Luda Technology Group Limited (LUD) Cash Flow Statement
Where LUD’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$1.7M −131.3% vs 2024
- Capital expenditures
- $458,221 1.4% of revenue
- Free cash flow
- −$2.2M −6.5% margin
- Returned to shareholders
- —
- Change in cash
- −$3.6M cash at year-end $4.8M
Drawn to scale: where the cash came from and how it was used. Hover for values.
LUD operating cash flow, capex and free cash flow
LUD cash flow trends, 2021–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $1.4M2021 | −$1.7M2025 | — | |
| Capital expenditures | $518,9312021 | $458,2212025 | −3.1%/yr | |
| Free cash flow | $850,1352021 | −$2.2M2025 | — | |
| Free cash flow margin | 2.5%2021 | −6.5%2025 | −9.0 pts | |
| Operating cash flow / net income | 0.282021 | −3.072025 | −3.35 | |
| Dividends paid | $306,0382021 | $02025 | −100.0% | |
| Capex / revenue | 1.5%2021 | 1.4%2025 | −0.2 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
LUD cash flow by activity
LUD net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
LUD cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|
| Operating activities | |||||
| Net income | $556,829 | −$361,016 | $3.0M | $3.1M | $4.9M |
| Depreciation & amortization | $601,862 | $480,610 | $470,120 | $433,379 | $478,575 |
| Change in working capital | −$964,749 | $4.9M | −$943,570 | −$5.3M | −$363,588 |
| Other non-cash items | −$1.9M | $444,059 | $773,725 | $811,387 | −$3.7M |
| Cash from operating activities | −$1.7M | $5.5M | $3.3M | −$1.0M | $1.4M |
| Investing activities | |||||
| Capital expenditures | −$458,221 | −$1.1M | −$1.8M | −$460,378 | −$518,931 |
| Investments (net) | −$10.7M | −$2.8M | −$1.8M | −$431,324 | −$492,304 |
| Acquisitions & other investing | $108,868 | $1.1M | $1.8M | $460,378 | $518,931 |
| Cash from investing activities | −$11.0M | −$2.8M | −$1.8M | −$431,324 | −$492,304 |
| Financing activities | |||||
| Dividends paid | $0 | −$3.4M | −$630,785 | $0 | −$306,038 |
| Net borrowing (repayment) | −$225,069 | $621,929 | $4.0M | $729,478 | $995,614 |
| Shares issued | $9.6M | $0 | $0 | $0 | $0 |
| Other financing | −$565,937 | $170,482 | −$625,597 | −$205,392 | $6,589 |
| Cash from financing activities | $8.8M | −$2.6M | $2.7M | $524,086 | $696,165 |
| Summary | |||||
| Net change in cash | −$3.6M | −$62,754 | $4.1M | −$1.3M | $1.7M |
| Cash at end of period | $4.8M | $8.3M | $8.4M | $4.3M | $5.6M |
| Free cash flow | −$2.2M | $4.4M | $1.6M | −$1.5M | $850,135 |
| Free cash flow margin | −6.5% | 9.8% | 3.1% | −2.9% | 2.5% |
| Capex / revenue | 1.4% | 2.4% | 3.4% | 0.9% | 1.5% |
| Operating cash flow / net income | −3.07 | — | 1.10 | −0.33 | 0.28 |
| Dec '24 | Jun '24 | Dec '23 | |
|---|---|---|---|
| Operating activities | |||
| Net income | −$361,020 | $952,870 | $3.0M |
| Depreciation & amortization | $460,490 | $206,810 | $449,680 |
| Change in working capital | $4.9M | −$384,210 | −$943,570 |
| Other non-cash items | $464,180 | $317,370 | $794,160 |
| Cash from operating activities | $5.5M | $1.1M | $3.3M |
| Investing activities | |||
| Capital expenditures | −$1.1M | −$573,210 | −$1.8M |
| Acquisitions & other investing | −$1.7M | −$1,990 | −$700 |
| Cash from investing activities | −$2.8M | −$575,200 | −$1.8M |
| Financing activities | |||
| Dividends paid | −$3.4M | — | — |
| Shares issued | $0 | $0 | $0 |
| Other financing | $792,410 | −$1.7M | $2.7M |
| Cash from financing activities | −$2.6M | −$1.7M | $2.7M |
| Summary | |||
| Net change in cash | −$62,750 | −$1.3M | $4.1M |
| Free cash flow | $4.4M | $519,630 | $1.6M |
| Free cash flow margin | 9.8% | 2.1% | 3.1% |
| Capex / revenue | 2.4% | 2.3% | 3.4% |
| Operating cash flow / net income | — | 1.15 | 1.10 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
LUD cash generation
In fiscal 2025 (ended December 31, 2025), Luda Technology generated -$1.7 million of cash from operations (down 131.3%) and spent $0.5 million on capital expenditures, leaving free cash flow of -$2.2 million, −6.5% of revenue. Cash and equivalents fell by $3.6 million over the year.
Related: LUD income statement, LUD balance sheet. See the LUD stock overview for the latest quote and news.
LUD cash flow FAQ
What is Luda Technology's free cash flow?
Luda Technology's free cash flow was -$2.2 million in fiscal 2025: -$1.7 million of operating cash flow minus $0.5 million of capital expenditures It was $4.4 million a year earlier..
How much cash does Luda Technology generate from operations?
Luda Technology generated -$1.7 million of cash from operating activities in fiscal 2025, −3.07 times its net income of $0.6 million.
How much does Luda Technology spend on capital expenditures?
Luda Technology spent $0.5 million on capital expenditures in fiscal 2025, 1.4% of revenue, compared with $1.1 million the year before.