Lumi Gruppen AS (OSL:LUMI)
Norway flag Norway · Delayed Price · Currency is NOK
13.00
-2.60 (-16.67%)
Apr 24, 2025, 12:57 PM CET

Lumi Gruppen AS Cash Flow Statement

Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2018 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2018 - 2019
Net Income
14.05-276.2540.7259.0736.34
Upgrade
Depreciation & Amortization
38.9848.5252.2855.4466.2
Upgrade
Other Amortization
8.186.133--
Upgrade
Loss (Gain) From Sale of Assets
-0.03-0.140.15
Upgrade
Asset Writedown & Restructuring Costs
-270.344.05--
Upgrade
Other Operating Activities
6.07-11.1-1.435.990.75
Upgrade
Change in Accounts Receivable
10.2-7.04-26.933.852.16
Upgrade
Change in Accounts Payable
5.693.013.18-3.51-4.32
Upgrade
Change in Other Net Operating Assets
2.26-0.5-1.63-8.8435.71
Upgrade
Operating Cash Flow
85.4333.1373.23112.14158.93
Upgrade
Operating Cash Flow Growth
157.83%-54.75%-34.69%-29.44%94.69%
Upgrade
Capital Expenditures
-11.59-2.93-3.78-3.46-6.53
Upgrade
Sale of Property, Plant & Equipment
-0.13-0.390.1
Upgrade
Cash Acquisitions
----30-30
Upgrade
Divestitures
-----1.9
Upgrade
Sale (Purchase) of Intangibles
-22.35-7.12-13.74-12.79-6.8
Upgrade
Investment in Securities
--0.09-0.06-0.06-
Upgrade
Other Investing Activities
-0----
Upgrade
Investing Cash Flow
-33.94-10.01-17.58-45.92-45.12
Upgrade
Long-Term Debt Issued
-52-446.1-
Upgrade
Total Debt Issued
-52-446.1-
Upgrade
Long-Term Debt Repaid
-77.6-224.23-54.12-657.41-130.77
Upgrade
Total Debt Repaid
-77.6-224.23-54.12-657.41-130.77
Upgrade
Net Debt Issued (Repaid)
-77.6-172.23-54.12-211.31-130.77
Upgrade
Issuance of Common Stock
27.93200-200-
Upgrade
Repurchase of Common Stock
-----0.57
Upgrade
Common Dividends Paid
---36--
Upgrade
Other Financing Activities
-0.7-12.28--9.25-
Upgrade
Financing Cash Flow
-50.3715.49-90.12-20.56-131.34
Upgrade
Miscellaneous Cash Flow Adjustments
----0
Upgrade
Net Cash Flow
1.1238.62-34.4745.66-17.53
Upgrade
Free Cash Flow
73.8430.269.45108.67152.4
Upgrade
Free Cash Flow Growth
144.50%-56.51%-36.09%-28.69%100.38%
Upgrade
Free Cash Flow Margin
16.39%7.16%13.53%20.46%29.41%
Upgrade
Free Cash Flow Per Share
1.300.601.933.136.37
Upgrade
Cash Interest Paid
36.2434.8924.6523.2135.86
Upgrade
Cash Income Tax Paid
0.9514.9116.1822.7915.66
Upgrade
Levered Free Cash Flow
40.7126.7367.8647.27148
Upgrade
Unlevered Free Cash Flow
65.0848.4284.8469.9179.36
Upgrade
Change in Net Working Capital
-18.718.086.4839.08-45.69
Upgrade
Updated Aug 15, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.