Sable Offshore Corp. (SOC) Cash Flow Statement
Where SOC’s cash came from and went, FY2025
September 30, 2025 · U.S. dollars- Cash from operations
- −$351.7M
- Capital expenditures
- $417.6M
- Free cash flow
- −$769.3M
- Returned to shareholders
- —
- Change in cash
- −$238.1M cash at year-end $97.7M
Drawn to scale: where the cash came from and how it was used. Hover for values.
SOC operating cash flow, capex and free cash flow
SOC cash flow trends, FY2020–FY2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$537FY2020 | −$351.7MFY2025 | — | |
| Capital expenditures | $3FY2020 | $417.6MFY2025 | +4,153.4%/yr | |
| Free cash flow | −$540FY2020 | −$769.3MFY2025 | — | |
| Stock-based compensation | $0FY2023 | $42.7MFY2025 | — | |
| Share buybacks (net) | $0FY2022 | $0FY2025 | — |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
SOC cash flow by activity
SOC 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).
SOC cash flow statement
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Operating activities | ||||||
| Net income | −$410.2M | −$629.1M | −$32.2M | −$2.6M | $4.3M | −$1,657 |
| Depreciation & amortization | $14.5M | $13.4M | $21.0M | $20.9M | — | — |
| Stock-based compensation | $42.7M | $91,609 | $0 | — | — | — |
| Change in working capital | −$9.4M | $38.9M | $2.0M | $5.2M | −$325,008 | $1,120 |
| Other non-cash items | $10.7M | $389.6M | $5.3M | −$25.2M | −$6.0M | $0 |
| Cash from operating activities | −$351.7M | −$187.1M | −$3.8M | −$1.7M | −$2.0M | −$537 |
| Investing activities | ||||||
| Capital expenditures | −$417.6M | −$72.3M | −$3 | $0 | −$4 | −$3 |
| Investments (net) | — | — | $231.6M | $786,918 | −$287.5M | — |
| Acquisitions & other investing | $0 | −$203.9M | $3 | $0 | $4 | — |
| Cash from investing activities | −$417.6M | −$276.2M | $231.6M | $786,918 | −$287.5M | — |
| Financing activities | ||||||
| Share repurchases & issuance (net) | $545.0M | $773.8M | −$230.1M | $0 | — | — |
| Net borrowing (repayment) | $0 | — | $0 | $705,000 | $1.1M | — |
| Shares issued | $545.0M | $0 | $70.1M | $0 | $281.8M | $0 |
| Other financing | −$558.8M | −$28.0M | −$67.5M | $0 | $7.0M | $9,551 |
| Cash from financing activities | $531.2M | $745.8M | −$227.6M | $705,000 | $289.8M | $9,551 |
| Summary | ||||||
| Net change in cash | −$238.1M | $335.5M | $167,560 | −$222,512 | $313,754 | $9,014 |
| Cash at end of period | $97.7M | $335.8M | $267,816 | $100,256 | $322,768 | $9,014 |
| Free cash flow | −$769.3M | −$259.4M | −$3.8M | −$1.7M | −$2.0M | −$540 |
| Operating cash flow / net income | — | — | — | — | −0.47 | — |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | −$64.2M | −$197.0M | −$62.2M | −$110.4M | −$128.1M | −$109.5M | −$16.2M | −$255.6M | −$165,436 | −$191,894 | −$28.8M | −$23.1M |
| Depreciation & amortization | $32.0M | $4.3M | $3.8M | $3.7M | $3.6M | $3.4M | $2.9M | $2.8M | $2.7M | $4,273 | $5,254 | $5.3M |
| Stock-based compensation | $15.4M | $15.0M | $12.7M | $13.5M | $10.4M | $6.1M | −$30,725 | — | $22.9M | $46,380 | — | $0 |
| Change in working capital | $24.1M | $16.6M | −$15.5M | −$10.3M | $17.4M | −$1.1M | −$340,000 | $1.2M | −$23.4M | $61.4M | $164,558 | $388,000 |
