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
SEAL-PB
← 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
SEAL-PBSeapeak LLC
$25.52$2.5B
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
HomeStocksSEAL-PBCash Flow

Seapeak LLC (SEAL-PB) Cash Flow Statement

25Y historyFree accessUpdated daily

Free cash flow generation is highly erratic, swinging from a $109.1 million surplus in 2023Q4 to a $108.0 million deficit in 2024Q4 due to intense capital expenditure requirements.

SEAL-PB 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'04Dec'03Dec'02Dec'01
Cash from Operations250.98M272.86M395.29M362.66M276.78M198.86M613.5M301.61M131.2M194.47M175.78M239.73M191.1M183.53M192.01M122.05M174.97M188.71M149.57M114.46M83.05M65.72M22.19M18.32M20.42M24.77M
Operating CF Margin %-42.84%55.62%49.9%44.32%33.26%103.79%50.16%25.69%44.94%44.34%60.23%47.43%45.97%48.95%32.12%46.78%58.76%49.24%45.1%45.44%45.18%17.92%21.13%34.11%41.06%
Operating CF Growth %-114.72%-30.97%9%31.03%39.18%-67.59%103.41%129.89%-32.53%10.63%-26.67%25.45%4.12%-4.42%57.33%-30.25%-7.28%26.17%30.67%37.82%26.37%196.17%21.13%-10.29%-17.57%-
Net Income74.65M42.43M-95.82M317.72M241.55M255.55M97.31M164.6M26.88M48.91M157.97M217.51M218.93M213.31M139.14M97.36M92.94M76.64M19.49M-9.44M-9.59M79.55M-12.62M-59.43M00
Depreciation & Amortization152.34M143.98M142.66M145.73M128.46M130.81M129.75M136.76M124.38M105.55M95.54M92.25M94.13M97.88M99.83M91.92M89.35M78.74M76.87M65.5M51.97M43.17M34.86M23.39M00
Stock-Based Compensation00000000000000095K151K361K369K0000000
Deferred Taxes000000000000000-14.25M16.2M-154K205K438K-773K3.68M-5.53M1.63M00
Other Non-Cash Items67.91M88.84M322.48M-102.63M-69.12M-127.74M381.51M-5.66M-39.27M38.16M-59.8M-35.85M-140.78M-137.75M-39.65M-33.89M-10.5M3.44M20.67M45.45M45.59M-65.38M-1.36M52.49M00
Working Capital Changes-28.64M-2.39M25.96M1.85M-24.12M-59.76M4.93M5.9M19.22M1.85M-17.92M-34.19M18.82M10.08M-7.31M-33.43M3.03M29.54M31.96M12.51M-4.14M4.69M6.85M237K00
Change in Receivables0-1.56M2.21M19.4M-4.37M-21.87M5.83M6.18M3.54M1.62M5.49M-5.14M9.96M-6.44M513K5.7M-8.44M4.08M4.88M-2.5M000000
Change in Inventory000814K-3.03M-25.99M-5.62M5.78M10.12M-366K1.92M-2.08M-4.98M7.74M-9.53M8.99M9.03M19.12M00000000
Change in Payables01.43M398K-2.23M-3.95M5.32M-211K1.26M274K-2.05M2.79M2.13M-1.1M-437K-1.12M-1.05M-326K-6.25M2.79M3.54M000000
Cash from Investing-93.25M-49.19M-200.07M-70.4M-280.06M-30.97M-1.47M-161.45M-632.85M-766.44M6.6M-212.53M-271.64M-492.31M-202.44M-116.65M-34.52M-163.41M-527.08M-445.73M285.07M-269.31M40.89M262.77M-199.22M-55.7M
Capital Expenditures-132.74M-61.27M-257.73M-147.97M-108.02M-41.97M-10.48M-97.89M-686.15M-708.61M-345.79M-191.97M-188.85M-368.16M-39.89M-64.69M-26.65M-134.23M-172.09M-160.76M-1.04M-226.07M-4.08M-4.71M-984K0
CapEx % of Revenue21.28%9.62%36.26%20.36%17.3%7.02%1.77%16.28%134.34%163.77%87.22%48.23%46.87%92.21%10.17%17.02%7.13%41.8%56.65%63.34%0.57%155.42%3.3%5.43%1.64%-
Acquisitions39.48M12.08M27.7M77.57M-172.04M11M9.01M-75.07M13.89M-91.55M-120.88M-25.85M-100.2M-135.79M-170.07M0-35.17M0-388.73M-266.42M-26.86M-180M0000
Investments--------------------------
Other Investing000032.27M11M-991K11.52M39.4M33.72M473.27M5.29M17.42M11.64M7.52M6.15M27.3M9.33M0-18.55M312.97M136.76M44.07M263.55M-198.23M-55.7M
Cash from Financing-234.15M-266.48M-191.65M-373.81M127.17M-283.77M-607.38M-109.73M385.08M690.07M-158.72M-84.36M100.7M334.68M30.37M7.17M-167.75M-40.38M403.26M394.28M-373.72M81.65M69.8M-277.62M176.32M31.85M
Debt Issued (Net)-416.53M-353.7M96.43M-375.43M21.84M-156.65M-474.08M-385K474.07M-92.81M-231.41M170.59M-250.73M349.01M81.23M-135.38M-86.22M-82.27M294.88M398.74M20.86M-195.96M-65.43M-80.64M00
Equity Issued (Net)000-3.97M-2.69M0-15.63M-25.73M-3.79M164.41M120.71M35.37M182.14M190.52M182.32M341.18M50.92M0202.52M85.97M-142K259.29M180K000
Dividends Paid-25.12M-125.12M-275.12M-74.94M-25.61M-124.19M-104.4M-82.38M-70.34M-56.65M-45.47M-255.52M-240.53M-215.42M-195.91M-159.38M-135.51M-114.54M-97.42M-74.12M-64.24M-20.09M0000
Share Repurchases000-3.97M-2.69M0-15.63M-25.73M-3.79M00000000000-142K00000
Other Financing207.5M212.34M-12.96M80.52M133.64M-2.92M-13.27M-1.24M-14.86M675.12M334.19M-34.81M409.81M10.57M-37.27M-39.24M3.07M187.16M3.28M219.79M-309.11M38.42M135.05M-196.97M176.32M31.85M
Net Change in Cash-63.97M-25.57M3.57M-81.55M123.89M-115.89M4.65M30.43M-116.57M118.09M23.66M-57.16M20.16M25.9M19.95M12.57M-27.3M-15.07M25.75M63.02M-5.6M-121.94M132.88M3.47M-2.48M927K
Free Cash Flow118.25M211.59M137.56M214.69M168.75M156.88M603.02M203.72M-554.95M-514.14M-170.01M47.76M2.24M-184.63M152.12M57.36M148.32M54.48M-22.52M-46.3M82.01M-160.35M18.1M13.61M19.43M24.77M
FCF Margin %18.95%33.22%19.35%29.54%27.02%26.24%102.02%33.88%-108.65%-118.83%-42.88%12%0.56%-46.24%38.78%15.1%39.66%16.97%-7.41%-18.24%44.87%-110.24%14.62%15.69%32.46%41.06%
FCF Growth %-3.56%53.82%-35.93%27.22%7.56%-73.98%196.01%136.71%-7.94%-202.43%-455.96%2030.24%101.21%-221.37%165.2%-61.33%172.24%341.89%51.35%-156.45%151.14%-985.73%33.05%-29.98%-21.54%-
FCF per Share1.182.121.382.151.911.807.232.60-6.95-6.44-2.130.600.03-2.602.290.972.781.10-0.53-1.272.35-5.15----
FCF Conversion (FCF/Net Income)1.58x6.43x-5.80x1.19x1.24x0.82x7.02x1.97x4.62x5.73x1.25x1.19x0.93x0.91x1.55x1.36x1.95x5.25x7.68x-12.13x-8.66x0.83x-1.76x-0.31x-0.18x11.63x
Interest Paid00000000000000000000000000
Taxes Paid00000000000000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

