Grand Power Logistics Group Limited (HKG:8489)

HKG:8489 Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-3.66	-1.51	-27.59	22.98	23.17
Depreciation & Amortization	2.14	2.06	3.16	2.78	2.72
Loss (Gain) From Sale of Assets	-	-	-	0.03	-
Asset Writedown & Restructuring Costs	-	-	4.5	-	-
Provision & Write-off of Bad Debts	1.54	2.84	-0.17	-0.33	0.92
Other Operating Activities	2.67	-0.83	-3.87	-7.72	6.02
Change in Accounts Receivable	-	-	93.05	-39.56	-96.47
Change in Accounts Payable	11.1	-32.34	-85.88	35.17	71.75
Change in Unearned Revenue	-0.12	0.49	-	-	-
Operating Cash Flow	13.68	-29.28	-16.79	13.34	8.12
Operating Cash Flow Growth	-	-	-	64.30%	-26.34%
Capital Expenditures	-0.01	-1.04	-0.12	-1.24	-1.34
Sale of Property, Plant & Equipment	-	-	-	0.01	-
Other Investing Activities	-4.71	0.08	0.07	-5.36	5.04
Investing Cash Flow	-4.72	-0.95	-0.06	-6.59	3.7
Short-Term Debt Issued	55.23	51.77	39.78	25.01	87.94
Total Debt Issued	55.23	51.77	39.78	25.01	87.94
Short-Term Debt Repaid	-61.83	-22.78	-55.57	-32.76	-98.48
Long-Term Debt Repaid	-0.98	-1.96	-1.33	-1.03	-0.85
Total Debt Repaid	-62.81	-24.74	-56.9	-33.79	-99.33
Net Debt Issued (Repaid)	-7.58	27.03	-17.13	-8.78	-11.39
Issuance of Common Stock	-	-	-	55.5	-
Other Financing Activities	7.1	-	-	-16.51	-
Financing Cash Flow	-0.48	27.03	-17.13	30.21	-11.39
Foreign Exchange Rate Adjustments	-3.12	-0.44	-1.41	0.39	1.01
Net Cash Flow	5.35	-3.64	-35.38	37.35	1.44
Free Cash Flow	13.67	-30.32	-16.91	12.1	6.78
Free Cash Flow Growth	-	-	-	78.48%	-37.48%
Free Cash Flow Margin	1.29%	-3.67%	-2.51%	1.36%	0.78%
Free Cash Flow Per Share	0.05	-0.10	-0.06	0.04	0.03
Cash Interest Paid	3.53	2.48	1.72	0.99	2.49
Cash Income Tax Paid	-4.36	-0.55	4.71	12.79	0.41
Levered Free Cash Flow	18.51	-28.89	-12.31	0.2	15.25
Unlevered Free Cash Flow	20.72	-27.34	-11.23	0.82	16.8
Change in Net Working Capital	-19.81	28.52	-2.31	18.67	10.25

Source: S&P Global Market Intelligence. Standard template. Financial Sources.