Full House Resorts Inc. logo

Full House Resorts Inc.

FLL | NASDAQ
Chart Builder DCF Calculator
$1.94
+$0.04 (+2.11%)
At close: Sep 21, 2026, 4:00 PM ET
$1.95
+$0.01 (+0.52%)
Pre-market: Sep 22, 2026, 8:47 AM ET
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-45.04M -38.58M -40.2M -40.13M -40.92M -39.17M -40.67M -40.86M -27.79M -24.76M -24.9M -19.4M -27.57M -26.33M -14.8M -2.77M 5.42M 15.26M 11.71M 10.16M 13.25M 1.06M
Depreciation & Amortization
52.97M 42.56M 42.61M 42.49M 42.35M 42.08M 42.1M 40.05M 38.03M 35.86M 31.09M 24.4M 18.32M 12M 7.93M 7.78M 7.22M 7.21M 7.22M 7.25M 7.28M 7.43M
Stock-Based Compensation
2.37M 2.16M 1.74M 1.77M 1.8M 1.95M 2.87M 2.91M 2.93M 2.84M 2.88M 2.46M 2.27M 2.1M 1.69M 1.68M 1.15M 861K 518K 297K 418K 322K
Other Working Capital
-24.3M -13.18M -14.04M -2.1M 5.5M 3.58M 4.38M 6.9M -2.46M -171K 2.37M 3.53M 2.2M 21.21M 19.4M 12.66M 15.97M -4.16M -7.37M -6.83M -8.19M -2.49M
Other Non-Cash Items
21.23M 16.39M 14.52M 5.77M -5.63M -5.17M -5.04M -3.89M 7.41M 7.68M 7.42M 9.09M 9.27M 2.02M 6.08M -3.9M -4.61M 2.75M 5.13M 13.44M 13.59M 12.17M
Deferred Income Tax
781K 444K 530K 148K 36K 53K 262K 419K 471K 1.11M 660K 421K 524K 5.53M -46K 420K 486K -5M 814K 287K 99K 13K
Change in Working Capital
-25.91M -7.33M -9.23M 2.71M 8.89M 9.03M 14.32M 19.51M 5.31M 2.51M 5.2M -9.42M -917K 9.74M 3.53M 7.04M 5.25M -7.84M 4.12M -6.06M -490K 456K
Operating Cash Flow
6.39M 15.64M 9.97M 12.77M 6.53M 8.78M 13.85M 18.15M 26.37M 25.24M 22.35M 7.54M 1.89M 5.05M 4.38M 10.24M 14.91M 13.25M 29.5M 25.37M 34.13M 21.45M
Capital Expenditures
-13.22M -12.5M -12.65M -19.24M -24.86M -32.83M -52.58M -73.31M -93.22M -119.39M -198.84M -224.94M -246.44M -241.82M -170.94M -135.31M -90.51M -64.78M -36.99M -18.58M -11.8M -5.02M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-83K 2.33M 2.33M 2.4M 9.31M 6.91M 6.91M 6.65M -264K -277K 77K 265K 145K -149K -1.18M -1.15M -1.16M -889K -226K -156K -35K -22K
Investing Cash Flow
-13.31M -10.17M -10.32M -16.84M -15.55M -25.92M -45.67M -66.66M -93.48M -119.67M -198.76M -224.67M -246.29M -241.97M -172.11M -136.46M -91.67M -65.67M -37.22M -18.74M -11.84M -5.04M
Debt Repayment
-2.72M -2.14M 764K 1.21M -3.91M 1.13M -1.69M -1.57M -1.55M -1.6M 59.03M 59.22M 59.39M 59.73M 93.56M 93.56M 93.67M 93.78M 201.52M 201.26M 200.99M 206.18M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a -79K -79K -79K -79K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
1.24M -2.78M -465K -553K -265K -258K -252K -245K -205K -143K -82K -23K n/a -20K -128K -203K -219K -199K -9.5M -10.71M -11.53M -11.98M
Financial Cash Flow
-1.11M -4.81M 801K 1.4M -3.3M 1.81M -1.5M -1.63M -1.77M -1.68M 59.03M 59.29M 59.59M 59.78M 93.62M 93.55M 93.61M 94.03M 235.31M 233.84M 232.75M 237.21M
Net Cash Flow
-8.03M 660K 449K -2.67M -12.57M -15.58M -33.57M -50.39M -68.88M -96.11M -117.38M -157.84M -184.81M -177.14M -74.12M -32.67M 16.85M 41.61M 227.6M 240.47M 255.05M 253.61M
Free Cash Flow
-6.83M 3.14M -2.68M -6.47M -18.33M -24.05M -38.74M -55.17M -66.85M -94.15M -176.49M -217.4M -244.55M -236.77M -166.56M -125.07M -75.6M -51.54M -7.49M 6.78M 22.33M 16.43M
Adj. Free Cash Flow
-9.2M 983K -4.42M -8.24M -20.13M -25.99M -41.61M -58.08M -69.78M -97M -179.37M -219.86M -246.81M -238.86M -168.26M -126.75M -76.75M -52.4M -8.01M 6.49M 21.91M 16.11M
Maintenance CapEx
-8.35M -6.93M -4.2M -4.2M -7.32M -4.68M -4.68M -4.68M n/a -18.25M -109.21M -164M -216.08M -230.69M -170.94M -131.16M -81.98M -49.12M -17.91M -3.66M -1.26M -1.61M
Growth CapEx
-4.87M -5.57M -8.45M -15.04M -17.54M -28.14M -47.9M -68.63M -93.22M -101.14M -89.63M -60.94M -30.35M -11.13M n/a -4.15M -8.54M -15.66M -19.08M -14.92M -10.54M -3.41M
Owner Earnings
-1.96M 8.71M 5.77M 8.57M -788.79K 4.1M 9.16M 13.46M 26.37M 6.98M -86.86M -156.45M -214.19M -225.64M -166.56M -120.92M -67.07M -35.87M 11.59M 21.71M 32.87M 19.84M

© 2026 bestshares.com. All rights reserved.