Odyssey Marine Exploration, Inc. cash flow statement OMEX

Annual Quarterly

In fiscal 2025, which ended Dec 31, 2025, Odyssey Marine Exploration, Inc. used $8.8 million of cash from operations, down 1477.7% from the year before. It spent $16,098 on capital expenditures. Free cash flow was negative, at -$8.9 million.

USD in millions, except per-share amounts and ratios. The percent under a figure is the change from the year before.

Line	FY 2026 Sep 30, 2026	FY 2025 Dec 31, 2025	FY 2024 Dec 31, 2024	FY 2023 Dec 31, 2023	FY 2022 Dec 31, 2022	FY 2021 Dec 31, 2021	FY 2020 Dec 31, 2020	FY 2019 Dec 31, 2019	FY 2018 Dec 31, 2018	FY 2013 Dec 31, 2013	FY 2012 Dec 31, 2012
Operating
Depreciation and amortization	0 -6.3%	0 -4.7%	0 -67.5%	0 +174.9%	0 +902.0%	0 -5.4%	0 -92.0%	0 -74.3%	0 -40.4%	2 +21.9%	2 -16.1%
Stock-based compensation	0 +2.2%	0 -89.0%	2 +243.5%	1 -67.7%	2 +44.9%	1 +197.3%	0 +662.0%	0 -80.2%	0 -61.6%	2 +64.6%	1 -4.0%
Operating cash flow	-17 -122.1%	-9 -1477.7%	1 +106.3%	-10 +0.4%	-10 -88.2%	-5 +40.9%	-9 -68.7%	-5 +15.6%	-6	-20 -200.0%	-7 +56.0%
Investing
Capital expenditures	0 +494.0%	0 -80.9%	0 -93.7%	1 -8.8%	1 +7620.9%	0 +23.5%	—	0 +61.0%	0 -92.6%	5 +376.1%	1 -2.8%
Investing cash flow	-0 +90.6%	-0 -105.8%	-0 +91.8%	-1 +58.5%	-2 -867.1%	0 +2184.9%	—	-0 -101.6%	1	-5 -376.1%	-1 -93.6%
Financing
Debt issued	—	—	0 -100.0%	21 +873.4%	2 +59.9%	1 -62.0%	4 +10.7%	3 +69.9%	2 -65.8%	10 -50.0%	20 +99.9%
Dividends paid	—	—	—	—	—	—	—	—	—	—	0 -98.1%
Financing cash flow	13 +16.1%	8 +3553.7%	0 -98.5%	14 +16.2%	12 +876.9%	1 -92.0%	15 +426.1%	3 -59.7%	7	36 +266.8%	10 -58.3%
Change in cash
Net change in cash	-5 -258.1%	-1 -265.7%	1 -70.1%	3 +410.1%	-1 +78.6%	-4 -165.4%	6 +330.3%	-3 -253.9%	2	—	—
Free cash flow	-17 -122.3%	-9 -1688.8%	1 +104.8%	-12 +1.5%	-12 -114.7%	-5 +40.8%	—	-5 +15.5%	-6	-25 -221.8%	-8 +52.8%
Per share
Free cash flow per share	-0.43 +44.2%	-0.23 -1248.5%	0.02 +103.4%	-0.57 +15.2%	-0.68	—	—	—	—	-3.68 -3461.2%	-0.10
Shareholder returns
Returned to shareholders	—	—	—	—	—	—	—	—	—	—	0
Ratios
Free cash flow margin	-10,180.18%	-2,506.35%	72.59%	-1,432.86%	-875.66%	-590.96%	—	-177.67%	-197.27%	-102.75%	-57.85%
Capital expenditures to revenue	8.52%	4.55%	10.97%	167.56%	110.70%	2.08%	—	0.50%	0.29%	18.84%	7.17%
Stock-based compensation to revenue	289.61%	62.79%	261.70%	72.86%	135.73%	135.75%	20.64%	1.80%	8.52%	10.25%	11.29%
Cash conversion	—	—	0.04x	-1.90x	—	—	—	—	—	—	—

How these figures are calculated

Annual columns are full-year amounts from the annual report (Form 10-K, 20-F, or 40-F). If a company restates a year, the latest filed number is shown. USD in millions, except per-share amounts and ratios. Capital expenditures, debt repaid, dividends, and buybacks are positive amounts. Investing and financing cash flow keep the filing sign, so an outflow is negative. Free cash flow is operating cash flow minus capital expenditures. The first column is the trailing twelve months through the latest quarter. Returned to shareholders is dividends plus buybacks. Free cash flow margin, capital expenditures, and stock-based compensation are divided by revenue. Cash conversion is operating cash flow divided by net income. More on our methodology.

Company profile

Industry: Water Transportation (SIC 4400)
Listed as: OMEX (Nasdaq)
Fiscal year ends: December 31
Incorporated in: NV
Headquarters: Tampa, FL
SEC filer status: Non-accelerated filer, Smaller reporting company
SEC CIK: 798528
Former names: UNIVERSAL CAPITAL CORP (until Oct 20, 1997)

Other Water Transportation companies

Royal Caribbean Cruises Ltd RCL
Carnival Corp Ltd. CCL
Viking Holdings Ltd VIK
Norwegian Cruise Line Holdings Ltd. NCLH
Kirby Corp KEX
Matson, Inc. MATX
International Seaways, Inc. INSW
Golar LNG Ltd GLNG

All 23 Water Transportation companies

Source: SEC EDGAR filings. This is company-reported data, not investment advice.