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	83.05	84.25	80.73	131.5	68.61	28.29
Other Amortization	-1	-	-	-	29.85	2.15
Stock-Based Compensation	1.74	2.92	6.34	9.81	1.18	-
Other Operating Activities	94.47	6.97	-44.29	55.4	-70.19	-653
Change in Other Net Operating Assets	-33.44	-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	-	-	-359.54
Other Investing Activities	18.54	11.54	-2.61	21.33	-24.15	27.6
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	-	-353.35	-95.43	-313.9	-123.64	-
Net Debt Issued (Repaid)	-348.07	-353.35	-95.43	68.56	-123.64	365.59
Issuance of Common Stock	298.65	298.65	-	67.12	-	0.02
Repurchase of Common Stock	-	-	-	-41.46	-	-
Common Dividends Paid	-	-	-	-59.39	-	-
Other Financing Activities	-5.57	-3.48	-	-34.82	-	-
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%	-
Free Cash Flow Margin	-5.79%	4.23%	7.22%	8.14%	13.19%	10.49%
Free Cash Flow Per Share	-0.37	0.34	0.80	0.98	1.79	0.57
Cash Interest Paid	31.59	51.33	49.71	39.96	51.13	1.93
Levered Free Cash Flow	-33.26	-26.47	13.35	120.53	82.3	-
Unlevered Free Cash Flow	9.45	22.01	51.76	189.41	100.15	-
Change in Working Capital	-33.44	-5.19	-19.64	25.51	3.57	-6.91

SEC Filings: 10-K · 10-Q