Free cash flow has deteriorated sharply to a negative $131.2M in Q2 2026, driven by a massive surge in capital expenditures to 40.4% of revenue, indicating an aggressive and cash-intensive manufacturing build-out.
T1 Energy Inc (TE) cash flow statement — 21-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | 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 |
|---|
| Cash from Operations | 3.87M | 95.46M | -102.82M | -87.93M | -90.01M | -63.14M | -7.34M | -228.9K | 609.6M | 664.8M | 658.6M | 756.7M | 754.1M | 552.9M | 631M | 356M | 445M | 455M | 335M | 139M | 477M | 655M |
| Operating CF Margin % | - | 12.64% | -3494.8% | - | - | - | - | - | 22.22% | 25.9% | 23.1% | 25.25% | 22.55% | 20.68% | 19.06% | 10.55% | 12.58% | 13.2% | 11.13% | 5.21% | 11925% | 24.49% |
| Operating CF Growth % | 314.54% | 192.85% | -16.93% | 2.31% | -42.56% | -760.63% | -3104.92% | -100.04% | -8.3% | 0.94% | -12.96% | 0.34% | 36.39% | -12.38% | 77.25% | -20% | -2.2% | 35.82% | 141.01% | -78.78% | -27.18% | - |
| Net Income | -383.64M | -367.83M | -450.55M | -73.1M | -99.12M | -93.38M | -9.61M | 209.71K | 173.5M | 130.4M | 197.7M | 212.7M | 272.6M | 242.9M | 213M | 162M | 413M | 246M | 274M | -672M | -954M | 330M |
| Depreciation & Amortization | 101.91M | 93.3M | 10.46M | 3.34M | 478K | 120K | 15K | 0 | 350.2M | 341.9M | 329.5M | 330.6M | 324.6M | 261.9M | 244M | 227M | 218M | 222M | 222M | 289M | 243M | 303M |
| Stock-Based Compensation | 11.97M | 11.4M | 7.75M | 10.99M | 8.64M | 14.82M | 535K | 0 | 13.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -7.24M | -13.99M | -22.16M | -9.4M | 0 | 0 | 1.2M | 0 | -117.5M | -89.4M | -110.4M | -136.9M | -146M | -70.4M | 73M | 75M | -45M | -23M | 72M | -355M | -23M | -96M |
| Other Non-Cash Items | 149.26M | 152.66M | 352M | -40.28M | -12.14M | 21.79M | -454K | -330.78K | 476.4M | 295.6M | 404.1M | -138.1M | 483M | 23.7M | -183M | -399M | 489M | 722M | -2.37B | 2.62B | 1.16B | -104M |
| Working Capital Changes | 107.28M | 219.94M | -314K | 20.51M | 12.13M | -6.49M | 969K | -107.83K | -286.1M | -13.7M | -162.3M | 476.4M | -189.2M | 87.4M | 284M | 291M | -630M | -712M | 2.13B | -1.75B | 55M | 209M |
| Change in Receivables | -107.53M | -112.9M | 0 | 0 | 0 | 0 | 0 | 0 | 36M | -36.6M | -4M | 37M | 47M | -36M | 7M | 2M | -3M | -637M | -32M | 32M | -216M | -64M |
| Change in Inventory | 97.45M | 158.51M | -7.88M | 0 | 0 | 0 | 0 | 0 | -22.6M | 12.8M | 1.1M | -2.4M | 23.5M | -36.5M | -3M | -14M | -9M | -1M | -32M | 41M | 12M | -39M |
| Change in Payables | 85.72M | 135.14M | 10M | 20.04M | 0 | 0 | 0 | 0 | -61.6M | 23.4M | 35.9M | -1.3M | -42.6M | 36.6M | -41M | 7M | -20M | -9M | 67M | -69M | -10M | 98M |
| Cash from Investing | -202.27M | -32.6M | -137.73M | -186.98M | -175.03M | -33.79M | -71K | -287.5M | -740M | -1.46B | -521.8M | -299.2M | -435.2M | -391.7M | -572M | -536M | -418M | -419M | -240M | 90M | -300M | -1.66B |
| Capital Expenditures | -188.68M | -78.8M | -50.83M | -187.82M | -180.79M | -13.78M | -71K | 0 | -739.7M | -714.3M | -532.4M | -505.1M | -454.1M | -393.6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| CapEx % of Revenue | 18.93% | 10.43% | 1727.74% | - | - | - | - | - | 26.96% | 27.83% | 18.67% | 16.86% | 13.58% | 14.72% | - | - | - | - | - | - | - | - |
| Acquisitions | 0 | 0 | -109.64M | 0 | -3M | 0 | 0 | 0 | 0 | -751.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -8.59M | 51.2M | 22.73M | 2.5M | 8.76M | -20.01M | 0 | 0 | -300K | 2.8M | 10.6M | 205.9M | 18.9M | 1.9M | -572M | -536M | -418M | -419M | -240M | 90M | -300M | -1.66B |
| Cash from Financing | 307.68M | 129.92M | 45.87M | 0 | 250.07M | 649M | 20.46M | 290.01M | 128.8M | 638.4M | -152.1M | -301M | -342.4M | -163M | -57M | 171M | -20M | -49M | -78M | -241M | -150M | 1.31B |
| Debt Issued (Net) | 41.3M | -129.61M | 0 | 0 | 0 | 0 | 1.41M | 0 | 225.2M | 480.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | 6.9M | 269.61M | 50M | 0 | 250.07M | 7.5M | 19.85M | 290.01M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -211.7M | -199.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | -1.05M | 0 | 0 | 0 | -23.8M | -25.4M | -185.2M | -200.5M | -44M | -3.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 259.47M | -10.08M | -4.13M | 0 | 0 | 641.5M | -799K | 0 | 115.3M | 357.3M | -152.1M | -301M | -342.4M | -163M | -57M | 171M | -20M | -49M | -78M | -241M | -150M | 1.31B |
| Net Change in Cash | 109.77M | 194.13M | -199.1M | -287.3M | -2.58M | 550.68M | 14.69M | 2.28M | -1.6M | -159.8M | -15.3M | 156.5M | -23.5M | -1.8M | 2M | -8M | 6M | -12M | 16M | -12M | 27M | 303M |
| Free Cash Flow | -184.81M | 16.66M | -153.65M | -275.75M | -270.8M | -76.91M | -7.41M | -228.9K | -130.1M | -49.5M | 126.2M | 251.6M | 300M | 159.3M | 631M | 356M | 445M | 455M | 335M | 139M | 477M | 655M |
| FCF Margin % | -18.54% | 2.21% | -5222.54% | - | - | - | - | - | -4.74% | -1.93% | 4.43% | 8.4% | 8.97% | 5.96% | 19.06% | 10.55% | 12.58% | 13.2% | 11.13% | 5.21% | 11925% | 24.49% |
