FLEX LNG Ltd.
NYSE:FLNG · New York Stock Exchange
-$0.54 today
Vol 0.55M · Avg 0.51M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:FLNG · Revenue to Net Income
Key Ratios
Analysis
$339.7M of revenue converted into $75.6M of net income for the selected period. Gross margin is 50.2% and net margin is 22.3%, showing how much revenue survives after costs and taxes. EPS is $1.40, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $347.6M -2.4% | $356.3M -4.0% | $371.0M +6.6% | $347.9M +1.3% | $343.4M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $163.9M +10.1% | $148.8M +3.7% | $143.4M +3.8% | $138.2M +2.8% | $134.4M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $183.8M -11.5% | $207.6M -8.8% | $227.6M +8.5% | $209.8M +0.3% | $209.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 52.9% -5.4pp | 58.3% -3.1pp | 61.4% +1.1pp | 60.3% -0.6pp | 60.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $8.0M -18.6% | $9.8M -6.5% | $10.5M +14.4% | $9.1M +16.0% | $7.9M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $8.0M -18.6% | $9.8M -6.5% | $10.5M +14.4% | $9.1M +16.0% | $7.9M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $76.6M +1.5% | $75.5M +2.9% | $73.4M +1.6% | $72.2M +3.4% | $69.8M | $374.2M | $1.2B | $631.8M |
| EBITDA | $244.1M -18.3% | $298.9M -1.1% | $302.2M -10.3% | $337.0M +16.9% | $288.4M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 70.2% -13.6pp | 83.9% +2.4pp | 81.5% -15.4pp | 96.9% +12.9pp | 84.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $175.8M -11.1% | $197.8M -8.9% | $217.2M +8.2% | $200.6M -0.3% | $201.2M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 50.6% -4.9pp | 55.5% -3.0pp | 58.5% +0.9pp | 57.7% -0.9pp | 58.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $4.1M -8.5% | $4.5M -8.2% | $4.9M +142.8% | $2.0M +4790.2% | $41.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $92.6M -12.3% | $105.6M -2.9% | $108.7M +41.9% | $76.6M +36.2% | $56.2M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$100.9M -26.2% | -$80.0M +17.6% | -$97.0M -677.9% | -$12.5M +67.9% | -$38.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $74.9M -36.4% | $117.8M -1.9% | $120.1M -36.2% | $188.1M +15.9% | $162.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 21.5% -11.5pp | 33.1% +0.7pp | 32.4% -21.7pp | 54.1% +6.8pp | 47.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $82.0K -37.9% | $132.0K +69.2% | $78.0K -20.4% | $98.0K -1.0% | $99.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | $74.8M -36.4% | $117.7M -2.0% | $120.0M -36.2% | $188.0M +15.9% | $162.2M | $4.9B | $4.8B | $4.7B |
| Net Margin | 21.5% -11.5pp | 33.0% +0.7pp | 32.4% -21.7pp | 54.0% +6.8pp | 47.2% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 -37.0% | $2 -2.2% | $2 -36.5% | $4 +16.1% | $3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 -36.7% | $2 -1.8% | $2 -36.8% | $4 +15.5% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $54.1M +0.4% | $53.9M +0.3% | $53.7M +0.9% | $53.2M -0.2% | $53.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $54.1M +0.1% | $54.0M +0.1% | $54.0M +0.9% | $53.5M +0.3% | $53.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Enerflex Ltd.
NYSE:EFXT
$2.86B
National Energy Services Reunited Corp.
NASDAQ:NESR
$2.38B
Innovex International, Inc.
NYSE:INVX
$1.73B
Dorian LPG Ltd.
NYSE:LPG
$1.67B
World Kinect Corporation
NYSE:WKC
$1.60B
Dnow Inc.
NYSE:DNOW
$1.58B
Global Partners LP
NYSE:GLP
$1.46B
Navigator Holdings Ltd.
NYSE:NVGS
$1.34B
Bristow Group Inc.
NYSE:VTOL
$1.24B
Flowco Holdings Inc.
NYSE:FLOC
$622.81M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does FLNG generate?
FLEX LNG Ltd. (FLNG) reported $347.64M of revenue in fiscal 2025.
Is FLNG profitable?
FLEX LNG Ltd. (FLNG) reported $74.81M of net income, with a net margin of 21.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.