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
TEN-PE
← 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
TEN-PETsakos Energy Navigation Limited
$25.90$772M
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
HomeStocksTEN-PECash Flow

Tsakos Energy Navigation Limited (TEN-PE) Cash Flow Statement

26Y historyFree accessUpdated daily

Capital expenditure intensity reached 32.9% of revenue in 2025Q2, resulting in zero free cash flow despite an OCF/NI conversion ratio of 2.40x.

TEN-PE Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99
Cash from Operations291.54M302.88M391.33M288.53M53.11M205.42M184.35M73.94M170.83M170.35M234.41M106.97M117.92M60.86M45.59M83.33M117.16M274.14M190.61M215M146.9M153.61M84.18M32.74M43.45M35.4M22.29M
Operating CF Margin %-37.67%43.99%33.53%9.73%31.89%30.86%13.96%32.28%35.36%39.88%21.35%28.19%15.45%11.54%20.42%26.33%44%38.08%50.27%49.69%48.26%36.59%26.48%34.76%31.82%26.03%
Operating CF Growth %-28.75%-22.6%35.63%443.26%-74.14%11.43%149.31%-56.71%0.28%-27.33%119.13%-9.29%93.75%33.51%-45.29%-28.88%-57.26%43.82%-11.34%46.35%-4.36%82.46%157.09%-24.64%22.74%58.82%-
Net Income148.72M175.27M300.18M208.47M-150.58M27.22M14.01M-101.04M9.19M56.49M158.42M33.72M-38.57M-49.06M-88.95M21.04M30.18M202.93M183.17M196.4M161.75M143.29M59.05M3.89M24.62M14.05M-2.46M
Depreciation & Amortization164.47M159.9M144.24M121.58M126.82M127.28M128.78M137.02M131.87M107.09M99.57M97.94M95.35M94.34M101.05M92.89M94.28M85.46M78.4M59.06M35.7M35.38M41.4M24.71M21.25M20.67M21.51M
Stock-Based Compensation00000000487K510K0142K469K730K820K1.07M1.09M0000000000
Deferred Taxes000000009.09M-5.23M04.98M22.18M12.52M35.67M-16.96M10.47M0000000000
Other Non-Cash Items-21.64M-78.12M-79.75M2.16M72.62M42.59M29.39M75.52M-1.23M-3.53M-14.93M143K485K-1.71M515K5.96M-5.31M-20.77M-61.94M-69.07M-56.52M-25.23M-20.91M14.64M-2.41M681K3.24M
Working Capital Changes045.83M26.65M-43.67M4.25M8.32M12.17M-37.56M21.43M15.03M-8.65M-29.95M38.01M4.04M-3.52M-20.66M-13.54M6.51M-9.02M28.61M5.97M169K4.64M-10.51M000
Change in Receivables016.87M28.37M-35.24M-1.33M19.66M-9.06M-15.99M8.57M-5.45M-9.19M-15.95M5.27M-8.87M00011.71M-20.09M-12K7.73M-4.92M-1.05M-12.59M000
Change in Inventory03.56M3.7M-3.3M-1.1M-8.78M7.36M-4.09M2.46M-4.35M1.53M3.72M-5.3M5.48M-5.82M-997K-2.1M1.18M-3.67M-3.02M-1.35M-678K-106K-1.85M000
Change in Payables012.96M-11.83M-27.06M23.36M14.98M2.42M-12.46M-4.04M23.4M-8.18M-16.06M22.27M12.21M000-9.14M12.63M9.25M-3.63M-1.71M3.57M7.18M000
Cash from Investing-478.07M-441.61M-137.44M-301.81M-8M-94.61M-102.2M-179K-241.8M-576.08M-174.75M-254.31M-144.44M-42.98M-69.19M-240.12M-75.57M-164.64M-375.64M-829.33M-108.97M-94.12M-91.84M-256.98M-19.11M-15.24M-2.62M
Capital Expenditures0-650.02M-298.38M-333.37M-61.23M-188.24M-102.2M-17.32M-293.35M-576.08M-217.51M-254.31M-146.02M-84.3M-109.14M-380.66M-126.03M-226.74M-421.19M-813.24M-175.43M-70.38M-32.1M-210.9M000
