(FY)May 31, 2024 | (FY)May 31, 2023 | (FY)May 31, 2022 | (FY)May 31, 2021 | (FY)May 31, 2020 | (Q2)Nov 30, 2019 | (Q1)Aug 31, 2019 | (FY)May 31, 2019 | (Q4)May 31, 2019 | (Q3)Feb 28, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 160.92%10.95M | -146.93%-17.97M | 152.42%38.3M | -295.54%-73.05M | 78.68%37.36M | 99.33%-495K | -70.32%27.96M | 261.26%20.91M | -19.99%5.1M | -140.06%-4.51M |
Net profit before non-cash adjustment | -300.52%-21.9M | -68.97%10.92M | 146.58%35.19M | 19.94%14.27M | 649.40%11.9M | 1,545.26%3.96M | 248.42%1.98M | -107.67%-2.17M | -79.59%1.04M | -157.71%-2.64M |
Total adjustment of non-cash items | 4,757.95%24.04M | 96.09%-516K | -145.31%-13.18M | -235.60%-5.37M | -62.60%3.96M | -97.18%60K | -84.16%1.04M | 1,678.99%10.6M | -75.20%1.63M | 293.57%5.51M |
-Depreciation and amortization | 17.88%178K | -12.72%151K | -41.36%173K | -8.39%295K | 157.60%322K | 114.71%73K | 221.05%61K | 468.18%125K | 111.76%36K | 1,100.00%36K |
-Reversal of impairment losses recognized in profit and loss | --14.73M | --0 | ---- | 98.97%-4K | ---390K | ---- | ---- | --0 | ---- | ---- |
-Share of associates | 144.46%4.15M | 51.69%-9.33M | -182.03%-19.31M | -371.24%-6.85M | -65.44%2.52M | -84.50%277K | -92.27%315K | 397.96%7.3M | 105.44%27K | 832.65%4.65M |
-Disposal profit | ---219K | --0 | 20.35%-90K | 82.34%-113K | -396.12%-640K | -1,584.21%-640K | --0 | 98.26%-129K | --0 | --0 |
-Net exchange gains and losses | -16.93%422K | 90.98%508K | 170.37%266K | -509.68%-378K | -127.80%-62K | -188.33%-53K | -32.34%113K | 271.54%223K | 512.50%49K | 50.47%-53K |
-Other non-cash items | -41.36%4.78M | 41.14%8.15M | 245.45%5.78M | -24.31%1.67M | -28.12%2.21M | 43.42%403K | -77.01%550K | -66.91%3.07M | -78.16%1.52M | -58.75%882K |
Changes in working capital | 131.06%8.81M | -274.27%-28.38M | 119.87%16.28M | -481.21%-81.95M | 72.26%21.5M | 94.04%-4.52M | -71.97%24.95M | 130.80%12.48M | 145.68%2.43M | -239.61%-7.38M |
-Change in receivables | -51.20%16.19M | 191.73%33.18M | -390.22%-36.17M | 26.46%12.46M | -79.22%9.86M | -244.66%-8.99M | -58.65%21.66M | 166.24%47.43M | 78.66%-6.61M | -275.31%-6.74M |
-Change in inventory | 91.29%-5.2M | -198.04%-59.64M | 159.91%60.83M | -859.98%-101.54M | 158.41%13.36M | 106.87%4.77M | -91.07%2.99M | -179.58%-22.87M | -73.34%7.82M | 300.88%1.81M |
-Change in prepaid assets | -105.05%-68K | 212.92%1.35M | -119,300.00%-1.19M | 120.00%1K | 97.18%-5K | -17.81%60K | 125.76%34K | -1,006.25%-177K | -115.93%-144K | 103.04%26K |
-Change in payables | 36.84%-2.08M | 26.92%-3.3M | -163.12%-4.51M | 1,366.49%7.14M | 89.32%-564K | 95.96%-471K | -95.77%254K | -208.33%-5.28M | -96.21%225K | -63.81%350K |
-Changes in other current assets | -237.50%-33K | 100.90%24K | -13,260.00%-2.67M | 98.26%-20K | 82.64%-1.15M | 112.20%115K | 100.25%7K | -162.50%-6.62M | 110.81%1.14M | -422.18%-2.83M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 84.68%-112K | -11.76%-38K | 58.19%-74K | -150.34%-731K | 66.36%-73K | -94.57%66K | ||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 88.17%-410K | 30.92%-3.47M | -55.58%-5.02M | -64.68%-3.23M | -6,896.43%-1.96M | -50,200.00%-1.01M | 98.70%-28K | 0 | 97.57%-26K | |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 149.15%10.54M | -164.43%-21.44M | 143.62%33.28M | -316.15%-76.28M | 75.14%35.29M | 97.92%-1.54M | -70.34%27.89M | 230.79%20.15M | -18.46%5.03M | -139.21%-4.47M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -3,940.00%-606K | 71.70%-15K | -89.29%-53K | 87.04%-28K | -188.00%-216K | -23,700.00%-236K | 70.00%-21K | -82.93%-75K | 50.00%-6K | --0 |
