Talos Energy Inc. logo

Talos Energy Inc.

TALO | NYSE
Chart Builder DCF Calculator
$16.54
+$0.12 (+0.73%)
Sep 22, 2026, 12:24 PM 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
149.89M -256M -202.58M -95.91M -185.94M -9.87M -64.51M 88.17M 12.38M -112.44M 85.9M -2.1M 13.68M 89.86M 2.75M 250.47M 195.14M -66.44M 81.01M -16.69M -125.78M -121.49M
Depreciation & Amortization
265.28M 265.32M 274.81M 293.4M 301.75M 311.61M 305.11M 303.67M 289.82M 245.17M 209.57M 188.23M 192.55M 166.74M 136.82M 109.16M 119.36M 116.13M 119.92M 105.42M 119.09M 119.78M
Stock-Based Compensation
6.41M 5.34M 4.92M 4.96M 4.4M 4.14M 5.6M 3.32M 2.79M 2.75M 3.87M 393K 4.75M 3.94M 4.28M 4.31M 4.05M 3.32M 2.7M 2.61M 3.02M 2.66M
Other Working Capital
16.96M -117.49M -35.19M -94.37M 59.23M -84.33M 81.56M -70.14M 85.23M -94.81M -6.33M -68.77M 54.05M -144.94M 51.7M -37M 34.23M -25.93M 35.94M -27.48M 25.95M 2.17M
Other Non-Cash Items
-119.82M 269.52M 141.45M 23.25M 143.9M 13.57M 53.64M -174.89M -41.6M 47.74M -133.29M -20.72M -50.11M -84.67M -15.87M -223.55M -125.43M 143.35M -107.6M -17.02M 105.39M 80.94M
Deferred Income Tax
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 37.19M n/a n/a n/a
Change in Working Capital
-1.12M -110.17M -16.83M -111.53M 87.52M -51.21M 49.5M 7.2M 25.97M -86.79M 10.2M -100.08M 53.36M -113.01M 42.84M 44.18M 47.64M -82.75M -9.48M 14.24M 30.42M -14.94M
Operating Cash Flow
300.64M 174M 201.78M 114.17M 351.64M 268.24M 349.34M 227.47M 289.36M 96.43M 176.26M 65.73M 214.23M 62.86M 170.81M 184.56M 240.76M 113.61M 123.74M 88.55M 132.14M 66.96M
Capital Expenditures
-101.62M -152.42M -120.27M -85.49M -147.15M -129M -153.72M -86.03M -123.09M -146.08M -4.57M -139.85M -194.7M -103.96M -113.57M -81.51M -74.1M -53.98M -81.75M -85.73M -61.1M -64.75M
Cash Acquisitions
-3.13M n/a -8.6M -27.4M -2M -14.85M 4.82M -20.17M -2.11M -916.05M -75K n/a -2.43M 4.78M n/a n/a 1.25M -3.5M 157K n/a 2.92M -8.32M
Purchase of Investments
n/a n/a n/a n/a n/a n/a -3.36M 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
49.67M 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 15M n/a n/a n/a n/a n/a
Other Investing Acitivies
-47.82M 62.84M -133.98M -85.49M -147.15M -128.46M n/a -86.03M -123.09M 124.48M -116.11M 60.56M -194.7M -103.96M 247K 93K n/a -1.9M 211.74M 214K 4.28M 330K
Investing Cash Flow
-102.89M -89.58M -142.06M -112.38M -149M -143.31M -152.26M -105.18M -125.2M -937.64M -120.75M -79.29M -205.61M -106.98M -113.33M -81.42M -57.85M -59.38M -81.59M -85.52M -53.9M -72.74M
Debt Repayment
-5.31M -5.22M -5.05M -4.93M -4.85M -4.77M -520.3M -104.49M -104.42M 473.56M -34.19M 10.91M 15.96M 161.01M -77.85M -146.93M -152.64M -41.26M -31.72M -5.56M -70.3M 63.64M
Common Stock Repurchased
n/a -38.2M -16.46M -48.27M -37.45M -17.29M n/a -5.86M -39.33M -5.52M -5K -76K -22.33M -25.17M n/a -127K n/a -4.48M n/a -41K -970K -2.15M
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
-6.67M -11.17M -7.57M -4.14M -5.22M -4.95M -1.01M -3.16M -2.61M 361.54M -704K -379K -891K -18.72M 22K -82K -129K n/a n/a -3.36M -6.59M -24.96M
Financial Cash Flow
-6.12M -60.46M -29.14M -58.46M -47.53M -29.39M -133.6M -113.51M -146.36M 829.58M -34.9M 10.45M -7.26M 117.12M -77.83M -147.14M -152.77M -45.73M -31.72M -8.96M -77.87M 36.53M
Net Cash Flow
191.63M 23.96M 30.12M -56.68M 155.11M 95.54M 62.63M 8.78M 17.8M -11.64M 20.61M -3.11M 1.36M 73M -20.34M -43.99M 30.13M 8.5M 10.43M -5.93M 375K 30.75M
Free Cash Flow
199.02M 21.58M 81.51M 28.68M 204.49M 139.24M 195.62M 141.44M 166.27M -49.65M 171.69M -74.12M 19.53M -41.11M 57.24M 103.05M 166.65M 59.63M 41.99M 2.82M 71.04M 2.21M
Adj. Free Cash Flow
192.61M 16.24M 76.59M 23.73M 200.09M 135.1M 190.02M 138.12M 163.48M -52.4M 167.82M -74.51M 14.78M -45.04M 52.96M 98.74M 162.6M 56.31M 39.29M 207K 68.02M -453K
Maintenance CapEx
-101.62M -152.42M -120.27M -85.49M -147.15M n/a n/a n/a n/a n/a n/a -125.49M -194.7M -103.96M -113.57M n/a n/a n/a n/a n/a n/a n/a
Growth CapEx
n/a n/a n/a n/a n/a -129M -153.72M -86.03M -123.09M -146.08M -4.57M -14.36M n/a n/a n/a -81.51M -74.1M -53.98M -81.75M -85.73M -61.1M -64.75M
Owner Earnings
199.02M 21.58M 81.51M 28.68M 204.49M 268.24M 349.34M 227.47M 289.36M 96.43M 176.26M -59.76M 19.53M -41.11M 57.24M 184.56M 240.76M 113.61M 123.74M 88.55M 132.14M 66.96M

© 2026 bestshares.com. All rights reserved.