Gulf Keystone Petroleum Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-0.5	7.16	-11.5	266.09	164.6	-47.34
Depreciation & Amortization	81.4	76.75	40.41	80.88	55.08	84.12
Other Amortization	1.57	1.98	1.65	0.86	0.03	0
Asset Writedown & Restructuring Costs	-	-	-	1.11	-	-
Stock-Based Compensation	4.12	3.47	9.67	1.87	1.2	2.44
Provision & Write-off of Bad Debts	2.4	-8.19	21.38	1.96	-7.07	6.78
Other Operating Activities	0.13	1.69	4.95	-2.1	3.23	-0.23
Change in Accounts Receivable	-2.36	-1.29	-10.74	11.64	-75.26	-0.52
Change in Inventory	-0.65	0.05	-7.61	-0.35	-0.26	0.37
Change in Accounts Payable	2.93	11.92	3.11	12.34	36.98	-2.98
Operating Cash Flow	89.04	93.54	51.32	374.3	178.53	42.64
Operating Cash Flow Growth	42.59%	82.26%	-86.29%	109.65%	318.68%	-49.07%
Capital Expenditures	-24.59	-27.18	-65.39	-105.29	-52.96	-63.76
Sale of Property, Plant & Equipment	-	-	1.45	-	-	-
Sale (Purchase) of Intangibles	-0.52	-0.42	-	-2.07	-2.73	-0.46
Investing Cash Flow	-25.11	-27.6	-63.94	-107.37	-55.68	-64.22
Long-Term Debt Repaid	-	-0.45	-0.5	-100.46	-0.69	-1.32
Net Debt Issued (Repaid)	-0.43	-0.45	-0.5	-100.46	-0.69	-1.32
Repurchase of Common Stock	-8.24	-10.09	-	-	-	-20.16
Common Dividends Paid	-59.81	-34.93	-24.81	-164.79	-75	-
Other Financing Activities	-	-	-	-2	-	-
Financing Cash Flow	-68.48	-45.47	-25.32	-317.25	-100.69	-21.48
Foreign Exchange Rate Adjustments	1.26	0.16	0.18	-0.1	-0.12	0.12
Net Cash Flow	-3.29	20.64	-37.75	-50.41	22.04	-42.94
Free Cash Flow	64.45	66.37	-14.06	269.01	125.57	-21.12
Free Cash Flow Growth	187.90%	-	-	114.23%	-	-
Free Cash Flow Margin	39.50%	43.89%	-11.39%	58.47%	41.66%	-19.47%
Free Cash Flow Per Share	0.30	0.29	-0.07	1.20	0.56	-0.10
Cash Interest Paid	-	-	-	10.19	10	10
Cash Income Tax Paid	-	-	-0.07	-	-0.08	-
Levered Free Cash Flow	26.77	49.23	126.85	187.44	-0.73	68.48
Unlevered Free Cash Flow	26.9	49.26	126.89	191.69	5.9	75.14
Change in Working Capital	-0.07	10.68	-15.24	23.63	-38.54	-3.13

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