Lucero Energy Corp. (PSHIF)

Lucero Energy Cash Flow Statement

Financials in millions CAD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	40.1	59.27	80.52	-0.83	-61.99	15.33
Depreciation & Amortization	50.46	52.06	48.93	46.42	66.26	47.12
Loss (Gain) From Sale of Assets	-2.55	-3	-	-	-0.02	-
Asset Writedown & Restructuring Costs	-	-	-	-19.32	24	-
Stock-Based Compensation	4.43	6.18	4.18	0.92	0.92	1.38
Other Operating Activities	12.99	25.46	20.58	48.4	29.55	27.67
Change in Other Net Operating Assets	-2.08	-3.23	18.36	-3.35	11.27	-12.95
Operating Cash Flow	103.35	136.73	172.57	72.23	69.99	78.54
Operating Cash Flow Growth	-29.41%	-20.77%	138.92%	3.20%	-10.88%	12.98%
Capital Expenditures	-99.15	-90.42	-71.84	-63.03	-35.2	-236.7
Sale of Property, Plant & Equipment	4.14	123.73	-	-	-	-
Other Investing Activities	8.26	-12.5	-7.04	10.99	-56.23	51.4
Investing Cash Flow	-86.75	20.8	-78.88	-52.04	-91.43	-185.3
Long-Term Debt Issued	-	-	-	-	39.52	123.29
Total Debt Issued	-	-	-	-	39.52	123.29
Long-Term Debt Repaid	-	-52.61	-134.9	-39.1	-0.48	-0.25
Total Debt Repaid	-0.51	-52.61	-134.9	-39.1	-0.48	-0.25
Net Debt Issued (Repaid)	-0.51	-52.61	-134.9	-39.1	39.04	123.04
Issuance of Common Stock	-	-	52.16	29.31	-	-
Repurchase of Common Stock	-8.85	-13.52	-	-	-1.86	-0.38
Other Financing Activities	1.86	-6.35	-7.65	-12.39	-14.15	-15.8
Financing Cash Flow	-7.51	-72.47	-90.39	-22.19	23.03	106.86
Foreign Exchange Rate Adjustments	0.26	-0.46	0.52	-0.5	0.63	0.02
Net Cash Flow	9.35	84.61	3.82	-2.49	2.22	0.12
Free Cash Flow	4.2	46.31	100.73	9.2	34.79	-158.17
Free Cash Flow Growth	-90.28%	-54.03%	994.66%	-73.55%	-	-
Free Cash Flow Margin	2.84%	24.11%	40.05%	5.42%	32.95%	-119.12%
Free Cash Flow Per Share	0.01	0.07	0.15	0.02	0.18	-0.81
Cash Interest Paid	-	-	-	11.19	14.03	15.34
Levered Free Cash Flow	-6.19	-3.76	49.61	11.68	-29.73	-135.13
Unlevered Free Cash Flow	-4.56	-0.99	54.08	21.54	-13.91	-123.74

Source: S&P Global Market Intelligence. Standard template. Financial Sources.