Isramco Negev 2 LP
OTC:ISRMF
Cash Flow Statement
Cash Flow Statement
Isramco Negev 2 LP
| Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||
| Net Income |
284
|
(26)
|
(45)
|
(24)
|
1
|
175
|
159
|
158
|
133
|
136
|
167
|
203
|
145
|
133
|
127
|
113
|
|
| Depreciation & Amortization |
64
|
44
|
45
|
50
|
55
|
57
|
55
|
54
|
49
|
50
|
62
|
76
|
54
|
54
|
60
|
61
|
|
| Other Non-Cash Items |
35
|
213
|
221
|
222
|
222
|
42
|
44
|
26
|
25
|
53
|
74
|
99
|
82
|
84
|
89
|
81
|
|
| Cash Taxes Paid |
72
|
42
|
35
|
38
|
27
|
14
|
2
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
29
|
19
|
19
|
0
|
18
|
20
|
16
|
16
|
14
|
14
|
20
|
20
|
12
|
0
|
12
|
12
|
|
| Change in Working Capital |
14
|
22
|
(45)
|
(59)
|
(69)
|
(80)
|
(44)
|
(56)
|
(26)
|
(33)
|
(34)
|
(35)
|
(32)
|
(24)
|
(37)
|
(12)
|
|
| Cash from Operating Activities |
397
N/A
|
253
-36%
|
175
-31%
|
189
+8%
|
209
+11%
|
193
-7%
|
214
+11%
|
183
-15%
|
181
-1%
|
206
+14%
|
269
+31%
|
342
+27%
|
248
-27%
|
247
-1%
|
239
-3%
|
244
+2%
|
|
| Investing Cash Flow | |||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
(6)
|
(15)
|
(15)
|
(11)
|
(28)
|
(26)
|
(22)
|
(25)
|
(101)
|
(98)
|
(111)
|
(143)
|
(83)
|
(89)
|
(85)
|
(164)
|
|
| Cash from Investing Activities |
(6)
N/A
|
(15)
-140%
|
(15)
+1%
|
(11)
+27%
|
(28)
-161%
|
(26)
+7%
|
(22)
+15%
|
(27)
-21%
|
(101)
-279%
|
(96)
+5%
|
(110)
-14%
|
(142)
-29%
|
(83)
+41%
|
(89)
-7%
|
(85)
+5%
|
(164)
-93%
|
|
| Financing Cash Flow | |||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
8
|
54
|
(104)
|
0
|
(104)
|
(104)
|
(104)
|
(104)
|
(9)
|
(9)
|
(65)
|
(65)
|
(42)
|
0
|
(3)
|
122
|
|
| Cash Paid for Dividends |
(231)
|
(110)
|
(110)
|
0
|
0
|
0
|
0
|
(8)
|
(87)
|
(79)
|
(149)
|
(149)
|
(110)
|
0
|
(110)
|
(110)
|
|
| Other |
(238)
|
(133)
|
(126)
|
(94)
|
(82)
|
(83)
|
(67)
|
(28)
|
(14)
|
(14)
|
(20)
|
(20)
|
(12)
|
0
|
(12)
|
(12)
|
|
| Cash from Financing Activities |
(461)
N/A
|
(189)
+59%
|
(340)
-80%
|
(239)
+30%
|
(186)
+22%
|
(187)
0%
|
(171)
+8%
|
(139)
+19%
|
(109)
+22%
|
(101)
+7%
|
(234)
-131%
|
(234)
N/A
|
(164)
+30%
|
(164)
+0%
|
(124)
+24%
|
0
N/A
|
|
| Change in Cash | |||||||||||||||||
| Effect of Foreign Exchange Rates |
6
|
6
|
(1)
|
2
|
0
|
1
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
1
|
1
|
|
| Net Change in Cash |
(65)
N/A
|
55
N/A
|
(180)
N/A
|
(58)
+68%
|
(5)
+91%
|
(19)
-274%
|
21
N/A
|
16
-24%
|
(32)
N/A
|
7
N/A
|
(77)
N/A
|
(36)
+53%
|
0
N/A
|
(6)
N/A
|
31
N/A
|
82
+167%
|
|
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow |
397
N/A
|
253
-36%
|
175
-31%
|
189
+8%
|
209
+11%
|
193
-7%
|
214
+11%
|
181
-15%
|
181
0%
|
206
+14%
|
269
+31%
|
342
+27%
|
248
-27%
|
247
-1%
|
239
-3%
|
244
+2%
|
|