Seacrest Petroleo Bermuda Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Net Income	-51.99	-79.34	-119.17	-14.01	-5.27	-1.91
Depreciation & Amortization	49.1	61.83	26.98	0	-	-
Stock-Based Compensation	1.91	-1.21	0.95	1.68	1.68	-
Other Operating Activities	-95.36	-0.59	63.88	0.14	0	-0
Change in Accounts Receivable	-	-	-	-0.28	-0.01	0
Change in Inventory	53.03	19.94	-10.97	-0.01	-	-
Change in Accounts Payable	-	-	-	0.37	0.18	1.91
Change in Income Taxes	-	-	-	0.02	0.02	-
Change in Other Net Operating Assets	-26.3	-11.11	-	5.23	1.48	-
Operating Cash Flow	-84.14	-10.47	-38.33	-6.87	-1.93	0
Capital Expenditures	383.87	-89.23	-39.67	-1.71	-11.86	-
Sale (Purchase) of Intangibles	-351.58	-351.58	-	-26.9	-	-
Other Investing Activities	1.65	-	-	-5.11	-	-
Investing Cash Flow	33.93	-440.81	-39.67	-33.71	-11.86	-
Long-Term Debt Issued	-	307.44	19.89	45	-	-
Long-Term Debt Repaid	-	-72.28	-2.36	-	-	-
Net Debt Issued (Repaid)	48.69	235.16	17.53	45	-	-
Issuance of Common Stock	44.34	278.75	50.05	12.82	13.18	-
Other Financing Activities	-19.2	-10.94	-	-0.9	-	-
Financing Cash Flow	73.83	502.98	67.58	56.92	13.18	-
Foreign Exchange Rate Adjustments	-23.94	-8.99	1.25	0.14	1.04	-
Miscellaneous Cash Flow Adjustments	-	-	-	0	-	-
Net Cash Flow	-0.31	42.71	-9.17	16.48	0.43	0
Free Cash Flow	299.73	-99.7	-78	-8.58	-13.79	0
Free Cash Flow Margin	150.18%	-56.19%	-232.02%	-	-	-
Free Cash Flow Per Share	0.78	-0.32	-0.89	-0.16	-0.38	-
Cash Interest Paid	3.06	34.19	6.57	0.9	-	-
Levered Free Cash Flow	112.35	-427.82	-20.76	-41.28	-13.29	-
Unlevered Free Cash Flow	171.29	-397.78	-12.62	-41.28	-13.26	-
Change in Net Working Capital	-106.81	-10.38	-20.47	5.26	-0.19	-

Source: S&P Capital IQ. Standard template. Financial Sources.