Tamboran Resources Corp (TBN) Cash Flow Statement
Where TBN’s cash came from and went, FY2026
June 30, 2026 · U.S. dollars- Cash from operations
- −$34.6M
- Capital expenditures
- $37.7M
- Free cash flow
- −$80.7M
- Returned to shareholders
- —
- Change in cash
- $185.9M cash at year-end $231.1M
Drawn to scale: where the cash came from and how it was used. Hover for values.
TBN operating cash flow, capex and free cash flow
TBN cash flow trends, FY2018–FY2026
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$4.5MFY2018 | −$34.6MFY2026 | — | |
| Capital expenditures | $0FY2018 | $37.7MFY2026 | — | |
| Free cash flow | −$4.5MFY2018 | −$80.7MFY2026 | — | |
| Stock-based compensation | $303,538FY2019 | $4.4MFY2026 | +56.2%/yr | |
| Share buybacks (net) | $3.5MFY2022 | $0FY2025 | −100.0% |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
TBN cash flow by activity
TBN 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).
TBN cash flow statement
| FY2026 | FY2025 | FY2024 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||
| Net income | −$30.5M | −$39.6M | −$23.9M | −$10.8M | −$23.8M | −$14.5M | −$15.4M | −$4.2M |
| Depreciation & amortization | $1.2M | $85,947 | $120,444 | $562,100 | $922,734 | $563,392 | $325,859 | $2,126 |
| Stock-based compensation | $4.4M | $4.4M | $555,525 | $1.5M | $4.4M | $495,261 | $303,538 | — |
| Change in working capital | −$12.5M | −$4.8M | $6.9M | −$795,768 | −$296,323 | −$438,611 | −$55,543 | −$295,062 |
| Other non-cash items | $2.8M | $10.3M | $4.8M | −$1.5M | $10.1M | $5.0M | $11.4M | $34,010 |
| Cash from operating activities | −$34.6M | −$29.6M | −$11.4M | −$11.1M | −$8.6M | −$8.9M | −$3.4M | −$4.5M |
| Investing activities | ||||||||
| Capital expenditures | −$37.7M | −$110.1M | −$63.7M | −$54.9M | −$13.2M | −$12.0M | −$3.1M | $0 |
| Investments (net) | — | −$98.8M | −$66.1M | −$56.1M | — | — | — | — |
| Acquisitions & other investing | −$149.9M | $110.1M | $63.7M | $54.9M | $0 | $0 | $0 | — |
| Cash from investing activities | −$187.6M | −$98.8M | −$66.1M | −$56.1M | −$13.2M | −$12.0M | −$3.1M | — |
| Financing activities | ||||||||
| Share repurchases & issuance (net) | — | $51.8M | −$14.0M | −$3.5M | — | — | — | — |
| Net borrowing (repayment) | — | −$7.8M | −$5.5M | −$247,531 | — | — | — | — |
| Shares issued | $0 | $51.8M | $148.6M | $35.0M | $0 | $0 | $0 | $0 |
| Other financing | $412.3M | $5.2M | $17.2M | −$112,300 | $79.3M | −$24,847 | $31.3M | $646,965 |
| Cash from financing activities | $412.3M | $101.1M | $146.4M | $31.1M | $79.3M | −$24,847 | $31.3M | $646,965 |
| Summary | ||||||||
| Net change in cash | $185.9M | −$29.6M | $67.7M | −$36.3M | $57.5M | −$20.9M | $26.5M | −$3.8M |
| Cash at end of period | $231.1M | $45.2M | $74.7M | $26.8M | $63.1M | $5.6M | $26.5M | $1.7M |
| Free cash flow | −$80.7M | −$139.8M | −$75.1M | −$65.9M | −$21.8M | −$20.9M | −$6.5M | −$4.5M |
| 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 | −$3.3M | −$10.6M | −$7.6M | −$9.1M | −$9.2M | −$8.2M | −$15.5M | −$6.8M | −$9.9M | −$2.6M | −$7.5M | −$3.8M |
| Depreciation & amortization | $337,000 | $2,000 | $294,000 | $2,000 | $1,315 | $23,217 | $30,740 | $30,675 | $30,529 | $31,831 | $29,072 | $29,012 |
| Stock-based compensation | $1.8M | $1.1M | $1.3M | $215,000 | $1.3M | $1.2M | $704,968 | $1.1M | $125,864 | $162,056 | −$798 | $268,403 |