Net business purchase and sale | --0 | -155.66%-300K | 443.31%539K | -105.15%-157K | --3.05M | --13.5M | ---- | --0 | --0 | --0 |
Net investment property transactions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Net investment product transactions | 446.28%5.86M | 76.92%-1.69M | -100.90%-7.33M | 43.84%-3.65M | -58.95%-6.5M | ---- | ---- | ---4.09M | --0 | ---4.09M |
Advance cash and loans provided to other parties | 98.91%-374K | -204.71%-34.45M | -24.27%-11.31M | -73.82%-9.1M | -893.17%-5.23M | ---893K | -253.40%-3.64M | 99.33%-527K | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | --99.81M | ---- | ---- | ---- | --390K | -98.17%154K | ---- | ---- | ---- | 104.51%980K |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | ---- | -86.26%2.1M | -86.06%1.8M | -85.00%300K | -21.19%15.32M | -16.67%375K | --0 |
Interest received (cash flow from investment activities) | 1,335.56%646K | 114.29%45K | -22.22%21K | -91.51%27K | 16.48%318K | 90.48%120K | 1,220.00%66K | 370.69%273K | 327.78%77K | 814.29%128K |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---3.45M | ---- | ---- | ---- | ---- |
Investing cash flow | 389.29%105.34M | -100.84%-36.41M | -40.49%-18.13M | -111.90%-12.91M | -155.88%-6.09M | -48.67%11M | -464.09%-3.3M | 121.59%10.9M | 99.22%-401K | 86.82%-2.98M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -209.44%-83.22M | 403.44%76.04M | -126.72%-25.06M | 728.41%93.8M | 49.92%-14.93M | -126.59%-12.39M | 97.25%-2.3M | -137.33%-29.81M | -110.52%-2.02M | -126.61%-4.73M |
Increase or decrease of lease financing | 58.62%-24K | -9.43%-58K | 50.00%-53K | 25.87%-106K | -297.22%-143K | -71.43%-12K | ---11K | ---36K | ---17K | ---12K |
Cash dividends paid | 50.00%-913K | -100.00%-1.83M | ---913K | ---- | ---913K | ---913K | ---- | ---- | ---- | ---- |
Cash dividends for minorities | ---6.73M | --0 | 73.33%-392K | 76.56%-1.47M | -79.20%-6.27M | ---392K | -950.00%-5.88M | ---3.5M | ---2.94M | --0 |
Interest paid (cash flow from financing activities) | 0.18%-8.19M | -189.22%-8.21M | -25.97%-2.84M | 42.50%-2.25M | -44.84%-3.92M | -94.57%-1.04M | -57.25%-1.05M | 19.13%-2.71M | -14.98%-998K | 50.70%-1.06M |
Net other fund-raising expenses | 148.42%6.62M | ---13.67M | ---- | ---- | ---- | ---- | 103.58%155K | ---9.78M | --2.99M | ---466K |
Financing cash flow | -276.85%-92.46M | 278.71%52.28M | -132.52%-29.26M | 443.76%89.97M | 42.88%-26.17M | -133.44%-14.75M | 89.82%-9.09M | -150.52%-45.82M | -104.22%-2.99M | -140.15%-6.27M |
Net cash flow | ||||||||||
Beginning cash position | -21.33%20.5M | -35.23%26.06M | 2.08%40.23M | 8.59%39.41M | -28.98%36.29M | -8.78%51.8M | -28.98%36.29M | 94.42%51.1M | 35.41%34.65M | 128.85%48.42M |
Current changes in cash | 520.49%23.41M | 60.54%-5.57M | -1,902.04%-14.11M | -74.14%783K | 120.50%3.03M | 36.83%-5.29M | 172.90%15.51M | -159.53%-14.77M | -93.56%1.64M | -409.61%-13.73M |
Effect of exchange rate changes | 63.64%18K | 117.74%11K | -277.14%-62K | -61.11%35K | 364.71%90K | 1,300.00%42K | ---3K | ---34K | --0 | ---37K |
End cash Position | 114.29%43.93M | -21.33%20.5M | -35.23%26.06M | 2.08%40.23M | 8.59%39.41M | -3.85%46.55M | -8.78%51.8M | -28.98%36.29M | -28.98%36.29M | 35.41%34.65M |
Free cash flow | 144.80%9.61M | -164.58%-21.45M | 143.54%33.22M | -317.56%-76.31M | 76.19%35.07M | 97.60%-1.78M | -70.34%27.87M | 228.87%19.91M | -18.40%5.03M | -139.30%-4.47M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data
No Data