XML 40 R33.htm IDEA: XBRL DOCUMENT v3.25.3
Segment Information (Tables)
 9 Months Ended
Sep. 30, 2025
Segment Reporting [Abstract]  
Reconciliation of net income to adjusted EBITDA
A reconciliation of net income to Adjusted EBITDA for the nine months ended September 30, 2025 and 2024 is as follows:
(in thousands of $)20252024
Net income89,428 65,756 
Income tax expense
2,406 486 
Income before income tax
91,834 66,242 
Depreciation and amortization37,052 39,884 
Unrealized loss on oil and gas derivative instruments (note 7)
72,549 87,593 
Other non-operating income (note 5)
(29,981)— 
Interest income(23,651)(27,484)
Interest expense9,289 — 
Losses on derivative instruments, net (note 8)
10,091 8,646 
Other financial items, net (note 8)4,166 3,164 
Net (income)/losses from equity method investments (note 13)
(9,960)3,287 
Sales-type lease receivable in excess of interest income (7)
12,222 — 
Adjusted EBITDA173,611 181,332 
Segment reporting Information
Nine months ended September 30, 2025
(in thousands of $)FLNG
Corporate and
other (1)
Total Segment Reporting
Elimination (7)
Consolidated Reporting
Statement of Operations:
Liquefaction services revenue168,171 — 168,171 — 168,171 
Sales-type lease revenue46,925 — 46,925 — 46,925 
Vessel management fees and other revenues25,144 19,594 44,738 — 44,738 
Time and voyage charter revenues — 876 876 — 876 
Total operating revenues (note 5)240,240 20,470 260,710 — 260,710 
Vessel operating expenses (2)
(85,707)(22,076)(107,783)— (107,783)
Administrative expenses (3)
(939)(23,396)(24,335)— (24,335)
Project development expenses (4)
(13,071)(3,140)(16,211)— (16,211)
Realized gain on oil and gas derivative instruments, net (note 7)51,034 — 51,034 — 51,034 
Other operating loss (5) (6)
— (2,026)(2,026)— (2,026)
Sales-type lease receivable in excess of interest income (7)
12,222 — 12,222 (12,222)— 
Adjusted EBITDA203,779 (30,168)173,611 (12,222)161,389 
Net income/(loss) from equity method investments
(note 13)		(363)10,323 9,960 — 9,960 

Balance Sheet:September 30, 2025
(in thousands of $)FLNG
Corporate and
other (1)
Total assets
Total assets
4,127,021 548,464 4,675,485 
Equity method investments (note 13)
18,908 16,018 34,926 

Nine months ended September 30, 2024
(in thousands of $)FLNG
Corporate and
other (1)
Total
Statement of Operations:
Liquefaction services revenue168,563 — 168,563 
Vessel management fees and other revenues— 17,042 17,042 
Time and voyage charter revenues— 8,850 8,850 
Total operating revenues (note 5)
168,563 25,892 194,455 
Vessel operating expenses (2)
(62,496)(30,732)(93,228)
Administrative expenses (3)
(1,005)(18,995)(20,000)
Project development expenses (4)
(3,634)(3,847)(7,481)
Realized gain on oil and gas derivative instruments, net (note 7)107,586 — 107,586 
Adjusted EBITDA209,014 (27,682)181,332 
Net loss from equity method investments (note 13)
— (3,287)(3,287)
Balance Sheet:December 31, 2024
(in thousands of $)FLNG
Corporate and
other (1)
Total assets
Total assets3,623,417 744,260 4,367,677 
Equity method investments (note 13)
— 43,665 43,665 
(1) Includes inter-segment eliminations arising from vessel and administrative management fees revenue between segments.
(2) Includes crew, repairs and maintenance, spares, stores and consumables and insurance costs.
(3) Includes employee compensation and benefits, audit and accounting fees, legal fees and other corporate costs, which are managed centrally under our “Corporate and other” segment.
(4) Includes costs incurred for early-stage development activities, feasibility studies, and business development efforts for projects not yet at FID stage. In 2025, we entered into Front-End Engineering Design (“FEED”) studies for the development of a Mark III FLNG unit and a Mark I three-train FLNG unit.
(5) In the first quarter of 2025, we completed the sale of our remaining LNG carrier, the Golar Arctic including its unused fuel onboard for a net consideration of $24.8 million resulting in a loss on disposal of $0.5 million recognized in “Other Operating loss” in the unaudited consolidated statement of operations.
(6) As of September 30, 2025, management evaluated the expected credit losses related to its shareholder loan to Higas Holdings Limited (“Higas”) (note 20). Based on our assessment of Higas’ financial condition and the continued uncertainty regarding Higas’ potential inclusion to Sardinia’s regulatory framework as of the reporting date, an allowance for credit losses of $1.5 million was recognized within “Other operating loss” in the unaudited consolidated statements of operations.
(7) Amounts recognized as revenue is analogous to the interest income component earned, while the principal amortization is treated as a reduction to the lease receivable balance presented in “Net investment in sales-type lease” in the unaudited consolidated balance sheet. Represents the lease receivable principal amortization component of the total amounts invoiced under the FLNG Gimi sales-type lease which commenced in June 2025. We included the total invoiced amounts comprising both interest income and principal repayment in our FLNG Adjusted EBITDA to reflect the total cash earnings and economic performance of the FLNG Gimi (note 5.2). This amount is eliminated from the unaudited consolidated statements of operations in accordance with U.S. GAAP.