Caspian Sunrise plc (ROXIF)

Caspian Sunrise Cash Flow Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	5.64	10.59	9.84	-5.55	-3.41	-1.28
Depreciation & Amortization	5.3	2.59	2.82	3.56	-	0.15
Other Operating Activities	-8.04	-7.52	5.7	9.75	1.67	9.6
Operating Cash Flow	2.89	5.66	18.35	7.75	-1.74	8.47
Operating Cash Flow Growth	-83.24%	-69.15%	136.86%	-	-	38.75%
Capital Expenditures	-14.09	-12.22	-11.97	-7.86	-4.54	-6.49
Other Investing Activities	-1.56	-1.56	-2.38	-0.39	-	-
Investing Cash Flow	-15.65	-13.78	-14.35	-8.25	-4.54	-6.49
Short-Term Debt Issued	-	4.78	0.35	0.6	1.24	1.33
Long-Term Debt Issued	-	3.2	-	-	-	-
Total Debt Issued	12.65	7.98	0.35	0.6	1.24	1.33
Short-Term Debt Repaid	-	-	-	-	-	-0.03
Total Debt Repaid	1.08	-	-	-	-	-0.03
Net Debt Issued (Repaid)	13.73	7.98	0.35	0.6	1.24	1.3
Issuance of Common Stock	-	-	-	-	1.31	0.22
Common Dividends Paid	-0	-3.03	-1.1	-	-	-
Other Financing Activities	-0.77	-0.07	-	-	-	-
Financing Cash Flow	12.95	4.88	-0.75	0.6	2.55	1.52
Net Cash Flow	0.2	-3.24	3.25	0.1	-3.73	3.5
Free Cash Flow	-11.2	-6.56	6.38	-0.11	-6.28	1.98
Free Cash Flow Margin	-29.57%	-17.90%	15.60%	-0.43%	-43.91%	16.36%
Free Cash Flow Per Share	-0.01	-0.00	0.00	-	-0.00	0.00
Cash Interest Paid	0.07	0.07	-	-	-	-
Levered Free Cash Flow	-15.41	-9.09	1.89	3.02	-10.17	1.63
Unlevered Free Cash Flow	-15.05	-8.84	1.89	3.17	-9.94	1.68
Change in Net Working Capital	12.57	8.55	-3.37	-2.57	4.55	-8.86

Updated Sep 25, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.