Free Trial

Talos Energy (TALO) Financials

Talos Energy logo
$15.28 -0.07 (-0.42%)
Closing price 05/13/2026 03:59 PM Eastern
Extended Trading
$15.31 +0.03 (+0.19%)
As of 05/13/2026 06:54 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Talos Energy

Annual Income Statements for Talos Energy

This table shows Talos Energy's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-208 -63 222 59 -466 -183 382 187 -76 -494
Consolidated Net Income / (Loss)
-208 -63 222 59 -466 -183 382 187 -76 -495
Net Income / (Loss) Continuing Operations
-208 -63 222 59 -466 -183 382 187 -76 -495
Total Pre-Tax Income
-208 -63 224 23 -430 -185 384 127 -71 -604
Total Operating Income
-81 45 253 213 -421 375 736 210 173 -560
Total Gross Profit
134 413 891 665 329 961 1,344 1,068 1,408 1,233
Total Revenue
259 413 891 908 576 1,245 1,652 1,458 1,974 1,780
Operating Revenue
259 413 891 908 576 1,245 1,652 1,458 1,974 1,780
Total Cost of Revenue
124 0.00 0.00 243 247 284 308 390 566 547
Operating Cost of Revenue
124 - - 243 247 284 308 390 566 547
Total Operating Expenses
215 368 638 452 751 586 608 858 1,235 1,794
Selling, General & Admin Expense
67 37 86 77 79 79 100 158 202 155
Marketing Expense
1.96 1.46 1.99 1.35 1.05 3.36 3.49 2.45 1.38 0.42
Depreciation Expense
125 157 289 346 364 396 415 664 1,024 1,056
Other Operating Expenses / (Income)
22 172 262 15 38 90 90 34 8.15 127
Impairment Charge
- 0.00 0.00 12 268 18 - 0.00 0.00 454
Total Other Income / (Expense), net
-127 -108 -29 -191 -8.71 -559 -352 -83 -244 -44
Interest Expense
70 81 90 98 99 133 125 173 188 163
Interest & Investment Income
- - - - 0.00 0.00 14 -3.21 -10 -1.81
Other Income / (Expense), net
-57 -27 61 -93 91 -426 -240 93 -46 121
Income Tax Expense
0.00 0.00 2.92 -36 36 -1.64 2.54 -61 5.00 -109
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - - - - - 0.00 0.00 -1.03
Basic Earnings per Share
($7.99) ($2.01) $4.81 $1.08 ($6.88) ($2.24) $4.63 $1.56 ($0.44) ($2.82)
Weighted Average Basic Shares Outstanding
26.04M 31.24M 46.06M 54.19M 67.66M 81.77M 82.45M 119.89M 175.61M 175.14M
Diluted Earnings per Share
($7.99) ($2.01) $4.81 $1.08 ($6.88) ($2.24) $4.56 $1.55 ($0.44) ($2.82)
Weighted Average Diluted Shares Outstanding
26.04M 31.24M 46.06M 54.41M 67.66M 81.77M 83.68M 120.75M 175.61M 175.14M
Weighted Average Basic & Diluted Shares Outstanding
- - 54.16M 54.20M 81.28M 81.88M 126.37M 158.63M 180.06M 168.51M

Quarterly Income Statements for Talos Energy

This table shows Talos Energy's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-2.10 86 -112 12 88 -65 -9.87 -186 -96 -203 -256
Consolidated Net Income / (Loss)
-2.10 86 -112 12 88 -65 -9.87 -186 -96 -204 -256
Net Income / (Loss) Continuing Operations
-2.10 86 -112 12 88 -65 -9.87 -186 -96 -204 -256
Total Pre-Tax Income
-18 81 -134 11 106 -55 -9.96 -222 -120 -252 -321
Total Operating Income
127 35 68 54 24 27 43 -274 -86 -244 -119
Total Gross Profit
280 281 295 392 346 375 385 288 316 244 343
Total Revenue
383 385 430 549 509 485 513 425 450 392 472
Operating Revenue
383 385 430 549 509 485 513 425 450 392 472
Total Cost of Revenue
104 104 135 157 163 110 128 137 134 148 129
Operating Cost of Revenue
104 104 135 157 163 110 128 137 134 148 129
Total Operating Expenses
153 247 227 337 322 348 342 561 403 488 463
Selling, General & Admin Expense
25 37 70 48 42 42 35 39 42 40 41
Marketing Expense
0.60 0.64 0.54 0.48 0.22 0.13 0.11 0.13 0.09 0.09 0.04
Depreciation Expense
163 183 216 259 274 275 281 270 263 243 230
Other Operating Expenses / (Income)
-36 26 -59 30 6.06 32 26 28 38 34 46
Impairment Charge
- - - 0.00 0.00 - 0.00 224 60 - 145
Total Other Income / (Expense), net
-145 46 -202 -43 83 -82 -53 51 -34 -8.10 -202
Interest Expense
46 44 51 49 46 42 41 41 41 41 39
Interest & Investment Income
-2.49 -6.15 -8.05 -0.46 -0.54 -1.24 -0.49 -0.19 0.64 -1.77 6.67
Other Income / (Expense), net
-97 97 -143 6.47 130 -39 -12 92 6.28 34 -169
Income Tax Expense
-16 -5.08 -22 -0.98 18 9.45 -0.09 -36 -24 -48 -65
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - - 0.00 - 0.00 - -0.00 - 0.16
Basic Earnings per Share
($0.02) $0.62 ($0.71) $0.07 $0.49 ($0.29) ($0.05) ($1.05) ($0.55) ($1.17) ($1.52)
Weighted Average Basic Shares Outstanding
124.10M 119.89M 158.49M 183.56M 180.20M 175.61M 180.19M 177.40M 173.29M 175.14M 168.38M
Diluted Earnings per Share
($0.02) $0.62 ($0.71) $0.07 $0.49 ($0.29) ($0.05) ($1.05) ($0.55) ($1.17) ($1.52)
Weighted Average Diluted Shares Outstanding
124.10M 120.75M 158.49M 183.69M 180.56M 175.61M 180.19M 177.40M 173.29M 175.14M 168.38M
Weighted Average Basic & Diluted Shares Outstanding
124.08M 158.63M 183.92M 180.15M 179.96M 180.06M 178.46M 174.66M 169.99M 168.51M 166.93M

