M0-494K00
Investments-----------------------
Other Investing30.62M25.16M2.61M11.08M4.88M27.6M11.56M3.87M4.32M7.21M1.4M2.71M1M750K374K841K-60.05M1.09M3.86M1.97M438K3.72M-6.81M
Cash from Financing16.09M-39.39M-3.82M7.81M-8.37M6K-42.4M6.45M-9.03M-15.27M-6.5M66.07M28.88M-3.25M12.94M-2.82M354K60.29M33.99M-6.61M-9.57M-6.24M-5.48M
Debt Issued (Net)-36.14M-42.32M-30.26M14.84M-7.27M845K-41.82M8.09M-10.99M-15.81M-6.57M73.64M28.44M-4.06M12.62M0-411K-34.13M34.05M-25M-9.55M-5.94M0
Equity Issued (Net)-30K026.42M00000000-3.1M-436K00-3M091M-51K58.83M-24K3.51M0
Dividends Paid0000000000000000000-40.43M000
Share Repurchases00000000000-3.1M-436K00-3M000-241.99M-24K00
Other Financing52.26M2.93M25K-7.03M-1.1M-839K-577K-1.65M1.95M541K67K-4.47M869K809K319K185K765K3.41M000-3.82M-5.48M
Net Change in Cash-5M-25.03M-2.62M27.15M-8.51M10.7M503K-7.6M-402K8.78M-1.04M-37.55M-1.97M-1.95M4.11M15.8M-81.56M79.02M13.13M-5.98M10.92M-57K-12.29M
Free Cash Flow-1.97M-10.8M-1.42M8.27M-5.02M-16.91M31.34M-17.91M4.22M23.4M4.43M4.38M-31.85M544K-209K17.78M-15.21M17.64M11.99M-1.34M20.54M2.47M0
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-0.05-0.27-0.040.26-0.16-0.551.04-0.610.150.830.160.16-1.150.02-0.010.66-0.560.740.55-0.071.250.15-
FCF Conversion (FCF/Net Income)-0.23x11.28x-7.71x-0.96x-0.76x-0.00x2.28x0.13x-0.23x85.33x-6.39x-3.12x1.74x40.19x-2.06x-2.49x0.63x2.01x1.83x0.58x2.62x2.19x-
Interest Paid2.39M011.5M12.08M2.92M2.42M3.19M6.31M4.82M4.41M5.03M3.06M742K483K697K212K547K553K1.23M0000
Taxes Paid447K0797K618K533K568K2.17M578K903K1.01M999K584K770K3.04M14.04M4.95M12.15M9.78M14.48M0000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Project execution margin volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Lacks Cash Support

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.

Free Cash Flow Remains Highly Volatile

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.

Working Capital Swings Drive Cash

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.

Capital Intensity Pressures Cash Flow

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.

ORN — Frequently Asked Questions

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

How much cash does Orion Group Holdings, Inc. (ORN) generate from operations?

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.

What is Orion Group Holdings, Inc.'s free cash flow?

Orion Group Holdings, Inc. (ORN) reported negative free cash flow of $10.8M in 2025, indicating capital requirements exceeded cash from operations.

What is Orion Group Holdings, Inc.'s capital expenditure (CapEx)?

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.