GSD Holding AS
IST:GSDHO.E
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
GSD Holding AS
IST:GSDHO.E
|
TR |
|
G
|
Global Petroleum Ltd
LSE:GBP
|
AU |
|
Adcore Inc
TSX:ADCO
|
CA |
|
A
|
Akerna Corp
NASDAQ:GRYP
|
US |
|
H
|
Hwa Fong Rubber Ind Co Ltd
TWSE:2109
|
TW |
|
Locality Planning Energy Holdings Ltd
ASX:LPE
|
AU |
|
ARN Media Ltd
ASX:A1N
|
AU |
|
Shanxi Taigang Stainless Steel Co Ltd
SZSE:000825
|
CN |
|
Dongfeng Motor Group Co Ltd
OTC:DNFGY
|
CN |
|
MCJ Co Ltd
TSE:6670
|
JP |
|
Ottogi Corp
KRX:007310
|
KR |
|
Newrange Gold Corp
XTSX:NRG
|
CA |
Cash Flow Statement
Cash Flow Statement
GSD Holding AS
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(6)
|
(5)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(6)
|
(12)
|
(16)
|
(18)
|
(14)
|
(10)
|
(6)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(10)
|
(10)
|
(10)
|
(9)
|
(11)
|
(13)
|
(13)
|
(15)
|
(13)
|
(7)
|
(5)
|
(2)
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(12)
|
(19)
|
(20)
|
(20)
|
(12)
|
(7)
|
(13)
|
(9)
|
(10)
|
(9)
|
(3)
|
(14)
|
(18)
|
(32)
|
(33)
|
(30)
|
(26)
|
(18)
|
(18)
|
(17)
|
(74)
|
(93)
|
(93)
|
(106)
|
(64)
|
(44)
|
(45)
|
(57)
|
(71)
|
(94)
|
(175)
|
(86)
|
(117)
|
(220)
|
(162)
|
(264)
|
(280)
|
(252)
|
(281)
|
(558)
|
(637)
|
|
| Change in Working Capital |
(206)
|
(177)
|
(140)
|
(238)
|
(298)
|
(307)
|
(315)
|
(222)
|
(78)
|
(9)
|
(86)
|
(133)
|
(373)
|
(293)
|
(25)
|
(144)
|
342
|
191
|
(172)
|
237
|
(364)
|
(225)
|
(20)
|
(113)
|
53
|
11
|
(137)
|
(160)
|
(172)
|
(39)
|
1
|
341
|
548
|
521
|
412
|
49
|
(5)
|
(21)
|
54
|
57
|
(94)
|
(77)
|
29
|
(8)
|
(85)
|
(5)
|
6
|
134
|
158
|
116
|
86
|
(52)
|
(40)
|
(151)
|
(82)
|
204
|
87
|
(52)
|
(143)
|
(340)
|
(247)
|
(37)
|
(343)
|
(305)
|
(267)
|
(314)
|
(12)
|
(387)
|
(442)
|
(475)
|
(650)
|
(463)
|
(3 273)
|
282
|
576
|
444
|
(676)
|
(2 507)
|
(2 725)
|
(2 308)
|
(2 202)
|
(1 698)
|
(1 546)
|
(1 082)
|
|
| Cash from Operating Activities |
(116)
N/A
|
(77)
+33%
|
(65)
+15%
|
(157)
-140%
|
(209)
-33%
|
(218)
-4%
|
(213)
+2%
|
(114)
+46%
|
31
N/A
|
121
+284%
|
59
-51%
|
21
-65%
|
(206)
N/A
|
(128)
+38%
|
152
N/A
|
33
-79%
|
489
+1 401%
|
369
-25%
|
(9)
N/A
|
398
N/A
|
(181)
N/A
|
(74)
+59%
|
119
N/A
|
16
-87%
|
168
+978%
|
117
-30%
|
(31)
N/A
|
(80)
-163%
|
(61)
+24%
|
75
N/A
|
24
-68%
|
(68)
N/A
|
(36)
+47%
