Kosmos Energy Ltd.
NYSE:KOS · New York Stock Exchange
-$0.16 today
Vol 19.43M · Avg 18.96M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$699.8M -468.6% | $189.9M -11.1% | $213.5M -5.8% | $226.6M +391.1% | -$77.8M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $564.7M +12.3% | $502.7M +13.0% | $444.9M -12.5% | $508.7M -34.2% | $773.6M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$6.7M +87.1% | -$52.2M +51.5% | -$107.6M +45.5% | -$197.5M -185.5% | -$69.2M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $28.0M -26.3% | $38.0M -11.1% | $42.7M +23.6% | $34.5M +9.1% | $31.7M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$69.4M -58.2% | -$43.9M +33.5% | -$66.0M -143.8% | $150.7M +323.6% | -$67.4M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $92.2M +245.5% | -$63.3M +93.4% | -$966.9M -1504.8% | $68.8M +301.0% | -$34.2M | $592.6M | $1.3B | $626.2M |
| Inventory | -$6.6M -232.1% | $5.0M +110.9% | -$45.7M -541.9% | $10.3M +170.9% | -$14.6M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$155.0M -1172.0% | $14.5M +456.0% | -$4.1M -209.1% | $3.7M +111.2% | -$33.4M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $0 | $0 -100.0% | $950.7M +1302.3% | $67.8M +357.8% | $14.8M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $317.3M +624.2% | $43.8M -81.6% | $237.5M -41.7% | $407.5M +288.2% | -$216.5M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $134.0M -80.2% | $678.2M -11.4% | $765.2M -32.3% | $1.1B +202.0% | $374.3M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$314.4M +66.3% | -$933.7M -0.1% | -$932.6M -15.2% | -$809.4M +13.7% | -$938.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 -100.0% | $168.7M +2555.1% | $6.4M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$86.8M -167.9% | -$32.4M +48.0% | -$62.2M +1.5% | -$63.2M -51.4% | -$41.7M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$401.2M +58.5% | -$966.1M +2.9% | -$994.9M -41.3% | -$703.9M +27.7% | -$973.4M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $300.0M -16.8% | $360.8M +132.8% | $155.0M +138.3% | -$405.0M -178.7% | $514.4M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 -100.0% | $136.0M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 +100.0% | -$166.0K +74.7% | -$655.0K -27.9% | -$512.0K | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$346.0K +99.6% | -$86.4M -554.2% | -$13.2M -46.2% | -$9.0M +64.8% | -$25.7M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $299.7M +9.2% | $274.3M +93.7% | $141.6M +134.2% | -$414.7M -166.4% | $624.2M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $32.5M +340.8% | -$13.5M +84.7% | -$88.1M -838.4% | $11.9M -52.6% | $25.1M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$180.4M +29.4% | -$255.4M -52.5% | -$167.4M -152.1% | $321.1M +157.0% | -$563.7M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
NGL Energy Partners LP
NYSE:NGL
$1.94B
Precision Drilling Corporation
NYSE:PDS
$1.06B
HighPeak Energy, Inc.
NASDAQ:HPK
$859.69M
CrossAmerica Partners LP
NYSE:CAPL
$817.84M
Tsakos Energy Navigation Limited
TEN-PE
$784.20M
TXO Partners, L.P.
NYSE:TXO
$699.92M
Riley Exploration Permian, Inc.
AMEX:REPX
$697.96M
Vital Energy, Inc.
VTLE
$693.32M
Vitesse Energy, Inc.
NYSE:VTS
$668.65M
Granite Ridge Resources, Inc
NYSE:GRNT
$604.74M
SEC Filings
Recent regulatory filings
No filings found.
Does KOS generate free cash flow?
Kosmos Energy Ltd. (KOS) generated -$180,396,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does KOS produce?
Operating cash flow was $134.01M, before capital expenditures of $314.41M.
Explore More
Continue the stock analysis
Jump to another research area for this company.