Annual Cash Flow Statements for Talos Energy

This table details how cash moves in and out of Talos Energy's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
8.83 0.00 108 -54 -53 36 -26 92 78 225
Net Cash From Operating Activities
116 176 263 394 302 411 710 519 963 936
Net Cash From Continuing Operating Activities
116 176 263 394 302 411 710 519 963 936
Net Income / (Loss) Continuing Operations
-208 -63 222 59 -466 -183 382 187 -76 -495
Consolidated Net Income / (Loss)
-208 -63 222 59 -466 -183 382 187 -76 -495
Depreciation Expense
147 177 324 380 414 454 471 750 1,141 1,182
Amortization Expense
6.00 2.38 4.25 5.21 6.80 13 14 15 9.30 8.36
Non-Cash Adjustments To Reconcile Net Income
207 20 -281 31 288 108 -219 -227 -118 333
Changes in Operating Assets and Liabilities, net
-35 40 -5.02 -81 59 19 62 -206 6.58 -92
Net Cash From Investing Activities
-199 -158 37 -496 -679 -294 -312 -513 -1,320 -547
Net Cash From Continuing Investing Activities
-199 -158 37 -496 -679 -294 -312 -513 -1,320 -547
Purchase of Property, Plant & Equipment
-113 -155 -241 -463 -363 -293 -323 -561 -509 -482
Acquisitions
-86 -2.46 - -38 -316 -5.40 -5.75 -42 -959 -55
Sale of Property, Plant & Equipment
- 0.00 0.00 5.37 0.00 4.98 1.94 73 1.16 1.72
Divestitures
- - 278 - 0.00 0.00 15 18 147 1.69
Other Investing Activities, net
- - - - - - - 0.00 0.00 -14
Net Cash From Financing Activities
92 -18 -193 48 324 -82 -423 85 436 -165
Net Cash From Continuing Financing Activities
92 -18 -193 48 324 -82 -423 85 436 -165
Repayment of Debt
-15 -16 -96 -47 -79 -758 -478 -668 -2,012 -21
Repurchase of Common Equity
- - - - - 0.00 0.00 -48 -45 -119
Payment of Dividends
-1.86 - - - - - - 0.00 0.00 -1.35
Issuance of Debt
15 10 319 110 350 701 85 825 2,130 0.00
Issuance of Common Equity
- - 0.00 0.00 71 - 0.00 0.00 388 0.00
Other Financing Activities, net
94 -12 -416 -14 -18 -25 -30 -24 -24 -23
Cash Interest Paid
55 48 53 63 67 69 92 130 131 118

Quarterly Cash Flow Statements for Talos Energy

This table details how cash moves in and out of Talos Energy's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-3.11 21 -12 18 8.78 63 96 155 -57 31 24
Net Cash From Operating Activities
66 176 96 289 227 349 268 352 114 202 174
Net Cash From Continuing Operating Activities
66 176 96 289 227 349 268 352 114 202 174
Net Income / (Loss) Continuing Operations
-2.10 86 -112 12 88 -65 -9.87 -186 -96 -204 -256
Consolidated Net Income / (Loss)
-2.10 86 -112 12 88 -65 -9.87 -186 -96 -204 -256
Depreciation Expense
185 206 243 290 304 305 312 302 293 275 265
Amortization Expense
3.62 3.79 2.60 2.49 1.85 2.37 1.83 1.87 2.90 1.76 1.97
Non-Cash Adjustments To Reconcile Net Income
5.85 -99 40 -41 -173 57 16 146 25 146 273
Changes in Operating Assets and Liabilities, net
-126 -20 -76 26 7.20 49 -51 88 -112 -17 -110
Net Cash From Investing Activities
-79 -121 -938 -125 -105 -152 -143 -149 -112 -142 -90
Net Cash From Continuing Investing Activities
-79 -121 -938 -125 -105 -152 -143 -149 -112 -142 -90
Purchase of Property, Plant & Equipment
-140 -123 -146 -123 -86 -154 -129 -147 -85 -120 -152
Acquisitions
-32 13 -934 -2.11 -20 -3.36 -15 -2.00 -27 -10 0.00
Sale of Property, Plant & Equipment
75 6.82 0.00 - 1.02 0.14 0.54 0.15 0.51 0.52 13
Divestitures
18 -18 142 - - 4.68 0.00 - - 1.69 50
Net Cash From Financing Activities
10 -35 830 -146 -114 -134 -29 -48 -58 -29 -60
Net Cash From Continuing Financing Activities
10 -35 830 -146 -114 -134 -29 -48 -58 -29 -60
Repayment of Debt
-155 -181 -1,468 -202 -153 -189 -4.95 -5.22 -2.80 -7.57 -11
Repurchase of Common Equity
- - 0.00 -39 -5.86 - -17 -37 -48 -16 -38
Other Financing Activities, net
-4.17 -4.19 -9.84 -4.59 -4.60 -5.01 -7.15 -4.86 -6.05 -5.11 -11
Cash Interest Paid
45 21 55 9.23 63 3.47 59 1.13 58 0.21 58

Annual Balance Sheets for Talos Energy

This table presents Talos Energy's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
1,239 2,480 2,589 2,835 2,767 3,059 4,816 6,192 5,552
Total Current Assets
145 417 294 247 340 368 422 659 841
Cash & Equivalents
32 140 87 34 70 44 34 108 363
Accounts Receivable
89 143 131 175 219 212 278 404 323
Prepaid Expenses
18 39 66 29 48 85 64 77 83
Other Current Assets
3.71 83 10 8.74 2.64 27 47 69 72
Plant, Property, & Equipment, net
1,091 2,051 2,226 2,536 2,389 2,643 4,040 5,215 4,438
Plant, Property & Equipment, gross
2,522 3,771 4,291 5,233 5,481 6,150 8,209 10,407 11,124
Accumulated Depreciation
1,431 1,720 2,065 2,697 3,092 3,507 4,168 5,192 6,687
Total Noncurrent Assets
3.63 12 70 32 38 48 354 317 273
Long-Term Investments
- - - - 0.00 1.75 146 111 112
Noncurrent Note & Lease Receivables
- - - - - 0.00 16 18 20
Other Noncurrent Operating Assets
3.63 12 70 32 38 46 192 188 141
Total Liabilities & Shareholders' Equity
1,239 2,480 2,589 2,835 2,767 3,059 4,816 6,192 5,552
Total Liabilities
1,293 1,472 1,511 1,908 2,006 1,893 2,661 3,432 3,384
Total Current Liabilities
323 380 370 448 601 607 579 723 645
Accounts Payable
73 51 71 105 86 128 84 117 93
Accrued Expenses
112 227 187 191 189 272 283 405 350
Other Current Liabilities
105 92 102 142 282 171 136 152 153
Other Current Nonoperating Liabilities
8.74 10 10 9.51 38 36 42 49 49
Total Noncurrent Liabilities
970 1,092 1,141 1,460 1,406 1,286 2,083 2,709 2,739
Long-Term Debt
673 655 733 986 957 585 993 1,221 1,226
Asset Retirement Reserve & Litigation Obligation
175 314 308 392 374 502 820 1,053 1,220
Other Noncurrent Operating Liabilities
122 123 99 83 75 199 270 435 293
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-54 1,007 1,078 927 761 1,166 2,155 2,760 2,168
Total Preferred & Common Equity
-54 1,007 1,078 927 761 1,166 2,155 2,760 2,168
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-54 1,007 1,078 927 761 1,166 2,155 2,760 2,168
Common Stock
494 1,335 1,347 1,661 1,678 1,701 2,550 3,277 3,299
Retained Earnings
-548 -327 -268 -734 -917 -535 -348 -424 -918
Treasury Stock
- - - - - 0.00 -48 -93 -212
Noncontrolling Interest
- - - - - - - 0.00 0.14

