(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | (FY)Dec 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -80.54%4.12M | 60.96%21.16M | 9.68%13.15M | -37.38%11.99M | 64.20%19.14M | 89.38%11.66M | 649.82%6.16M | -79.69%821K | 181.66%4.04M | -47.76%-4.95M |
Net profit before non-cash adjustment | -76.93%2.11M | -3.86%9.16M | 824.66%9.52M | -85.12%1.03M | 117.54%6.92M | 1,352.36%3.18M | 78.05%-254K | -603.04%-1.16M | 121.42%230K | -151.54%-1.07M |
Total adjustment of non-cash items | -14.80%5.87M | 0.91%6.89M | -52.13%6.83M | 64.02%14.26M | -6.85%8.69M | 38.19%9.33M | 16.91%6.75M | 20.16%5.78M | 24.08%4.81M | 186.96%3.87M |
-Depreciation and amortization | 1.06%6.03M | 0.17%5.96M | -5.03%5.95M | -4.76%6.27M | 8.65%6.58M | -3.55%6.06M | 34.37%6.28M | -2.16%4.67M | 16.35%4.78M | 1.41%4.11M |
-Reversal of impairment losses recognized in profit and loss | 108.33%8K | -4,900.00%-96K | -99.97%2K | 7,287.50%6.5M | 44.26%88K | 12.96%61K | -84.70%54K | 215.18%353K | 600.00%112K | -97.92%16K |
-Assets reserve and write-off | -89.69%27K | -35.15%262K | -45.84%404K | 147.84%746K | -77.77%301K | 3,968.57%1.35M | -266.67%-35K | --21K | ---- | --2K |
-Disposal profit | -106.95%-387K | -171.01%-187K | 86.93%-69K | -643.66%-528K | -31.48%-71K | 80.43%-54K | -57.71%-276K | -116.05%-175K | 76.72%-81K | 85.13%-348K |
-Net exchange gains and losses | -136.80%-92K | 199.60%250K | -243.43%-251K | 1,021.05%175K | -104.92%-19K | 300.00%386K | ---193K | ---- | ---- | ---- |
-Other non-cash items | -58.76%287K | -11.56%696K | -28.26%787K | -39.53%1.1M | 18.64%1.81M | 65.48%1.53M | 2.21%924K | --904K | ---- | 108.78%99K |
Changes in working capital | -175.44%-3.86M | 259.87%5.12M | 3.00%-3.2M | -193.54%-3.3M | 512.75%3.53M | -149.27%-855K | 90.97%-343K | -281.71%-3.8M | 87.16%-995K | -14.24%-7.75M |
-Change in receivables | -96.15%236K | 213.61%6.13M | -201.52%-5.4M | 335.93%5.31M | -55.41%1.22M | 180.65%2.73M | 30.84%-3.39M | -865.94%-4.9M | 119.77%640K | -81.40%-3.24M |
-Change in inventory | 69.91%-343K | 80.71%-1.14M | -644.70%-5.91M | 155.29%1.09M | 112.80%425K | -1,217.85%-3.32M | 121.65%297K | -1,006.45%-1.37M | 97.57%-124K | -391.06%-5.11M |
-Change in payables | -2,988.46%-3.76M | -98.40%130K | 183.54%8.1M | -614.59%-9.7M | 800.74%1.89M | -109.78%-269K | 11.07%2.75M | 263.86%2.48M | -353.95%-1.51M | 115.03%595K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 11.91%-651K | 11.39%-739K | 26.46%-834K | 37.56%-1.13M | -18.62%-1.82M | -26.01%-1.53M | -63.09%-1.22M | -40.04%-745K | -20.09%-532K | -50.17%-443K |
Interest received (cash flow from operating activities) | 746.51%364K | -8.51%43K | 113.64%47K | 1,000.00%22K | 0.00%2K | -71.43%2K | 600.00%7K | 0.00%1K | 0.00%1K | -66.67%1K |
Tax refund paid | -67.05%-436K | -12,950.00%-261K | -2K | 0 | 89.77%-31K | -431.58%-303K | -57K | 0 | ||
