LuON S.A. (WSE:LUO)

LuON S.A. Cash Flow Statement

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

Fiscal Year	TTM	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Sep 30, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Net Income	-4.67	3.79	2.56	0.05	0.48	1.02
Depreciation & Amortization	0.24	0.26	0.25	0.25	0.25	0.08
Loss (Gain) From Sale of Assets	0.16	-	-	0.01	0.01	-0.02
Loss (Gain) on Equity Investments	0.56	-	-0.17	-	-	-
Other Operating Activities	1.44	3.49	-0.01	0	0.08	0.05
Change in Accounts Receivable	4.97	-	-1.01	0.51	-0.9	0.19
Change in Inventory	4.03	-	0.05	1.05	1.27	-1.69
Change in Other Net Operating Assets	-17.41	-	2.19	2.38	-1.14	0.82
Operating Cash Flow	-10.68	7.54	3.86	4.26	0.04	0.46
Operating Cash Flow Growth	-	95.31%	-9.34%	10964.50%	-91.55%	-
Capital Expenditures	-	-	-0.11	-	-0.02	-
Sale of Property, Plant & Equipment	0.15	-	-	0.01	-	1.15
Sale (Purchase) of Intangibles	-	-	-	-	0.93	-
Investment in Securities	-2.3	-0.05	-0	-	-	-
Other Investing Activities	-	-	-	-0.31	-	-
Investing Cash Flow	-2.15	-0.05	0.19	0.09	0.91	1.15
Long-Term Debt Issued	-	-	-	-	0.07	0.96
Long-Term Debt Repaid	-	-	-0.12	-2.27	-	-
Net Debt Issued (Repaid)	-	-	-0.12	-2.27	0.07	0.96
Repurchase of Common Stock	-	-	-0.78	-0.67	-0.04	-
Common Dividends Paid	-	-	-	-	-1.2	-1.8
Other Financing Activities	0	-2.05	-0	-0.44	0.4	-0.7
Financing Cash Flow	0	-2.05	-0.9	-3.37	-0.77	-1.54
Net Cash Flow	-12.83	5.44	3.14	0.97	0.17	0.06
Free Cash Flow	-10.68	7.54	3.75	4.26	0.02	0.46
Free Cash Flow Growth	-	100.87%	-11.85%	26392.02%	-96.47%	-
Free Cash Flow Margin	-37.04%	8.22%	12.38%	21.72%	0.09%	2.50%
Free Cash Flow Per Share	-10.68	7.54	3.75	4.26	0.02	0.46
Cash Interest Paid	-	-	0	0.01	0.11	0.1
Levered Free Cash Flow	-7.71	6.51	2.87	3.82	2.47	-0.45
Unlevered Free Cash Flow	-7.7	6.54	2.87	3.83	2.54	-0.38
Change in Working Capital	-8.41	-	1.23	3.95	-0.78	-0.68

Updated Nov 13, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.