Quarterly Balance Sheets for Talos Energy

This table presents Talos Energy's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
4,796 4,805 4,753 6,434 6,362 6,399 6,133 5,925 5,699 5,273
Total Current Assets
411 440 412 541 566 656 709 871 811 847
Cash & Equivalents
16 18 14 21 38 46 203 357 333 386
Accounts Receivable
268 274 286 409 414 393 372 340 333 341
Prepaid Expenses
60 86 86 76 80 93 83 64 93 81
Other Current Assets
66 63 26 35 35 124 51 76 53 39
Plant, Property, & Equipment, net
4,158 4,138 4,007 5,573 5,481 5,409 5,087 4,747 4,591 4,190
Plant, Property & Equipment, gross
7,811 7,960 7,993 9,957 10,124 10,327 10,560 10,713 10,883 11,251
Accumulated Depreciation
3,654 3,823 3,986 4,384 4,643 4,917 5,473 5,966 6,292 7,062
Total Noncurrent Assets
227 228 334 320 315 334 337 307 297 236
Long-Term Investments
22 22 142 108 110 109 111 113 112 45
Noncurrent Note & Lease Receivables
15 15 16 17 17 17 18 19 19 20
Other Noncurrent Operating Assets
190 190 177 195 189 208 208 176 167 171
Total Liabilities & Shareholders' Equity
4,796 4,805 4,753 6,434 6,362 6,399 6,133 5,925 5,699 5,273
Total Liabilities
2,735 2,744 2,691 3,682 3,636 3,581 3,401 3,406 3,318 3,398
Total Current Liabilities
671 692 630 697 712 678 673 712 637 707
Accounts Payable
184 184 126 137 92 162 107 105 80 109
Accrued Expenses
246 272 259 343 399 384 355 369 368 279
Other Current Liabilities
177 161 181 196 171 111 190 189 169 300
Other Current Nonoperating Liabilities
31 42 31 21 49 21 20 49 20 20
Total Noncurrent Liabilities
2,064 2,052 2,061 2,985 2,924 2,904 2,728 2,694 2,681 2,691
Long-Term Debt
977 1,000 1,019 1,534 1,436 1,338 1,223 1,224 1,225 1,227
Asset Retirement Reserve & Litigation Obligation
772 742 748 1,038 1,080 1,134 1,071 1,093 1,111 1,252
Other Noncurrent Operating Liabilities
315 310 295 414 408 432 435 377 345 211
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,061 2,062 2,062 2,752 2,726 2,818 2,731 2,519 2,382 1,875
Total Preferred & Common Equity
2,061 2,062 2,062 2,752 2,726 2,818 2,731 2,519 2,380 1,875
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
2,061 2,062 2,062 2,752 2,726 2,818 2,731 2,519 2,380 1,875
Common Stock
2,533 2,541 2,543 3,260 3,265 3,270 3,280 3,286 3,292 3,299
Retained Earnings
-445 -432 -434 -460 -448 -360 -434 -620 -716 -1,175
Treasury Stock
-27 -48 -48 -48 -90 -93 -115 -147 -196 -250
Noncontrolling Interest
- - - - - - - - 1.17 0.30

