Mammoth Energy Services, Inc. (TUSK)

Mammoth Energy Services Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-56.82	-63.76	-183.11	-3.16	-0.62	-101.43
Depreciation & Amortization	7.72	10.29	11.72	45.11	64.27	78.48
Stock-Based Compensation	0.2	0.41	0.88	1.35	0.92	1.19
Other Adjustments	12.26	30.4	175.59	-8.33	7.24	7.27
Change in Receivables	3.22	11.76	206.13	11.28	-52.53	-27.53
Changes in Inventories	2.4	0.12	0.04	-3.77	-0.52	3.65
Changes in Accounts Payable	-2.05	-2.84	-1.64	-18.49	6.68	-2.98
Changes in Accrued Expenses	-5.42	-7.48	1.28	-5.71	-15.27	12.38
Changes in Income Taxes Payable	-4.42	-4.67	-16.74	12.76	5.8	8.66
Changes in Other Operating Activities	5	6.2	0.59	0.35	-0.71	1.44
Operating Cash Flow	-24.31	-18.57	180.72	31.39	15.27	-18.87
Operating Cash Flow Growth	-	-	475.79%	105.59%	-	-
Capital Expenditures	-75.03	-70.55	-1.21	-19.4	-12.74	-5.84
Sale of Property, Plant & Equipment	10.79	7.95	5.06	7.33	10.61	11.35
Purchases of Investments	-12.92	-19.53	-	-	-	-
Proceeds from Sale of Investments	0.33	-	-	-	-	-
Proceeds from Business Divestments	-	-	-	3.28	-	-
Other Investing Activities	-	-0.37	-	-	-	-
Investing Cash Flow	51.78	54.55	-10.43	-8.79	-2.12	5.51
Long-Term Debt Issued	-	-	-	244.97	197.98	73.1
Long-Term Debt Repaid	-	-	-50.89	-284.61	-199.43	-68.91
Net Long-Term Debt Issued (Repaid)	-	-	-50.89	-39.65	-1.46	4.19
Repurchase of Common Stock	-0.4	-	-	-	-	-
Net Common Stock Issued (Repurchased)	-0.4	-	-	-	-	-
Other Financing Activities	0.1	-0.43	-47.34	24.06	-4.15	4.24
Financing Cash Flow	-0.95	-4.29	-112.11	-15.59	-5.6	8.43
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.1	0.11	-0.14	0	-0.16	0.01
Net Cash Flow	26.61	31.8	58.03	7.02	7.38	-4.92
Free Cash Flow	-99.34	-89.12	179.5	11.99	2.53	-24.71
Free Cash Flow Growth	-	-	1396.98%	374.14%	-	-
FCF Margin	-169.09%	-201.22%	393.66%	3.87%	0.70%	-10.79%
Free Cash Flow Per Share	-2.06	-1.85	3.73	0.25	0.05	-0.53
Levered Free Cash Flow	-61.48	-64.34	-264.19	-31.95	45.44	-1.46
Unlevered Free Cash Flow	-133.39	-130.31	-119.33	16.64	48.3	-4.62

Updated May 11, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q