| FCF Growth % | -28.63% | 110.85% | 44.28% | -1.83% | -252.09% | -938.36% | -3135.91% | 99.82% | -162.83% | -139.22% | -49.84% | -16.13% | 88.32% | -74.75% | 77.25% | -20% | -2.2% | 35.82% | 141.01% | -78.78% | -27.18% | - |
| FCF per Share | -0.66 | 0.10 | -1.09 | -1.97 | -2.29 | -0.68 | -0.06 | -0.01 | -0.55 | -0.22 | 0.59 | 1.17 | 1.39 | 0.74 | 2.37 | 1.75 | 0.84 | 0.38 | 0.45 | 0.89 | 43.35 | 30.41 |
| FCF Conversion (FCF/Net Income) | 0.48x | -0.26x | 0.23x | 1.22x | 0.91x | 0.68x | 0.76x | -1.09x | 3.51x | 5.10x | 3.33x | 3.56x | 2.77x | 2.28x | 2.96x | 2.20x | 1.08x | 1.85x | 1.22x | -0.21x | -0.50x | 1.98x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 3K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 21K | 269K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying TE stock.
T1 Energy Inc (TE) generated $95.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
T1 Energy Inc (TE) generated $16.7M 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.
T1 Energy Inc (TE) spent $78.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
Key Metrics
Top Statement Risk
Unsustainable cash burn rate
Metrics are mathematically derived from official filings.
Negative Conversion Amidst Scaling Losses
Operating cash flow has consistently lagged net income, with a trailing twelve-month OCF/NI ratio of 0.69, indicating that reported losses are not fully capturing the underlying cash consumption from the company's rapid commercial ramp.
The persistent negative operating cash flow, even in quarters with positive net income adjustments like Q4 2025, suggests that the company's working capital needs and operational costs are consuming cash faster than the income statement reflects. This pattern is typical for a capital-intensive manufacturer scaling production, but it highlights that the path to cash flow breakeven is not yet visible in the financials.
FCF Deepens with Capex Surge
Free cash flow has deteriorated sharply, with Q2 2026 showing a negative $131.2M FCF and a -52.5% margin, as a massive increase in capital expenditures to $101.1M overwhelmed any operating cash generation.
The FCF trajectory has reversed from a brief period of positive generation in late 2025 to a deepening burn, driven by a strategic pivot to heavy capital investment. This indicates management is prioritizing capacity build-out over near-term cash preservation, a high-risk strategy that will require sustained revenue growth to justify the capital deployed.
Capex Intensity Signals Growth Pivot
Capital expenditures surged to 40.4% of revenue in Q2 2026, a dramatic increase from 5.0% in Q4 2025, signaling a major shift from a low-capex development phase to an aggressive, asset-heavy manufacturing build-out.
This extreme capital intensity suggests the company is investing in significant production capacity, likely for its domestic vertical integration strategy. The sustainability of this spending level is questionable without a corresponding and rapid improvement in operating margins, as it is currently funded entirely by existing cash reserves and is accelerating the cash burn.
Working Capital Swings Mask Volatility
Working capital changes have been highly volatile, swinging from a $123.7M source of cash in Q4 2025 to a $68.7M use in Q1 2026, indicating lumpy project-based cash flows and potential inefficiencies in managing receivables and inventory during the revenue ramp.
The erratic working capital pattern suggests that cash flow timing is heavily influenced by project milestones and payment terms rather than a stable operational cycle. This volatility makes cash flow forecasting difficult and increases the risk of liquidity shortfalls if large customer payments are delayed or if inventory builds outpace sales.
Cash Preservation Amidst Strategic Build
Capital deployment has been exclusively focused on internal growth, with zero dividends or buybacks and $109.6M spent on acquisitions in Q4 2024, while the current cash burn is funded by the existing $182.45M cash balance.
The absence of shareholder returns is appropriate given the company's negative profitability and growth phase. However, the reliance on a finite cash pile to fund both operations and a massive capex program suggests that future equity or debt financing will be necessary, which could dilute existing shareholders or strain the balance sheet.
Cash Flow Obscures True Burn Rate
The cash flow statement may understate the true economic cost of scaling, as stock-based compensation of $5.8M in Q2 2026 is added back to operating cash flow, while the massive capex likely includes significant growth investment that could be misclassified as maintenance.
Investors should scrutinize the quality of the capital expenditure line, as the rapid increase suggests a mix of growth and maintenance spending that is not disaggregated. Furthermore, the add-back of SBC, while non-cash, represents a real dilutive cost to shareholders that is not reflected in the operating cash flow figure, potentially masking the full cash cost of the company's compensation structure.