Annual Metrics And Ratios for Talos Energy

This table displays calculated financial ratios and metrics derived from Talos Energy's official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - -
Revenue Growth
0.00% 59.54% 115.90% 1.88% -36.58% 116.09% 32.74% -11.75% 35.37% -9.80%
EBITDA Growth
0.00% 1,227.96% 226.18% -21.30% -82.16% 360.83% 135.72% 8.88% 19.59% -41.22%
EBIT Growth
0.00% 113.12% 1,641.26% -61.72% -374.51% 84.44% 1,063.53% -38.86% -58.25% -447.18%
NOPAT Growth
0.00% 156.15% 687.87% 121.77% -153.23% 188.92% 178.86% -57.59% -60.96% -424.00%
Net Income Growth
0.00% 69.79% 452.39% -73.49% -892.80% 60.71% 308.75% -50.95% -140.78% -548.39%
EPS Growth
0.00% 74.84% 339.30% -77.55% -737.04% 67.44% 303.57% -66.01% -128.39% -540.91%
Operating Cash Flow Growth
0.00% 51.61% 49.64% 49.46% -23.32% 36.26% 72.52% -26.86% 85.45% -2.78%
Free Cash Flow Firm Growth
0.00% 0.00% -12.97% 152.98% -222.05% 202.50% 54.90% -245.67% 34.85% 169.70%
Invested Capital Growth
0.00% 0.00% 147.56% 13.23% 7.72% -9.49% 2.97% 74.77% 25.21% -22.11%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 21.21% -7.59% 21.07% 0.00% 3.02% 5.35% -4.96%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% -39.77% -78.47% 881.63% 0.00% 18.49% -3.45% -23.31%
EBIT Q/Q Growth
0.00% 0.00% 0.00% -74.11% -4,674.61% 89.97% 0.00% 44.88% -53.15% -81.46%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 132.88% -373.89% 1,166.49% 0.00% -42.57% -41.57% -93.76%
Net Income Q/Q Growth
0.00% 0.00% 0.00% -83.90% -1,247.31% 73.66% 0.00% 79.81% -203.22% -39.05%
EPS Q/Q Growth
0.00% 0.00% 0.00% -86.60% -3,947.06% 77.44% 0.00% 58.16% -193.62% -45.36%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 34.89% -12.92% -6.64% 25.61% 0.00% 1.06% 21.92% -13.62%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 31.33% -29.36% -57.91% 59.50% 21.70% -29.27%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 1.89% -17.50% 4.53% 0.00% 1.82% -5.25% -6.74%
Profitability Metrics
- - - - - - - - - -
Gross Margin
51.94% 100.00% 100.00% 73.19% 57.19% 77.21% 81.35% 73.27% 71.32% 69.29%
EBITDA Margin
5.74% 47.74% 72.13% 55.72% 15.68% 33.43% 59.37% 73.24% 64.71% 42.17%
Operating Margin
-31.18% 10.97% 28.40% 23.47% -73.15% 30.10% 44.56% 14.39% 8.76% -31.48%
EBIT Margin
-53.21% 4.38% 35.29% 13.26% -57.40% -4.13% 30.01% 20.79% 6.41% -24.68%
Profit (Net Income) Margin
-80.42% -15.23% 24.86% 6.47% -80.84% -14.70% 23.12% 12.85% -3.87% -27.83%
Tax Burden Percent
100.00% 100.00% 98.70% 260.00% 108.27% 99.11% 99.34% 147.81% 107.01% 81.94%
Interest Burden Percent
151.15% -347.99% 71.35% 18.76% 130.07% 358.78% 77.55% 41.81% -56.42% 137.60%
Effective Tax Rate
0.00% 0.00% 1.30% -160.00% 0.00% 0.00% 0.66% -47.81% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 10.25% 23.23% 33.92% -16.37% 14.73% 42.61% 12.96% 3.53% -11.57%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -17.86% 18.51% -49.99% -37.73% -32.82% -3.78% -3.81% -16.83% -22.71%
Return on Net Nonoperating Assets (RNNOA)
0.00% 222.22% 23.24% -28.29% -30.08% -36.42% -2.95% -1.68% -6.64% -8.53%
Return on Equity (ROE)
0.00% 232.47% 46.47% 5.63% -46.45% -21.69% 39.65% 11.28% -3.11% -20.10%
Cash Return on Invested Capital (CROIC)
0.00% -189.75% -61.68% 21.52% -23.81% 24.70% 39.68% -41.46% -18.86% 13.29%
Operating Return on Assets (OROA)
0.00% 1.46% 16.92% 4.75% -12.19% -1.84% 17.02% 7.70% 2.30% -7.48%
Return on Assets (ROA)
0.00% -5.07% 11.91% 2.32% -17.17% -6.53% 13.11% 4.76% -1.39% -8.44%
Return on Common Equity (ROCE)
0.00% 232.47% 46.47% 5.63% -46.45% -21.69% 39.65% 11.28% -3.11% -20.10%
Return on Equity Simple (ROE_SIMPLE)
0.00% 116.24% 21.99% 5.45% -50.25% -24.05% 32.77% 8.69% -2.77% 0.00%
Net Operating Profit after Tax (NOPAT)
-56 32 250 554 -295 262 731 310 121 -392
NOPAT Margin
-21.83% 7.68% 28.03% 61.01% -51.21% 21.07% 44.27% 21.27% 6.13% -22.03%
Net Nonoperating Expense Percent (NNEP)
0.00% 28.11% 4.73% 83.91% 21.36% 47.56% 46.39% 16.77% 20.36% 11.14%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - 41.76% 9.75% 3.04% -11.55%
Cost of Revenue to Revenue
48.06% 0.00% 0.00% 26.81% 42.81% 22.79% 18.65% 26.73% 28.68% 30.71%
SG&A Expenses to Revenue
25.74% 8.88% 9.63% 8.50% 13.75% 6.32% 6.04% 10.87% 10.21% 8.73%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
83.12% 89.03% 71.60% 49.73% 130.34% 47.11% 36.79% 58.88% 62.56% 100.76%
Earnings before Interest and Taxes (EBIT)
-138 18 315 120 -331 -51 496 303 127 -439
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
15 197 643 506 90 416 981 1,068 1,277 751
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.88 1.52 0.65 1.05 1.34 0.82 0.63 0.86
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.88 1.52 0.65 1.05 1.34 0.82 0.63 0.86
Price to Revenue (P/Rev)
0.00 0.00 0.99 1.80 1.04 0.64 0.94 1.21 0.89 1.05
Price to Earnings (P/E)
0.00 0.00 3.99 27.82 0.00 0.00 4.08 9.43 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 25.07% 3.59% 0.00% 0.00% 24.51% 10.61% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.91 1.31 0.83 1.00 1.20 0.86 0.72 0.88
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 1.57 2.51 2.70 1.36 1.27 1.79 1.39 1.47
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 2.17 4.51 17.20 4.07 2.14 2.45 2.15 3.50
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 4.44 18.93 0.00 0.00 4.23 8.62 21.73 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 5.60 4.12 0.00 6.47 2.87 8.42 22.71 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 5.31 5.79 5.14 4.12 2.96 5.03 2.86 2.80
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 6.49 0.00 3.86 3.08 0.00 0.00 5.83
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.00 -12.90 0.65 0.68 1.06 1.27 0.50 0.48 0.44 0.57
