Capricorn Energy PLC (LON:CNE)
London
· Delayed Price · Currency is GBP · Price in GBX 299.10
+4.10 (1.39%)
Apr 29, 2026, 11:11 AM GMT
Capricorn Energy Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2020 - 2016 |
| Net Income | 19 | 10.6 | -144 | -67.1 | 894.5 | Upgrade
|
| Depreciation & Amortization | 62.8 | 71.1 | 152.3 | 176.2 | 53.1 | Upgrade
|
| Other Amortization | 1.9 | 0.9 | 4.8 | 4.4 | 4.8 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | 4 | - | 56 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 14.6 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.3 | 0.1 | -0.8 | -2.3 | 2.6 | Upgrade
|
| Stock-Based Compensation | 2.2 | 1.9 | 2.5 | 10.5 | 10.2 | Upgrade
|
| Provision & Write-off of Bad Debts | -7.4 | 3.9 | 9 | - | - | Upgrade
|
| Other Operating Activities | -2.8 | -2.7 | 18.9 | -64.1 | -988.5 | Upgrade
|
| Change in Accounts Receivable | 74 | -9.1 | -69 | -38.7 | -70.8 | Upgrade
|
| Change in Inventory | 0.6 | 0.3 | -0.2 | 2.7 | -4.6 | Upgrade
|
| Change in Accounts Payable | -0.1 | 9.1 | -38.6 | -9.8 | -11.5 | Upgrade
|
| Operating Cash Flow | 149.9 | 86.1 | -39.9 | 14.8 | 179.9 | Upgrade
|
| Operating Cash Flow Growth | 74.10% | - | - | -91.77% | -30.24% | Upgrade
|
| Capital Expenditures | -76.7 | -40.6 | -44.5 | -73.9 | -26.9 | Upgrade
|
| Cash Acquisitions | -25 | -25 | -25 | -24.1 | -310.1 | Upgrade
|
| Sale (Purchase) of Intangibles | -12.8 | -1 | -16.4 | -46.2 | -38.9 | Upgrade
|
| Investment in Securities | 0.3 | 3.1 | - | 12.8 | -6.9 | Upgrade
|
| Other Investing Activities | 58.4 | 12.2 | 206.7 | 1,144 | 86.8 | Upgrade
|
| Investing Cash Flow | -55.8 | -51.3 | 120.8 | 1,013 | -296 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 181.4 | Upgrade
|
| Long-Term Debt Repaid | -71.4 | -14.4 | -50.5 | -24 | -46.1 | Upgrade
|
| Net Debt Issued (Repaid) | -71.4 | -14.4 | -50.5 | -24 | 135.3 | Upgrade
|
| Issuance of Common Stock | - | 0.2 | 0.8 | 4.5 | 0.9 | Upgrade
|
| Repurchase of Common Stock | -2 | -18.2 | -38.4 | -548.4 | -16.5 | Upgrade
|
| Other Financing Activities | -11.9 | -14.8 | -16 | -11.7 | -10.4 | Upgrade
|
| Financing Cash Flow | -85.3 | -97.3 | -646.2 | -579.6 | -147.9 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.5 | -3.6 | -2 | -5.1 | 8.5 | Upgrade
|
| Net Cash Flow | 9.3 | -66.1 | -567.3 | 442.7 | -255.5 | Upgrade
|
| Free Cash Flow | 73.2 | 45.5 | -84.4 | -59.1 | 153 | Upgrade
|
| Free Cash Flow Growth | 60.88% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 54.26% | 30.79% | -41.99% | -25.74% | 267.95% | Upgrade
|
| Free Cash Flow Per Share | 1.02 | 0.58 | -0.83 | -0.67 | 1.22 | Upgrade
|
| Cash Interest Paid | 11.9 | 14.8 | 16 | 11.7 | 5.8 | Upgrade
|
| Cash Income Tax Paid | -3.8 | -1.4 | - | -1,056 | - | Upgrade
|
| Levered Free Cash Flow | 59 | -2.31 | -21.6 | 951.95 | -1,144 | Upgrade
|
| Unlevered Free Cash Flow | 62.23 | 4.79 | -13.13 | 959.3 | -1,142 | Upgrade
|
| Change in Working Capital | 74.5 | 0.3 | -107.8 | -45.8 | -86.9 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.