CapEx % of Revenue0%80.84%33.54%38.75%11.21%29.22%17.11%3.27%55.43%119.57%37.01%50.76%34.9%21.4%27.62%93.3%28.33%36.39%84.13%190.16%59.34%22.11%13.95%170.57%---
Acquisitions228.42M228.42M165.94M31.55M53.22M97.63M10M17.14M51.55M042.76M0000000142.43M88.71M-175.43M-70.38M-186.78M0000
Investments---------------------------
Other Investing-706.49M0160.94M31.55M53.22M-4M-10M17.14M51.55M-109.56M42.76M0-37.18M40.22M42.45M140.55M50.46M62.1M-111.09M-132.44M241.89M46.64M127.03M-46.09M-19.11M-15.24M-2.62M
Cash from Financing128.49M110.34M-186.63M195.53M-89.68M-136.8M-104.9M-55.91M72.96M303.82M27.91M187.21M44.45M-49.29M-77.33M137.24M-57.58M21.22M191.91M643.13M-9.09M-29.38M54.79M230.64M-20.84M-22.05M-13.22M
Debt Issued (Net)0182.16M-16.45M204M-129.15M-34.76M-62.57M-155.96M-2.96M365.95M-14.93M38.04M-62.13M-74.79M058.02M-12.1M123.31M256.28M700.14M68.36M-87.46M00000
Equity Issued (Net)00-108.31M41.53M77.05M-56.37M536K148.79M121.88M-20.68M81.78M176.4M101.4M62.33M0105M-3.8M-34.17M-1.34M-5.19M-40.14M80.82M00000
Dividends Paid0-71.82M-61.86M-43.71M-36.31M-46.71M-49.31M-44.44M-39.87M-40.36M-33.4M-21.43M-10.42M-26.62M-27.67M-22.85M-42.45M-67.23M-59.96M-44.78M-38.49M-22.75M-12.02M-8.54M000
Share Repurchases00-108.31M-2.5M-168K-59.83M-50M497.15M508.12M-20.68M0158.53M204.36M83.56M0235.02M-4.06M-34.17M-1.34M-5.26M-37.76M40M-1.79M-102.36M000
Other Financing128.49M0-3.95M-6.3M-1.27M1.04M6.44M-4.3M-6.09M-1.09M-5.54M-5.8M16.66M-10.21M-49.66M-2.94M763K-692K-3.08M-7.05M1.18M066.81M239.18M-20.84M-22.05M-13.22M
Net Change in Cash-58.04M-28.38M67.25M182.24M-44.57M-26M-22.76M17.85M1.99M-101.9M87.57M39.87M17.94M-31.41M-100.93M-19.54M-15.99M130.72M6.88M28.8M28.85M30.11M47.14M6.4M-20.84M-22.05M-13.22M
Free Cash Flow0-347.14M92.94M-44.84M-8.12M17.18M82.14M56.63M-122.52M-405.72M16.89M-147.34M-28.1M-23.44M-63.55M-297.34M-8.87M47.4M-230.58M-598.25M-28.53M83.23M52.09M-178.15M43.45M35.4M22.29M
FCF Margin %0%-43.17%10.45%-5.21%-1.49%2.67%13.75%10.69%-23.15%-84.21%2.87%-29.41%-6.72%-5.95%-16.08%-72.88%-1.99%7.61%-46.06%-139.89%-9.65%26.15%22.64%-144.09%34.76%31.82%26.03%
FCF Growth %-100%-473.5%307.27%-452.42%-147.26%-79.09%45.05%146.22%69.8%-2501.57%111.47%-424.35%-19.88%63.12%78.63%-3252.15%-118.71%120.56%61.46%-1997.19%-134.27%59.79%129.24%-509.98%22.74%58.82%-
FCF per Share0.00-11.773.15-1.59-0.410.924.633.25-7.23-23.890.98-9.31-2.48-2.20-6.89-37.54-1.196.23-30.15-78.43-3.6010.907.58-28.0911.198.995.58
FCF Conversion (FCF/Net Income)0.00x1.73x1.30x1.41x-0.28x-8.01x-3.48x-0.75x22.44x3.05x1.48x3.19x-3.15x-1.24x-0.51x4.22x4.08x1.35x1.04x1.09x0.91x1.07x1.43x8.41x1.77x2.52x-9.06x
Interest Paid000000000000000000000000000
Taxes Paid000000000000000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityModerate
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Cyclical Charter Rate Volatility

