Flex LNG Ltd.
FLNG Energy Oil & Gas Midstream
Flex LNG Ltd.’s revenue for fiscal 2025 (year ended December 2025) was $347.6 million, down 2.44% from fiscal 2024. In the quarter to June 2026, revenue grew 24.2%, EPS grew 151.5%, free cash flow grew 185.6% and total debt was flat, each against the same quarter a year earlier. Dividend growth for three consecutive years.
Follow FLNG
Flex LNG Ltd. (FLNG) Altman Z-score
Flex LNG Ltd.'s Altman Z-score for fiscal 2025 is 0.82, in the distress zone (below 1.81).
Altman Z-score, annual
Embed this chart
Annual newest first
| Period | Altman Z-score | Change (points) |
|---|---|---|
| FY2025 | 0.82 | 0.05 |
| FY2024 | 0.77 | (0.08) |
| FY2023 | 0.85 | (0.05) |
| FY2022 | 0.90 | 0.18 |
| FY2021 | 0.72 | 0.55 |
| FY2020 | 0.17 | (0.22) |
| FY2019 | 0.38 | (0.14) |
| FY2018 | 0.53 | (0.32) |
| FY2017 | 0.85 | — |
How fiscal 2025’s score is made up
| Component | This year | Year before | Result | Points |
|---|---|---|---|---|
| Working capital / total assets | 0.13 | — | 0.15 | |
| Retained earnings / total assets | (0.08) | — | −0.11 | |
| EBIT / total assets | 0.07 | — | 0.22 | |
| Market value of equity / total liabilities | 0.71 | — | 0.43 | |
| Sales / total assets | 0.13 | — | 0.13 | |
| Altman Z-score | Distress zone | 0.82 | ||
| Z″ Variant for non-manufacturing and asset-light companies (drops the sales/assets term, uses book equity) | Grey zone | 1.44 | ||
Z and Z″ put Flex LNG Ltd. in different zones: distress zone by Z, grey zone by Z″.
How the Altman Z-score works
Z = 1.2 × working capital ÷ total assets + 1.4 × retained earnings ÷ total assets + 3.3 × EBIT ÷ total assets + 0.6 × market value of equity ÷ total liabilities + 1.0 × revenue ÷ total assets (Altman, 1968). The market value of equity is the close on the last trading day of the fiscal year times weighted basic shares.
Z″ = 6.56 × working capital ÷ total assets + 3.26 × retained earnings ÷ total assets + 6.72 × EBIT ÷ total assets + 1.05 × book equity ÷ total liabilities (Altman, Hartzell and Peck, 1995), the variant for non-manufacturing and asset-light companies.
| Zone | Z | Z″ |
|---|---|---|
| Safe zone | above 2.99 | above 2.60 |
| Grey zone | 1.81–2.99 | 1.10–2.60 |
| Distress zone | below 1.81 | below 1.10 |
Not worked out for banks, insurers and REITs, whose balance sheets the model does not describe, nor when a figure is missing or there is no share price in the week to the fiscal year end.
Altman Z-score against peers
| Company | Altman Z-score |
|---|---|
| TK Teekay Corporation Ltd. compare | 3.6× |
| NAT Nordic American Tankers Limited compare | 1.6× |
| NVGS Navigator Holdings Ltd. compare | 1.4× |
| TEN Tsakos Energy Navigation Ltd compare | 0.9× |
| FLNG Flex LNG Ltd. | 0.8× |
| PBT Permian Basin Royalty Trust compare | — |
| GEL Genesis Energy, L.P. compare | — |
| GLP Global Partners LP compare | — |
| NGL NGL Energy Partners LP compare | — |
What Altman Z-score is
The Altman Z-Score weighs working capital, retained earnings, operating profit, market value and sales against assets and debts to gauge the risk of distress.
1.2 × working capital ÷ total assets + 1.4 × retained earnings ÷ total assets + 3.3 × EBIT ÷ total assets + 0.6 × market value of equity ÷ total liabilities + 1.0 × revenue ÷ total assets