Dorian LPG Ltd.
EnergyNYSE:LPG · New York Stock Exchange
+$1.65 today
Vol 0.33M · Avg 0.64M
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 | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $193.7M +114.8% | $90.2M -70.7% | $307.4M +78.3% | $172.4M +139.7% | $71.9M | $498.8M | $487.6M | $476.4M |
| Depreciation & Amortization | $71.7M +3.1% | $69.6M +1.4% | $68.7M +8.3% | $63.4M -4.6% | $66.4M | $1.2B | $374.2M | $1.2B |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $1.2B | $1.4B | -$1.5B |
| Stock-Based Compensation | $11.0M +5.8% | $10.4M +25.1% | $8.3M +94.7% | $4.3M +28.5% | $3.3M | $623.4M | $489.0M | $354.6M |
| Change in Working Capital | -$108.0M -272.7% | -$29.0M -85.9% | -$15.6M +37.5% | -$24.9M -39.7% | -$17.8M | $484.8M | $350.4M | -$1.6B |
| Accounts Receivables | -$48.9M -2441.7% | $2.1M | $0 +100.0% | -$19.1M -501.7% | -$3.2M | $1.3B | $592.6M | $1.3B |
| Inventory | $0 | $0 | $0 +100.0% | -$376.0K -45.3% | -$258.9K | $854.4M | $1.0B | $1.2B |
| Accounts Payables | -$1.1M -2928.5% | -$35.3K +97.2% | -$1.3M -314.1% | $591.8K +613.4% | -$115.3K | $657.0M | $948.2M | -$1.5B |
| Other Working Capital | -$58.0M -86.8% | -$31.0M -116.7% | -$14.3M -135.8% | -$6.1M +57.5% | -$14.3M | $1.3B | $567.4M | $1.3B |
| Other Non-Cash Items | $41.7M +31.1% | $31.8M +62.4% | $19.6M +120.6% | $8.9M +272.1% | -$5.2M | $1.2B | $1.4B | -$1.5B |
| Operating Cash Flow | $210.1M +21.5% | $173.0M -55.5% | $388.4M +73.4% | $224.1M +88.8% | $118.7M | $5.5B | $7.2B | $8.9B |
| Capital Expenditures | -$93.8M -395.3% | -$18.9M +42.3% | -$32.9M +52.2% | -$68.8M -196.7% | -$23.2M | $1.0B | $664.0M | $1.4B |
| Acquisitions (Net) | $0 | $0 | $0 | $0 | $0 | $769.0M | $937.0M | $1.1B |
| Purchases of Investments | $0 +100.0% | -$213.6K +96.4% | -$6.0M +47.0% | -$11.3M -401.0% | -$2.3M | $578.6M | $444.2M | $1.4B |
| Sales of Investments | $0 -100.0% | $11.8M +192.8% | $4.0M +8.4% | $3.7M -0.6% | $3.7M | $1.0B | $822.2M | $318.2M |
| Other Investing Activities | $0 | $0 | $0 | $0 -100.0% | $90.5M | $862.8M | $616.4M | $370.0M |
| Investing Cash Flow | -$93.8M -1174.6% | -$7.4M +78.8% | -$34.8M +54.4% | -$76.3M -211.0% | $68.8M | $3.1B | $4.8B | $6.4B |
| Debt Repayment | $8.4M +115.8% | -$53.0M +0.1% | -$53.1M -722.4% | -$6.5M -109.5% | $67.9M | $602.4M | $680.8M | $759.2M |
| Common Stock Issued | $0 -100.0% | $89.0M | $0 | $0 | $0 | $610.8M | $778.8M | $946.8M |
| Common Stock Repurchased | -$7.0M -11.9% | -$6.3M -59.0% | -$3.9M -136.0% | -$1.7M +92.2% | -$21.4M | $486.2M | $351.8M | -$1.6B |
| Dividends Paid | -$105.0M +32.9% | -$156.4M +3.6% | -$162.3M +26.4% | -$220.6M -175.5% | -$80.1M | -$1.6B | $535.2M | $613.6M |
| Other Financing Activities | -$2.3M +50.4% | -$4.6M -1026.5% | -$407.5K +93.7% | -$6.5M -290.9% | -$1.7M | $720.0M | -$1.6B | $1.3B |
| Financing Cash Flow | -$105.9M +19.3% | -$131.3M +40.2% | -$219.7M +6.6% | -$235.2M -568.7% | -$35.2M | $10.5B | $12.2B | $13.9B |
| Effect of Forex Changes | $135.9K +1717.7% | $7.5K +103.5% | -$215.8K +52.0% | -$449.9K -160.3% | -$172.8K | $1.4B | $1.3B | $1.1B |
| Net Change in Cash | $10.5M -69.3% | $34.4M -74.3% | $133.7M +252.0% | -$88.0M -157.8% | $152.1M | -$15.5B | $3.2B | $4.9B |
| Free Cash Flow | $116.3M -24.5% | $154.1M -56.7% | $355.6M +129.0% | $155.3M +62.6% | $95.5M | $14.3B | $8.6B | -$16.8B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
National Energy Services Reunited Corp.
NASDAQ:NESR
$2.67B
Vermilion Energy Inc.
NYSE:VET
$1.71B
FLEX LNG Ltd.
NYSE:FLNG
$1.69B
Global Partners LP
NYSE:GLP
$1.60B
RPC, Inc.
NYSE:RES
$1.59B
Navigator Holdings Ltd.
NYSE:NVGS
$1.42B
Bristow Group Inc.
NYSE:VTOL
$1.30B
Dorchester Minerals, L.P.
NASDAQ:DMLP
$1.29B
NPK International Inc.
NYSE:NPKI
$1.27B
MRC Global Inc.
MRC
$1.17B
SEC Filings
Recent regulatory filings
No filings found.
Does LPG generate free cash flow?
Dorian LPG Ltd. (LPG) generated $116.30M of free cash flow in fiscal 2026.
How much operating cash flow does LPG produce?
Operating cash flow was $210.14M, before capital expenditures of $93.84M.
Explore More
Continue the stock analysis
Jump to another research area for this company.