Kelt Exploration Ltd. (TSX:KEL)
Canada
· Delayed Price · Currency is CAD 6.20
+0.22 (3.68%)
May 12, 2025, 4:00 PM EDT
Kelt Exploration Cash Flow Statement
Financials in millions CAD. Fiscal year is January - December.
Millions CAD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
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 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 52.56 | 45.42 | 85.97 | 158.76 | 114.26 | -324.81 | Upgrade
|
| Depreciation & Amortization | 154.63 | 144.79 | 130.11 | 133.12 | 24.05 | 377.13 | Upgrade
|
| Other Amortization | - | - | - | - | - | 3.64 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | -0.05 | 0.2 | -0.79 | 4.75 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 77.1 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | - | 5.6 | Upgrade
|
| Stock-Based Compensation | 9.04 | 8.85 | 7.86 | 7.01 | 4.22 | 5.15 | Upgrade
|
| Other Operating Activities | 18.18 | 17.88 | 47.77 | 24.71 | 16.08 | -91.68 | Upgrade
|
| Change in Other Net Operating Assets | -0.82 | -7.8 | 11.56 | -17.77 | 1.9 | 2.39 | Upgrade
|
| Operating Cash Flow | 233.58 | 209.15 | 283.22 | 306.02 | 159.71 | 59.28 | Upgrade
|
| Operating Cash Flow Growth | -4.88% | -26.16% | -7.45% | 91.61% | 169.43% | -63.52% | Upgrade
|
| Capital Expenditures | -357.71 | -333.15 | -282.7 | -317.58 | -222.36 | -152.1 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 0.05 | 0.04 | 8.85 | 506.06 | Upgrade
|
| Other Investing Activities | 14.77 | -3.42 | 17.16 | -11.41 | 21.97 | -27.35 | Upgrade
|
| Investing Cash Flow | -342.94 | -336.57 | -265.49 | -328.95 | -191.54 | 326.61 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 28.02 | Upgrade
|
| Long-Term Debt Issued | - | 108.99 | - | 10.15 | 1.15 | - | Upgrade
|
| Total Debt Issued | 108.99 | 108.99 | - | 10.15 | 1.15 | 28.02 | Upgrade
|
| Long-Term Debt Repaid | - | -0.75 | -11.93 | -0.75 | -0.75 | -390.98 | Upgrade
|
| Net Debt Issued (Repaid) | 101.94 | 108.24 | -11.93 | 9.4 | 0.41 | -362.96 | Upgrade
|
| Issuance of Common Stock | 6.07 | 5.07 | 8.4 | 12.93 | 0.57 | 0.28 | Upgrade
|
| Financing Cash Flow | 108.01 | 113.31 | -3.52 | 22.33 | 0.97 | -362.68 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | - | - | 0 | -0 | Upgrade
|
| Net Cash Flow | -1.35 | -14.11 | 14.22 | -0.59 | -30.85 | 23.21 | Upgrade
|
| Free Cash Flow | -124.13 | -124 | 0.53 | -11.56 | -62.65 | -92.83 | Upgrade
|
| Free Cash Flow Margin | -28.89% | -29.97% | 0.12% | -2.11% | -21.65% | -47.17% | Upgrade
|
| Free Cash Flow Per Share | -0.62 | -0.62 | 0.00 | -0.06 | -0.33 | -0.49 | Upgrade
|
| Cash Interest Paid | 4.69 | 3.07 | 1.07 | 1.07 | 0.12 | 11.1 | Upgrade
|
| Levered Free Cash Flow | -132.31 | -147.65 | -21.13 | -97.03 | -87.99 | 1.22 | Upgrade
|
| Unlevered Free Cash Flow | -127.07 | -143.43 | -18.51 | -94.59 | -86.47 | 7.67 | Upgrade
|
| Change in Net Working Capital | -17.68 | 7.41 | -52.84 | 50.49 | -21.33 | 29.99 | Upgrade
|
Updated Mar 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.