CLP Holdings Limited
CLPHY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | $15,539,000 | $6,794,000 | $1,590,000 | $11,439,000 |
| Dep. & Amort. | $9,276,000 | $8,594,000 | $8,904,000 | $9,308,000 |
| Deferred Tax | $0 | $0 | $0 | $0 |
| Stock-Based Comp. | $0 | $0 | $0 | $0 |
| Change in WC | $1,230,000 | $1,579,000 | -$3,487,000 | $176,000 |
| Other Non-Cash | -$2,905,000 | $6,600,000 | $5,727,000 | -$2,845,000 |
| Operating Cash Flow | $23,140,000 | $23,567,000 | $12,734,000 | $18,078,000 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$16,303,000 | -$13,173,000 | -$15,630,000 | -$13,579,000 |
| Net Acquisitions | -$3,034,000 | $0 | -$2,033,000 | -$555,000 |
| Inv. Purchases | -$14,000 | -$357,000 | -$165,000 | -$184,000 |
| Inv. Sales/Matur. | $646,000 | $0 | $57,000 | $931,000 |
| Other Inv. Act. | $2,489,000 | $4,058,000 | $2,389,000 | $1,565,000 |
| Investing Cash Flow | -$16,216,000 | -$9,472,000 | -$15,382,000 | -$11,822,000 |
| Financing Activities | – | – | – | – |
| Debt Repay. | $4,955,000 | -$1,672,000 | $10,296,000 | $2,781,000 |
| Stock Issued | $0 | $0 | $0 | $0 |
| Stock Repurch. | $0 | $0 | $0 | $0 |
| Dividends Paid | -$7,832,000 | -$7,832,000 | -$7,832,000 | -$7,832,000 |
| Other Fin. Act. | -$4,163,000 | -$3,638,000 | -$3,451,000 | -$3,433,000 |
| Financing Cash Flow | -$7,040,000 | -$13,142,000 | -$987,000 | -$8,484,000 |
| Forex Effect | -$90,000 | -$22,000 | -$313,000 | -$30,000 |
| Net Chg. in Cash | -$206,000 | $931,000 | -$3,948,000 | -$2,258,000 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $5,182,000 | $4,251,000 | $8,199,000 | $10,158,000 |
| End Cash | $4,976,000 | $5,182,000 | $4,251,000 | $7,900,000 |
| Free Cash Flow | $6,837,000 | $10,394,000 | -$2,896,000 | $4,499,000 |