GRP Ltd
SGX:BLU
Cash Flow Statement
Cash Flow Statement
GRP Ltd
| Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||
| Net Income |
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(3)
|
(3)
|
(6)
|
(6)
|
(6)
|
(6)
|
(1)
|
(1)
|
0
|
(7)
|
(9)
|
|
| Depreciation & Amortization |
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Other Non-Cash Items |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
3
|
3
|
2
|
2
|
5
|
5
|
4
|
4
|
(2)
|
(1)
|
(1)
|
(1)
|
4
|
|
| Cash Taxes Paid |
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
20
|
4
|
(3)
|
5
|
2
|
(3)
|
(4)
|
(1)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
1
|
2
|
2
|
11
|
4
|
|
| Cash from Operating Activities |
15
N/A
|
(1)
N/A
|
(5)
-603%
|
3
N/A
|
1
-82%
|
(4)
N/A
|
(5)
-23%
|
(2)
+59%
|
(2)
-11%
|
(4)
-46%
|
(3)
+19%
|
(3)
-2%
|
(4)
-30%
|
(3)
+23%
|
(3)
-7%
|
(0)
+86%
|
1
N/A
|
2
+171%
|
4
+93%
|
(0)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(0)
|
(1)
|
(7)
|
(2)
|
2
|
(0)
|
(0)
|
(16)
|
(16)
|
(16)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Cash from Investing Activities |
(0)
N/A
|
(2)
-411%
|
(7)
-375%
|
(3)
+65%
|
2
N/A
|
(1)
N/A
|
(1)
-9%
|
(16)
-2 572%
|
(16)
+0%
|
(16)
+0%
|
(16)
+1%
|
0
N/A
|
0
+21%
|
0
-58%
|
0
-35%
|
0
-25%
|
1
+969%
|
1
+27%
|
1
+2%
|
1
-28%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(4)
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash Paid for Dividends |
(2)
|
(3)
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
1
|
2
|
3
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
(5)
N/A
|
(4)
+31%
|
(4)
-4%
|
(0)
+94%
|
0
N/A
|
(1)
N/A
|
(1)
-28%
|
(1)
+24%
|
(1)
-21%
|
(1)
+19%
|
(1)
+6%
|
(1)
+3%
|
(1)
-2%
|
(1)
-1%
|
(1)
-2%
|
(1)
-2%
|
(1)
+4%
|
(1)
+6%
|
(1)
+8%
|
(1)
+9%
|
|
| Change in Cash | |||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(1)
|
(0)
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
8
N/A
|
(7)
N/A
|
(16)
-136%
|
2
N/A
|
4
+88%
|
(6)
N/A
|
(7)
-24%
|
(20)
-170%
|
(20)
-3%
|
(21)
-4%
|
(20)
+5%
|
(4)
+81%
|
(4)
-17%
|
(4)
+16%
|
(4)
-11%
|
(1)
+68%
|
1
N/A
|
2
+235%
|
4
+92%
|
(0)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
15
N/A
|
(1)
N/A
|
(5)
-555%
|
3
N/A
|
0
-85%
|
(5)
N/A
|
(6)
-25%
|
(2)
+57%
|
(3)
-10%
|
(4)
-41%
|
(3)
+20%
|
(3)
0%
|
(4)
-29%
|
(3)
+16%
|
(4)
-6%
|
(1)
+78%
|
0
N/A
|
2
+364%
|
4
+97%
|
(0)
N/A
|
|