Union Jack Oil plc (AIM:UJO)

London · Delayed Price · Currency is GBP · Price in GBX

3.950

+0.370 (10.34%)

Jul 27, 2026, 1:38 PM GMT

Union Jack Oil Cash Flow Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-6.87	0.41	1.36	3.09	-0.85
Depreciation & Amortization	0.52	0.47	0.5	2.13	0.74
Stock-Based Compensation	-	-	-	0.1	0.23
Other Adjustments	5.12	-0.4	-0	0.36	-0.11
Change in Receivables	0.44	-0.32	0.37	0.1	-0.55
Changes in Inventories	-0.01	0.01	0.01	-0.02	-0.01
Changes in Accounts Payable	0.12	-0.02	0.01	0.05	-0.09
Changes in Income Taxes Payable	-	0.19	-0.26	-	-
Operating Cash Flow	-0.67	0.34	1.98	5.81	-0.65
Operating Cash Flow Growth	-	-82.64%	-65.86%	-	-

Investing Activities

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Capital Expenditures	-1.22	-2.47	-0.77	-2.85	-1.02
Sale of Property, Plant & Equipment	-	-	0.23	-	-
Purchases of Intangible Assets	-1.33	-1.6	-1.81	-0.71	-2.28
Purchases of Investments	-	-	-0.77	-0.1	-0.1
Proceeds from Sale of Investments	-	-	0.88	0.01	-
Other Investing Activities	0.15	0.32	0.14	0.11	0.07
Investing Cash Flow	-2.4	-2.75	-2.1	-3.55	-3.33

Financing Activities

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Issuance of Common Stock	2	-	-	0.03	2.69
Repurchase of Common Stock	-	-	-1.52	-0.21	-
Net Common Stock Issued (Repurchased)	2	-	-1.52	-0.18	2.69
Common Dividends Paid	-	-0.27	-0.32	-0.9	-
Financing Cash Flow	2	-0.27	-1.84	-1.08	2.69

Net Cash Flow

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Cash Flow	-1.07	-2.67	-1.96	1.18	-1.29

Free Cash Flow

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Free Cash Flow	-1.89	-2.13	1.22	2.96	-1.67
Free Cash Flow Growth	-	-	-58.86%	-	-
FCF Margin	-76.00%	-54.08%	24.04%	34.79%	-88.07%
Free Cash Flow Per Share	-0.02	-0.02	0.01	0.03	-0.02
Levered Free Cash Flow	-7.62	-1.16	0.35	2.91	-1.24
Unlevered Free Cash Flow	-7.74	-1.68	0.23	2.76	-1.5