Predator Oil & Gas Holdings PLC
LSE:PRD
Cash Flow Statement
Cash Flow Statement
Predator Oil & Gas Holdings PLC
| Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||
| Net Income |
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(5)
|
(3)
|
(2)
|
(3)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
0
|
1
|
|
| Other Non-Cash Items |
0
|
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
1
|
3
|
1
|
(0)
|
0
|
2
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
1
|
2
|
2
|
0
|
1
|
1
|
|
| Cash from Operating Activities |
(2)
N/A
|
(0)
+80%
|
(1)
-138%
|
(1)
-15%
|
(2)
-43%
|
(1)
+14%
|
(2)
-52%
|
(1)
+71%
|
0
N/A
|
(1)
N/A
|
(3)
-100%
|
(1)
+69%
|
0
N/A
|
|
| Investing Cash Flow | ||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(2)
|
(1)
|
(3)
|
(1)
|
(3)
|
(9)
|
(8)
|
(3)
|
(1)
|
(2)
|
|
| Other Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(2)
|
0
|
(3)
|
(4)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-84%
|
(0)
+23%
|
(2)
-525%
|
(2)
+17%
|
(3)
-87%
|
(1)
+55%
|
(3)
-103%
|
(9)
-232%
|
(10)
-17%
|
(5)
+47%
|
(4)
+22%
|
(6)
-40%
|
|
| Financing Cash Flow | ||||||||||||||
| Net Issuance of Common Stock |
0
|
4
|
4
|
3
|
1
|
4
|
2
|
5
|
8
|
15
|
11
|
2
|
4
|
|
| Net Issuance of Debt |
1
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
3
+90%
|
3
0%
|
3
+15%
|
1
-54%
|
4
+199%
|
2
-51%
|
5
+138%
|
8
+55%
|
15
+91%
|
11
-23%
|
2
-80%
|
4
+70%
|
|
| Change in Cash | ||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(1)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
(1)
N/A
|
1
N/A
|
1
-11%
|
0
-87%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
2
N/A
|
(1)
N/A
|
3
N/A
|
3
+6%
|
(3)
N/A
|
(2)
+34%
|
|
| Free Cash Flow | ||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(0)
+80%
|
(1)
-138%
|
(3)
-185%
|
(3)
-5%
|
(4)
-38%
|
(3)
+19%
|
(3)
+3%
|
(8)
-153%
|
(9)
-11%
|
(6)
+38%
|
(2)
+72%
|
(1)
+9%
|
|