Long-Term Debt to Equity
0.00 -12.44 0.65 0.68 1.06 1.26 0.50 0.46 0.44 0.57
Financial Leverage
0.00 -12.44 1.26 0.57 0.80 1.11 0.78 0.44 0.39 0.38
Leverage Ratio
0.00 -22.91 3.90 2.43 2.71 3.32 3.02 2.37 2.24 2.38
Compound Leverage Factor
0.00 79.74 2.78 0.46 3.52 11.91 2.35 0.99 -1.26 3.28
Debt to Total Capital
0.00% 108.41% 39.41% 40.47% 51.54% 55.86% 33.43% 32.25% 30.68% 36.12%
Short-Term Debt to Total Capital
0.00% 3.88% 0.03% 0.00% 0.00% 0.35% 0.00% 1.04% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 104.52% 39.38% 40.47% 51.54% 55.51% 33.43% 31.21% 30.68% 36.12%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% -8.41% 60.59% 59.53% 48.46% 44.14% 66.57% 67.75% 69.32% 63.87%
Debt to EBITDA
0.00 3.54 1.02 1.45 10.92 2.31 0.60 0.96 0.96 1.63
Net Debt to EBITDA
0.00 3.37 0.80 1.28 10.54 2.15 0.55 0.79 0.78 1.00
Long-Term Debt to EBITDA
0.00 3.41 1.02 1.45 10.92 2.30 0.60 0.93 0.96 1.63
Debt to NOPAT
0.00 22.00 2.62 1.32 -3.34 3.67 0.80 3.31 10.09 -3.13
Net Debt to NOPAT
0.00 20.94 2.06 1.17 -3.23 3.40 0.74 2.73 8.28 -1.91
Long-Term Debt to NOPAT
0.00 21.21 2.62 1.32 -3.34 3.65 0.80 3.20 10.09 -3.13
Altman Z-Score
0.00 0.00 0.97 0.97 -0.44 0.05 1.23 0.77 0.58 0.20
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
0.00 0.45 1.10 0.79 0.55 0.57 0.61 0.73 0.91 1.30
Quick Ratio
0.00 0.37 0.74 0.59 0.47 0.48 0.42 0.54 0.71 1.06
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -587 -663 351 -429 440 681 -992 -646 450
Operating Cash Flow to CapEx
102.73% 113.45% 109.35% 85.96% 83.19% 142.67% 220.95% 106.27% 189.58% 194.89%
Free Cash Flow to Firm to Interest Expense
0.00 -7.25 -7.36 3.59 -4.31 3.30 5.43 -5.73 -3.44 2.76
Operating Cash Flow to Interest Expense
1.65 2.18 2.92 4.02 3.04 3.09 5.66 3.00 5.13 5.73
Operating Cash Flow Less CapEx to Interest Expense
0.04 0.26 0.25 -0.66 -0.61 0.92 3.10 0.18 2.42 2.79
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.00 0.33 0.48 0.36 0.21 0.44 0.57 0.37 0.36 0.30
Accounts Receivable Turnover
0.00 4.64 7.69 6.64 3.77 6.31 7.66 5.96 5.79 4.89
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.38 0.57 0.42 0.24 0.51 0.66 0.44 0.43 0.37
Accounts Payable Turnover
0.00 0.00 0.00 3.98 2.80 2.97 2.88 3.67 5.63 5.21
Days Sales Outstanding (DSO)
0.00 78.66 47.49 55.01 96.93 57.87 47.66 61.29 63.05 74.57
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 91.75 130.43 122.70 126.76 99.47 64.89 70.11
Cash Conversion Cycle (CCC)
0.00 78.66 47.49 -36.74 -33.51 -64.84 -79.09 -38.19 -1.83 4.46
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
0.00 619 1,532 1,734 1,868 1,691 1,741 3,043 3,811 2,968
Invested Capital Turnover
0.00 1.33 0.83 0.56 0.32 0.70 0.96 0.61 0.58 0.53
Increase / (Decrease) in Invested Capital
0.00 619 913 203 134 -177 50 1,302 767 -843
Enterprise Value (EV)
0.00 0.00 1,398 2,280 1,553 1,695 2,098 2,612 2,749 2,624
Market Capitalization
0.00 0.00 884 1,634 602 802 1,558 1,766 1,747 1,873
Book Value per Share
$0.00 ($1.73) $18.60 $19.90 $12.69 $9.29 $14.14 $17.37 $15.34 $12.75
Tangible Book Value per Share
$0.00 ($1.73) $18.60 $19.90 $12.69 $9.29 $14.14 $17.37 $15.34 $12.75
Total Capital
0.00 643 1,663 1,811 1,912 1,723 1,751 3,181 3,981 3,394
Total Debt
0.00 698 655 733 986 963 585 1,026 1,221 1,226
Total Long-Term Debt
0.00 673 655 733 986 957 585 993 1,221 1,226
Net Debt
0.00 664 514 646 951 893 539 846 1,002 751
Capital Expenditures (CapEx)
113 155 241 458 363 288 321 488 508 480
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -187 -104 -163 -234 -324 -283 -157 -172 -166
Debt-free Net Working Capital (DFNWC)
0.00 -154 37 -76 -200 -254 -239 -123 -64 197
Net Working Capital (NWC)
0.00 -179 36 -76 -200 -261 -239 -156 -64 197
Net Nonoperating Expense (NNE)
152 95 28 495 171 445 349 123 197 103
Net Nonoperating Obligations (NNO)
0.00 673 524 656 942 930 576 888 1,051 800
Total Depreciation and Amortization (D&A)
153 179 328 386 421 468 485 765 1,150 1,190
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -45.31% -11.70% -18.00% -40.69% -26.06% -17.15% -10.77% -8.71% -9.34%
Debt-free Net Working Capital to Revenue
0.00% -37.21% 4.14% -8.42% -34.75% -20.45% -14.48% -8.46% -3.23% 11.04%
Net Working Capital to Revenue
0.00% -43.26% 4.09% -8.42% -34.75% -20.93% -14.48% -10.73% -3.23% 11.04%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $4.81 $1.08 ($6.88) ($2.24) $4.63 $0.00 ($0.44) ($2.82)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 46.06M 54.19M 67.66M 81.77M 82.45M 0.00 175.61M 175.14M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $4.81 $1.08 ($6.88) ($2.24) $4.56 $0.00 ($0.44) ($2.82)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 46.06M 54.41M 67.66M 81.77M 83.68M 0.00 175.61M 175.14M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 54.16M 54.20M 81.28M 81.88M 126.37M 0.00 180.06M 168.51M
Normalized Net Operating Profit after Tax (NOPAT)
-56 32 250 158 -107 275 731 147 121 -74
Normalized NOPAT Margin
-21.83% 7.68% 28.03% 17.37% -18.64% 22.09% 44.27% 10.07% 6.13% -4.16%
Pre Tax Income Margin
-80.42% -15.23% 25.18% 2.49% -74.66% -14.83% 23.27% 8.69% -3.62% -33.96%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
-1.96 0.22 3.49 1.23 -3.33 -0.39 3.95 1.75 0.67 -2.69
NOPAT to Interest Expense
-0.80 0.39 2.77 5.66 -2.97 1.97 5.83 1.79 0.65 -2.40
EBIT Less CapEx to Interest Expense
-3.56 -1.69 0.82 -3.45 -6.98 -2.55 1.39 -1.07 -2.03 -5.63
NOPAT Less CapEx to Interest Expense
-2.41 -1.53 0.10 0.98 -6.62 -0.20 3.27 -1.03 -2.06 -5.34
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
-0.89% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.27%
Augmented Payout Ratio
-0.89% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 25.36% -59.14% -24.39%

