Tamar Petroleum 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	2015 - 2019
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	2015 - 2019
Net Income	44.33	58.56	49.51	33.82	39.68	88.26	Upgrade
Depreciation & Amortization	46.21	41.94	38.54	43.71	35.93	40.23	Upgrade
Other Amortization	4.89	5.06	5.24	5.46	5.97	6.71	Upgrade
Stock-Based Compensation	0.45	0.44	1	0.27	0.01	0.07	Upgrade
Other Operating Activities	62.41	62.62	-1.57	101.81	57.45	40.45	Upgrade
Change in Accounts Receivable	-3.95	-21.32	-9.6	-13.83	-3.8	6.66	Upgrade
Change in Accounts Payable	6.68	8.88	6.58	-3.49	7.79	-2.42	Upgrade
Change in Other Net Operating Assets	-3.37	-	-	-	-3.82	-0.52	Upgrade
Operating Cash Flow	157.66	156.18	89.7	167.76	139.21	179.45	Upgrade
Operating Cash Flow Growth	10.66%	74.12%	-46.53%	20.51%	-22.43%	-19.66%	Upgrade
Capital Expenditures	-45.09	-66.54	-40.23	-6.12	-2.41	-11.12	Upgrade
Investment in Securities	37.29	20.56	12.62	-58.49	-0.41	-4.24	Upgrade
Other Investing Activities	-8.33	-1.39	5.87	0.95	-1.9	-0.8	Upgrade
Investing Cash Flow	-16.13	-47.36	-21.74	-63.65	-4.71	-16.16	Upgrade
Long-Term Debt Repaid	-	-58.02	-57.57	-56.74	-81.67	-104.89	Upgrade
Total Debt Repaid	-60.99	-58.02	-57.57	-56.74	-81.67	-104.89	Upgrade
Net Debt Issued (Repaid)	-60.99	-58.02	-57.57	-56.74	-81.67	-104.89	Upgrade
Common Dividends Paid	-30	-24	-20	-18	-7	-	Upgrade
Other Financing Activities	-33.36	-36.28	-38.63	-41.28	-44.62	-49.5	Upgrade
Financing Cash Flow	-124.35	-118.3	-116.21	-116.02	-133.29	-154.39	Upgrade
Foreign Exchange Rate Adjustments	0.59	0.53	1.77	1.03	0.12	0.14	Upgrade
Net Cash Flow	17.77	-8.95	-46.48	-10.88	1.33	9.04	Upgrade
Free Cash Flow	112.57	89.64	49.47	161.65	136.8	168.33	Upgrade
Free Cash Flow Growth	17.56%	81.19%	-69.39%	18.16%	-18.73%	-20.95%	Upgrade
Free Cash Flow Margin	42.95%	34.04%	21.14%	63.55%	67.96%	79.35%	Upgrade
Free Cash Flow Per Share	1.26	1.00	0.56	1.83	1.55	1.90	Upgrade
Cash Interest Paid	33.36	36.28	38.63	41.28	44.62	49.5	Upgrade
Cash Income Tax Paid	0.05	0.05	30.33	-25.73	0.62	14.92	Upgrade
Levered Free Cash Flow	66.72	30.72	51.64	44.32	95.2	100.74	Upgrade
Unlevered Free Cash Flow	84.01	49.86	73.58	69.88	120.57	128.04	Upgrade
Change in Working Capital	-0.64	-12.44	-3.02	-17.32	0.18	3.73	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.