Rockhopper Exploration PLC
LSE:RKH
Cash Flow Statement
Cash Flow Statement
Rockhopper Exploration PLC
Mar-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-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 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Income |
(2)
|
(2)
|
(3)
|
(1)
|
(2)
|
(5)
|
(6)
|
(8)
|
(34)
|
(87)
|
(92)
|
(54)
|
(28)
|
47
|
50
|
(16)
|
(16)
|
(8)
|
(13)
|
(45)
|
92
|
98
|
(40)
|
(9)
|
(9)
|
(7)
|
(16)
|
(21)
|
(231)
|
(236)
|
(13)
|
(12)
|
(8)
|
(5)
|
(3)
|
(5)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
4
|
5
|
5
|
6
|
4
|
4
|
5
|
5
|
4
|
1
|
0
|
(0)
|
1
|
0
|
0
|
0
|
|
Other Non-Cash Items |
1
|
0
|
1
|
1
|
0
|
1
|
2
|
2
|
32
|
64
|
49
|
26
|
9
|
(60)
|
(59)
|
2
|
(0)
|
(4)
|
(4)
|
32
|
(106)
|
(115)
|
28
|
6
|
7
|
3
|
10
|
14
|
225
|
228
|
5
|
6
|
3
|
1
|
(3)
|
(1)
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
40
|
3
|
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
|
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
|
|
Change in Working Capital |
(0)
|
1
|
1
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
5
|
(1)
|
(3)
|
2
|
(1)
|
(0)
|
0
|
(3)
|
(2)
|
(1)
|
3
|
(3)
|
(9)
|
(4)
|
(1)
|
5
|
6
|
(1)
|
2
|
4
|
2
|
1
|
2
|
1
|
3
|
3
|
1
|
|
Cash from Operating Activities |
(1)
N/A
|
(0)
+69%
|
(1)
-172%
|
(1)
-13%
|
(3)
-91%
|
(4)
-56%
|
(3)
+12%
|
(6)
-81%
|
(3)
+60%
|
(18)
-629%
|
(44)
-139%
|
(31)
+30%
|
(17)
+46%
|
(14)
+16%
|
(9)
+36%
|
(13)
-43%
|
(19)
-46%
|
(11)
+40%
|
(15)
-33%
|
(7)
+54%
|
(13)
-95%
|
(21)
-58%
|
(12)
+44%
|
2
N/A
|
7
+355%
|
5
-27%
|
(2)
N/A
|
(0)
+90%
|
2
N/A
|
(5)
N/A
|
(6)
-15%
|
(5)
+23%
|
(3)
+46%
|
(2)
+36%
|
(3)
-55%
|
(5)
-81%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(4)
|
(20)
|
(21)
|
(2)
|
(1)
|
(1)
|
(1)
|
(15)
|
(82)
|
(141)
|
(223)
|
(239)
|
(96)
|
(10)
|
(4)
|
(3)
|
(9)
|
(3)
|
(44)
|
(81)
|
(85)
|
(40)
|
(18)
|
(27)
|
(18)
|
(16)
|
(17)
|
(24)
|
(24)
|
(15)
|
(7)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
Other Items |
1
|
1
|
1
|
0
|
(4)
|
(0)
|
3
|
(50)
|
(19)
|
(76)
|
(1)
|
68
|
(26)
|
199
|
81
|
(143)
|
(6)
|
49
|
65
|
40
|
71
|
64
|
17
|
(6)
|
(5)
|
0
|
10
|
31
|
30
|
15
|
6
|
6
|
(0)
|
(0)
|
(9)
|
(5)
|
|
Cash from Investing Activities |
(3)
N/A
|
(19)
-484%
|
(20)
-4%
|
(2)
+92%
|
(5)
-198%
|
(1)
+77%
|
3
N/A
|
(65)
N/A
|
(102)
-57%
|
(217)
-113%
|
(224)
-3%
|
(172)
+23%
|
(122)
+29%
|
190
N/A
|
77
-59%
|
(146)
N/A
|
(16)
+89%
|
49
N/A
|
29
-42%
|
(41)
N/A
|
(14)
+66%
|
24
N/A
|
(0)
N/A
|
(33)
-10 140%
|
(24)
+27%
|
(16)
+34%
|
(7)
+54%
|
7
N/A
|
6
-12%
|
0
-98%
|
(1)
N/A
|
0
N/A
|
(4)
N/A
|
(4)
-25%
|
(10)
-136%
|
(7)
+35%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
27
|
3
|
3
|
0
|
8
|
8
|
0
|
83
|
155
|
406
|
334
|
74
|
73
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
6
|
11
|
5
|
|
Net Issuance of Debt |
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)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
|
Other |
(2)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(4)
|
(7)
|
(10)
|
(7)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
0
|
|
Cash from Financing Activities |
25
N/A
|
2
-90%
|
2
N/A
|
0
-92%
|
8
+3 815%
|
8
-2%
|
0
-99%
|
79
+113 057%
|
148
+87%
|
396
+167%
|
327
-17%
|
71
-78%
|
71
0%
|
0
-100%
|
0
+50%
|
0
N/A
|
0
+933%
|
0
-31%
|
(0)
N/A
|
(1)
-71%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-15%
|
0
N/A
|
0
-17%
|
(0)
N/A
|
(0)
-47%
|
(0)
-7%
|
(1)
-56%
|
(0)
+33%
|
(1)
-44%
|
6
N/A
|
9
+58%
|
3
-63%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
3
|
(4)
|
(2)
|
4
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
Net Change in Cash |
20
N/A
|
(17)
N/A
|
(19)
-8%
|
(3)
+85%
|
0
N/A
|
3
+983%
|
(1)
N/A
|
8
N/A
|
44
+426%
|
162
+270%
|
60
-63%
|
(131)
N/A
|
(66)
+50%
|
172
N/A
|
66
-62%
|
(155)
N/A
|
(33)
+78%
|
37
N/A
|
13
-66%
|
(49)
N/A
|
(30)
+39%
|
1
N/A
|
(13)
N/A
|
(30)
-136%
|
(16)
+47%
|
(10)
+36%
|
(10)
+7%
|
7
N/A
|
8
+13%
|
(6)
N/A
|
(7)
-34%
|
(4)
+46%
|
(7)
-71%
|
(0)
+93%
|
(4)
-731%
|
(8)
-110%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(5)
N/A
|
(21)
-279%
|
(22)
-7%
|
(3)
+86%
|
(4)
-31%
|
(5)
-23%
|
(4)
+18%
|
(21)
-429%
|
(85)
-303%
|
(159)
-88%
|
(267)
-68%
|
(270)
-1%
|
(113)
+58%
|
(24)
+79%
|
(13)
+45%
|
(15)
-18%
|
(28)
-83%
|
(14)
+51%
|
(59)
-327%
|
(88)
-49%
|
(98)
-12%
|
(61)
+37%
|
(30)
+52%
|
(25)
+15%
|
(11)
+57%
|
(10)
+4%
|
(20)
-90%
|
(24)
-22%
|
(22)
+9%
|
(20)
+8%
|
(13)
+34%
|
(10)
+28%
|
(6)
+36%
|
(4)
+41%
|
(4)
-21%
|
(6)
-43%
|