Kosmos Energy Ltd. logo

Kosmos Energy Ltd.

KOS | NYSE
Chart Builder DCF Calculator
$2.60
-$0.03 (-1.14%)
Sep 22, 2026, 11:00 AM ET · Market open
Fiscal Quarter
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
-40.8M -225.57M -377.14M -124.3M -87.74M -110.61M -6.58M 44.97M 59.77M 91.69M 21.68M 85.19M 23.35M 83.31M -114.28M 222.25M 117.17M 1.4M 98.72M -28.6M -57.19M -90.77M
Depreciation & Amortization
245.67M 122.47M 145.55M 143.4M 153.16M 122.55M 146.92M 122.89M 92.35M 103.33M 115.67M 134.81M 92.44M 111.93M 113.86M 108.89M 124.27M 161.64M 177.4M 67.51M 153.78M 79.11M
Stock-Based Compensation
14.06M 5.95M 6.94M 5.3M 7.35M 8.36M 10.1M 10.03M 10.49M 7.33M 10.92M 10.58M 11.11M 10.09M 8.65M 8.77M 8.74M 8.39M 7.64M 8.1M 7.6M 8.28M
Other Working Capital
n/a 49M -27.7M -91.22M 4.12M -40.2M 44.05M -108.54M -13.24M 92.18M 54.53M 68.77M -76.02M -15.18M 72.16M -95.78M 25.85M 65.57M 28.88M -47.8M 57.57M -23.84M
Other Non-Cash Items
46.31M 227.42M 285.94M 41.95M -14.93M 4.39M 67.43M -13.37M 11.39M 15.57M 190.34M 48.3M 3.65M -14.66M 377.88M -183.75M 15.34M 198.06M -56.04M -94.8M 108.71M 18.91M
Deferred Income Tax
-1.27M -49.01M -7.42M -950K -175K 1.81M -63.45M 6.08M 12.52M -7.32M -70.08M -28.45M -997K -8.03M -160.04M 45.99M 2.36M -85.79M n/a n/a n/a n/a
Change in Working Capital
17.59M 25.31M -18.56M -92.98M 69.51M -27.39M 21.33M -164.32M 37.14M 61.96M 25.25M -987K -111.44M 21.22M 41.17M 52.9M 10.68M 45.93M 2.79M -50.63M 75.97M -62.16M
Operating Cash Flow
281.57M 106.56M 35.3M -27.57M 127.17M -888K 175.75M 6.28M 223.66M 272.56M 293.78M 249.43M 18.11M 203.85M 267.24M 255.05M 278.56M 329.63M 230.5M -98.41M 288.88M -46.63M
Capital Expenditures
-163.48M -87.05M -70.28M -71.37M -82.52M -90.25M -161.42M -219.25M -238.17M -314.82M -320.69M -195.05M -193.18M -223.69M -244.82M -222.56M -233.16M -108.83M -560.15M -87.31M -161.74M -128.8M
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 50M n/a 471K 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
115.44M -11.6M n/a n/a -42.74M -44.05M -29.82M n/a -47K -2.53M -15.62M -13.34M -17.62M -15.67M -35M -16.75M -11.43M 118.22M 1.01M -2.14M -12.46M -21.79M
Investing Cash Flow
-48.04M -98.65M -70.28M -71.37M -125.26M -134.29M -191.24M -219.25M -238.22M -317.35M -336.3M -208.38M -210.81M -239.36M -229.82M -239.31M -244.12M 9.39M -559.14M -89.45M -174.2M -150.59M
Debt Repayment
-377.76M -166.56M 75M 125M 100M 100M 50M -368.59M -50M 265.43M -13.21M 12.5M 150M -7.5M -82.5M -7.5M -207.5M -107.5M 220M 150M -50M 194.38M
Common Stock Repurchased
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 2.75M n/a -2.75M n/a -63K -19K -1.02M
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 -1K -165K n/a n/a -13K -642K n/a -68K -14K -430K
Other Financial Acitivies
-23.72M 3.02M -345K n/a -100M n/a -1.11M 459.32M -19.23M -61.49M 12.35M -534K -1K -11.81M n/a -2.75M -550K -5.74M 128.69M -229K -16.03M -1.03M
Financial Cash Flow
-195.04M 42.89M 74.66M 125M -1K 100M 48.89M 90.73M -69.23M 203.94M -869K 11.97M 150M -19.48M -82.5M -7.5M -208.06M -116.63M 348.69M 149.64M -66.06M 191.89M
Net Cash Flow
38.49M 50.8M 39.68M 26.07M 1.9M -35.18M 33.39M -122.23M -83.8M 159.15M -43.4M 53.01M -42.7M -54.98M -45.08M 8.24M -173.62M 222.38M 20.05M -38.22M 48.62M -5.32M
Free Cash Flow
118.09M 19.51M -34.98M -98.94M 44.65M -91.13M 14.33M -212.96M -14.51M -42.26M -26.91M 54.38M -175.07M -19.83M 22.42M 32.49M 45.4M 220.79M -329.65M -185.73M 127.14M -175.43M
Adj. Free Cash Flow
104.03M 13.56M -41.92M -104.24M 37.3M -99.49M 4.22M -223M -25M -49.59M -37.83M 43.8M -186.18M -29.93M 13.77M 23.72M 36.66M 212.4M -337.29M -193.83M 119.54M -183.71M
Maintenance CapEx
-163.48M -87.05M -70.28M -71.37M -82.52M -90.25M -161.42M -219.25M n/a -247.52M -320.69M n/a -193.18M -223.69M -244.82M n/a n/a n/a n/a -87.31M n/a -128.8M
Growth CapEx
n/a n/a n/a n/a n/a n/a n/a n/a -238.17M -67.3M n/a -195.05M n/a n/a n/a -222.56M -233.16M -108.83M -560.15M n/a -161.74M n/a
Owner Earnings
118.09M 19.51M -34.98M -98.94M 44.65M -91.13M 14.33M -212.96M 223.66M 25.04M -26.91M 249.43M -175.07M -19.83M 22.42M 255.05M 278.56M 329.63M 230.5M -185.73M 288.88M -175.43M

© 2026 bestshares.com. All rights reserved.