Petrolia E&P Holdings Plc
OSE:PSE
Cash Flow Statement
Cash Flow Statement
Petrolia E&P Holdings Plc
| Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-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 |
0
|
4
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
(506)
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(12)
|
0
|
(8)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
3
|
0
|
4
|
0
|
|
| Depreciation & Amortization |
0
|
4
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
12
|
0
|
10
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
7
|
0
|
7
|
0
|
7
|
0
|
|
| Other Non-Cash Items |
0
|
(4)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
466
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
(4)
|
0
|
(1)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
4
|
0
|
3
|
0
|
1
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
|
| Cash Interest Paid |
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
|
| Change in Working Capital |
20
|
(3)
|
(17)
|
43
|
40
|
(3)
|
14
|
(43)
|
(70)
|
39
|
102
|
105
|
141
|
(23)
|
14
|
17
|
(4)
|
24
|
(7)
|
(13)
|
(29)
|
(21)
|
(1)
|
2
|
19
|
(10)
|
7
|
1
|
3
|
5
|
12
|
14
|
24
|
0
|
37
|
34
|
21
|
0
|
(3)
|
1
|
6
|
3
|
(3)
|
0
|
6
|
10
|
9
|
(4)
|
12
|
11
|
10
|
(2)
|
8
|
(4)
|
8
|
(2)
|
13
|
(1)
|
11
|
|
| Cash from Operating Activities |
20
N/A
|
1
-98%
|
(17)
N/A
|
43
N/A
|
40
-7%
|
22
-45%
|
14
-38%
|
(43)
N/A
|
(70)
-62%
|
32
N/A
|
102
+223%
|
105
+3%
|
141
+35%
|
19
-87%
|
14
-23%
|
17
+19%
|
(4)
N/A
|
(3)
+20%
|
(7)
-121%
|
(13)
-70%
|
(29)
-131%
|
(21)
+28%
|
(1)
+95%
|
2
N/A
|
19
+970%
|
8
-60%
|
7
-7%
|
1
-85%
|
3
+191%
|
9
+187%
|
12
+36%
|
14
+11%
|
24
+74%
|
0
N/A
|
37
N/A
|
34
-9%
|
21
-39%
|
0
N/A
|
(3)
N/A
|
1
N/A
|
6
+668%
|
0
-94%
|
(3)
N/A
|
1
N/A
|
6
+580%
|
10
+54%
|
9
-6%
|
10
+11%
|
12
+20%
|
11
-11%
|
10
-6%
|
10
+1%
|
8
-22%
|
7
-9%
|
8
+14%
|
11
+32%
|
13
+20%
|
11
-13%
|
11
-3%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(14)
|
0
|
0
|
0
|
(168)
|
0
|
0
|
0
|
(357)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(2)
|
0
|
(4)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(3)
|
0
|
(2)
|
0
|
(5)
|
0
|
(5)
|
0
|
|
| Other Items |
(150)
|
(222)
|
(188)
|
(206)
|
(148)
|
377
|
269
|
228
|
61
|
(48)
|
(266)
|
(225)
|
(60)
|
(28)
|
(20)
|
(4)
|
19
|
34
|
139
|
120
|
103
|
96
|
(47)
|
(28)
|
(15)
|
8
|
(4)
|
1
|
(3)
|
6
|
(3)
|
(10)
|
(15)
|
0
|
(17)
|
(13)
|
(6)
|
0
|
(5)
|
(5)
|
(3)
|
13
|
12
|
2
|
(10)
|
(14)
|
(11)
|
(3)
|
(4)
|
(0)
|
(1)
|
(2)
|
(4)
|
1
|
(2)
|
(2)
|
(6)
|
2
|
(2)
|
|
| Cash from Investing Activities |
(150)
N/A
|
(236)
-58%
|
(188)
+20%
|
(206)
-10%
|
(148)
+28%
|
209
N/A
|
269
+29%
|
228
-15%
|
61
-73%
|
(405)
N/A
|
(266)
+34%
|
(225)
+15%
|
(60)
+73%
|
(44)
+28%
|
(20)
+55%
|
(4)
+78%
|
19
N/A
|
20
+7%
|
139
+590%
|
120
-13%
|
103
-14%
|
75
-27%
|
(47)
N/A
|
(28)
+40%
|
(15)
+48%
|
(11)
+29%
|
(4)
+62%
|
1
N/A
|
(3)
N/A
|