| Change in working capital | −$4.2M | −$7.4M | $8.8M | −$6.4M | −$141,760 | −$7.7M | $2.5M | $554,096 | $4.3M | $2.9M | −$783,720 | $511,954 |
| Other non-cash items | −$2.2M | −$651,048 | −$3.6M | $1.4M | $1.6M | $356,593 | $7.5M | $887,770 | $4.5M | −$428,178 | $1.1M | −$400,031 |
| Cash from operating activities | −$7.6M | −$17.5M | −$707,000 | −$13.8M | −$6.4M | −$14.3M | −$4.7M | −$4.2M | −$903,659 | −$4,969 | −$7.1M | −$3.3M |
| Investing activities | ||||||||||||
| Capital expenditures | −$27.5M | −$11.2M | −$27.5M | −$27.5M | −$24.3M | −$36.9M | −$34.0M | −$14.9M | −$19.5M | −$17.2M | −$8.2M | −$18.9M |
| Investments (net) | — | — | — | −$28.4M | −$25.1M | −$37.9M | −$21.3M | −$14.5M | −$20.7M | −$18.4M | −$12.8M | −$18.9M |
| Acquisitions & other investing | −$47.3M | −$14.5M | −$10.6M | $27.5M | $24.3M | $36.9M | $34.0M | $14.9M | $19.5M | $17.2M | $12.8M | $18.9M |
| Cash from investing activities | −$74.8M | −$25.7M | −$38.1M | −$28.4M | −$25.1M | −$37.9M | −$21.3M | −$14.5M | −$20.7M | −$18.4M | −$8.1M | −$18.9M |
| Financing activities | ||||||||||||
| Share repurchases & issuance (net) | — | — | $78.4M | $11.0M | $51.8M | $7.4M | — | — | — | — | — | — |
| Net borrowing (repayment) | — | $10.7M | $29.4M | −$3.1M | −$1.3M | −$1.0M | −$5.5M | $0 | — | — | — | — |
| Shares issued | $0 | $32.0M | $67.4M | $11.0M | $44.4M | $0 | $0 | $7.4M | $75.5M | $9.3M | $32.5M | $36.2M |
| Other financing | $218.2M | $4.3M | −$79.6M | $19.1M | −$42.2M | $10.6M | $20.1M | $9.3M | −$5.2M | $2.6M | −$2.7M | −$1.8M |
| Cash from financing activities | $218.2M | $47.1M | $95.6M | $37.9M | $52.7M | $17.0M | $14.6M | $16.7M | $70.2M | $11.9M | $29.8M | $34.4M |
| Summary | ||||||||||||
| Net change in cash | $129.2M | $3.5M | $58.9M | −$5.6M | $19.5M | −$33.8M | −$14.6M | −$703,893 | $48.8M | −$7.3M | $11.5M | $14.6M |
| Cash at end of period | $231.1M | $101.9M | $98.4M | $39.6M | $45.2M | $25.6M | $59.4M | $74.0M | $74.7M | $25.9M | $33.2M | $21.6M |
| Free cash flow | −$35.0M | −$28.7M | $26.8M | −$41.3M | −$30.7M | −$51.2M | −$38.7M | −$19.0M | −$20.4M | −$17.2M | −$15.3M | −$22.2M |
| Free cash flow margin | — | −2,905.8% | 49,590.7% | — | — | — | — | — | — | — | — | — |
| Capex / revenue | — | 1,131.4% | 50,900.0% | — | — | — | — | — | — | — | — | — |
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.
TBN cash generation
In fiscal 2026 (ended June 30, 2026), Tamboran Resources generated -$34.6 million of cash from operations and spent $37.7 million on capital expenditures, leaving free cash flow of -$80.7 million. Cash and equivalents rose by $185.9 million over the year.
Related: TBN income statement, TBN balance sheet. See the TBN stock overview for the latest quote and news.
TBN cash flow FAQ
What is Tamboran Resources's free cash flow?
Tamboran Resources's free cash flow was -$80.7 million in fiscal 2026: -$34.6 million of operating cash flow minus $37.7 million of capital expenditures It was -$139.8 million a year earlier..
How much cash does Tamboran Resources generate from operations?
Tamboran Resources generated -$34.6 million of cash from operating activities in fiscal 2026.
How much does Tamboran Resources spend on capital expenditures?
Tamboran Resources spent $37.7 million on capital expenditures in fiscal 2026, compared with $110.1 million the year before.