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
WTIW&T Offshore, Inc.
$3.22$479M
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
HomeStocksWTICash Flow

W&T Offshore, Inc. (WTI) Cash Flow Statement

26Y historyFree accessUpdated daily

Cash flow generation remains highly unstable, highlighted by a $43.7 million working capital outflow in 2026Q1 and a historical FCF margin swing from 28.7% in 2025Q2 to -54.0% in 2024Q1.

WTI 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'01Dec'00
Cash from Operations81.9M77.24M59.54M115.33M339.53M133.67M108.51M232.23M321.76M159.41M14.18M132.55M511.42M561.36M385.14M521.48M464.77M156.27M882.5M688.6M571.59M444.04M377.27M263.15M147.81M123.88M96.82M
Operating CF Margin %-15.4%11.34%21.65%36.87%23.95%31.3%43.42%55.41%32.73%3.55%26.13%53.91%57.04%44.04%53.7%65.85%25.58%72.6%61.83%71.41%75.89%74.16%62.27%77.25%73.05%93.06%
Operating CF Growth %908.62%29.74%-48.37%-66.03%154.01%23.19%-53.27%-27.83%101.85%1024.17%-89.3%-74.08%-8.9%45.76%-26.15%12.2%197.42%-82.29%28.16%20.47%28.72%17.7%43.37%78.04%19.31%27.95%-
Net Income-142.01M-150.06M-87.14M15.6M231.15M-41.48M37.79M74.09M248.83M79.68M-249.02M-1.04B-11.66M51.32M71.98M172.82M117.89M-187.92M-558.82M144.3M199.1M189.02M149.48M116.58M2.05M63.57M48.2M
Depreciation & Amortization144.28M149.79M175.4M143.69M133.63M113.45M120.28M148.5M149.85M155.68M211.61M394.07M511.1M451.53M356.23M328.79M268.42M308.08M482.46M539.38M339.04M184.18M165.27M144.13M000
Stock-Based Compensation6.41M010.19M10.38M7.92M3.36M3.96M3.69M3.54M7.19M11.01M10.24M14.74M11.53M12.4M9.71M5.53M6.38M6.03M3.41M2.54M419K00000
Deferred Taxes7.36M50.67M-10.08M18.48M45.18M-8.19M-30.29M-64.1M500K217K28.39M-203.27M-4.76M30.92M88.11M61.84M-8.27M-346K-249.44M8.75M106.64M42.3M40.19M1.66M50.17M00
Other Non-Cash Items116.46M31.58M5.5M-90.68M-71.13M32.78M-22.59M67.9M-154.84M-78.5M93.04M951.42M-82.89M-79.89M-103.96M12.94M32.15M262.78M1.21B41.64M-6.2M11K391K5.22M94.27M60.31M48.62M
Working Capital Changes-50.6M-4.74M-34.33M17.85M-7.22M33.75M-651K2.16M73.88M-4.86M-80.85M24.81M84.89M95.95M-39.62M-64.61M49.05M-232.7M-9.88M-48.89M-69.55M28.11M21.94M-4.44M1.32M00
Change in Receivables-8.66M5.29M-19.62M12.59M-11.23M-16.09M27.1M-14.33M-2.36M-2.37M-7M32.24M29.51M980K818K-18.64M-24.93M0000000000
Change in Inventory00000-4.01M0019.53M36.05M-63.77M14.63M-70.99M-29.11M-38.84M6.11M193.03M0000000000
Change in Payables8.27M23.32M26.43M10.72M-12.03M46.1M-41.35M-11.04M40.08M10.97M6.5M-46.87M41.48M28.13M38.03M7.88M-31.89M0-76.2M-88.84M162.27M29.49M00000
Cash from Investing-50.81M21.86M-118.18M-81.61M-95.08M-27.44M-47.62M-313.81M-66.39M-107.11M-82.4M86.08M-629.95M-614.8M-657.44M-722.67M-414.99M-237.7M-773.86M-360.09M-1.66B-321.47M-279.87M-204.4M-112.62M00
