Full House Resorts, Inc. (FRA:F4L)
Germany · Delayed Price · Currency is EUR 2.220
+0.080 (3.74%)
Last updated: Dec 1, 2025, 8:04 AM CET
Full House Resorts Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Net Income | -40.13 | -40.67 | -24.9 | -14.8 | 11.71 | 0.15 | Upgrade |
Depreciation & Amortization | 42.49 | 42.1 | 31.09 | 7.93 | 7.22 | 7.67 | Upgrade |
Other Amortization | 2.97 | 2.99 | 2.79 | 1.65 | 1.35 | 1.28 | Upgrade |
Loss (Gain) From Sale of Assets | 0.29 | -1.91 | 0.01 | 0.04 | 0.68 | 0.68 | Upgrade |
Stock-Based Compensation | 1.77 | 2.87 | 2.88 | 1.69 | 0.97 | 0.41 | Upgrade |
Provision & Write-off of Bad Debts | 0.02 | 0.21 | 0.94 | -0.01 | - | - | Upgrade |
Other Operating Activities | 2.64 | 3.03 | 4.37 | 8.22 | 6.22 | 0.6 | Upgrade |
Change in Accounts Receivable | 2.81 | 0.02 | -2.19 | 0.62 | 0.21 | -2.7 | Upgrade |
Change in Accounts Payable | 2 | 10.25 | 6.22 | 1.24 | 9.71 | -1.44 | Upgrade |
Change in Unearned Revenue | -0.49 | -1.96 | 1.89 | 3.97 | -0.23 | 0.79 | Upgrade |
Change in Income Taxes | - | -0.49 | 0.49 | - | - | - | Upgrade |
Change in Other Net Operating Assets | -1.61 | -2.6 | -1.24 | -6.17 | -8.75 | 1.66 | Upgrade |
Operating Cash Flow | 12.77 | 13.85 | 22.35 | 4.38 | 29.5 | 8.99 | Upgrade |
Operating Cash Flow Growth | -29.62% | -38.04% | 410.51% | -85.17% | 228.15% | -14.12% | Upgrade |
Capital Expenditures | -19.24 | -52.58 | -148.59 | -170.94 | -36.99 | -2.64 | Upgrade |
Sale (Purchase) of Intangibles | - | -0 | -50.53 | - | - | - | Upgrade |
Sale (Purchase) of Real Estate | 2.41 | 7 | - | - | - | - | Upgrade |
Other Investing Activities | -0.02 | -0.09 | 0.36 | -1.18 | -0.23 | 0.02 | Upgrade |
Investing Cash Flow | -16.84 | -45.67 | -198.76 | -172.11 | -37.22 | -2.62 | Upgrade |
Long-Term Debt Issued | - | 13 | 82.95 | 102 | 310 | 5.61 | Upgrade |
Long-Term Debt Repaid | - | -14.69 | -17.43 | -0.51 | -108.58 | -1.59 | Upgrade |
Net Debt Issued (Repaid) | 1.21 | -1.69 | 65.52 | 101.49 | 201.42 | 4.02 | Upgrade |
Issuance of Common Stock | 0.74 | 0.45 | 0.08 | 0.19 | 43.37 | 0.03 | Upgrade |
Other Financing Activities | -0.55 | -0.25 | -6.57 | -8.05 | -9.48 | -2.57 | Upgrade |
Financing Cash Flow | 1.4 | -1.5 | 59.03 | 93.62 | 235.31 | 1.48 | Upgrade |
Miscellaneous Cash Flow Adjustments | - | -0.25 | - | - | - | - | Upgrade |
Net Cash Flow | -2.67 | -33.57 | -117.38 | -74.12 | 227.6 | 7.85 | Upgrade |
Free Cash Flow | -6.47 | -38.74 | -126.24 | -166.56 | -7.49 | 6.35 | Upgrade |
Free Cash Flow Growth | - | - | - | - | - | 166.82% | Upgrade |
Free Cash Flow Margin | -2.16% | -13.26% | -52.37% | -102.01% | -4.16% | 5.06% | Upgrade |
Free Cash Flow Per Share | -0.18 | -1.11 | -3.66 | -4.85 | -0.21 | 0.23 | Upgrade |
Cash Interest Paid | 38.78 | 39.18 | 22.46 | 19.59 | 12.37 | 8.51 | Upgrade |
Cash Income Tax Paid | 0.41 | 0.9 | - | - | - | - | Upgrade |
Levered Free Cash Flow | 19.8 | -6.76 | -71.69 | -99.01 | -182.18 | 6.63 | Upgrade |
Unlevered Free Cash Flow | 43.66 | 17.73 | -57.79 | -85.45 | -168.74 | 11.49 | Upgrade |
Change in Working Capital | 2.71 | 5.22 | 5.17 | -0.34 | 1.37 | -1.79 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.