CMB.TECH NV (CMBT) Cash Flow Statement
Where CMBT’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $443.4M +0.9% vs 2024
- Capital expenditures
- $1.07B 64.3% of revenue
- Free cash flow
- −$628.3M −37.7% margin
- Returned to shareholders
- $21.0M
- Change in cash
- $107.7M cash at year-end $146.5M
Drawn to scale: where the cash came from and how it was used. Hover for values.
CMBT operating cash flow, capex and free cash flow
CMBT cash flow trends, 2024–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $439.3M2024 | $443.4M2025 | +0.9%/yr | |
| Capital expenditures | $1.07B2024 | $1.07B2025 | −0.0%/yr | |
| Free cash flow | −$632.5M2024 | −$628.3M2025 | — | |
| Free cash flow margin | −67.3%2024 | −37.7%2025 | +29.6 pts | |
| Operating cash flow / net income | 0.532024 | 2.652025 | +2.12 | |
| Dividends paid | $1.08B2024 | $21.0M2025 | −98.1%/yr | |
| Share buybacks (net) | $121.5M2024 | $02025 | −100.0% | |
| Capex / revenue | 114.0%2024 | 64.3%2025 | −49.7 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
CMBT cash flow by activity
CMBT net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
CMBT cash flow statement
| 2025 | 2024 | |
|---|---|---|
| Operating activities | ||
| Net income | $167.2M | $833.4M |
| Depreciation & amortization | $388.0M | $166.0M |
| Change in working capital | $7.6M | $37.6M |
| Other non-cash items | −$119.4M | −$597.7M |
| Cash from operating activities | $443.4M | $439.3M |
| Investing activities | ||
| Capital expenditures | −$1.07B | −$1.07B |
| Investments (net) | — | −$680.2M |
| Acquisitions & other investing | −$748.3M | $1.10B |
| Cash from investing activities | −$1.82B | −$651.0M |
| Financing activities | ||
| Dividends paid | −$21.0M | −$1.08B |
| Share repurchases & issuance (net) | $0 | −$121.5M |
| Net borrowing (repayment) | $1.51B | $1.10B |
| Shares issued | $0 | $0 |
| Other financing | $2.2M | −$65.6M |
| Cash from financing activities | $1.49B | −$165.5M |
| Summary | ||
| Net change in cash | $107.7M | −$390.2M |
| Cash at end of period | $146.5M | $38.9M |
| Free cash flow | −$628.3M | −$632.5M |
| Free cash flow margin | −37.7% | −67.3% |
| Capex / revenue | 64.3% | 114.0% |
| Operating cash flow / net income | 2.65 | 0.53 |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $364.4M | $368.8M | $89.9M | $20.0M | $8.1M | $45.2M | $90.4M | $99.4M | $183.4M | $492.4M |
| Depreciation & amortization | $111.4M | $106.6M | $114.5M | $109.1M | $112.9M | $55.7M | $43.9M | $40.2M | $41.4M | $40.0M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | $3.9M |
| Change in working capital | — | $49.0M | $49.0M | $26.5M | −$20.7M | −$43.5M | $28.3M | −$3.2M | −$77.7M | $91.0M |
| Other non-cash items | −$225.9M | −$357.0M | −$37.0M | −$11.9M | −$56.6M | −$20.8M | −$55.7M | −$53.7M | −$106.0M | −$402.5M |
| Cash from operating activities | $249.9M | $167.4M | $216.4M | $143.6M | $43.7M | $36.5M | $106.9M | $82.7M | $41.2M | $224.8M |
| Investing activities | ||||||||||
| Capital expenditures | $0 | −$204.7M | −$204.7M | −$277.5M | −$336.1M | −$234.1M | −$417.2M | −$242.9M | −$305.5M | −$139.1M |
| Investments (net) | — | — | — | −$164.2M | −$139.9M | −$1.25B | −$395.6M | −$157.1M | −$117.5M | −$10.0M |
| Acquisitions & other investing | −$287.2M | $409.2M | $158.1M | $305.8M | $227.9M | $199.3M | $432.9M | $239.8M | $306.5M | $139.2M |
| Cash from investing activities | −$287.2M | $204.4M | −$46.6M | −$135.9M | −$248.0M | −$1.28B | −$379.8M | −$160.2M | −$116.5M | −$10.0M |
| Financing activities | ||||||||||
| Dividends paid | — | −$15.2M | −$15.2M | −$8,067 | −$5.3M | −$442,006 | −$21.8M | −$205.8M | −$879.6M | −$15.7M |
| Share repurchases & issuance (net) | — | — | — | — | — | $0 | −$572,205 | $716,108 | −$11.7M | −$114.9M |
| Net borrowing (repayment) | — | — | −$395.5M | $284.8M | $260.4M | $1.36B | $190.8M | $97.5M | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$3.9M | −$309.4M | $312.0M | −$374.8M | −$72.5M | $20.0M | $98.4M | −$127.6M | $803.6M | −$3.9M |
| Cash from financing activities | −$3.9M | −$324.5M | −$98.6M | −$90.0M | $182.6M | $1.38B | $266.9M | −$235.2M | −$87.8M | −$134.4M |
| Summary | ||||||||||
| Net change in cash | −$43.0M | $48.1M | $64.8M | −$73.8M | −$7.5M | $124.3M | −$8.8M | −$296.0M | −$164.7M | $79.4M |
| Cash at end of period | $151.6M | $194.6M | $146.5M | $81.8M | $155.6M | $163.1M | $38.9M | $47.7M | $343.7M | $508.4M |
| Free cash flow | $249.9M | $167.4M | $11.7M | −$133.8M | −$292.4M | −$197.6M | −$310.3M | −$160.2M | −$264.3M | $85.7M |
| Free cash flow margin | 36.1% | 32.2% | 2.0% | −29.5% | −75.4% | −84.1% | −137.3% | −72.2% | −105.4% | 35.9% |
| Capex / revenue | 0.0% | 39.4% | 34.8% | 61.1% | 86.7% | 99.6% | 184.6% | 109.5% | 121.9% | 58.2% |
| Operating cash flow / net income | 0.69 | 0.45 | 2.41 | 7.20 | 5.41 | 0.81 | 1.18 | 0.83 | 0.22 | 0.46 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
CMBT cash generation
In fiscal 2025 (ended December 31, 2025), CMB.TECH generated $443.4 million of cash from operations (up 0.9%) and spent $1.1 billion on capital expenditures, leaving free cash flow of -$628.3 million, −37.7% of revenue. It returned $21.0 million to shareholders through dividends ($21.0 million) and net share buybacks ($0). Cash and equivalents rose by $107.7 million over the year.
Related: CMBT income statement, CMBT dividend history. See the CMBT stock overview for the latest quote and news.
CMBT cash flow FAQ
What is CMB.TECH's free cash flow?
CMB.TECH's free cash flow was -$628.3 million in fiscal 2025: $443.4 million of operating cash flow minus $1.1 billion of capital expenditures It was -$632.5 million a year earlier..
How much cash does CMB.TECH generate from operations?
CMB.TECH generated $443.4 million of cash from operating activities in fiscal 2025, 2.65 times its net income of $167.2 million.
How much does CMB.TECH spend on capital expenditures?
CMB.TECH spent $1.1 billion on capital expenditures in fiscal 2025, 64.3% of revenue, compared with $1.1 billion the year before.
How much does CMB.TECH pay in dividends?
CMB.TECH paid $21.0 million in dividends in fiscal 2025.