Australis Oil & Gas Limited (ASX:ATS)

Australis Oil & Gas Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-24.95	-8.27	-15.32	1.97	-2.41
Depreciation & Amortization	24.85	9.96	15.33	3.05	3.12
Other Amortization	0.02	0.06	0.06	-	0.75
Stock-Based Compensation	0.63	0.84	1.12	0.89	0.89
Other Operating Activities	0.77	-0.37	-0.18	0.18	0.35
Change in Accounts Receivable	0.84	-0.53	1.22	-0.13	-0.05
Change in Inventory	0.33	-0.15	-0.58	-0.72	-0.18
Change in Accounts Payable	0.15	1.36	1.11	1.51	0.47
Change in Other Net Operating Assets	-0.15	-0.06	0.03	-0.09	0.21
Operating Cash Flow	2.49	2.83	2.79	6.66	3.15
Operating Cash Flow Growth	-11.95%	1.29%	-58.03%	111.54%	-52.49%
Capital Expenditures	-0.12	-0.07	-1.94	-2.64	-1.72
Other Investing Activities	15.04	0.39	0.33	0.02	0.51
Investing Cash Flow	14.92	0.32	-1.61	-2.62	-1.21
Long-Term Debt Issued	-	6	-	-	0.7
Long-Term Debt Repaid	-8.45	-5.55	-4	-4	-4
Net Debt Issued (Repaid)	-8.45	0.45	-4	-4	-3.3
Issuance of Common Stock	-	-	-	-	9.83
Repurchase of Common Stock	-	-	-	-	-1.94
Other Financing Activities	-0.97	-1.17	-1.22	-1.24	-1.61
Financing Cash Flow	-9.42	-0.72	-5.22	-5.24	2.98
Foreign Exchange Rate Adjustments	0	0.04	-0.05	-0.2	-0.35
Net Cash Flow	8	2.47	-4.08	-1.41	4.57
Free Cash Flow	2.37	2.76	0.86	4.02	1.43
Free Cash Flow Growth	-14.14%	222.31%	-78.69%	181.11%	-50.79%
Free Cash Flow Margin	17.70%	14.95%	4.36%	15.00%	6.59%
Free Cash Flow Per Share	0.00	0.00	0.00	0.00	0.00
Levered Free Cash Flow	11.09	4.93	3.2	2.51	3.85
Unlevered Free Cash Flow	11.65	5.61	3.93	3.22	4.29
Change in Working Capital	1.17	0.62	1.78	0.57	0.45

Source: S&P Global Market Intelligence. Standard template. Financial Sources.