Greenfire Resources Ltd. (GFR)

Greenfire Resources Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	47.5	121.41	-135.67	131.7	661.44
Depreciation & Amortization	84.25	80.73	131.5	68.61	28.29
Other Amortization	-	-	-	29.85	2.15
Stock-Based Compensation	2.92	6.34	9.81	1.18	-
Other Operating Activities	6.97	-44.29	55.4	-70.19	-653
Change in Other Net Operating Assets	-5.19	-19.64	25.51	3.57	-6.91
Operating Cash Flow	136.46	144.55	86.55	164.73	31.99
Operating Cash Flow Growth	-5.59%	67.01%	-47.46%	415.01%	-
Capital Expenditures	-111.77	-87.4	-33.43	-39.59	-4.59
Cash Acquisitions	-	-4.39	-	-	-359.54
Other Investing Activities	11.54	-2.61	21.33	-24.15	27.6
Investing Cash Flow	-100.22	-94.41	-12.1	-63.75	-336.53
Long-Term Debt Issued	-	-	382.45	-	365.59
Long-Term Debt Repaid	-353.35	-95.43	-313.9	-123.64	-
Net Debt Issued (Repaid)	-353.35	-95.43	68.56	-123.64	365.59
Issuance of Common Stock	298.65	-	67.12	-	0.02
Repurchase of Common Stock	-	-	-41.46	-	-
Common Dividends Paid	-	-	-59.39	-	-
Other Financing Activities	-3.48	-	-34.82	-	-
Financing Cash Flow	-58.18	-95.43	0	-123.64	365.61
Foreign Exchange Rate Adjustments	-3.5	3.18	-0.29	-2.85	-0.19
Net Cash Flow	-25.45	-42.11	74.16	-25.51	60.87
Free Cash Flow	24.7	57.14	53.12	125.14	27.39
Free Cash Flow Growth	-56.78%	7.57%	-57.55%	356.85%	-
Free Cash Flow Margin	4.23%	7.22%	8.14%	13.19%	10.49%
Free Cash Flow Per Share	0.34	0.80	0.98	1.79	0.57
Cash Interest Paid	51.33	49.71	39.96	51.13	1.93
Levered Free Cash Flow	-26.47	13.35	120.53	82.3	-
Unlevered Free Cash Flow	22.01	51.76	189.41	100.15	-
Change in Working Capital	-5.19	-19.64	25.51	3.57	-6.91

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q