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -83.20%3.4M | 63.50%20.21M | 13.64%12.36M | -37.24%10.88M | 71.07%17.33M | 106.00%10.13M | 2,275.66%4.92M | -106.54%-226K | 164.06%3.45M | -48.05%-5.39M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 50.05%-5.02M | -107.86%-10.05M | -225.07%-4.84M | -195.24%-1.49M | 85.17%-504K | 64.35%-3.4M | 49.14%-9.53M | -2,492.12%-18.74M | -50.31%-723K | -26.91%-481K |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---48K | ---- | ---- | ---- |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | 0.00%-2M | ---2M | ---- | --1.33M | --0 |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---1.8M | ---- | ---- | ---- | ---- |
Investing cash flow | 50.05%-5.02M | -107.86%-10.05M | -225.07%-4.84M | -195.24%-1.49M | 93.00%-504K | 37.84%-7.2M | 38.22%-11.58M | -3,202.81%-18.74M | 225.57%604K | -26.91%-481K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 51.42%-2.37M | -105.48%-4.88M | 19.29%-2.37M | 47.64%-2.94M | -6.93%-5.62M | -181.37%-5.25M | -68.64%6.45M | 2,564.43%20.58M | -113.74%-835K | -9.35%6.08M |
Net common stock issuance | ---- | ---- | ---203K | --0 | -45.43%1.42M | 8,003.13%2.59M | -99.60%32K | --8.1M | --0 | ---- |
Increase or decrease of lease financing | 37.91%-619K | 19.60%-997K | 49.41%-1.24M | 53.06%-2.45M | -165.62%-5.22M | -85.47%-1.97M | 78.17%-1.06M | -60.00%-4.86M | -26.62%-3.04M | -369.02%-2.4M |
Issuance fees | ---- | ---- | ---- | ---- | ---- | ---- | ---121K | --0 | ---1K | --0 |
Cash dividends paid | ---- | ---- | ---- | ---- | ---- | ---- | ---436K | ---- | ---- | 50.00%-929K |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -98.42%15K |
Financing cash flow | 49.12%-2.99M | -53.90%-5.87M | 29.22%-3.82M | 42.78%-5.39M | -103.76%-9.42M | -194.99%-4.62M | -79.56%4.87M | 715.29%23.82M | -239.90%-3.87M | -58.63%2.77M |
Net cash flow | ||||||||||
Beginning cash position | 21.24%23.79M | 23.00%19.62M | 33.55%15.95M | 163.00%11.94M | -27.16%4.54M | -22.35%6.23M | 152.77%8.03M | 6.22%3.18M | -51.06%2.99M | 79.34%6.11M |
Current changes in cash | -207.88%-4.62M | 15.47%4.28M | -7.28%3.71M | -46.01%4M | 537.21%7.4M | 5.63%-1.69M | -136.98%-1.79M | 2,494.12%4.85M | 106.02%187K | -216.46%-3.11M |
Effect of exchange rate changes | 104.50%5K | -200.00%-111K | -436.36%-37K | --11K | ---- | ---- | ---- | 200.00%1K | 92.86%-1K | -138.89%-14K |
End cash Position | -19.38%19.18M | 21.24%23.79M | 23.00%19.62M | 33.55%15.95M | 163.00%11.94M | -27.16%4.54M | -22.35%6.23M | 152.77%8.03M | 6.22%3.18M | -51.06%2.99M |
Free cash flow | -124.65%-2.3M | 27.48%9.34M | -16.05%7.32M | -46.66%8.72M | 145.81%16.36M | 231.06%6.65M | 73.53%-5.08M | -908.73%-19.18M | 133.67%2.37M | -51.21%-7.05M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data