(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | (Q3)Sep 30, 2019 | (Q2)Jun 30, 2019 | (Q1)Mar 31, 2019 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 39.29%2M | -57.69%1.43M | -56.59%3.39M | 62.06%7.8M | 86.70%4.82M | 823K | 6.01%1.6M | 10,820.00%1.61M | -32.00%780K | 292.54%2.58M |
Net profit before non-cash adjustment | -16.34%1.27M | -46.80%1.51M | -3.99%2.84M | 166.19%2.96M | -329.57%-4.47M | ---5.09M | -51.35%343K | -135.83%-230K | -26.74%504K | 188.18%1.95M |
Total adjustment of non-cash items | 106.81%1.94M | -13.68%940K | -72.49%1.09M | -45.89%3.96M | 181.64%7.32M | --5.57M | -6.02%562K | 4.10%609K | 6.61%581K | -41.43%2.6M |
-Depreciation and amortization | 2.95%1.4M | -11.78%1.36M | -26.44%1.54M | -8.90%2.09M | -0.39%2.29M | --571K | -0.36%561K | 1.22%582K | 3.03%578K | -7.96%2.3M |
-Reversal of impairment losses recognized in profit and loss | 11,300.00%1.14M | 171.43%10K | -101.40%-14K | 12,412.50%1M | 118.60%8K | --42K | --0 | 13.51%-32K | -120.00%-2K | -102.78%-43K |
-Assets reserve and write-off | ---- | ---- | 80.22%-18K | -911.11%-91K | 97.31%-9K | ---11K | 111.11%2K | ---- | ---- | -160.14%-335K |
-Share of associates | 13.54%-364K | 5.61%-421K | -149.39%-446K | -81.56%903K | 2,288.29%4.9M | --4.94M | 94.55%-3K | 34.48%-19K | 5.00%-19K | 155.41%205K |
-Disposal profit | -700.00%-16K | 94.87%-2K | ---39K | --0 | -101.42%-3K | --0 | ---7K | --0 | --4K | 515.69%212K |
-Net exchange gains and losses | -82.61%4K | --23K | --0 | ---- | 266.67%5K | --9K | -138.60%-22K | 400.00%35K | 74.24%-17K | 94.34%-3K |
-Remuneration paid in stock | ---- | ---- | -75.00%7K | 16.67%28K | -63.64%24K | --10K | -37.50%10K | -42.86%12K | -172.73%-8K | -32.65%66K |
-Other non-cash items | -760.00%-215K | -139.68%-25K | 110.00%63K | -71.15%30K | -46.67%104K | --7K | -58.82%21K | -35.42%31K | -8.16%45K | -6.25%195K |
Changes in working capital | -19.04%-1.21M | -87.32%-1.02M | -161.54%-544K | -55.13%884K | 200.15%1.97M | --347K | 232.86%699K | 198.95%1.23M | -254.65%-305K | -25.29%-1.97M |
-Change in receivables | 58.18%-1.59M | -1,282.87%-3.8M | 79.33%321K | -67.92%179K | 1,030.00%558K | --835K | -135.21%-563K | 159.24%856K | -167.06%-570K | 94.37%-60K |
-Change in inventory | 71.30%-31K | -252.11%-108K | -95.62%71K | 56.92%1.62M | 161.63%1.03M | --685K | 112.55%86K | -96.38%27K | 148.45%235K | -379.33%-1.68M |
-Change in prepaid assets | -15.35%-293K | -130.91%-254K | -248.65%-110K | 189.16%74K | -128.33%-83K | --170K | 44.70%-120K | -63.44%83K | -227.27%-216K | 242.93%293K |
-Change in payables | -77.74%699K | 480.15%3.14M | -10.28%-826K | -217.40%-749K | 306.47%638K | ---1.23M | 600.00%1.37M | 132.93%358K | 228.83%143K | 74.78%-309K |
-Change in accrued expense | ---- | ---- | ---- | -36.93%-241K | 18.14%-176K | ---110K | 65.26%-74K | -129.87%-95K | 137.59%103K | -166.15%-215K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -46.15%-95K | 54.55%-65K | 28.14%-143K | 38.20%-199K | -9.52%-322K | -63K | 2.56%-76K | -25.00%-90K | -45.31%-93K | -8.89%-294K |
