CO2 Energy Transition Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	0.43	0	-0.18	-0.15	-0.02
Other Operating Activities	-0.82	-0.24	-	0.02	0.01
Change in Accounts Payable	0.07	0.15	0.07	-	-
Change in Other Net Operating Assets	-0.25	-0.22	-	0.07	0.02
Operating Cash Flow	-0.58	-0.31	-0.11	-0.06	-
Other Investing Activities	-68.98	-69	-	-	-
Investing Cash Flow	-68.98	-69	-	-	-
Short-Term Debt Issued	-	0.13	0.18	0.15	-
Total Debt Issued	0.07	0.13	0.18	0.15	-
Short-Term Debt Repaid	-	-0.56	-	-0.03	-
Total Debt Repaid	-0.56	-0.56	-	-0.03	-
Net Debt Issued (Repaid)	-0.49	-0.43	0.18	0.12	-
Issuance of Common Stock	71.13	71.13	-	0.03	-
Other Financing Activities	-0.44	-0.44	-0.06	-0.08	-
Financing Cash Flow	70.2	70.26	0.12	0.06	-
Net Cash Flow	0.63	0.95	0	0	-
Cash Income Tax Paid	-	-0.06	-	-	-
Levered Free Cash Flow	-0.16	-0.1	-0.05	-	-
Unlevered Free Cash Flow	-0.16	-0.09	-0.05	-	-
Change in Net Working Capital	-0.09	-0.06	-0.07	-	-

Updated Dec 27, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q