Petroneft Resources PLC
F:P8ET
Cash Flow Statement
Cash Flow Statement
Petroneft Resources PLC
| Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||
| Net Income |
(3)
|
(3)
|
(8)
|
(9)
|
(6)
|
(9)
|
(6)
|
2
|
(16)
|
(26)
|
(3)
|
(6)
|
(12)
|
(4)
|
(8)
|
(7)
|
(8)
|
(9)
|
(5)
|
(4)
|
(2)
|
(2)
|
(7)
|
(8)
|
(5)
|
(6)
|
(4)
|
(3)
|
(4)
|
(3)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
5
|
5
|
5
|
6
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
1
|
1
|
0
|
2
|
3
|
2
|
2
|
9
|
10
|
5
|
5
|
4
|
4
|
6
|
5
|
6
|
7
|
3
|
2
|
1
|
1
|
6
|
7
|
4
|
5
|
4
|
4
|
4
|
2
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
1
|
5
|
3
|
1
|
2
|
(8)
|
(1)
|
2
|
9
|
19
|
(0)
|
2
|
11
|
4
|
(1)
|
(3)
|
(1)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
1
|
3
|
|
| Cash from Operating Activities |
(2)
N/A
|
3
N/A
|
(3)
N/A
|
(7)
-89%
|
(2)
+64%
|
(13)
-443%
|
(5)
+62%
|
8
N/A
|
6
-30%
|
7
+21%
|
7
+1%
|
6
-22%
|
9
+54%
|
6
-35%
|
(3)
N/A
|
(4)
-27%
|
(2)
+52%
|
(2)
-4%
|
(1)
+56%
|
(0)
+77%
|
(0)
-24%
|
(1)
-145%
|
(1)
-20%
|
(1)
+28%
|
(2)
-161%
|
(2)
-59%
|
(1)
+48%
|
(1)
+59%
|
1
N/A
|
1
+153%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
(18)
|
(23)
|
(23)
|
(13)
|
(7)
|
(22)
|
(36)
|
(43)
|
(40)
|
(29)
|
(20)
|
(10)
|
(5)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
3
|
3
|
(4)
|
(0)
|
(6)
|
(13)
|
(6)
|
(3)
|
1
|
0
|
2
|
(0)
|
35
|
37
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
(18)
N/A
|
(23)
-30%
|
(19)
+15%
|
(10)
+50%
|
(10)
-4%
|
(23)
-122%
|
(42)
-87%
|
(56)
-32%
|
(47)
+16%
|
(31)
+33%
|
(19)
+38%
|
(10)
+47%
|
(3)
+68%
|
(4)
-7%
|
33
N/A
|
36
+9%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-25%
|
(0)
-314%
|
(0)
-1 000%
|
(0)
+9%
|
(1)
-95%
|
(1)
-30%
|
(1)
-15%
|
(0)
+76%
|
0
N/A
|
(1)
N/A
|
(1)
-9%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
15
|
17
|
18
|
17
|
27
|
36
|
44
|
52
|
0
|
(17)
|
17
|
17
|
0
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
(1)
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
21
|
45
|
3
|
(10)
|
(7)
|
(5)
|
(30)
|
(29)
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
(0)
|
2
|
2
|
(1)
|
|
| Other |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(2)
|
(3)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
15
N/A
|
16
+7%
|
18
+11%
|
16
-6%
|
26
+57%
|
35
+35%
|
54
+56%
|
48
-12%
|
19
-60%
|
25
+31%
|
15
-39%
|
3
-81%
|
(9)
N/A
|
(2)
+74%
|
(27)
-1 022%
|
(29)
-11%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
2
+100%
|
2
-25%
|
2
+37%
|
4
+89%
|
1
-67%
|
1
-13%
|
2
+40%
|
(1)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Net Change in Cash |
(5)
N/A
|
(4)
+5%
|
(6)
-42%
|
(1)
+87%
|
14
N/A
|
(1)
N/A
|
7
N/A
|
1
-91%
|
(22)
N/A
|
0
N/A
|
3
+492%
|
(2)
N/A
|
(4)
-137%
|
(0)
+94%
|
3
N/A
|
3
-18%
|
(2)
N/A
|
(2)
-3%
|
(1)
+56%
|
(0)
+76%
|
(0)
-36%
|
(0)
+64%
|
1
N/A
|
0
-81%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
+31%
|
(1)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
(20)
N/A
|
(20)
-4%
|
(26)
-28%
|
(20)
+25%
|
(9)
+55%
|
(35)
-297%
|
(41)
-15%
|
(34)
+16%
|
(34)
+0%
|
(22)
+37%
|
(13)
+39%
|
(5)
+65%
|
3
N/A
|
2
-37%
|
(5)
N/A
|
(5)
+5%
|
(2)
+55%
|
(2)
-4%
|
(1)
+56%
|
(0)
+77%
|
(0)
-24%
|
(1)
-145%
|
(1)
-20%
|
(1)
+28%
|
(2)
-163%
|
(2)
-58%
|
(1)
+48%
|
(1)
+8%
|
(0)
+74%
|
0
N/A
|
|