Capital Expenditures-34.73M-49.48M-118.18M-81.07M-93.19M-32.72M-21.08M-325.92M-122.97M-130.98M-48.7M-231.44M-629.95M-635.81M-657.44M-722.69M-416.41M-276.84M-4.81M-360.09M-593.8M-759K-284.85M-203.4M-116.76M00
CapEx % of Revenue6.66%9.87%22.5%15.22%10.12%5.86%6.08%60.93%21.18%26.89%12.18%45.62%66.4%64.61%75.18%74.42%59%45.31%0.4%32.33%74.18%0.13%55.99%48.13%61.02%--
Acquisitions-19K11.92M0002K0056.59M01.5M372.94M00000000-1.06B000000
Investments---------------------------
Other Investing-11.64M58.5M0-535K-1.89M5.28M-26.54M12.11M56.59M23.87M-33.69M317.51M37.45M21.01M30.45M15K1.42M39.14M-769.05M-360.09M-331K2.27M4.98M-1M4.14M00
Cash from Financing-7.66M-69.04M-8.56M-321.74M-28.89M100.27M-49.6M80.73M-321.14M-23.48M53.04M-156.88M126.39M57M280.04M177.05M-59.31M-237.93M-65.13M-53.7M935.85M153K-36.45M-73.69M-17.01M00
Debt Issued (Net)19.34M-52.04M-1.1M-311.93M-42.96M110.86M-48.93M84M-257.19M-14.43M72.43M-156.67M157M120M371M234.71M0-205.5M-3M-44.56M638.23M5M-32M-32.6M17.2M00
Equity Issued (Net)000016.46M000000000000-24.17M00306.98M000-19.02M00
Dividends Paid-6M-6.01M-5.9M-1.47M00000000-30.26M-58.85M-82.83M-58.76M-59.61M-9.16M-60M-9.14M-8.22M-3.96M-4.45M-41M-13.88M00
Share Repurchases00000000000000000-24.17M000000-19.02M00
Other Financing-21M-11M-1.56M-8.34M-2.39M-10.59M-670K-3.27M-63.95M-9.05M-19.39M-212K-1.19M-4.15M-8.13M1.09M298K891K-2.13M0-1.14M-889K0-91K-1.31M00
Net Change in Cash23.43M30.07M-67.2M-288.02M215.56M206.49M11.29M-860K-65.77M28.82M-15.18M61.75M7.87M3.56M7.73M-24.14M-9.53M-319.37M43.5M274.81M-148.46M122.72M60.96M-14.94M18.18M123.88M96.82M
Free Cash Flow47.17M27.76M-58.64M34.25M246.34M100.94M87.43M-93.7M198.79M28.43M-34.52M-98.89M-118.53M-74.45M-272.3M-201.21M48.36M-120.57M877.68M328.51M-22.21M443.28M92.43M59.76M31.05M123.88M96.82M
FCF Margin %9.04%5.54%-11.16%6.43%26.75%18.09%25.22%-17.52%34.23%5.84%-8.63%-19.49%-12.49%-7.57%-31.14%-20.72%6.85%-19.73%72.2%29.5%-2.78%75.76%18.17%14.14%16.23%73.05%93.06%
FCF Growth %576.3%147.34%-271.19%-86.1%144.04%15.46%193.31%-147.13%599.3%182.34%65.09%16.57%-59.2%72.66%-35.33%-516.07%140.11%-113.74%167.17%1578.84%-105.01%379.6%54.68%92.45%-74.94%27.95%-
FCF per Share0.320.19-0.400.231.700.710.62-0.671.430.21-0.36-1.30-1.57-0.99-3.66-2.720.66-1.6111.564.33-0.326.731.410.970.471.891.48
FCF Conversion (FCF/Net Income)-0.33x-0.51x-0.68x7.39x1.47x-3.22x2.87x3.13x1.29x2.00x-0.06x-0.13x-43.86x10.94x5.35x3.02x3.94x-0.83x-1.58x4.77x2.87x2.35x2.52x2.26x72.14x1.95x2.01x
Interest Paid00042.13M71.13M64.81M59.18M00000000000000000000
Taxes Paid0002.39M8.2M152K159K00000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Decommissioning and regulatory liability

