Riley Exploration Permian Inc
AMEX:REPX
Cash Flow Statement
Cash Flow Statement
Riley Exploration Permian Inc
| Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||
| Net Income |
(2)
|
(4)
|
(63)
|
(84)
|
(66)
|
(44)
|
8
|
68
|
91
|
118
|
136
|
130
|
100
|
112
|
98
|
99
|
116
|
89
|
99
|
96
|
|
| Depreciation & Amortization |
1
|
1
|
13
|
20
|
26
|
33
|
27
|
27
|
22
|
32
|
28
|
39
|
56
|
65
|
74
|
73
|
75
|
75
|
76
|
78
|
|
| Change in Deffered Taxes |
0
|
0
|
13
|
17
|
13
|
19
|
3
|
9
|
23
|
28
|
31
|
29
|
23
|
28
|
24
|
19
|
19
|
3
|
(1)
|
1
|
|
| Stock-Based Compensation |
0
|
0
|
5
|
1
|
7
|
8
|
4
|
9
|
0
|
4
|
6
|
6
|
8
|
7
|
7
|
9
|
10
|
8
|
8
|
7
|
|
| Other Non-Cash Items |
0
|
1
|
72
|
105
|
108
|
99
|
62
|
17
|
(12)
|
(10)
|
(43)
|
(40)
|
17
|
2
|
31
|
43
|
21
|
60
|
50
|
38
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
(4)
|
(5)
|
10
|
10
|
3
|
(1)
|
18
|
27
|
14
|
|
| Cash Interest Paid |
0
|
0
|
2
|
3
|
3
|
4
|
2
|
2
|
2
|
2
|
2
|
10
|
18
|
27
|
35
|
34
|
34
|
32
|
29
|
26
|
|
| Change in Working Capital |
1
|
1
|
1
|
0
|
4
|
1
|
(1)
|
2
|
6
|
2
|
1
|
3
|
(15)
|
1
|
3
|
(7)
|
15
|
19
|
16
|
9
|
|
| Cash from Operating Activities |
(0)
N/A
|
(2)
-357%
|
37
N/A
|
58
+57%
|
86
+49%
|
108
+25%
|
99
-8%
|
124
+25%
|
130
+5%
|
170
+31%
|
152
-11%
|
162
+7%
|
181
+12%
|
207
+14%
|
230
+11%
|
226
-2%
|
246
+9%
|
246
+0%
|
241
-2%
|
223
-7%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(1)
|
(0)
|
(18)
|
(40)
|
(60)
|
(90)
|
(82)
|
(97)
|
(83)
|
(128)
|
(124)
|
(465)
|
(490)
|
(466)
|
(466)
|
(125)
|
(118)
|
(130)
|
(114)
|
(107)
|
|
| Other Items |
0
|
0
|
1
|
1
|
5
|
0
|
4
|
4
|
0
|
0
|
(35)
|
(4)
|
(4)
|
(4)
|
24
|
(15)
|
(17)
|
(18)
|
(17)
|
(23)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+77%
|
(17)
-23 583%
|
(39)
-134%
|
(56)
-42%
|
(85)
-52%
|
(78)
+8%
|
(94)
-20%
|
(83)
+11%
|
(128)
-54%
|
(159)
-24%
|
(468)
-195%
|
(494)
-5%
|
(470)
+5%
|
(442)
+6%
|
(140)
+68%
|
(134)
+4%
|
(148)
-10%
|
(131)
+12%
|
(131)
0%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(0)
|
(0)
|
49
|
49
|
49
|
49
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
23
|
23
|
23
|
23
|
(3)
|
|
| Net Issuance of Debt |
0
|
0
|
(3)
|
(4)
|
(41)
|
(36)
|
(35)
|
(37)
|
(17)
|
(9)
|
21
|
332
|
340
|
302
|
254
|
(75)
|
(100)
|
(90)
|
(96)
|
(51)
|
|
| Cash Paid for Dividends |
0
|
0
|
(9)
|
(14)
|
(20)
|
(26)
|
(23)
|
(24)
|
(18)
|
(25)
|
(20)
|
(20)
|
(27)
|
(28)
|
(28)
|
(29)
|
(30)
|
(31)
|
(32)
|
(32)
|
|
| Other |
0
|
0
|
(0)
|
4
|
(3)
|
(4)
|
(4)
|
(9)
|
(2)
|
(2)
|
(2)
|
(6)
|
(6)
|
(7)
|
(7)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
|
| Cash from Financing Activities |
0
N/A
|
0
+59%
|
(13)
N/A
|
(14)
-10%
|
(15)
-5%
|
(16)
-9%
|
(12)
+29%
|
(21)
-78%
|
(38)
-81%
|
(37)
+1%
|
(1)
+97%
|
305
N/A
|
305
0%
|
264
-13%
|
216
-18%
|
(82)
N/A
|
(108)
-32%
|
(101)
+7%
|
(108)
-7%
|
(89)
+17%
|
|
| Change in Cash | |||||||||||||||||||||
| Net Change in Cash |
(1)
N/A
|
(1)
-162%
|
7
N/A
|
4
-40%
|
15
+277%
|
7
-57%
|
10
+43%
|
10
+4%
|
10
-3%
|
5
-48%
|
(9)
N/A
|
(1)
+85%
|
(8)
-476%
|
2
N/A
|
4
+113%
|
4
-3%
|
3
-29%
|
(2)
N/A
|
2
N/A
|
3
+36%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-86%
|
19
N/A
|
17
-8%
|
26
+46%
|
18
-29%
|
17
-5%
|
27
+55%
|
47
+76%
|
42
-11%
|
28
-35%
|
(303)
N/A
|
(309)
-2%
|
(259)
+16%
|
(236)
+9%
|
102
N/A
|
128
+26%
|
116
-9%
|
127
+9%
|
115
-9%
|
|