Lumi Rental Company (TADAWUL:4262)

Lumi Rental Company Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	188.74	180.3	160.62	143.66	106.11
Depreciation & Amortization	46.94	44.72	32.13	23.13	10.41
Other Amortization	358.02	339.92	237.76	241.65	195.22
Loss (Gain) From Sale of Assets	-	-	-	-0.18	-
Asset Writedown & Restructuring Costs	479.01	490.38	272.25	145.4	59.78
Stock-Based Compensation	3.57	5.8	20.32	-	-
Provision & Write-off of Bad Debts	3.34	3.29	17.53	16.28	14.14
Other Operating Activities	-862.02	-950.71	-1,763	-782.11	-594.58
Change in Accounts Receivable	-44.98	-40.65	-86.33	1.72	-79.23
Change in Inventory	-1.91	-0.55	0.25	-1.06	-0.39
Change in Accounts Payable	-161.11	-322.63	329.46	160.38	154.5
Change in Other Net Operating Assets	61.27	41.14	-26.45	-25.73	-13.79
Operating Cash Flow	70.88	-208.98	-805.71	-76.87	-147.83
Capital Expenditures	-20.57	-21.15	-10.15	-11.88	-2.48
Sale (Purchase) of Intangibles	-2.44	-2.44	-2.12	-	-
Investment in Securities	-	-	-	-2	-
Other Investing Activities	-12.9	-5.25	-4.43	-	-
Investing Cash Flow	-35.91	-28.83	-16.7	-1.38	-2.48
Long-Term Debt Issued	-	1,090	1,076	547	-
Long-Term Debt Repaid	-	-864.31	-261.97	-76	-80.76
Net Debt Issued (Repaid)	-41.45	226.09	814.2	471	-80.76
Other Financing Activities	-	-	-	-360.62	232.13
Financing Cash Flow	-41.45	226.09	814.2	110.38	151.37
Net Cash Flow	-6.48	-11.72	-8.22	32.12	1.07
Free Cash Flow	50.31	-230.13	-815.86	-88.76	-150.3
Free Cash Flow Margin	3.19%	-14.85%	-73.80%	-11.34%	-28.82%
Free Cash Flow Per Share	0.92	-4.18	-14.83	-1.61	-3.16
Cash Interest Paid	130.99	132	60.18	24.2	2.41
Levered Free Cash Flow	381.37	168.38	608.39	168.97	-
Unlevered Free Cash Flow	460.15	248.86	648.29	182.43	-
Change in Net Working Capital	127.69	316.72	-223.82	190.31	-

Updated Mar 2, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.