Quarterly Metrics And Ratios for Talos Energy

This table displays calculated financial ratios and metrics derived from Talos Energy's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 168,514,683.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 168,514,683.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - -1.52
Growth Metrics
- - - - - - - - - - -
Revenue Growth
1.59% 12.50% 33.28% 49.55% 32.93% 26.04% 19.33% -22.66% -11.63% -19.16% -7.94%
EBITDA Growth
-43.72% 95.67% -30.40% 33.64% 109.99% -13.39% 102.82% -65.38% -52.82% -77.27% -106.23%
EBIT Growth
-89.18% 251.19% -202.26% -10.81% 407.60% -109.36% 141.88% -398.12% -152.19% -1,604.72% -1,018.01%
NOPAT Growth
-45.86% -48.24% 191.56% 119.71% -77.99% -48.50% -35.96% -424.28% -408.85% -998.06% -374.85%
Net Income Growth
-100.84% 3,023.56% -225.13% -9.48% 4,292.72% -175.10% 91.22% -1,601.79% -208.77% -215.64% -2,494.28%
EPS Growth
-100.67% 1,140.00% -184.52% -36.36% 2,550.00% -146.77% 92.96% -1,600.00% -212.24% -303.45% -2,940.00%
Operating Cash Flow Growth
-64.39% 3.19% 53.41% 35.07% 246.07% 98.20% 178.18% 21.52% -49.81% -42.24% -35.13%
Free Cash Flow Firm Growth
-262.78% -6,113.38% 28.99% 37.75% 65.07% 40.85% 151.39% 164.26% 176.89% 189.79% 61.54%
Invested Capital Growth
0.00% 74.77% 36.36% 31.19% 34.54% 25.21% -12.39% -19.06% -20.87% -22.11% -26.48%
Revenue Q/Q Growth
4.34% 0.48% 11.68% 27.73% -7.26% -4.73% 5.75% -17.22% 5.96% -12.85% 20.41%
EBITDA Q/Q Growth
-17.35% 56.06% -50.11% 107.67% 29.87% -35.63% 16.84% -64.55% 77.01% -69.00% -132.05%
EBIT Q/Q Growth
-55.78% 335.18% -157.23% 180.99% 151.67% -108.03% 355.99% -676.53% 55.94% -162.18% -37.85%
NOPAT Q/Q Growth
230.13% -58.39% 28.61% 24.36% -66.93% -2.65% 59.95% -729.66% 68.50% -183.08% 51.05%
Net Income Q/Q Growth
-115.38% 4,184.55% -230.90% 111.01% 612.16% -173.16% 84.70% -1,784.24% 48.42% -112.30% -25.73%
EPS Q/Q Growth
-118.18% 3,200.00% -214.52% 109.86% 600.00% -159.18% 82.76% -2,000.00% 47.62% -112.73% -29.91%
Operating Cash Flow Q/Q Growth
-69.32% 168.16% -45.29% 200.09% -21.39% 53.58% -23.21% 31.09% -67.53% 76.74% -13.77%
Free Cash Flow Firm Q/Q Growth
-99.04% 56.38% 15.69% 14.96% -11.68% 26.13% 173.26% 6.34% 33.63% -13.74% 31.80%
Invested Capital Q/Q Growth
-3.50% 1.82% 37.29% -2.74% -1.03% -5.25% -3.94% -10.14% -3.25% -6.74% -9.33%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
72.97% 73.10% 68.56% 71.35% 67.93% 77.29% 75.09% 67.75% 70.29% 62.21% 72.68%
EBITDA Margin
57.00% 88.54% 39.55% 64.31% 90.05% 60.84% 67.22% 28.78% 48.08% 17.10% -4.55%
Operating Margin
33.09% 9.02% 15.78% 9.90% 4.62% 5.60% 8.47% -64.42% -19.15% -62.20% -25.29%
EBIT Margin
7.87% 34.10% -17.47% 11.08% 30.06% -2.53% 6.13% -42.70% -17.75% -53.41% -61.14%
Profit (Net Income) Margin
-0.55% 22.31% -26.15% 2.25% 17.31% -13.30% -1.92% -43.78% -21.31% -51.91% -54.20%
Tax Burden Percent
11.70% 106.29% 83.90% 108.62% 82.96% 117.16% 99.09% 83.62% 79.85% 80.78% 79.68%
Interest Burden Percent
-59.57% 61.57% 178.41% 18.74% 69.42% 448.04% -31.66% 122.60% 150.32% 120.32% 111.26%
Effective Tax Rate
0.00% -6.29% 0.00% -8.62% 17.04% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
21.93% 5.85% 4.77% 5.25% 2.05% 2.26% 3.11% -23.70% -6.97% -22.87% -9.69%
ROIC Less NNEP Spread (ROIC-NNEP)
2.33% 12.54% -8.39% 1.31% 8.49% -6.36% -0.31% -23.17% -10.52% -26.41% -29.45%
Return on Net Nonoperating Assets (RNNOA)
1.05% 5.53% -4.24% 0.65% 3.71% -2.51% -0.13% -9.31% -4.06% -9.92% -11.16%
Return on Equity (ROE)
22.98% 11.37% 0.54% 5.90% 5.76% -0.25% 2.98% -33.01% -11.03% -32.79% -20.85%
Cash Return on Invested Capital (CROIC)
-163.87% -41.46% -25.55% -21.44% -23.55% -18.86% 15.09% 17.65% 17.68% 13.29% 14.58%
Operating Return on Assets (OROA)
4.69% 12.62% -4.87% 3.47% 10.10% -0.91% 2.01% -13.43% -5.50% -16.19% -18.65%
Return on Assets (ROA)
-0.33% 8.26% -7.29% 0.71% 5.82% -4.77% -0.63% -13.77% -6.60% -15.74% -16.53%
Return on Common Equity (ROCE)
22.98% 11.37% 0.54% 5.90% 5.76% -0.25% 2.98% -33.01% -11.02% -32.79% -20.85%
Return on Equity Simple (ROE_SIMPLE)
5.05% 0.00% -0.54% -0.60% 2.63% 0.00% 0.96% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
89 37 47 59 20 19 30 -192 -60 -171 -84
NOPAT Margin
23.16% 9.59% 11.05% 10.75% 3.84% 3.92% 5.93% -45.09% -13.40% -43.54% -17.70%
Net Nonoperating Expense Percent (NNEP)
19.60% -6.69% 13.17% 3.93% -6.44% 8.61% 3.42% -0.53% 3.55% 3.55% 19.75%
Return On Investment Capital (ROIC_SIMPLE)
- 1.16% - - - 0.48% 0.77% -5.12% -1.67% -5.03% -2.69%
Cost of Revenue to Revenue
27.03% 26.90% 31.44% 28.65% 32.07% 22.71% 24.91% 32.25% 29.71% 37.79% 27.32%
SG&A Expenses to Revenue
6.50% 9.67% 16.24% 8.79% 8.22% 8.57% 6.75% 9.28% 9.23% 10.14% 8.67%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
39.89% 64.08% 52.78% 61.45% 63.30% 71.69% 66.62% 132.17% 89.44% 124.41% 97.97%
Earnings before Interest and Taxes (EBIT)
30 131 -75 61 153 -12 31 -181 -80 -209 -289
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
218 341 170 353 459 295 345 122 216 67 -21
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.99 0.82 0.80 0.82 0.66 0.63 0.64 0.60 0.70 0.86 1.42
Price to Tangible Book Value (P/TBV)
0.99 0.82 0.80 0.82 0.66 0.63 0.64 0.60 0.70 0.86 1.42
Price to Revenue (P/Rev)
1.44 1.21 1.41 1.28 1.00 0.89 0.85 0.78 0.89 1.05 1.53
Price to Earnings (P/E)
19.58 9.43 0.00 0.00 25.19 0.00 66.86 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
5.11% 10.61% 0.00% 0.00% 3.97% 0.00% 1.50% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.98 0.86 0.87 0.87 0.76 0.72 0.73 0.68 0.77 0.88 1.28
Enterprise Value to Revenue (EV/Rev)
2.07 1.79 2.31 2.02 1.63 1.39 1.29 1.16 1.31 1.47 1.98
Enterprise Value to EBITDA (EV/EBITDA)
3.26 2.45 3.64 3.25 2.30 2.15 1.83 1.83 2.51 3.50 8.99
Enterprise Value to EBIT (EV/EBIT)
14.03 8.62 23.39 23.94 11.28 21.73 11.41 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
5.44 8.42 19.14 17.74 14.71 22.71 36.01 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
5.72 5.03 6.54 5.61 3.86 2.86 2.34 1.87 2.27 2.80 4.10
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 4.49 3.44 3.86 5.83 7.46
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.51 0.48 0.56 0.53 0.47 0.44 0.45 0.49 0.51 0.57 0.65
Long-Term Debt to Equity