(4)
-34%
|
(3)
+36%
|
(10)
-256%
|
(15)
-50%
|
0
N/A
|
(17)
N/A
|
(13)
+27%
|
(6)
+53%
|
0
N/A
|
(5)
N/A
|
(5)
+12%
|
(3)
+42%
|
10
N/A
|
12
+13%
|
(2)
N/A
|
(10)
-373%
|
(14)
-44%
|
(11)
+21%
|
(8)
+25%
|
(4)
+58%
|
(0)
+97%
|
(1)
-985%
|
(6)
-353%
|
(4)
+30%
|
(1)
+66%
|
(2)
-67%
|
(6)
-175%
|
(6)
+5%
|
(3)
+50%
|
(2)
+46%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
78
|
0
|
0
|
0
|
317
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
(9)
|
0
|
(5)
|
0
|
(5)
|
0
|
|
| Other |
191
|
159
|
193
|
162
|
95
|
0
|
30
|
189
|
(22)
|
(65)
|
(126)
|
(261)
|
(74)
|
(57)
|
(48)
|
(45)
|
(48)
|
(10)
|
(24)
|
(50)
|
(57)
|
(3)
|
(64)
|
(39)
|
(26)
|
(5)
|
(7)
|
3
|
(2)
|
6
|
(1)
|
8
|
(1)
|
0
|
(19)
|
(37)
|
(25)
|
0
|
(2)
|
1
|
(1)
|
(1)
|
(2)
|
(0)
|
1
|
0
|
(2)
|
(0)
|
(4)
|
(3)
|
(4)
|
(1)
|
(6)
|
(1)
|
(11)
|
(1)
|
(6)
|
(1)
|
(7)
|
|
| Cash from Financing Activities |
191
N/A
|
237
+25%
|
193
-19%
|
162
-16%
|
95
-41%
|
315
+230%
|
30
-90%
|
189
+526%
|
(22)
N/A
|
(105)
-372%
|
(126)
-21%
|
(261)
-107%
|
(74)
+71%
|
(55)
+26%
|
(48)
+13%
|
(45)
+6%
|
(48)
-7%
|
(21)
+57%
|
(24)
-17%
|
(50)
-109%
|
(57)
-13%
|
(67)
-18%
|
(64)
+4%
|
(39)
+39%
|
(26)
+33%
|
(8)
+70%
|
(7)
+16%
|
3
N/A
|
(2)
N/A
|
3
N/A
|
(1)
N/A
|
8
N/A
|
(1)
N/A
|
0
N/A
|
(19)
N/A
|
(37)
-94%
|
(25)
+33%
|
0
N/A
|
(2)
N/A
|
1
N/A
|
(1)
N/A
|
(2)
-131%
|
(2)
+2%
|
(1)
+39%
|
1
N/A
|
0
-52%
|
(2)
N/A
|
(4)
-90%
|
(4)
-9%
|
(3)
+24%
|
(4)
-30%
|
(5)
-21%
|
(6)
-22%
|
(10)
-83%
|
(11)
-3%
|
(6)
+45%
|
(6)
+4%
|
(6)
-7%
|
(7)
-11%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(5)
|
(5)
|
2
|
1
|
2
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
61
N/A
|
2
-97%
|
(12)
N/A
|
(2)
+84%
|
(13)
-599%
|
546
N/A
|
313
-43%
|
374
+19%
|
(31)
N/A
|
(484)
-1 439%
|
(296)
+39%
|
(387)
-31%
|
2
N/A
|
(78)
N/A
|
(52)
+34%
|
(30)
+42%
|
(34)
-12%
|
(4)
+89%
|
107
N/A
|
57
-47%
|
17
-70%
|
(13)
N/A
|
(113)
-771%
|
(66)
+42%
|
(22)
+67%
|
(11)
+50%
|
(3)
+68%
|
5
N/A
|
(2)
N/A
|
8
N/A
|
9
+8%
|
12
+41%
|
9
-27%
|
0
N/A
|
0
N/A
|
(16)
N/A
|
(11)
+32%
|
0
N/A
|
(11)
N/A
|
(3)
+69%
|
2
N/A
|
8
+410%
|
6
-27%
|
(3)
N/A
|
(3)
-1%
|
(4)
-61%
|
(4)
+5%
|
(2)
+56%
|
5
N/A
|
8
+79%
|
5
-39%
|
(0)
N/A
|
(2)
-6 479%
|
(4)
-91%
|
(4)
-4%
|
(1)
+77%
|
2
N/A
|
3
+50%
|
3
+11%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
20
N/A
|
(13)
N/A
|
(17)
-27%
|
43
N/A
|
40
-7%
|
(146)
N/A
|
14
N/A
|
(43)
N/A
|
(70)
-62%
|
(326)
-365%
|
102
N/A
|
105
+3%
|
141
+35%
|
3
-98%
|
14
+403%
|
17
+19%
|
(4)
N/A
|
(17)
-301%
|
(7)
+56%
|
(13)
-70%
|
(29)
-131%
|
(42)
-42%
|
(1)
+97%
|
2
N/A
|
19
+970%
|
(11)
N/A
|
7
N/A
|
1
-85%
|
3
+191%
|
(2)
N/A
|
12
N/A
|
14
+11%
|
24
+74%
|
(25)
N/A
|
37
N/A
|
34
-9%
|
21
-39%
|
(11)
N/A
|
(3)
+71%
|
1
N/A
|
6
+668%
|
(2)
N/A
|
(3)
-73%
|
(3)
+13%
|
6
N/A
|
10
+54%
|
9
-6%
|
5
-50%
|
12
+166%
|
11
-11%
|
10
-6%
|
7
-33%
|
8
+17%
|
5
-40%
|
8
+73%
|
6
-22%
|
13
+103%
|
7
-48%
|
11
+62%
|
|