| Other non-cash items | $2.2M | $78.6M | −$37.0M | −$7.2M | $1.7M | $53.2M | −$23.9M | $219.9M | −$59.8M | −$121.4M | $27.2M | $0 |
| Cash from operating activities | $9.4M | −$82.4M | −$98.1M | −$110.6M | −$95.0M | −$47.9M | −$37.5M | −$31.7M | −$57.7M | −$60.1M | −$1.4M | −$17.4M |
| Investing activities | ||||||||||||
| Capital expenditures | −$31.5M | −$21.1M | −$94.5M | −$130.1M | −$129.7M | −$63.3M | −$53.7M | −$14.4M | −$4.1M | $0 | $0 | $0 |
| Investments (net) | — | — | — | −$130.1M | −$129.7M | −$63.3M | — | — | — | — | $956,042 | $230.6M |
| Acquisitions & other investing | $0 | $0 | $0 | $130.1M | $129.7M | $63.3M | $209,000 | $0 | −$60,000 | −$204.1M | $0 | −$206.6M |
| Cash from investing activities | −$31.5M | −$21.1M | −$94.5M | −$130.1M | −$129.7M | −$63.3M | −$53.5M | −$14.4M | −$4.2M | −$204.1M | $956,042 | $24.0M |
| Financing activities | ||||||||||||
| Share repurchases & issuance (net) | −$362,000 | — | $545.0M | $295.0M | $295.0M | $0 | −$206.1M | $206.1M | — | — | $0 | −$24.0M |
| Net borrowing (repayment) | — | — | $0 | $0 | $0 | $0 | — | — | — | — | — | — |
| Shares issued | $22.6M | $72.4M | $250.0M | $0 | $295.0M | $0 | $0 | $0 | $0 | $0 | $0 | $17.4M |
| Other financing | −$30.7M | −$14.4M | −$546.3M | −$295.4M | −$307.0M | −$36,000 | $309.5M | $16.3M | — | $420.0M | $15,481 | $24.0M |
| Cash from financing activities | −$8.5M | $58.0M | $248.7M | −$409,000 | $283.0M | −$36,000 | $103.3M | $222.5M | — | $420.0M | $15,481 | $17.4M |
| Summary | ||||||||||||
| Net change in cash | −$30.6M | −$45.5M | $56.1M | −$241.1M | $58.3M | −$111.3M | $12.3M | $176.3M | −$61.9M | $208.8M | −$441,634 | $615,845 |
| Cash at end of period | $21.6M | $52.2M | $97.7M | $41.6M | $282.8M | $224.5M | $335.8M | $323.5M | $147.2M | $209.1M | $267,816 | $709,450 |
| Free cash flow | −$22.1M | −$103.5M | −$192.7M | −$240.7M | −$95.0M | −$111.2M | −$91.3M | −$46.1M | −$61.9M | −$60.1M | −$1.4M | −$17.4M |
| Free cash flow margin | −16.1% | −8,141.4% | — | — | — | — | −481.2% | — | — | — | — | — |
| Capex / revenue | 23.0% | 1,656.2% | — | — | — | — | 283.3% | — | — | — | — | — |
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.
SOC cash generation
In fiscal 2025 (ended September 30, 2025), Sable Offshore generated -$351.7 million of cash from operations and spent $417.6 million on capital expenditures, leaving free cash flow of -$769.3 million. Cash and equivalents fell by $238.1 million over the year.
Related: SOC income statement, SOC balance sheet. See the SOC stock overview for the latest quote and news.
SOC cash flow FAQ
What is Sable Offshore's free cash flow?
Sable Offshore's free cash flow was -$769.3 million in fiscal 2025: -$351.7 million of operating cash flow minus $417.6 million of capital expenditures It was -$259.4 million a year earlier..
How much cash does Sable Offshore generate from operations?
Sable Offshore generated -$351.7 million of cash from operating activities in fiscal 2025.
How much does Sable Offshore spend on capital expenditures?
Sable Offshore spent $417.6 million on capital expenditures in fiscal 2025, compared with $72.3 million the year before.