Jersey Oil and Gas PLC
LSE:JOG
Cash Flow Statement
Cash Flow Statement
Jersey Oil and Gas PLC
| 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 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||
| Net Income |
(5)
|
(4)
|
(11)
|
(8)
|
(10)
|
(20)
|
(44)
|
(35)
|
(1)
|
(2)
|
(1)
|
(1)
|
1
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(6)
|
(5)
|
(4)
|
(2)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
7
|
22
|
24
|
34
|
30
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
|
| Other Non-Cash Items |
1
|
0
|
8
|
8
|
2
|
2
|
7
|
(8)
|
0
|
14
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
(0)
|
|
| Cash Interest 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
|
|
| Change in Working Capital |
0
|
2
|
1
|
(5)
|
(4)
|
0
|
(4)
|
2
|
(9)
|
(14)
|
(0)
|
0
|
1
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
2
|
(0)
|
(1)
|
1
|
(0)
|
(0)
|
(0)
|
0
|
|
| Cash from Operating Activities |
(2)
N/A
|
(1)
+39%
|
(1)
+27%
|
2
N/A
|
9
+329%
|
6
-31%
|
(7)
N/A
|
(11)
-45%
|
(4)
+62%
|
(1)
+81%
|
(1)
-17%
|
(1)
-6%
|
2
N/A
|
1
-37%
|
(3)
N/A
|
(2)
+25%
|
(2)
+17%
|
(2)
-23%
|
(2)
-5%
|
(3)
-63%
|
(2)
+57%
|
(2)
-58%
|
(3)
-37%
|
(2)
+33%
|
(4)
-93%
|
(5)
-12%
|
(3)
+28%
|
(2)
+49%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||
| Capital Expenditures |
(33)
|
(36)
|
(28)
|
(27)
|
(4)
|
(3)
|
(5)
|
(7)
|
(3)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(7)
|
(6)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Other Items |
3
|
4
|
3
|
6
|
5
|
3
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
2
|
5
|
1
|
|
| Cash from Investing Activities |
(30)
N/A
|
(32)
-8%
|
(25)
+21%
|
(22)
+15%
|
0
N/A
|
(0)
N/A
|
(1)
-260%
|
(5)
-377%
|
(3)
+42%
|
0
N/A
|
0
+266%
|
0
-39%
|
(1)
N/A
|
(3)
-162%
|
(3)
+13%
|
(5)
-53%
|
(6)
-27%
|
(5)
+21%
|
(5)
-8%
|
(5)
+4%
|
(7)
-46%
|
(6)
+16%
|
(3)
+47%
|
(1)
+77%
|
3
N/A
|
1
-64%
|
4
+257%
|
1
-86%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
66
|
14
|
4
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
23
|
23
|
0
|
0
|
0
|
0
|
0
|
17
|
17
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
64
N/A
|
13
-79%
|
3
-74%
|
(1)
N/A
|
(2)
-178%
|
(3)
-34%
|
(0)
+82%
|
0
N/A
|
1
+379%
|
1
0%
|
2
+99%
|
2
+0%
|
23
+1 307%
|
23
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
16
N/A
|
16
0%
|
(0)
N/A
|
(0)
+29%
|
(0)
-19%
|
(0)
+24%
|
(0)
+52%
|
(0)
-2%
|
(0)
-1%
|
|
| Change in Cash | |||||||||||||||||||||||||||||
| Net Change in Cash |
32
N/A
|
(20)
N/A
|
(23)
-14%
|
(20)
+12%
|
7
N/A
|
3
-55%
|
(9)
N/A
|
(16)
-74%
|
(6)
+60%
|
0
N/A
|
1
+827%
|
1
-18%
|
24
+2 701%
|
21
-12%
|
(6)
N/A
|
(7)
-16%
|
(7)
-14%
|
(7)
+11%
|
(7)
-9%
|
8
N/A
|
8
-3%
|
(8)
N/A
|
(6)
+23%
|
(3)
+53%
|
(1)
+64%
|
(4)
-228%
|
1
N/A
|
(1)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow |
(35)
N/A
|
(38)
-7%
|
(29)
+22%
|
(25)
+13%
|
4
N/A
|
3
-30%
|
(13)
N/A
|
(18)
-39%
|
(7)
+60%
|
(1)
+89%
|
(1)
-26%
|
(1)
-9%
|
1
N/A
|
(2)
N/A
|
(6)
-164%
|
(7)
-16%
|
(7)
-14%
|
(7)
+11%
|
(7)
-7%
|
(8)
-16%
|
(8)
-3%
|
(8)
+3%
|
(6)
+23%
|
(5)
+28%
|
(5)
-14%
|
(6)
-8%
|
(4)
+27%
|
(2)
+47%
|
|