Deltic Energy Plc (AIM: DELT)

Deltic Energy Cash Flow Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Dec 31, 2023	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	-2.96	-2.96	-2.99	-1.94	-1.67	-2.36
Depreciation & Amortization	0.3	0.3	0.46	0.4	0.11	0.91
Other Amortization	-	-	-	0.01	0.01	0.01
Loss (Gain) From Sale of Assets	0	0	-	-0.3	-	-
Stock-Based Compensation	0.51	0.51	0.38	0.16	0.15	0.17
Other Operating Activities	-0.28	-0.28	-0.1	0.03	-0.03	-0.15
Change in Accounts Receivable	0.01	0.01	0.08	-0.14	0.04	-0.02
Change in Accounts Payable	-0.2	-0.2	-0.02	0.14	0.03	0.02
Operating Cash Flow	-2.63	-2.63	-2.18	-1.62	-1.37	-1.41
Capital Expenditures	-0	-0	-0.01	-0.01	-0.19	-0.01
Sale (Purchase) of Intangibles	-12.55	-12.55	-2.56	-0.13	-0.36	-0.43
Other Investing Activities	0.45	0.45	0.06	0	0.09	0.06
Investing Cash Flow	-12.1	-12.1	-2.51	-0.14	-0.46	-0.37
Long-Term Debt Repaid	-0.08	-0.08	-0.1	-0.08	-0.03	-0.11
Net Debt Issued (Repaid)	-0.08	-0.08	-0.1	-0.08	-0.03	-0.11
Issuance of Common Stock	0	0	15.96	-	-	15.14
Other Financing Activities	-0.02	-0.02	-0.85	-0.03	-0.03	-0.82
Financing Cash Flow	-0.1	-0.1	15.01	-0.12	-0.05	14.21
Net Cash Flow	-14.83	-14.83	10.32	-1.88	-1.88	12.42
Free Cash Flow	-2.63	-2.63	-2.19	-1.63	-1.56	-1.42
Free Cash Flow Per Share	-0.03	-0.03	-0.03	-0.02	-0.02	-0.03
Cash Interest Paid	0.02	0.02	0.03	0.03	0.03	0.03
Cash Income Tax Paid	0.02	0.02	-	-	-	-
Levered Free Cash Flow	-18.47	-18.47	1.68	-0.33	-1.31	-1.2
Unlevered Free Cash Flow	-18.46	-18.46	1.69	-0.3	-1.29	-1.18
Change in Net Working Capital	4.71	4.71	-5.35	-0.64	-0.06	0.27

Source: S&P Capital IQ. Standard template. Financial Sources.