Caspian Sunrise Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	11.6	16.61	10.59	9.84	-5.55	-3.41
Depreciation & Amortization	5.8	2.42	2.59	2.82	3.56	-
Other Operating Activities	-5.41	-1.17	-7.52	5.7	9.75	1.67
Operating Cash Flow	11.98	17.87	5.66	18.35	7.75	-1.74
Operating Cash Flow Growth	180.18%	215.67%	-69.15%	136.86%	-	-
Capital Expenditures	-11.37	-15.89	-12.22	-11.97	-7.86	-4.54
Other Investing Activities	0.51	-	-1.55	-2.38	-0.39	-
Investing Cash Flow	-10.18	-15.89	-13.77	-14.35	-8.25	-4.54
Short-Term Debt Issued	-	0.06	4.78	0.35	0.6	1.24
Long-Term Debt Issued	-	0.51	3.2	-	-	-
Total Debt Issued	-3.13	0.56	7.98	0.35	0.6	1.24
Short-Term Debt Repaid	-	-0.7	-	-	-	-
Total Debt Repaid	-0.23	-0.7	-	-	-	-
Net Debt Issued (Repaid)	-3.36	-0.14	7.98	0.35	0.6	1.24
Issuance of Common Stock	-	-	-	-	-	1.31
Common Dividends Paid	-	-	-3.03	-1.1	-	-
Other Financing Activities	0.35	-0.36	-0.07	-	-	-
Financing Cash Flow	-3.01	-0.49	4.88	-0.75	0.6	2.55
Net Cash Flow	-1.21	1.49	-3.22	3.25	0.1	-3.73
Free Cash Flow	0.62	1.98	-6.56	6.38	-0.11	-6.28
Free Cash Flow Margin	2.30%	6.30%	-43.64%	15.60%	-0.43%	-43.91%
Free Cash Flow Per Share	-	0.00	-0.00	0.00	-	-0.00
Cash Interest Paid	0.36	0.36	0.07	-	-	-
Levered Free Cash Flow	-40.23	-57.19	-18.44	1.89	3.02	-10.17
Unlevered Free Cash Flow	-40.06	-56.96	-18.19	1.89	3.17	-9.94

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.