|
(203)
-465%
|
(154)
+24%
|
(101)
+34%
|
(40)
+60%
|
44
N/A
|
20
-55%
|
25
+23%
|
(125)
N/A
|
(104)
+17%
|
(4)
+96%
|
(60)
-1 446%
|
(151)
-151%
|
(95)
+37%
|
(98)
-3%
|
132
N/A
|
184
+40%
|
178
-3%
|
191
+7%
|
(10)
N/A
|
10
N/A
|
(91)
N/A
|
(25)
+73%
|
277
N/A
|
159
-43%
|
29
-82%
|
(52)
N/A
|
(247)
-372%
|
(148)
+40%
|
57
N/A
|
(257)
N/A
|
(271)
-6%
|
(235)
+13%
|
(243)
-4%
|
135
N/A
|
(67)
N/A
|
78
N/A
|
191
+145%
|
163
-14%
|
451
+176%
|
(1 789)
N/A
|
1 028
N/A
|
1 301
+27%
|
1 050
-19%
|
125
-88%
|
(1 698)
N/A
|
(1 826)
-7%
|
(1 260)
+31%
|
(1 036)
+18%
|
(602)
+42%
|
(703)
-17%
|
(234)
+67%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(9)
|
(7)
|
(6)
|
(5)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(23)
|
(32)
|
(31)
|
(62)
|
(121)
|
(94)
|
(91)
|
(60)
|
(25)
|
(85)
|
(83)
|
(81)
|
(39)
|
3
|
(2)
|
(2)
|
(2)
|
(25)
|
(37)
|
(38)
|
(38)
|
(16)
|
(12)
|
(22)
|
(84)
|
(87)
|
(38)
|
(29)
|
25
|
23
|
(24)
|
(31)
|
(22)
|
(16)
|
(7)
|
(0)
|
(127)
|
(186)
|
(249)
|
(252)
|
(206)
|
(147)
|
(178)
|
(134)
|
(449)
|
(1 120)
|
(1 528)
|
(1 243)
|
(1 531)
|
(1 575)
|
(1 643)
|
(2 530)
|
(1 655)
|
(1 793)
|
|
| Other Items |
3
|
(8)
|
7
|
2
|
(9)
|
(21)
|
(42)
|
(109)
|
(138)
|
(141)
|
(116)
|
(57)
|
(36)
|
(87)
|
(137)
|
(129)
|
(119)
|
103
|
158
|
159
|
156
|
(26)
|
(88)
|
(90)
|
(82)
|
(10)
|
46
|
51
|
(18)
|
(115)
|
(132)
|
3
|
57
|
134
|
125
|
42
|
64
|
22
|
64
|
76
|
184
|
273
|
529
|
471
|
360
|
296
|
18
|
(56)
|
(59)
|
(55)
|
(51)
|
33
|
33
|
125
|
121
|
118
|
89
|
(17)
|
(8)
|
(27)
|
40
|
37
|
313
|
171
|
159
|
196
|
(51)
|
86
|
78
|
(77)
|
(284)
|
(243)
|
1 125
|
(376)
|
(120)
|
(104)
|
2 221
|
1 817
|
2 213
|
1 770
|
438
|
2 183
|
1 830
|
2 462
|
|
| Cash from Investing Activities |
0
N/A
|
(11)
N/A
|
4
N/A
|
(1)
N/A
|
(11)
-1 144%
|
(23)
-107%
|
(45)
-95%
|
(113)
-150%
|
(142)
-26%
|
(147)
-4%
|
(122)
+17%
|
(65)
+47%
|
(45)
+31%
|
(95)
-110%
|
(146)
-54%
|
(136)
+7%
|
(125)
+8%
|
99
N/A
|
155
+57%
|
157
+1%
|
155
-1%
|
(27)
N/A
|
(89)
-230%
|
(91)
-2%
|
(82)
+9%
|
(10)
+87%
|
45
N/A
|
50
+12%
|
(21)
N/A
|
(119)
-473%
|
(155)
-30%
|
(29)
+81%
|
26
N/A
|
72
+176%
|
4
-94%
|
(51)
N/A
|
(27)
+48%
|
(38)
-42%
|
40
N/A
|
(8)
N/A
|
101
N/A
|
192
+90%
|
490
+156%
|
474
-3%
|
358
-24%
|
294
-18%
|
15
-95%
|
(81)
N/A
|
(96)
-20%
|
(92)
+4%
|
(88)
+4%
