VAALCO Energy, Inc. (EGY)

VAALCO Energy Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	38.76	58.49	60.35	51.89	81.84	-48.18
Depreciation & Amortization	142.66	143.03	115.3	48.14	21.06	9.56
Other Amortization	0.46	-	-	-	-	-
Loss (Gain) From Sale of Assets	0.03	0.03	0.06	-0.04	0.44	0.87
Asset Writedown & Restructuring Costs	-	-	-	-	-	30.63
Stock-Based Compensation	5.53	4.28	2.95	1.37	-0.81	-0.16
Provision & Write-off of Bad Debts	0.8	6.3	7.54	3.08	0.88	1.17
Other Operating Activities	-6.68	-27.83	-3.47	23.3	-40.6	26.59
Change in Accounts Receivable	-76.98	-49.89	6.72	18.39	-11.31	14.34
Change in Inventory	6.05	7.49	1.39	-1.74	5.02	-2.83
Change in Accounts Payable	-1.26	-13.2	-28.1	23.92	-0.92	-0.84
Change in Income Taxes	9.13	22.68	22.03	-5.9	2.27	-4.88
Change in Other Net Operating Assets	24.87	-37.68	38.83	-33.57	-7.65	1.64
Operating Cash Flow	143.37	113.72	223.6	128.85	50.12	27.45
Operating Cash Flow Growth	-14.36%	-49.14%	73.54%	157.09%	82.58%	3.69%
Capital Expenditures	-161.36	-103	-97.22	-159.9	-39.06	-24.33
Sale of Property, Plant & Equipment	0.88	0.88	-	36.69	-	-
Cash Acquisitions	-0.41	-	-	-	-	-
Investing Cash Flow	-160.89	-102.12	-97.22	-123.21	-39.06	-24.33
Long-Term Debt Repaid	-	-10.48	-7.15	-3.04	-	-
Net Debt Issued (Repaid)	47.36	-10.48	-7.15	-3.04	-	-
Issuance of Common Stock	-	0.45	0.67	0.31	1.37	0.06
Repurchase of Common Stock	-0.71	-6.8	-23.57	-3.81	-1.43	-0.99
Common Dividends Paid	-26.3	-26.22	-26.77	-9.35	-	-
Other Financing Activities	-6.91	-	-	-2.07	-	-
Financing Cash Flow	13.44	-43.05	-56.82	-17.96	-0.06	-0.93
Foreign Exchange Rate Adjustments	0.33	-0	-0.15	-0.22	-	-
Net Cash Flow	-3.75	-31.45	69.4	-12.54	11	2.19
Free Cash Flow	-17.98	10.72	126.37	-31.05	11.05	3.12
Free Cash Flow Growth	-	-91.52%	-	-	254.07%	-80.64%
Free Cash Flow Margin	-3.83%	2.24%	27.77%	-8.76%	5.55%	4.65%
Free Cash Flow Per Share	-0.17	0.10	1.19	-0.44	0.19	0.05
Cash Interest Paid	6.03	6.71	9.12	1.66	-	-
Cash Income Tax Paid	32.26	-	-	-	20.1	8.04
Levered Free Cash Flow	31.42	128.8	135.46	-73.34	31.07	-12.8
Unlevered Free Cash Flow	34.88	131.14	139.49	-72.07	31.07	-12.8
Change in Working Capital	-38.19	-70.59	40.87	1.1	-12.59	7.42

Updated May 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q