0.49 0.46 0.56 0.53 0.47 0.44 0.45 0.49 0.51 0.57 0.65
Financial Leverage
0.45 0.44 0.50 0.50 0.44 0.39 0.43 0.40 0.39 0.38 0.38
Leverage Ratio
2.31 2.37 2.33 2.33 2.29 2.24 2.29 2.34 2.33 2.38 2.48
Compound Leverage Factor
-1.37 1.46 4.16 0.44 1.59 10.04 -0.73 2.87 3.50 2.87 2.75
Debt to Total Capital
33.78% 32.25% 35.79% 34.50% 32.19% 30.68% 30.92% 32.70% 33.96% 36.12% 39.57%
Short-Term Debt to Total Capital
1.06% 1.04% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
32.72% 31.21% 35.79% 34.50% 32.19% 30.68% 30.92% 32.70% 33.96% 36.12% 39.57%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.03% 0.00% 0.01%
Common Equity to Total Capital
66.22% 67.75% 64.21% 65.50% 67.81% 69.32% 69.08% 67.30% 66.00% 63.87% 60.42%
Debt to EBITDA
1.17 0.96 1.54 1.33 1.01 0.96 0.84 1.00 1.25 1.63 3.19
Net Debt to EBITDA
0.99 0.79 1.41 1.19 0.89 0.78 0.63 0.59 0.80 1.00 2.07
Long-Term Debt to EBITDA
1.13 0.93 1.54 1.33 1.01 0.96 0.84 1.00 1.25 1.63 3.19
Debt to NOPAT
1.95 3.31 8.12 7.23 6.46 10.09 16.56 -9.74 -6.05 -3.13 -2.42
Net Debt to NOPAT
1.66 2.73 7.44 6.49 5.71 8.28 12.31 -5.74 -3.86 -1.91 -1.57
Long-Term Debt to NOPAT
1.89 3.20 8.12 7.23 6.46 10.09 16.56 -9.74 -6.05 -3.13 -2.42
Altman Z-Score
0.59 0.65 0.44 0.55 0.60 0.51 0.57 0.38 0.45 0.34 0.34
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% 0.00% 0.01%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.65 0.73 0.78 0.80 0.97 0.91 1.05 1.22 1.27 1.30 1.20
Quick Ratio
0.48 0.54 0.62 0.63 0.65 0.71 0.85 0.98 1.04 1.06 1.03
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-2,900 -1,265 -1,067 -907 -1,013 -748 548 583 779 672 886
Operating Cash Flow to CapEx
100.85% 151.81% 66.01% 235.08% 267.58% 227.47% 208.81% 239.21% 134.35% 168.51% 124.96%
Free Cash Flow to Firm to Interest Expense
-63.55 -28.56 -20.98 -18.52 -21.89 -18.02 13.39 14.28 19.07 16.47 22.60
Operating Cash Flow to Interest Expense
1.44 3.98 1.90 5.91 4.92 8.41 6.55 8.62 2.80 4.95 4.44
Operating Cash Flow Less CapEx to Interest Expense
0.01 1.36 -0.98 3.39 3.08 4.71 3.42 5.01 0.71 2.01 0.89
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.60 0.37 0.28 0.31 0.34 0.36 0.33 0.31 0.31 0.30 0.31
Accounts Receivable Turnover
0.00 5.96 4.62 5.08 5.52 5.79 5.26 5.13 5.16 4.89 4.88
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.44 0.32 0.36 0.40 0.43 0.39 0.38 0.37 0.37 0.38
Accounts Payable Turnover
0.00 3.67 2.76 3.62 3.90 5.63 4.58 5.46 4.21 5.21 5.07
Days Sales Outstanding (DSO)
0.00 61.29 79.02 71.84 66.15 63.05 69.35 71.21 70.71 74.57 74.87
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 99.47 132.24 100.84 93.66 64.89 79.77 66.86 86.69 70.11 71.96
Cash Conversion Cycle (CCC)
0.00 -38.19 -53.22 -29.00 -27.50 -1.83 -10.42 4.35 -15.97 4.46 2.91
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,989 3,043 4,178 4,064 4,022 3,811 3,660 3,289 3,182 2,968 2,691
Invested Capital Turnover
0.95 0.61 0.43 0.49 0.53 0.58 0.52 0.53 0.52 0.53 0.55
Increase / (Decrease) in Invested Capital
2,989 1,302 1,114 966 1,033 767 -518 -774 -839 -843 -969
Enterprise Value (EV)
2,936 2,612 3,615 3,523 3,048 2,749 2,659 2,235 2,457 2,624 3,452
Market Capitalization
2,039 1,766 2,210 2,235 1,865 1,747 1,750 1,513 1,675 1,873 2,656
Book Value per Share
$16.62 $17.37 $17.35 $14.82 $15.64 $15.34 $15.17 $14.12 $13.63 $12.75 $11.12
Tangible Book Value per Share
$16.62 $17.37 $17.35 $14.82 $15.64 $15.34 $15.17 $14.12 $13.63 $12.75 $11.12
Total Capital
3,114 3,181 4,286 4,162 4,155 3,981 3,954 3,743 3,607 3,394 3,102
Total Debt
1,052 1,026 1,534 1,436 1,338 1,221 1,223 1,224 1,225 1,226 1,227
Total Long-Term Debt
1,019 993 1,534 1,436 1,338 1,221 1,223 1,224 1,225 1,226 1,227
Net Debt
897 846 1,405 1,288 1,183 1,002 909 721 781 751 796
Capital Expenditures (CapEx)
65 116 146 123 85 154 128 147 85 120 139
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-199 -157 -177 -184 -68 -172 -167 -231 -159 -166 -246
Debt-free Net Working Capital (DFNWC)
-185 -123 -156 -146 -22 -64 36 159 174 197 141
Net Working Capital (NWC)
-218 -156 -156 -146 -22 -64 36 159 174 197 141
Net Nonoperating Expense (NNE)
91 -49 160 47 -69 84 40 -5.58 36 33 172
Net Nonoperating Obligations (NNO)
927 888 1,426 1,337 1,204 1,051 929 770 801 800 816
Total Depreciation and Amortization (D&A)
188 210 245 292 306 307 313 304 296 277 267
Debt-free, Cash-free Net Working Capital to Revenue
-14.04% -10.77% -11.31% -10.51% -3.62% -8.71% -8.12% -11.98% -8.48% -9.34% -14.14%
Debt-free Net Working Capital to Revenue
-13.08% -8.46% -9.96% -8.35% -1.19% -3.23% 1.75% 8.20% 9.28% 11.04% 8.08%
Net Working Capital to Revenue
-15.42% -10.73% -9.96% -8.35% -1.19% -3.23% 1.75% 8.20% 9.28% 11.04% 8.08%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.02) $0.62 ($0.71) $0.07 $0.49 ($0.29) ($0.05) ($1.05) ($0.55) ($1.17) ($1.52)
Adjusted Weighted Average Basic Shares Outstanding
124.10M 119.89M 158.49M 183.56M 180.20M 175.61M 180.19M 177.40M 173.29M 175.14M 168.38M
Adjusted Diluted Earnings per Share
($0.02) $0.62 ($0.71) $0.07 $0.49 ($0.29) ($0.05) ($1.05) ($0.55) ($1.17) ($1.52)
Adjusted Weighted Average Diluted Shares Outstanding
124.10M 120.75M 158.49M 183.69M 180.56M 175.61M 180.19M 177.40M 173.29M 175.14M 168.38M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
124.08M 158.63M 183.92M 180.15M 179.96M 180.06M 178.46M 174.66M 169.99M 168.51M 166.93M
Normalized Net Operating Profit after Tax (NOPAT)
89 24 47 38 20 19 30 -35 -18 -171 18
Normalized NOPAT Margin
23.16% 6.32% 11.05% 6.93% 3.84% 3.92% 5.93% -8.19% -4.04% -43.54% 3.79%
Pre Tax Income Margin
-4.69% 20.99% -31.17% 2.08% 20.87% -11.35% -1.94% -52.36% -26.69% -64.26% -68.03%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.66 2.96 -1.48 1.24 3.31 -0.30 0.77 -4.44 -1.96 -5.14 -7.37
NOPAT to Interest Expense
1.94 0.83 0.93 1.21 0.42 0.46 0.74 -4.69 -1.48 -4.19 -2.13
EBIT Less CapEx to Interest Expense
-0.77 0.34 -4.35 -1.27 1.47 -3.99 -2.37 -8.05 -4.04 -8.07 -10.93
NOPAT Less CapEx to Interest Expense
0.52 -1.79 -1.94 -1.31 -1.42 -3.24 -2.40 -8.29 -3.56 -7.12 -5.69
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.27% 0.00%
Augmented Payout Ratio
45.60% 25.36% -149.20% -241.81% 61.04% -59.14% 238.64% -35.20% -28.92% -24.39% -18.93%

