Reconnaissance Energy Africa Ltd. (FRA:0XD)

FRA:0XD Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Dec 31, 2024	Mar 31, 2024	Mar 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-25.37	-26.05	41.11	-58.36	-52.54	-263.41
Depreciation & Amortization	0.05	0.06	0.07	0.01	0.04	0.09
Loss (Gain) From Sale of Assets	-	-	-85.49	-	-	-0.04
Asset Writedown & Restructuring Costs	-	-	-	-	-	105.3
Stock-Based Compensation	9.68	10.26	5.87	17.01	18.87	17.87
Other Operating Activities	0.7	1.5	23.43	22	11.93	125.82
Change in Accounts Receivable	-0.7	-2.73	-0.85	-2.55	-6.1	-5.78
Change in Accounts Payable	-2.29	-2.49	1.5	-0.52	27.55	0.88
Change in Other Net Operating Assets	0.81	-0.39	-0.17	0.12	-0.41	7.57
Operating Cash Flow	-17.11	-19.83	-27.91	-37.07	-0.66	-11.71
Capital Expenditures	-42.6	-41.36	-17.11	-41.04	-43.44	-35.64
Sale of Property, Plant & Equipment	0.02	0.09	-	-	-	0.07
Cash Acquisitions	-	-	-	-	-	14.24
Other Investing Activities	-0.5	-0.61	-0.28	-	-	-
Investing Cash Flow	-43.08	-41.88	-17.38	-41.04	-43.44	-21.32
Issuance of Common Stock	79.8	79.6	9.94	40.52	50.41	90.35
Other Financing Activities	-5.17	-5.5	-1.37	-2.72	-3.4	-2.95
Financing Cash Flow	74.62	74.1	8.57	37.8	47.02	87.4
Foreign Exchange Rate Adjustments	-0.11	0.06	-0.02	0	0.06	-0.01
Net Cash Flow	14.33	12.45	-36.74	-40.3	2.98	54.36
Free Cash Flow	-59.71	-61.19	-45.02	-78.11	-44.11	-47.35
Free Cash Flow Margin	-	-	-	-	-845.64%	-2160.15%
Free Cash Flow Per Share	-0.22	-0.24	-0.22	-0.39	-0.22	-0.29
Levered Free Cash Flow	-	-	-93.76	-	-39.64	-6.77
Unlevered Free Cash Flow	-	-	-93.76	-	-29.1	-4.55
Change in Working Capital	-2.18	-5.6	0.48	-2.96	21.04	2.66

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