Empire Diversified Energy, Inc. (MPIR)

Empire Diversified Energy Cash Flow Statement

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

Fiscal Year	TTM	FY 2022	FY 2021	FY 2011	FY 2010	FY 2009
Period Ending	Mar 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2011	Dec 31, 2010	Dec 31, 2009
Net Income	-29.17	-25.48	-16.5	-0.04	-0.08	-0.41
Depreciation & Amortization	2.47	2.67	1.82	-	-	0
Loss (Gain) From Sale of Assets	0.22	0.22	-	-	-	-
Asset Writedown & Restructuring Costs	2.2	2.2	3.69	-	-	-
Stock-Based Compensation	1.25	1.08	0.08	-	-	-
Provision & Write-off of Bad Debts	0.17	0.17	-	-	-	-
Other Operating Activities	4.01	3.44	1.18	-	0.13	-
Change in Accounts Receivable	1.17	0.23	-0.11	-	-	-
Change in Inventory	-0.06	-0.05	0.07	-	-	-
Change in Accounts Payable	-2.93	0.69	0.49	-	0.01	-
Change in Other Net Operating Assets	3.3	3.23	-0.39	-0	-0.06	0.22
Operating Cash Flow	-17.37	-11.59	-9.66	-0.04	-	-0.19
Capital Expenditures	-3.75	-19.24	-18.85	-	-	-
Sale (Purchase) of Intangibles	-	-	-	-	-	-0.02
Investing Cash Flow	-3.75	-19.24	-18.85	-	-	-0.02
Short-Term Debt Issued	-	-	0.35	-	-	-
Long-Term Debt Issued	-	45.64	32.8	-	-	-
Total Debt Issued	19.04	45.64	33.15	-	-	-
Short-Term Debt Repaid	-	-0.35	-	-	-	-
Long-Term Debt Repaid	-	-7.2	-6.2	-0.1	-	-
Total Debt Repaid	-3.26	-7.55	-6.2	-0.1	-	-
Net Debt Issued (Repaid)	15.78	38.09	26.94	-0.1	-	-
Issuance of Common Stock	5.02	4.21	0.49	0.11	-	0.01
Other Financing Activities	-0.28	-2.67	-1.07	0.04	-	0.2
Financing Cash Flow	20.52	39.92	27.09	0.04	-	0.21
Net Cash Flow	-0.59	9.09	-1.41	0	-	-0
Free Cash Flow	-21.12	-30.83	-28.5	-0.04	-	-0.19
Free Cash Flow Margin	-580.09%	-458.85%	-434.42%	-	-	-
Free Cash Flow Per Share	-0.07	-0.11	-0.12	-0.34	-	-2.51
Cash Interest Paid	8.33	6.75	3.71	-	-	0
Levered Free Cash Flow	-	-28.35	-	-	-	-
Unlevered Free Cash Flow	-	-19.49	-	-	-	-
Change in Net Working Capital	-	-1.65	-	-	-	-

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