Lumi Rental Co
SAU:4262
Cash Flow Statement
Cash Flow Statement
Lumi Rental Co
| Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||
| Net Income |
194
|
172
|
176
|
161
|
155
|
151
|
156
|
180
|
189
|
197
|
210
|
|
| Depreciation & Amortization |
332
|
278
|
278
|
270
|
290
|
313
|
336
|
385
|
404
|
417
|
432
|
|
| Other Non-Cash Items |
302
|
300
|
369
|
389
|
466
|
548
|
603
|
643
|
627
|
635
|
616
|
|
| Cash Taxes Paid |
0
|
8
|
8
|
5
|
0
|
5
|
5
|
5
|
0
|
5
|
5
|
|
| Cash Interest Paid |
36
|
45
|
54
|
60
|
78
|
95
|
115
|
128
|
126
|
121
|
115
|
|
| Change in Working Capital |
(1 084)
|
(1 183)
|
(1 265)
|
(1 597)
|
(1 785)
|
(1 931)
|
(1 788)
|
(1 417)
|
(1 151)
|
(1 103)
|
(1 230)
|
|
| Cash from Operating Activities |
(255)
N/A
|
(434)
-70%
|
(442)
-2%
|
(777)
-76%
|
(874)
-13%
|
(919)
-5%
|
(693)
+25%
|
(209)
+70%
|
70
N/A
|
146
+109%
|
29
-81%
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(28)
|
(17)
|
(63)
|
(43)
|
(29)
|
(45)
|
(12)
|
(29)
|
(36)
|
(35)
|
(28)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(17)
N/A
|
(17)
-1%
|
(63)
-262%
|
(43)
+33%
|
(29)
+32%
|
(45)
-52%
|
(12)
+73%
|
(29)
-136%
|
(36)
-25%
|
(35)
+2%
|
(28)
+20%
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Debt |
650
|
338
|
491
|
814
|
912
|
950
|
675
|
226
|
(41)
|
(85)
|
(40)
|
|
| Other |
(361)
|
87
|
69
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
288
N/A
|
425
+47%
|
560
+32%
|
811
+45%
|
909
+12%
|
948
+4%
|
689
-27%
|
226
-67%
|
(40)
N/A
|
(85)
-110%
|
(40)
+53%
|
|
| Change in Cash | ||||||||||||
| Net Change in Cash |
16
N/A
|
(26)
N/A
|
55
N/A
|
(8)
N/A
|
6
N/A
|
(16)
N/A
|
(16)
0%
|
(12)
+26%
|
(6)
+45%
|
26
N/A
|
(40)
N/A
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
(283)
N/A
|
(452)
-60%
|
(506)
-12%
|
(819)
-62%
|
(903)
-10%
|
(964)
-7%
|
(705)
+27%
|
(238)
+66%
|
34
N/A
|
111
+227%
|
0
-100%
|
|