Lucara Diamond Corp. (TSX:LUC)
Canada
· Delayed Price · Currency is CAD 0.2550
+0.0050 (2.00%)
May 15, 2025, 10:59 AM EDT
Lucara Diamond 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 | 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 | 47.71 | 39.9 | -20.19 | 40.43 | 23.83 | -26.28 | Upgrade
|
| Depreciation & Amortization | 17.5 | 18.63 | 17.12 | 25.27 | 52.36 | 49.74 | Upgrade
|
| Other Amortization | 0.23 | 0.23 | 1.31 | 1.35 | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.15 | 0.15 | 0.94 | - | - | 2.62 | Upgrade
|
| Stock-Based Compensation | 0.66 | 0.69 | 1.44 | 1.98 | 1.85 | 1.35 | Upgrade
|
| Other Operating Activities | -12.26 | 2.46 | 59.06 | 18.91 | 22.64 | -10.17 | Upgrade
|
| Change in Accounts Receivable | 4.71 | -0.76 | -5.3 | 0.15 | -18.45 | -12.42 | Upgrade
|
| Change in Inventory | -3.8 | -1.35 | -9.31 | -7.6 | -5.73 | -0.97 | Upgrade
|
| Change in Accounts Payable | 12.34 | -4.35 | 18.88 | 14.3 | 7.94 | -2.6 | Upgrade
|
| Change in Income Taxes | -0.37 | 4.04 | 1.82 | 1.45 | -1.05 | -2.79 | Upgrade
|
| Operating Cash Flow | 64.29 | 56.3 | 63.36 | 96.23 | 83.39 | -1.53 | Upgrade
|
| Operating Cash Flow Growth | 64.53% | -11.13% | -34.16% | 15.40% | - | - | Upgrade
|
| Capital Expenditures | -98.45 | -95.01 | -115.68 | -125.33 | -97.5 | -33.87 | Upgrade
|
| Divestitures | 0.72 | 0.72 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | -0.09 | -0.04 | -0.08 | Upgrade
|
| Other Investing Activities | -0.05 | -0.06 | -0.11 | - | - | - | Upgrade
|
| Investing Cash Flow | -97.78 | -94.35 | -115.79 | -125.42 | -97.54 | -33.95 | Upgrade
|
| Short-Term Debt Issued | - | 10 | 20 | - | 20.51 | - | Upgrade
|
| Long-Term Debt Issued | - | 70 | 40 | 40 | 16.52 | 30.5 | Upgrade
|
| Total Debt Issued | 55 | 80 | 60 | 40 | 37.03 | 30.5 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -7.66 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -1.59 | -1.54 | -3.06 | -31.44 | -1.12 | Upgrade
|
| Total Debt Repaid | -1.67 | -1.59 | -1.54 | -10.72 | -31.44 | -1.12 | Upgrade
|
| Net Debt Issued (Repaid) | 53.34 | 78.41 | 58.46 | 29.28 | 5.59 | 29.38 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 31.31 | - | Upgrade
|
| Repurchase of Common Stock | - | -0.07 | -0.46 | -0.14 | -0.11 | -0.01 | Upgrade
|
| Other Financing Activities | -14.36 | -30.59 | -18.34 | - | - | - | Upgrade
|
| Financing Cash Flow | 38.98 | 47.76 | 39.66 | 29.14 | 36.8 | 29.37 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.01 | -0.26 | -0.31 | -0.54 | -0.55 | -0.17 | Upgrade
|
| Net Cash Flow | 5.5 | 9.45 | -13.08 | -0.59 | 22.1 | -6.28 | Upgrade
|
| Free Cash Flow | -34.16 | -38.71 | -52.33 | -29.1 | -14.11 | -35.4 | Upgrade
|
| Free Cash Flow Margin | -17.55% | -18.99% | -30.35% | -13.66% | -6.13% | -28.26% | Upgrade
|
| Free Cash Flow Per Share | -0.07 | -0.08 | -0.12 | -0.06 | -0.03 | -0.09 | Upgrade
|
| Cash Interest Paid | 21.68 | 20.58 | 14.61 | 8.54 | 0.33 | - | Upgrade
|
| Cash Income Tax Paid | 0.37 | 0.41 | 8.49 | 0.25 | 0.97 | 5.12 | Upgrade
|
| Levered Free Cash Flow | -58.32 | -59.28 | -49.65 | -42.37 | 11.09 | -24.74 | Upgrade
|
| Unlevered Free Cash Flow | -56.53 | -57.47 | -47.01 | -40.07 | 13.4 | -23.19 | Upgrade
|
| Change in Net Working Capital | 15.67 | 23.62 | -23.94 | -18.16 | -24.39 | 22.03 | Upgrade
|
Updated Feb 22, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.