Earnings Quality Diverges From Cash

As reported in recent financial filings, TEN-PE consistently maintains an OCF/NI ratio significantly above 1.0, with a 2.40x multiple in 2025Q2, suggesting that reported net income is heavily impacted by non-cash accounting charges rather than reflecting the underlying cash-generating capacity of the maritime fleet.

The persistent gap between net income and operating cash flow indicates that non-cash items, likely vessel depreciation and impairment adjustments, are suppressing reported earnings. Investors should monitor this divergence as it suggests the company's true cash-generating ability is more resilient than the headline net income figures imply.

Capital Intensity Constrains Free Cash

Based on the provided quarterly data, TEN-PE's capital expenditure intensity has surged, reaching 32.9% of revenue in 2025Q2, which effectively offsets operating cash inflows and results in zero free cash flow generation for the most recent reporting period as the company prioritizes fleet maintenance and renewal.

The high level of capital expenditure relative to revenue suggests that the company is in a heavy reinvestment phase, likely to meet environmental compliance standards or modernize its vessel profile. This capital intensity limits the immediate availability of free cash flow for shareholder returns or debt reduction.

FCF Trajectory Faces Cyclical Headwinds

According to historical cash flow statements, TEN-PE's free cash flow has shifted from a peak of $143.5M in 2023Q2 to zero in 2025Q2, illustrating a clear trend of deteriorating cash conversion as rising capital requirements and softening charter rates compress the company's discretionary cash position.

The transition from robust free cash flow generation to a break-even state highlights the sensitivity of the company's cash trajectory to cyclical maritime conditions. This trend warrants further investigation into whether the current capital expenditure levels are sustainable if charter rates continue to face downward pressure.

Capital Allocation Prioritizes Fleet Renewal

As indicated by the cash flow statements, TEN-PE has directed significant capital toward vessel acquisitions, including a $228.4M outlay in 2024Q2, while maintaining a conservative stance on share repurchases and dividends, suggesting a strategic focus on asset base expansion over immediate cash returns to common shareholders.

The deployment of capital into vessel acquisitions rather than direct shareholder returns underscores management's commitment to fleet modernization. While this may support long-term competitive positioning, it leaves the company's cash position vulnerable to the timing and success of these capital-intensive investments.

TEN-PE — Frequently Asked Questions

Quick answers to the most common questions about buying TEN-PE stock.

How much cash does Tsakos Energy Navigation Limited (TEN-PE) generate from operations?

Tsakos Energy Navigation Limited (TEN-PE) generated $302.9M in net cash from operating activities in 2024. This reflects the cash generated directly from core business operations.

What is Tsakos Energy Navigation Limited's free cash flow?

Tsakos Energy Navigation Limited (TEN-PE) reported negative free cash flow of $347.1M in 2024, indicating capital requirements exceeded cash from operations.

What is Tsakos Energy Navigation Limited's capital expenditure (CapEx)?

Tsakos Energy Navigation Limited (TEN-PE) spent $650.0M on capital expenditures in 2024. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Tsakos Energy Navigation Limited distribute cash to shareholders?

In 2024, Tsakos Energy Navigation Limited (TEN-PE) returned $71.8M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.