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Divergence

According to the provided cash flow data, WTI consistently reports negative net income while generating erratic operating cash flows, with the OCF/NI ratio frequently showing extreme volatility, such as the -97.16x figure observed in 2023Q4, highlighting a fundamental disconnect between accounting losses and actual cash generation.

The persistent gap between net income and operating cash flow suggests that non-cash charges, particularly depreciation and potential impairments, are heavily distorting the company's reported profitability. Investors should monitor this divergence, as it indicates that the firm's reported losses may not fully capture the underlying cash-generative capacity of its mature Gulf of Mexico assets.

Volatile Free Cash Flow Generation

As reported in financial statements, WTI's free cash flow trajectory is highly unstable, swinging from a peak margin of 28.7% in 2025Q2 to a deep deficit of -54.0% in 2024Q1, reflecting the company's sensitivity to commodity price cycles and the high cost of maintaining aging offshore infrastructure.

The inability to maintain positive free cash flow across consecutive quarters suggests that the company's operational model is highly susceptible to external market shocks. This volatility warrants further investigation into whether the firm can sustain its current capital expenditure requirements without further straining its liquidity position.

Capital Intensity and Asset Maintenance

Based on WTI's reported figures, capital expenditure as a percentage of revenue has fluctuated significantly, reaching as high as 62.2% in 2024Q1, which underscores the heavy reinvestment burden required to mitigate the natural decline rates inherent in the company's mature, late-life offshore oil and gas fields.

The high capital intensity relative to revenue suggests that a significant portion of cash flow is consumed by maintenance capex rather than growth initiatives. This capital-heavy profile may limit the company's flexibility to navigate periods of depressed commodity pricing without compromising its long-term reserve replacement capabilities.

Working Capital and Liquidity Pressure

Analysis of recent quarterly data reveals that working capital changes are frequently a significant drag on cash flow, with a notable $43.7 million outflow in 2026Q1, suggesting that the company faces recurring challenges in managing its cash conversion cycle and operational payables in a high-cost environment.

These working capital swings appear to exacerbate the company's liquidity constraints, particularly when combined with the ongoing need to fund decommissioning liabilities. The inconsistency in cash management may indicate that the firm is struggling to optimize its operational efficiency amidst the complexities of offshore regulatory compliance.

Capital Allocation and Debt Constraints

As indicated by the provided cash flow data, WTI maintains a consistent dividend payment of $1.5 million per quarter despite persistent negative net income, while share repurchases remain absent, suggesting that capital allocation is prioritized toward maintaining a baseline return for shareholders rather than aggressive growth or debt reduction.

The decision to continue dividend payments while operating cash flow remains volatile and often negative appears to be a strategic choice to maintain investor confidence. However, this policy may be unsustainable if the company's core production assets continue to face the margin pressures and high decommissioning costs identified in recent periods.

WTI — Frequently Asked Questions

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

How much cash does W&T Offshore, Inc. (WTI) generate from operations?

W&T Offshore, Inc. (WTI) generated $77.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is W&T Offshore, Inc.'s free cash flow?

W&T Offshore, Inc. (WTI) generated $27.8M 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 W&T Offshore, Inc.'s capital expenditure (CapEx)?

W&T Offshore, Inc. (WTI) spent $49.5M 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 W&T Offshore, Inc. distribute cash to shareholders?

In 2025, W&T Offshore, Inc. (WTI) returned $6.0M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.