Financials Breakdown Chart

Key Financial Trends

Talos Energy (NYSE: TALO) has shown a mix of constructive cash generation and ongoing profitability headwinds over the last four years. Operating cash flow has remained positive in most quarters, while net income has frequently been negative due to high depreciation and occasional impairment charges. The balance sheet remains asset-rich, with a sizable plant, property & equipment base and a solid equity position, but headwinds from rising expenses and debt service have weighed on earnings.

  • Consistently positive operating cash flow in 2025 quarters: Net cash from continuing operating activities was positive across Q1–Q4 2025, with notable strength in Q2 2025 (~$351.6 million) and robust levels in Q4 2024 as well, supporting liquidity despite reported losses.
  • Strong gross margins across recent quarters: Total gross profit margins remained compelling in 2025, often in the 60%–75% range (e.g., Q4 2025 around 62% on revenue of $392M; higher in Q1–Q3 2025). This indicates effective cost of revenue management relative to sales.
  • Asset base and equity position remain solid: By late-2025, PPE net stood at roughly $4.6B with total assets around $5.7B and total equity near $2.4B, implying substantial, tangible asset support and a durable capital base.
  • Expansive PPE investment continuing: Plant, Property & Equipment net and gross PPE levels remained high, reflecting ongoing capital expenditure to sustain or grow operations, supported by cash flow generation.
  • Depreciation and amortization are large but non-cash in nature: Significant non-cash expense (high depreciation/amortization across many quarters) reduces pretax income but does not impact cash flow directly, making earnings volatility more about asset write-downs than operating cash drain.
  • Debt levels appear steady but sizable: Long-term debt typically sits around $1.2B with total liabilities in the mid-$3B range, indicating substantial leverage that can weigh on profitability and cash flow if commodity prices or volumes deteriorate.
  • Impairment charges noted in some periods: Notable impairment expense in Q3 2025 (about $60M) and other non-cash charges in certain quarters, signaling occasional write-downs that affect earnings but not cash generation.
  • Total revenue declined in 2025 versus 2024: Revenue softened in Q4 2025 (about $392M) compared with Q4 2024 (~$485M) and trended lower overall in 2025, which pressures profitability even as gross margins stay healthy.
  • Depreciation expense remains high and compresses pretax income: Depreciation expense runs at hundreds of millions per year in several quarters, contributing to negative pretax income despite cash generation.
  • Net income often negative across many quarters: In multiple 2025 quarters, net income attributable to shareholders was negative (e.g., Q4 2025 around -$202.6M; Q3 2025 around -$95.9M), reflecting ongoing bottom-line headwinds even with positive operating cash flow.
  • Persistently negative net income in 2025: Net income attributable to common shareholders remained negative in Q1–Q4 2025, highlighting profitability challenges despite cash flow strength.
  • Investing cash outflows remain substantial: Net cash from investing activities was consistently negative in several quarters (e.g., Q4 2025 around -$142M; Q3 2025 around -$112M), indicating ongoing capital investment and asset expansion that weigh on free cash flow.
  • Significant interest expense and financing outflows: Interest expense typically runs in the high tens of millions per quarter, and financing activities frequently show net cash outflows due to debt repayment and share repurchases, pressuring overall liquidity flexibility during downturns.
05/14/26 04:07 AM ETAI Generated. May Contain Errors.

Talos Energy Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Talos Energy's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Talos Energy's net income appears to be on an upward trend, with a most recent value of -$495.32 million in 2025, rising from -$208.09 million in 2016. The previous period was -$76.39 million in 2024. See where experts think Talos Energy is headed by visiting Talos Energy's forecast page.

Talos Energy's total operating income in 2025 was -$560.28 million, based on the following breakdown:
  • Total Gross Profit: $1.23 billion
  • Total Operating Expenses: $1.79 billion

Over the last 9 years, Talos Energy's total revenue changed from $258.75 million in 2016 to $1.78 billion in 2025, a change of 587.9%.

Talos Energy's total liabilities were at $3.38 billion at the end of 2025, a 1.4% decrease from 2024, and a 161.6% increase since 2017.

In the past 8 years, Talos Energy's cash and equivalents has ranged from $32.19 million in 2017 to $362.81 million in 2025, and is currently $362.81 million as of their latest financial filing in 2025.

Over the last 9 years, Talos Energy's book value per share changed from 0.00 in 2016 to 12.75 in 2025, a change of 1,275.4%.



Financial statements for NYSE:TALO last updated on 5/8/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners