Greenfire Resources Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-41.66	47.5	121.41	-135.67	131.7	661.44
Depreciation & Amortization	83.01	84.25	80.73	67.89	67.87	28
Stock-Based Compensation	1.74	2.92	6.34	9.81	1.18	-
Other Adjustments	95.21	6.97	-44.29	119.01	-39.59	-650.55
Changes in Other Operating Activities	-56.62	-5.19	-19.64	25.51	3.57	-6.91
Operating Cash Flow	103.15	136.46	144.55	86.55	164.73	31.99
Operating Cash Flow Growth	-36.39%	-5.59%	67.01%	-47.46%	415.01%	-
Capital Expenditures	-135.06	-111.77	-87.4	-33.43	-39.59	-4.59
Cash Acquisitions	-	-	-4.39	-	-	-366.45
Other Investing Activities	24.01	11.54	-2.61	21.33	-24.15	34.52
Investing Cash Flow	-116.52	-100.22	-94.41	-12.1	-63.75	-336.53
Long-Term Debt Issued	-	-	-	382.45	-	365.59
Long-Term Debt Repaid	-325.16	-329.32	-84.28	-294.65	-123.61	-
Net Long-Term Debt Issued (Repaid)	-325.16	-329.32	-84.28	87.81	-123.61	365.59
Issuance of Common Stock	-	298.65	-	67.12	-	0.02
Repurchase of Common Stock	-	-	-	-41.46	-	-
Net Common Stock Issued (Repurchased)	-	298.65	-	25.65	-	0.02
Common Dividends Paid	-	-	-	-59.39	-	-
Other Financing Activities	-4.96	-27.52	-11.15	-54.07	-0.03	-
Financing Cash Flow	-54.99	-58.18	-95.43	0	-123.64	365.61
Foreign Exchange Rate Adjustments	-3.33	-3.5	3.18	-0.29	-2.85	-0.19
Net Cash Flow	-71.69	-25.45	-42.11	74.16	-25.51	60.87
Free Cash Flow	-31.91	24.7	57.14	53.12	125.14	27.39
Free Cash Flow Growth	-	-56.78%	7.57%	-57.55%	356.85%	-
FCF Margin	-6.47%	3.94%	7.48%	7.94%	15.13%	12.35%
Free Cash Flow Per Share	-0.37	0.34	0.80	0.98	1.79	0.57
Levered Free Cash Flow	-475.49	-314.51	10.81	12.11	39.93	1,044
Unlevered Free Cash Flow	-110.87	59.23	385.1	1.91	472.24	10.55

SEC Filings: 10-K · 10-Q