Vulcan Energy Resources Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	-53.7	-42.36	-26.96	-26.02	-18.85	-18.85
Depreciation & Amortization	12.05	9.26	5.81	4.69	2.54	2.62
Other Amortization	0.34	0.34	0.06	0.02	0.09	0.01
Loss (Gain) From Sale of Assets	-	-	-	-	-1.98	-1.98
Asset Writedown & Restructuring Costs	-	-	1.14	-	0.04	0.04
Loss (Gain) From Sale of Investments	-	-	-3.87	-	-	-
Loss (Gain) on Equity Investments	0.09	0.09	0.46	0.25	0.5	0.5
Stock-Based Compensation	0.85	0.85	1.69	0.94	4.12	4.12
Provision & Write-off of Bad Debts	0.07	0.07	-	-	-	-
Other Operating Activities	-4.77	-1.44	-	4.39	0.11	0.11
Change in Accounts Receivable	-1.12	-1.12	-0.79	-1.04	-0.7	-0.7
Change in Accounts Payable	5.36	5.36	-1.7	3.34	2.25	2.25
Change in Unearned Revenue	-0.71	-0.71	-	-	-	-
Change in Other Net Operating Assets	-0.74	-0.74	1.66	-0.14	0.55	0.55
Operating Cash Flow	-42.57	-30.68	-24.33	-13.59	-11.35	-11.35
Capital Expenditures	-44.37	-70.31	-92.63	-44.73	-32.18	-32.18
Cash Acquisitions	-5.37	-0.37	-0.12	0.24	-31.46	-31.46
Investment in Securities	-2.15	-2.75	0.29	8.29	-0.73	-0.73
Investing Cash Flow	-55.04	-75.98	-92.46	-36.21	-64.36	-64.36
Long-Term Debt Repaid	-	-1.2	-1.83	-	-0.19	-0.19
Total Debt Repaid	-1.21	-1.2	-1.83	-0.57	-0.19	-0.19
Net Debt Issued (Repaid)	-1.21	-1.2	-1.83	-0.57	-0.19	-0.19
Issuance of Common Stock	104.91	134.03	67.35	49.98	176.21	176.21
Other Financing Activities	-11.39	-7.69	-2.77	0.48	-3.97	-3.97
Financing Cash Flow	92.31	125.15	62.76	49.89	172.05	172.05
Foreign Exchange Rate Adjustments	-6.52	-0.16	-1.34	-0.53	6.57	6.57
Net Cash Flow	-11.82	18.33	-55.38	-0.44	102.92	102.92
Free Cash Flow	-86.94	-100.99	-116.96	-58.32	-43.52	-43.52
Free Cash Flow Margin	-413.21%	-488.38%	-455.82%	-482.21%	-580.71%	-580.71%
Free Cash Flow Per Share	-0.43	-0.56	-0.73	-0.42	-0.35	-0.35
Cash Interest Paid	0.23	0.17	0.17	0.45	0.29	0.29
Cash Income Tax Paid	0.1	0.1	0.55	-	-	-
Levered Free Cash Flow	-53.99	-91.4	-99.2	-	-33.45	-32.76
Unlevered Free Cash Flow	-53.85	-91.29	-99.1	-	-33.45	-32.67
Change in Working Capital	2.51	2.51	-2.65	2.15	2.1	2.1

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