Thor Energy Cash Flow Statement

Financials in millions GBP. Fiscal year is July - June.

Millions GBP. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	-7.44	-2.47	-0.52	-1.25	-2.1
Depreciation & Amortization	5.05	1.95	0.03	0.02	1.49
Loss (Gain) From Sale of Assets	1.02	-	-	-	-
Loss (Gain) From Sale of Investments	0.37	-	-	-	-
Stock-Based Compensation	0.11	0.03	0.04	0.29	0.15
Other Operating Activities	-	-0.08	-0.12	0.34	-0.24
Change in Accounts Receivable	-0.02	-0	0.01	-0.03	0
Change in Accounts Payable	0.01	0.01	-0.06	0.01	-0.05
Operating Cash Flow	-0.9	-0.58	-0.62	-0.63	-0.76
Capital Expenditures	-0.33	-1	-1.69	-1.69	-0.71
Sale of Property, Plant & Equipment	-	0.03	-	0.14	0.22
Cash Acquisitions	0.01	-	-	-	-
Investment in Securities	0.13	0.15	0.38	0.03	-0.17
Other Investing Activities	0.1	0.06	0.31	0.21	0.1
Investing Cash Flow	-0.09	-0.76	-1.01	-1.31	-0.57
Long-Term Debt Repaid	-0.02	-0.03	-0.01	-0.01	-0.03
Total Debt Repaid	-0.02	-0.03	-0.01	-0.01	-0.03
Net Debt Issued (Repaid)	-0.02	-0.03	-0.01	-0.01	-0.03
Issuance of Common Stock	0.94	1.27	1.37	2.33	1.9
Financing Cash Flow	0.92	1.24	1.36	2.32	1.87
Foreign Exchange Rate Adjustments	-0.05	-	-0.01	0	-
Net Cash Flow	-0.12	-0.09	-0.28	0.39	0.55
Free Cash Flow	-1.23	-1.58	-2.31	-2.32	-1.47
Free Cash Flow Per Share	-0.00	-0.01	-0.01	-0.01	-0.01
Cash Interest Paid	0.01	0.01	0	0	0
Levered Free Cash Flow	1.08	-0.59	-2.14	-2.11	-0.63
Unlevered Free Cash Flow	1.08	-0.59	-2.13	-2.11	-0.63
Change in Working Capital	-0.01	0	-0.05	-0.02	-0.05

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