Ithaca Energy plc (FRA:XE3)
Germany
· Delayed Price · Currency is EUR 2.020
+0.020 (1.00%)
At close: Dec 5, 2025
Ithaca Energy 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 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | -100.65 | 153.15 | 292.55 | 1,032 | 425.99 | -401.85 | Upgrade
|
| Depreciation & Amortization | 1,124 | 856.5 | 1,390 | 757.15 | 33.3 | 896.98 | Upgrade
|
| Other Amortization | 17.72 | 13.22 | 4.51 | 6.42 | 35.34 | 9.46 | Upgrade
|
| Asset Writedown & Restructuring Costs | -60.1 | 14.5 | -1.54 | - | - | 206.73 | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.64 | 0.64 | 6.49 | - | - | - | Upgrade
|
| Stock-Based Compensation | 5.51 | 6.11 | 13.39 | 14.07 | - | - | Upgrade
|
| Other Operating Activities | 506.13 | -89.17 | -203.33 | -180.6 | 343.83 | 101.95 | Upgrade
|
| Change in Accounts Receivable | 46.27 | 113.97 | 12.54 | -50.58 | -110.96 | - | Upgrade
|
| Change in Inventory | -90.71 | -84.21 | 26.39 | 4.05 | -65.3 | 4.05 | Upgrade
|
| Change in Accounts Payable | -108.72 | -131.42 | -249.76 | 141.28 | 250.46 | - | Upgrade
|
| Operating Cash Flow | 1,340 | 853.28 | 1,291 | 1,723 | 912.66 | 817.33 | Upgrade
|
| Operating Cash Flow Growth | 26.20% | -33.89% | -25.10% | 88.82% | 11.66% | 144.23% | Upgrade
|
| Capital Expenditures | -787.98 | -464.08 | -478.84 | -380.64 | -269.61 | -108.81 | Upgrade
|
| Cash Acquisitions | -235.62 | 84.48 | -13.57 | -1,024 | 49.46 | -56.9 | Upgrade
|
| Investment in Securities | -49.62 | -11.32 | - | - | - | - | Upgrade
|
| Other Investing Activities | - | - | - | - | - | -58.77 | Upgrade
|
| Investing Cash Flow | -1,073 | -390.91 | -492.41 | -1,404 | -220.15 | -224.48 | Upgrade
|
| Long-Term Debt Issued | - | 236.78 | 100 | 550 | 255 | 700 | Upgrade
|
| Long-Term Debt Repaid | - | -127.87 | -641.9 | -807.4 | -813.28 | -1,035 | Upgrade
|
| Net Debt Issued (Repaid) | 537.61 | 108.91 | -541.9 | -257.4 | -558.28 | -335 | Upgrade
|
| Issuance of Common Stock | - | - | - | 299.75 | - | - | Upgrade
|
| Common Dividends Paid | -565.39 | -432.69 | -265.97 | - | - | -120 | Upgrade
|
| Other Financing Activities | -119.6 | -125.7 | -92.86 | -149.79 | -92.46 | -151.42 | Upgrade
|
| Financing Cash Flow | -147.38 | -449.48 | -900.73 | -107.45 | -650.74 | -606.42 | Upgrade
|
| Foreign Exchange Rate Adjustments | 4.01 | -0.99 | 1.73 | -2.68 | 1.87 | -0.29 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | 0 | - | - | - | - | Upgrade
|
| Net Cash Flow | 123.81 | 11.91 | -100.61 | 208.97 | 43.65 | -13.86 | Upgrade
|
| Free Cash Flow | 552.41 | 389.21 | 811.97 | 1,343 | 643.06 | 708.52 | Upgrade
|
| Free Cash Flow Growth | -13.26% | -52.07% | -39.53% | 108.80% | -9.24% | 412.80% | Upgrade
|
| Free Cash Flow Margin | 19.02% | 19.64% | 35.00% | 51.67% | 45.02% | 60.24% | Upgrade
|
| Free Cash Flow Per Share | 0.34 | 0.33 | 0.80 | 1.33 | 0.64 | 0.01 | Upgrade
|
| Cash Interest Paid | 89.16 | 94.66 | 99.83 | 142.82 | 85.18 | 111.85 | Upgrade
|
| Cash Income Tax Paid | 530.07 | 351.27 | 176.31 | 81.91 | 10 | 65.16 | Upgrade
|
| Levered Free Cash Flow | 627.19 | 879.07 | 946 | 963.36 | 681.58 | 621.25 | Upgrade
|
| Unlevered Free Cash Flow | 700.45 | 939.39 | 1,012 | 1,049 | 775.81 | 681.62 | Upgrade
|
| Change in Working Capital | -153.17 | -101.67 | -210.83 | 94.75 | 74.2 | 4.05 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.