|
17
N/A
|
21
+25%
|
103
+390%
|
38
-63%
|
31
-18%
|
52
+65%
|
(45)
N/A
|
17
N/A
|
(4)
N/A
|
16
N/A
|
6
-60%
|
291
+4 439%
|
156
-46%
|
151
-3%
|
196
+29%
|
(178)
N/A
|
(100)
+44%
|
(172)
-72%
|
(329)
-92%
|
(490)
-49%
|
(391)
+20%
|
947
N/A
|
(510)
N/A
|
(568)
-12%
|
(1 223)
-115%
|
694
N/A
|
574
-17%
|
682
+19%
|
195
-71%
|
(1 205)
N/A
|
(347)
+71%
|
176
N/A
|
669
+280%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
40
|
79
|
120
|
120
|
80
|
41
|
0
|
0
|
0
|
0
|
50
|
50
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
(16)
|
0
|
0
|
(37)
|
(25)
|
0
|
(22)
|
(8)
|
(3)
|
(3)
|
(6)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
13
|
85
|
145
|
144
|
0
|
60
|
0
|
0
|
0
|
0
|
2 758
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
4
|
(63)
|
(68)
|
|
| Net Issuance of Debt |
50
|
84
|
(98)
|
96
|
151
|
216
|
401
|
368
|
271
|
222
|
144
|
(120)
|
(14)
|
82
|
18
|
59
|
10
|
(145)
|
(405)
|
(561)
|
(528)
|
(458)
|
(138)
|
(38)
|
(45)
|
16
|
54
|
238
|
181
|
78
|
99
|
(27)
|
22
|
101
|
42
|
50
|
49
|
(12)
|
9
|
60
|
91
|
96
|
200
|
247
|
193
|
143
|
75
|
(45)
|
26
|
39
|
(76)
|
12
|
29
|
64
|
136
|
78
|
(83)
|
35
|
(77)
|
(75)
|
36
|
(117)
|
(65)
|
56
|
(60)
|
(51)
|
244
|
165
|
472
|
676
|
485
|
252
|
(598)
|
(110)
|
(162)
|
216
|
(927)
|
(282)
|
189
|
718
|
1 688
|
1 399
|
1 481
|
607
|
|
| Cash Paid for Dividends |
(3)
|
0
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(58)
|
(58)
|
(57)
|
(111)
|
(54)
|
(54)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(29)
|
(29)
|
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
(101)
|
(167)
|
0
|
0
|
(90)
|
(150)
|
0
|
(177)
|
(14)
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
4
|
4
|
4
|
0
|
38
|
38
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
(2)
|
(0)
|
(0)
|
135
|
198
|
91
|
120
|
(14)
|
(48)
|
1
|
(133)
|
(134)
|
(167)
|
(111)
|
(8)
|
(9)
|
(8)
|
(503)
|
(506)
|
(510)
|
(504)
|
(18)
|
(17)
|
(16)
|
(25)
|
(20)
|
(23)
|
(25)
|
(26)
|
(24)
|
(22)
|
(20)
|
(19)
|
(17)
|
(16)
|
(15)
|
15
|
13
|
6
|
(3)
|
(45)
|
(307)
|
(59)
|
(54)
|
(65)
|
178
|
221
|
190
|
90
|
(56)
|
(186)
|
(225)
|
(122)
|
|
| Cash from Financing Activities |
47
N/A
|
83
+78%
|
(97)
N/A
|
98
N/A
|
195
+99%
|
298
+53%
|
559
+87%
|
526
-6%
|
389
-26%
|
301
-23%
|
142
-53%
|
(122)
N/A
|
(16)
+87%
|
80