Capital intensity and debt

Earnings Quality Masked by Accruals

According to reported financial data, Seapeak's operating cash flow consistently exceeds net income, with OCF/NI ratios frequently reaching extreme levels, such as the 66.85x observed in 2023Q4, which suggests that non-cash charges and accounting adjustments significantly distort the company's underlying cash-generating capability relative to reported profitability.

The persistent divergence between net income and operating cash flow indicates that the company's bottom line is heavily impacted by non-cash items, likely depreciation and amortization related to its massive vessel fleet. Investors should monitor whether this gap reflects genuine operational efficiency or merely the accounting treatment of capital-intensive maritime assets.

Volatile Free Cash Flow Generation

As reported in quarterly filings, Seapeak's free cash flow trajectory remains highly erratic, swinging from a peak of $109.1M in 2023Q4 to a deficit of $108.0M in 2024Q4, highlighting the sensitivity of cash generation to periodic heavy maintenance cycles and vessel acquisition timing.

The inconsistency in free cash flow suggests that the company's ability to fund operations internally is frequently interrupted by capital expenditure requirements. This volatility warrants further investigation into whether the current cash flow profile can reliably support debt service and preferred dividend obligations over the long term.

Capital Intensity Pressures Cash Flow

Based on Seapeak's reported figures, capital expenditure intensity has been highly variable, peaking at 137% of revenue in 2024Q4, which indicates that the company's cash flow is periodically consumed by significant reinvestment needs required to maintain or expand its aging fleet of liquefied gas carriers.

The high and fluctuating capital intensity suggests that Seapeak is trapped in a cycle of constant asset renewal to remain competitive. This heavy reliance on capital spending may limit the company's financial flexibility and suggests that free cash flow is often a residual outcome rather than a consistent operational result.

Capital Allocation Prioritizes Debt Servicing

As indicated by recent financial statements, Seapeak has utilized significant cash for dividend payments and acquisitions, with a notable $206.4M outflow for dividends in 2024Q1, suggesting that capital allocation is heavily influenced by the requirements of its private equity ownership structure rather than purely organic growth.

The lumpy nature of these cash outflows implies that management is balancing the need for fleet expansion with the demands of its capital providers. Investors should monitor whether these large distributions and acquisition costs are sustainable given the company's strained net margins and volatile free cash flow generation.

SEAL-PB — Frequently Asked Questions

Quick answers to the most common questions about buying SEAL-PB stock.

How much cash does Seapeak LLC (SEAL-PB) generate from operations?

Seapeak LLC (SEAL-PB) generated $272.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Seapeak LLC's free cash flow?

Seapeak LLC (SEAL-PB) generated $211.6M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Seapeak LLC's capital expenditure (CapEx)?

Seapeak LLC (SEAL-PB) spent $61.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Seapeak LLC distribute cash to shareholders?

In 2025, Seapeak LLC (SEAL-PB) returned $125.1M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.