Grand Ocean Retail Group Ltd. (TPE:5907)
Taiwan
· Delayed Price · Currency is TWD 5.47
-0.06 (-1.08%)
Apr 29, 2026, 1:30 PM CST
Grand Ocean Retail Group Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | -890.33 | -511.89 | -2,084 | -832.85 | -232.14 | Upgrade
|
| Depreciation & Amortization | 1,397 | 1,534 | 1,548 | 1,636 | 1,504 | Upgrade
|
| Other Amortization | - | 2.26 | 3.17 | 4.02 | 4.55 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.64 | 0.53 | 0.78 | 0.01 | 2.35 | Upgrade
|
| Asset Writedown & Restructuring Costs | 130.34 | -205.46 | 1,068 | 155.8 | 21.89 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.25 | -1.97 | -14.3 | -13.49 | -25.19 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | 15.07 | 9.29 | 2.77 | Upgrade
|
| Stock-Based Compensation | - | - | - | - | 0.87 | Upgrade
|
| Provision & Write-off of Bad Debts | 35.96 | 30.27 | 141.66 | 167.9 | -2.89 | Upgrade
|
| Other Operating Activities | -2.55 | 31.07 | -192.97 | -318.36 | 158.3 | Upgrade
|
| Change in Accounts Receivable | 8.32 | 5.73 | 49.98 | -80.88 | 5.73 | Upgrade
|
| Change in Inventory | 52.5 | 4.8 | 54.73 | 18.66 | 79.43 | Upgrade
|
| Change in Accounts Payable | -144.83 | -264.99 | 326.38 | -1,083 | -286.8 | Upgrade
|
| Change in Other Net Operating Assets | -194.59 | -67.69 | 267.44 | 33.28 | -69.57 | Upgrade
|
| Operating Cash Flow | 391.92 | 558.41 | 1,251 | -281.22 | 1,191 | Upgrade
|
| Operating Cash Flow Growth | -29.81% | -55.36% | - | - | 308.98% | Upgrade
|
| Capital Expenditures | -75.55 | -97.13 | -264.91 | -198.18 | -229.62 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.19 | 0.08 | 0.32 | 2.21 | 0.23 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -3.53 | Upgrade
|
| Sale (Purchase) of Intangibles | -1.46 | -0.47 | -1.35 | -4.29 | -1.05 | Upgrade
|
| Investment in Securities | 29.31 | 200.08 | -902.09 | 3.72 | -46.23 | Upgrade
|
| Other Investing Activities | -2.25 | 1.87 | -29.23 | 130.37 | 216.41 | Upgrade
|
| Investing Cash Flow | -48.76 | 104.43 | -1,197 | -66.17 | -63.79 | Upgrade
|
| Short-Term Debt Issued | 571.44 | 89.54 | 523.14 | - | 265.85 | Upgrade
|
| Long-Term Debt Issued | - | - | 451.92 | 1,458 | 270.54 | Upgrade
|
| Total Debt Issued | 571.44 | 89.54 | 975.06 | 1,458 | 536.39 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -837.2 | - | Upgrade
|
| Long-Term Debt Repaid | -1,447 | -1,272 | -1,777 | -2,230 | -1,849 | Upgrade
|
| Total Debt Repaid | -1,447 | -1,272 | -1,777 | -3,067 | -1,849 | Upgrade
|
| Net Debt Issued (Repaid) | -875.83 | -1,183 | -801.65 | -1,609 | -1,313 | Upgrade
|
| Issuance of Common Stock | - | - | - | 9.12 | - | Upgrade
|
| Common Dividends Paid | - | - | - | - | -195.53 | Upgrade
|
| Other Financing Activities | -30.99 | 279.51 | 141.83 | -13.5 | 170.53 | Upgrade
|
| Financing Cash Flow | -906.82 | -903.35 | -659.82 | -1,614 | -1,338 | Upgrade
|
| Foreign Exchange Rate Adjustments | -23.82 | 51.54 | -13.12 | 74.52 | -20.83 | Upgrade
|
| Net Cash Flow | -587.48 | -188.97 | -619.15 | -1,886 | -231.47 | Upgrade
|
| Free Cash Flow | 316.37 | 461.28 | 986.14 | -479.4 | 961.52 | Upgrade
|
| Free Cash Flow Growth | -31.41% | -53.22% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 11.50% | 14.26% | 25.81% | -11.55% | 18.64% | Upgrade
|
| Free Cash Flow Per Share | 1.62 | 2.36 | 5.04 | -2.45 | 4.92 | Upgrade
|
| Cash Interest Paid | 541 | 641.2 | 687.12 | 701.28 | 528.93 | Upgrade
|
| Cash Income Tax Paid | 55 | 37.15 | 79.33 | 107.7 | 114.69 | Upgrade
|
| Levered Free Cash Flow | 665.45 | 438.67 | 1,383 | -172.03 | 1,030 | Upgrade
|
| Unlevered Free Cash Flow | 1,019 | 852.27 | 1,812 | 264.95 | 1,361 | Upgrade
|
| Change in Working Capital | -278.6 | -320.38 | 764.92 | -1,090 | -242.95 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.