Luzon Credit and Finance Cash Flow Statement

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

Millions ILS. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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
Net Income	7.84	0.17	10.12	-17.97	-66.07	-6.58
Depreciation & Amortization	0.66	0.68	0.75	0.81	0.67	1.11
Loss (Gain) From Sale of Assets	-	-	0.01	-0.2	-	-
Stock-Based Compensation	0.17	0.21	0.57	0.71	-	6.83
Other Operating Activities	-10.85	-1.13	9.91	8	47.08	-1.5
Change in Accounts Receivable	0.13	0.25	1.38	1.8	-0.57	-
Change in Accounts Payable	-0.31	-0.26	-0.68	-0.57	-0.03	1.81
Change in Unearned Revenue	-3.5	-5.76	-16.9	-20.46	24.06	-
Change in Other Net Operating Assets	-0.03	1.39	12.15	-18.75	-11.38	-6.3
Operating Cash Flow	-5.9	-4.45	17.3	-46.63	-6.23	-4.63
Capital Expenditures	-0.03	-0.02	-0.02	-0.85	-0.48	-0.33
Sale of Property, Plant & Equipment	-	-	0	0.05	0.01	0
Other Investing Activities	0.08	0.08	0.07	1.85	-0.16	-0.05
Investing Cash Flow	0.05	0.06	0.06	1.06	0.49	-4.89
Long-Term Debt Repaid	-	-0.7	-0.74	-0.96	-0.84	-0.59
Net Debt Issued (Repaid)	-0.61	-0.7	-0.74	-0.96	-0.84	-0.59
Issuance of Common Stock	102.8	-	-	-	-	-
Other Financing Activities	-	-	-	-	69.36	0.97
Financing Cash Flow	102.19	-0.7	-0.74	-0.96	68.53	0.39
Foreign Exchange Rate Adjustments	-	-	-0.01	-0.01	0	-0
Net Cash Flow	96.35	-5.09	16.61	-46.54	62.79	-9.14
Free Cash Flow	-5.92	-4.47	17.28	-47.47	-6.71	-4.96
Free Cash Flow Margin	-20.89%	-14.11%	32.68%	-70.94%	-8.42%	-7.02%
Free Cash Flow Per Share	-0.07	-0.01	0.05	-0.16	-0.01	-0.03
Cash Interest Paid	0.18	0.15	0.15	0.17	1.28	1.18
Cash Income Tax Paid	0.2	0.38	-5.06	0.89	1.26	3.26
Levered Free Cash Flow	-18.69	-8.24	15.2	1	-12.59	-
Unlevered Free Cash Flow	-18.6	-8.16	15.27	1.03	-11.28	-
Change in Working Capital	-3.72	-4.38	-4.05	-37.98	12.09	-4.49