Prime Energy P.E. Ltd (TLV: PRIM)
Israel
· Delayed Price · Currency is ILS · Price in ILA959.90
+40.50 (4.41%)
Dec 22, 2024, 3:50 PM IDT
Prime Energy P.E. Cash Flow Statement
Financials in millions ILS. Fiscal year is January - December.
Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2017 |
|---|---|---|---|---|---|---|---|
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 | 2018 - 2017 |
| Net Income | -20.38 | -19.51 | -20.09 | -16.74 | -6.18 | -1.88 | Upgrade
|
| Depreciation & Amortization | 6.56 | 6.47 | 6.28 | 5.67 | 2.4 | 0.35 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | -0.3 | -0.02 | Upgrade
|
| Stock-Based Compensation | 0.04 | 0.02 | -0.41 | 4.37 | 3.58 | - | Upgrade
|
| Change in Accounts Receivable | 0.97 | 1.57 | -3.68 | -3.18 | 0.46 | -0.35 | Upgrade
|
| Change in Accounts Payable | 2.66 | -0.62 | 0.76 | -0.62 | -1.36 | -1 | Upgrade
|
| Change in Other Net Operating Assets | -0.02 | 0.12 | 0.68 | - | 1.27 | 0.8 | Upgrade
|
| Other Operating Activities | 3.86 | 7.67 | 2.16 | 0.03 | 0.67 | 0.4 | Upgrade
|
| Operating Cash Flow | -6.32 | -4.27 | -14.31 | -10.47 | 0.54 | -1.72 | Upgrade
|
| Capital Expenditures | -21.77 | -16.68 | -30.64 | -23.51 | -9.43 | -24.92 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -2.81 | - | Upgrade
|
| Investment in Securities | - | 0.33 | -0.88 | -0.98 | - | - | Upgrade
|
| Other Investing Activities | 27.07 | 6.27 | 6.8 | -79.14 | -3.56 | -0.08 | Upgrade
|
| Investing Cash Flow | 5.29 | -10.08 | -25.03 | -103.85 | -15.8 | -25 | Upgrade
|
| Short-Term Debt Issued | - | 0.11 | - | - | 59.75 | 66.26 | Upgrade
|
| Long-Term Debt Issued | - | - | 54.1 | 79.04 | 42 | 5.31 | Upgrade
|
| Total Debt Issued | 86.16 | 0.11 | 54.1 | 79.04 | 101.76 | 71.57 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -0.98 | -84.41 | -42.58 | Upgrade
|
| Long-Term Debt Repaid | - | -7.3 | -5.22 | -7.62 | -0.15 | -0.46 | Upgrade
|
| Total Debt Repaid | -55.42 | -7.3 | -5.22 | -8.59 | -84.56 | -43.04 | Upgrade
|
| Net Debt Issued (Repaid) | 30.74 | -7.19 | 48.88 | 70.45 | 17.19 | 28.53 | Upgrade
|
| Issuance of Common Stock | - | - | - | 57.54 | 0.5 | - | Upgrade
|
| Other Financing Activities | 36.02 | 24.34 | - | - | 0 | - | Upgrade
|
| Financing Cash Flow | 66.75 | 17.15 | 48.88 | 127.99 | 17.69 | 28.53 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | -0 | - | Upgrade
|
| Net Cash Flow | 65.73 | 2.81 | 9.55 | 13.67 | 2.44 | 1.81 | Upgrade
|
| Free Cash Flow | -28.09 | -20.95 | -44.96 | -33.98 | -8.89 | -26.64 | Upgrade
|
| Free Cash Flow Margin | -234.01% | -205.06% | -715.96% | -489.82% | -279.82% | -4808.48% | Upgrade
|
| Free Cash Flow Per Share | -0.95 | -0.71 | -1.52 | -1.25 | -0.45 | -1.36 | Upgrade
|
| Cash Interest Paid | 7.19 | 7.11 | 6.39 | 2.78 | 1.04 | 0.45 | Upgrade
|
| Cash Income Tax Paid | 0.18 | 0.18 | - | - | - | - | Upgrade
|
| Levered Free Cash Flow | -61.3 | -40.96 | -32.74 | -34.4 | -9.49 | -27.29 | Upgrade
|
| Unlevered Free Cash Flow | -53.36 | -33.61 | -24.16 | -31.2 | -7.77 | -26.37 | Upgrade
|
| Change in Net Working Capital | 30.77 | 15.18 | -7.69 | 10.06 | 1.24 | 1.36 | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.