Flex LNG (FLNG)
Pure-play LNG carrier owner operating a modern fleet under long-term time charters globally.
$31.10
vs last close−0.28 (−0.89%)
In millions of USD, except per-share figures
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 95 | 97 | 90 | 85 | 90 | 91 | 88 | 86 | 86 | 88 | 80 | 107 |
| Cost of revenue | 36 | 37 | 36 | 37 | 37 | 38 | 39 | 40 | 42 | 43 | 44 | 45 |
| Gross profit | 58 | 60 | 54 | 47 | 53 | 53 | 50 | 46 | 44 | 44 | 37 | 61 |
| 2 | 2 | 3 | 3 | 2 | 3 | 3 | 2 | 2 | 2 | 3 | 2 | |
| 2 | 2 | 3 | 3 | 2 | 3 | 3 | 2 | 2 | 2 | 3 | 2 | |
| General & administrative | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 2 | 2 | 2 | 0 | 0 |
| Operating income | 56 | 58 | 52 | 44 | 51 | 50 | 47 | 44 | 42 | 43 | 34 | 59 |
| −11 | −38 | −19 | −23 | −34 | −5 | −28 | −26 | −25 | −21 | −15 | −15 | |
| Interest income | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Interest expense | 28 | 28 | 27 | 27 | 26 | 25 | 22 | 24 | 23 | 23 | 20 | 20 |
| Other non-operating income | −16 | 11 | −8 | −5 | 8 | −21 | 6 | 2 | 2 | −2 | −5 | 0 |
| Income before tax | 45 | 19 | 33 | 22 | 17 | 45 | 19 | 18 | 17 | 22 | 20 | 45 |
| Income tax expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income from continuing operations | 45 | 19 | 33 | 22 | 17 | 45 | 19 | 18 | 17 | 22 | 20 | 45 |
| Net income | 45 | 19 | 33 | 22 | 17 | 45 | 19 | 18 | 17 | 22 | 20 | 45 |
| EPS, basic | $0.84 | $0.36 | $0.62 | $0.41 | $0.32 | $0.84 | $0.35 | $0.33 | $0.31 | $0.40 | $0.36 | $0.83 |
| EPS, diluted | $0.84 | $0.36 | $0.62 | $0.40 | $0.32 | $0.84 | $0.35 | $0.33 | $0.31 | $0.40 | $0.36 | $0.83 |
| Weighted average shares, basic | 54 | 54 | 54 | 54 | 54 | 54 | 54 | 54 | 54 | 54 | 54 | 54 |
| Weighted average shares, diluted | 54 | 54 | 54 | 54 | 54 | 54 | 54 | 54 | 54 | 54 | 54 | 54 |
| EBITDA | 91 | 66 | 78 | 68 | 63 | 90 | 59 | 61 | 60 | 64 | 59 | 79 |
| Depreciation & amortization | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 20 | 19 | 20 |
| EBIT | 73 | 47 | 60 | 49 | 44 | 71 | 41 | 42 | 40 | 44 | 40 | 59 |
