Gorilla Technology Group Inc. (GRRR)

Gorilla Technology Group Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-11.28	-64.79	13.5	-87.54	-8.55
Depreciation & Amortization	1.31	1.11	1.07	5.94	6.39
Other Amortization	-	0.29	0.18	71.79	2.36
Loss (Gain) From Sale of Assets	-	-0	0	0.14	-0
Loss (Gain) From Sale of Investments	-	0.05	0.08	0.03	-
Stock-Based Compensation	5.04	0.95	0.9	0.35	0.38
Provision & Write-off of Bad Debts	0.86	0.9	12.15	-	0.4
Other Operating Activities	19.33	80.22	-2.69	-0.77	-0.23
Change in Accounts Receivable	-76	-42.77	-32.53	4.5	-1.74
Change in Inventory	0.01	0.02	0.05	0.08	-0.06
Change in Accounts Payable	17.03	14.99	4.63	-1.38	1.37
Change in Unearned Revenue	1.02	0.17	0.05	0.04	0.02
Change in Other Net Operating Assets	13.75	-20.76	-6.81	-1.95	1.28
Operating Cash Flow	-28.92	-29.65	-9.43	-8.77	1.62
Capital Expenditures	-0.62	-0.54	-0.3	-2.94	-7.5
Sale of Property, Plant & Equipment	-	0	0.01	-	0
Sale (Purchase) of Intangibles	-0.05	-0.91	-3.52	-0.07	-0.9
Investment in Securities	-4	17.48	-	1.08	-1.44
Other Investing Activities	10.39	0.61	-34.89	0	-0.07
Investing Cash Flow	5.72	16.64	-38.69	-1.93	-9.91
Short-Term Debt Issued	14.73	10.26	28.05	12.49	5
Long-Term Debt Issued	-	-	1.56	3.45	6.15
Total Debt Issued	14.73	10.26	29.61	15.94	11.15
Short-Term Debt Repaid	-21.07	-7.74	-25.21	-20.09	-0.33
Long-Term Debt Repaid	-2.55	-4.95	-3.21	-4.99	-4.97
Total Debt Repaid	-23.62	-12.69	-28.42	-25.08	-5.29
Net Debt Issued (Repaid)	-8.89	-2.43	1.2	-9.14	5.85
Issuance of Common Stock	44.35	11.29	5.25	33.04	0.14
Repurchase of Common Stock	-3.5	-3.63	-	-	-
Other Financing Activities	-6.52	-	-	-0.29	-
Financing Cash Flow	101.19	27.98	29.73	23.61	5.99
Foreign Exchange Rate Adjustments	-0.16	1.43	0.7	0.14	0.09
Net Cash Flow	77.83	16.39	-17.69	13.05	-2.21
Free Cash Flow	-29.54	-30.19	-9.73	-11.71	-5.87
Free Cash Flow Margin	-29.14%	-40.43%	-15.03%	-52.25%	-13.90%
Free Cash Flow Per Share	-1.33	-2.86	-1.29	-2.38	-1.98
Cash Interest Paid	0.58	0.96	0.67	0.69	0.66
Cash Income Tax Paid	2.26	0.07	0.02	0	0
Levered Free Cash Flow	-17.46	-27.67	-30.32	83.56	-2.89
Unlevered Free Cash Flow	-17.12	-27.21	-29.81	84.08	-2.47
Change in Working Capital	-44.2	-48.36	-34.61	1.29	0.87

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q