KOS · Kosmos Energy Ltd.
Market Cap
$1.71B
Shares
595.49M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$1.29B
-23.1%
FY2025
Net Income
-$699.79M
-468.6%
FY2025
Diluted EPS
-$1.47
-467.5%
FY2025
Operating Cash Flow
$134.01M
-80.2%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1.58B | $1.29B | $1.68B | $1.7B | $2.25B | $1.33B | $804.03M | $1.5B | $886.67M | $578.14M | $310.38M | $471.56M | $882.74M | $852.15M | $671.1M | $676.78M | $9.34M | $10.2M | |
| $77.76M | $76.12M | $100.16M | $99.53M | $100.86M | $91.53M | $72.14M | $110.01M | $99.86M | $68.3M | $87.62M | $136.81M | $135.23M | $158.42M | $157.09M | $111.24M | $98.97M | $55.62M | |
| $534.62M | $564.66M | $465.48M | $454.85M | $508.66M | $477.8M | $495.21M | $573.12M | $339.21M | $265.41M | $150.61M | $166.29M | $208.63M | $233.6M | $194.69M | $156.66M | $31.25M | $4.4M | |
| $0 | — | — | — | -$4000 | $2.58M | $16.47M | $11.53M | $0 | $0 | — | — | $11.74M | — | — | — | — | — | |
| $2.03B | $1.93B | $1.33B | $1.33B | $1.96B | $1.38B | $1.31B | $1.48B | $953.23M | $814.69M | $679.92M | $386.12M | $304.47M | $776.2M | $636.95M | $577.74M | $332.12M | $88.97M | |
| $30.01M | — | — | — | — | — | — | — | — | — | — | — | — | $36.81M | $52.21M | $65.75M | $59.58M | $6.77M | |
| -$18.57M | -$13.49M | -$17.7M | -$23.66M | $9.05M | -$10.11M | -$37.8M | -$24.65M | $6.5M | -$5.29M | -$23.12M | -$5.25M | -$2.08M | -$3.51M | -$1.48M | -$149K | -$1.09M | -$46K | |
| — | — | — | — | — | — | $0 | $0 | $72.88M | -$6.25M | $0 | $0 | — | — | — | — | — | — | |
| -$435.4M | -$634.58M | $349.81M | $371.74M | $337.07M | -$43.38M | -$416.8M | $25.12M | -$50.86M | -$177.86M | -$294.56M | $85.44M | $578.27M | $75.95M | $34.16M | $99.04M | -$322.78M | -$78.77M | |
| $106.84M | $65.21M | $159.96M | $158.22M | $110.52M | $34.46M | -$5.21M | $80.89M | $43.13M | $44.94M | -$10.78M | $155.27M | $298.9M | $167M | $101.18M | $76.69M | -$77.11M | $973K | |
| -$542.24M | -$699.79M | $189.85M | $213.52M | $226.55M | -$77.84M | -$411.59M | -$55.78M | -$93.99M | -$222.79M | -$283.78M | -$69.84M | $279.37M | -$91.04M | -$67.03M | -$2.09M | -$322.99M | -$79.75M | |
| — | -54.32% | 11.33% | 12.55% | 10.09% | -5.84% | -51.19% | -3.72% | -10.6% | -38.54% | -91.43% | -14.81% | 31.65% | -10.68% | -9.99% | -0.31% | -3458.08% | -782.22% | |
| -$401.64M | — | — | — | — | — | — | — | — | -$222.79M | -$283.78M | -$69.84M | $276.08M | -$91.04M | -$67.03M | -$2.09M | -$322.99M | -$131.28M | |
| — | — | — | — | — | — | — | — | — | -$222.79M | -$283.78M | -$70.6M | $277.98M | -$92.57M | -$65.84M | $24.26M | -$245.08M | -$79.75M | |
| USD/shares | -$1.20 | -$1.47 | $0.40 | $0.46 | $0.50 | -$0.19 | -$1.02 | -$0.14 | -$0.23 | -$0.57 | -$0.74 | -$0.18 | $0.73 | -$0.24 | -$0.18 | $0.09 | — | — |
| USD/shares | -$1.20 | -$1.47 | $0.40 | $0.44 | $0.48 | -$0.19 | -$1.02 | -$0.14 | -$0.23 | -$0.57 | -$0.74 | -$0.18 | $0.72 | -$0.24 | -$0.18 | $0.09 | — | — |
| shares | — | 477.59M | 470.84M | 459.64M | 455.35M | 416.94M | 405.21M | 401.37M | 404.59M | 388.38M | 385.4M | 382.61M | 379.2M | 376.82M | 371.85M | 368.47M | — | — |
| shares | — | 477.59M | 476.69M | 481.07M | 474.86M | 416.94M | 405.21M | 401.37M | 404.59M | 388.38M | 385.4M | 382.61M | 386.12M | 376.82M | 371.85M | 368.61M | — | — |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2012–FY2025: $260.91M in buybacks, $93.2M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
2.70×
Peer median 2.28×
EV/EBIT
—
Peer median 10.59×
P/E (TTM)
—
Peer median 8.94×
Peer medians compare against the 39 similar-size Oil & Gas E&P companies (of 72 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Ghana Segment | $631,722,000 | $1,044,562,000 | $1,062,482,000 | $1,350,962,000 | $644,232,000 | $366,515,000 | $738,909,000 | $739,070,000 |
| Gulf of America | $374,315,000 | $370,121,000 | $371,632,000 | $547,610,000 | — | — | — | — |
| Equatorial Guinea Segment | $165,118,000 | $260,675,000 | $267,494,000 | $346,783,000 | $260,520,000 | $152,501,000 | $300,547,000 | $360,649,000 |
| Mauritania and Senegal | $117,197,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| U.S. Gulf of Mexico | — | — | — | — | $427,261,000 | $285,017,000 | $459,960,000 | $147,596,000 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Ghana | $644,252,000 | $1,052,126,000 | $1,073,917,000 | $1,362,875,000 | $654,644,000 | $375,603,000 | $740,464,000 | $741,033,000 |
| Gulf of America | $374,315,000 | $370,121,000 | — | — | — | — | — | — |
| Equatorial Guinea | $162,479,000 | $257,961,000 | $273,280,000 | $349,443,000 | $257,628,000 | $149,033,000 | $297,831,000 | $0 |
| Mauritania Senegal | $116,800,000 | $0 | — | — | — | — | — | — |
| U.S. Gulf of Mexico | — | — | $371,632,000 | $547,610,000 | $427,261,000 | $285,017,000 | $459,960,000 | $147,596,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Oil And Gas | $1,288,352,000 | $1,675,358,000 | $1,701,608,000 | $2,245,355,000 | $1,332,013,000 | $804,033,000 | $1,499,416,000 | $886,666,000 |
Key facts
CIK
1509991
CUSIP
500688106
13F (30d)
227 filings
226 filers
Visit website
Investor relations