N/A
|
68
-16%
|
124
+83%
|
74
-40%
|
(81)
N/A
|
(390)
-383%
|
(561)
-44%
|
(528)
+6%
|
(459)
+13%
|
(139)
+70%
|
(39)
+72%
|
(46)
-19%
|
16
N/A
|
54
+234%
|
238
+344%
|
180
-24%
|
75
-58%
|
96
+28%
|
(30)
N/A
|
21
N/A
|
100
+371%
|
177
+76%
|
248
+40%
|
139
-44%
|
108
-22%
|
(6)
N/A
|
12
N/A
|
92
+690%
|
(38)
N/A
|
65
N/A
|
24
-64%
|
8
-65%
|
62
+660%
|
(61)
N/A
|
(143)
-134%
|
(557)
-288%
|
(546)
+2%
|
(607)
-11%
|
(501)
+18%
|
8
N/A
|
43
+449%
|
114
+163%
|
52
-54%
|
(104)
N/A
|
11
N/A
|
(103)
N/A
|
(101)
+2%
|
11
N/A
|
(138)
N/A
|
(101)
+27%
|
94
N/A
|
39
-58%
|
48
+22%
|
363
+654%
|
240
-34%
|
485
+102%
|
682
+41%
|
482
-29%
|
106
-78%
|
1 686
+1 496%
|
(270)
N/A
|
(317)
-17%
|
60
N/A
|
(899)
N/A
|
(163)
+82%
|
205
N/A
|
796
+288%
|
1 631
+105%
|
1 217
-25%
|
1 266
+4%
|
417
-67%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(8)
|
(8)
|
(1)
|
3
|
4
|
5
|
(18)
|
5
|
12
|
10
|
34
|
18
|
6
|
(2)
|
(4)
|
(15)
|
(2)
|
6
|
8
|
15
|
4
|
5
|
4
|
0
|
6
|
5
|
3
|
8
|
6
|
9
|
59
|
74
|
71
|
89
|
(13)
|
(65)
|
(98)
|
(132)
|
(64)
|
(60)
|
(30)
|
(35)
|
(61)
|
(22)
|
(19)
|
2
|
9
|
(5)
|
(29)
|
(30)
|
(29)
|
(28)
|
(11)
|
(18)
|
(50)
|
(118)
|
24
|
40
|
77
|
145
|
10
|
9
|
14
|
24
|
19
|
30
|
33
|
24
|
87
|
78
|
70
|
131
|
(453)
|
64
|
65
|
70
|
(305)
|
(170)
|
(172)
|
689
|
1 000
|
1 207
|
990
|
49
|
|
| Net Change in Cash |
(77)
N/A
|
(13)
+83%
|
(158)
-1 099%
|
(57)
+64%
|
(22)
+62%
|
62
N/A
|
284
+354%
|
304
+7%
|
290
-5%
|
284
-2%
|
113
-60%
|
(148)
N/A
|
(261)
-77%
|
(145)
+44%
|
69
N/A
|
6
-91%
|
436
+6 719%
|
393
-10%
|
(237)
N/A
|
8
N/A
|
(549)
N/A
|
(555)
-1%
|
(104)
+81%
|
(113)
-9%
|
46
N/A
|
128
+177%
|
71
-44%
|
216
+204%
|
104
-52%
|
39
-62%
|
24
-38%
|
(52)
N/A
|
82
N/A
|
58
-30%
|
15
-75%
|
31
+110%
|
(26)
N/A
|
(18)
+33%
|
(10)
+43%
|
(32)
-220%
|
38
N/A
|
15
-61%
|
489
+3 229%
|
415
-15%
|
196
-53%
|
263
+34%
|
(135)
N/A
|
(97)
+28%
|
(497)
-411%
|
(490)
+1%
|
(534)
-9%
|
(521)
+2%
|
28
N/A
|
38
+36%
|
77
+102%
|
242
+215%
|
130
-46%
|
34
-73%
|
(61)
N/A
|
(208)
-240%
|
(111)
+47%
|
(66)
+40%
|
(53)
+19%
|
3
N/A
|
(26)
N/A
|
30
N/A
|
352
+1 061%
|
97
-72%
|
479
+392%
|
622
+30%
|
225
-64%
|
297
+32%
|
391
+32%
|
313
-20%
|
481
+54%
|
(43)
N/A
|
(386)
-804%
|
(1 457)
-277%
|
(1 110)
+24%
|
421
N/A
|
390
-7%
|
1 475
+278%
|
1 729
+17%
|
902
-48%
|
|