TAG Oil Ltd. (TSXV:TAO)

TAG Oil Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	-7.85	-6.33	-7.04	-3	-3.08	-11.96
Depreciation & Amortization	0.37	0.32	0.21	0.16	0.12	0.28
Loss (Gain) From Sale of Assets	0.02	-	-	-	-	3.89
Stock-Based Compensation	0.43	0.6	1.92	0.94	0.28	0.27
Provision & Write-off of Bad Debts	-	-	-	-	-	-0.1
Other Operating Activities	-0.85	-1.58	-0.52	-3.13	-1.41	3.83
Change in Accounts Receivable	-0.11	0.04	-0.63	-0.03	0.07	-0.01
Change in Accounts Payable	-2.5	0.22	2.48	1.1	-0	-0.13
Change in Other Net Operating Assets	0.71	0.75	-0.47	-1.51	-0.06	-
Operating Cash Flow	-9.78	-5.98	-4.07	-5.46	-4.08	-3.92
Capital Expenditures	-10.38	-17.89	-16.24	-6.47	-0.02	-0.18
Sale of Property, Plant & Equipment	0	-	-	-	-	2.31
Investment in Securities	-	-	-	-	-	0.03
Other Investing Activities	0.95	0.76	2.25	2.05	1.36	1.52
Investing Cash Flow	-9.43	-17.14	-13.99	-4.43	1.33	3.68
Long-Term Debt Repaid	-	-0.25	-	-0.11	-0.08	-0.09
Total Debt Repaid	-0.3	-0.25	-0.18	-0.11	-0.08	-0.09
Net Debt Issued (Repaid)	-0.3	-0.25	-0.18	-0.11	-0.08	-0.09
Issuance of Common Stock	6.82	6.82	14.23	25.56	0.03	1
Other Financing Activities	-1.03	-1.03	-1.08	-1.87	-	-0.01
Financing Cash Flow	5.48	5.54	12.97	23.57	-0.06	-24.72
Foreign Exchange Rate Adjustments	-0.04	0.05	-0.08	0.72	0.21	-0.67
Miscellaneous Cash Flow Adjustments	4.19	7.68	0.18	-8.27	-	-
Net Cash Flow	-9.58	-9.86	-4.98	6.14	-2.6	-25.63
Free Cash Flow	-20.16	-23.88	-20.3	-11.94	-4.11	-4.1
Free Cash Flow Margin	-1695.88%	-2763.43%	-3464.68%	-	-	-
Free Cash Flow Per Share	-0.10	-0.13	-0.12	-0.12	-0.04	-0.05
Levered Free Cash Flow	-20.52	-25.18	-	-9.61	-3.25	-1.08
Unlevered Free Cash Flow	-20.52	-25.18	-	-9.61	-3.25	-1.08
Change in Net Working Capital	5.22	2.72	-	0.07	0.99	-1.02

Updated Nov 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.