Evolution Petroleum Cash Flow Statement

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

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	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	3.12	1.47	4.08	35.22	32.63	-16.44
Depreciation & Amortization	22.72	21.99	20.06	14.27	8.05	5.17
Other Amortization	0.08	-	-	-	-	-
Asset Writedown & Restructuring Costs	-	-	-	-	-	24.94
Stock-Based Compensation	2.41	2.48	2.14	1.64	0.13	1.26
Other Operating Activities	-3.99	-0.62	0.84	-3.39	4.05	-7.37
Change in Accounts Receivable	1.59	0.08	-2.91	18.44	-11.43	-6.63
Change in Accounts Payable	-0.1	4.8	0.37	-13.49	18.52	4.5
Change in Income Taxes	1.27	-0.07	-0.29	-0.73	1.06	-0.14
Change in Other Net Operating Assets	3.85	2.93	-1.56	-0.69	-0.54	-0.55
Operating Cash Flow	30.95	33.05	22.73	51.27	52.46	4.73
Operating Cash Flow Growth	15.98%	45.42%	-55.67%	-2.27%	1008.39%	-61.82%
Capital Expenditures	-39.12	-21.64	-49.63	-6.99	-54.87	-18.77
Investing Cash Flow	-39.12	-21.64	-49.63	-6.99	-54.87	-18.77
Long-Term Debt Issued	-	2	42.5	-	34	7
Long-Term Debt Repaid	-	-4	-3	-21.25	-16.75	-3
Net Debt Issued (Repaid)	15	-2	39.5	-21.25	17.25	4
Issuance of Common Stock	2.85	3.84	-	-	-	-
Repurchase of Common Stock	-0.43	-0.44	-1.14	-4.17	-0.04	-0.01
Common Dividends Paid	-16.58	-16.35	-16.04	-16.11	-11.8	-4.34
Dividends Paid	-16.58	-16.35	-16.04	-16.11	-11.8	-4.34
Other Financing Activities	-0.57	-0.4	-	-	-	-
Financing Cash Flow	0.26	-15.35	22.32	-41.53	5.42	-0.35
Net Cash Flow	-7.91	-3.94	-4.59	2.75	3	-14.39
Free Cash Flow	-8.17	11.41	-26.9	44.28	-2.41	-14.04
Free Cash Flow Margin	-9.54%	13.29%	-31.33%	34.46%	-2.21%	-42.92%
Free Cash Flow Per Share	-0.24	0.34	-0.82	1.33	-0.07	-0.43
Cash Interest Paid	3.08	3.08	1.33	0.5	0.52	0.09
Cash Income Tax Paid	-	-0.13	2.8	11.88	3.07	0.62
Levered Free Cash Flow	-6.47	9.9	-25.84	36.72	-12.57	-15.04
Unlevered Free Cash Flow	-4.48	11.75	-24.93	37.01	-12.21	-14.98
Change in Working Capital	6.61	7.72	-4.39	3.53	7.61	-2.82

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