Interest received (cash flow from operating activities) | 176.42%293K | 32.50%106K | -52.66%80K | 1.81%169K | 66.00%166K | 45K | 157.14%72K | -95.83%1K | 220.00%48K | 42.86%100K |
Tax refund paid | -52.73%-391K | -365.45%-256K | 64.05%-55K | -115.49%-153K | -317.65%-71K | -2K | -700.00%-40K | -460.00%-28K | 85.71%-1K | -110.83%-17K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 48.03%1.8M | -62.74%1.22M | -57.10%3.27M | 66.09%7.62M | 93.75%4.59M | --803K | 7.00%1.56M | 2,292.65%1.49M | -32.72%734K | 285.67%2.37M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 58.18%-115K | -623.68%-275K | 84.30%-38K | 27.33%-242K | -115.69%-333K | ---38K | 297.62%83K | -566.67%-360K | -118.00%-18K | 179.22%2.12M |
Net business purchase and sale | ---702K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends received (cash flow from investment activities) | -47.33%69K | --131K | --0 | ---- | --49K | --0 | --0 | --49K | ---- | --0 |
Investing cash flow | -419.44%-748K | -278.95%-144K | 84.30%-38K | 14.79%-242K | -113.38%-284K | ---38K | 297.62%83K | -475.93%-311K | -118.00%-18K | 123.76%2.12M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -29.03%-360K | 94.50%-279K | -645.44%-5.07M | 68.78%-680K | -204.19%-2.18M | ---159K | -845.45%-1.66M | 2.22%-176K | 1.65%-179K | -4.99%-716K |
Net common stock issuance | ---- | ---- | ---- | ---- | --0 | ---1K | --0 | --0 | --1K | --0 |
Increase or decrease of lease financing | -50.53%-143K | 28.03%-95K | 11.41%-132K | 36.05%-149K | -133.00%-233K | ---56K | -137.50%-57K | -152.00%-63K | -128.00%-57K | 4.76%-100K |
Cash dividends paid | 37.50%-1M | 0.00%-1.6M | ---1.6M | ---- | ---1.2M | --0 | ---- | ---1.2M | ---- | ---- |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | -118.56%-62K | ---- | ---- | ---- | ---- | 4.05%334K |
Financing cash flow | 23.86%-1.5M | 70.97%-1.97M | -720.39%-6.8M | 77.43%-829K | -662.03%-3.67M | ---278K | -760.50%-1.72M | -601.95%-1.44M | -285.04%-235K | 71.07%-482K |
Net cash flow | ||||||||||
Beginning cash position | -5.30%16.49M | -17.20%17.41M | 45.23%21.03M | 4.52%14.48M | 40.75%13.85M | --14M | 29.65%14.05M | 28.53%14.35M | 40.75%13.85M | -50.37%9.84M |
Current changes in cash | 50.22%-448K | 74.79%-900K | -154.51%-3.57M | 937.88%6.55M | -84.26%631K | --487K | -106.41%-78K | 20.80%-259K | -63.51%481K | 140.13%4.01M |
Effect of exchange rate changes | 104.55%1K | 52.17%-22K | ---46K | --0 | -350.00%-5K | ---7K | 483.33%23K | -1,950.00%-37K | 220.00%16K | 0.00%2K |
End cash Position | -2.71%16.04M | -5.30%16.49M | -17.20%17.41M | 45.23%21.03M | 4.52%14.48M | --14.48M | 16.17%14M | 29.65%14.05M | 28.53%14.35M | 40.75%13.85M |
Free cash flow | 77.26%1.67M | -70.52%941K | -56.74%3.19M | 73.97%7.38M | 96.89%4.24M | --763K | 10.17%1.56M | 1,026.23%1.13M | -31.22%716K | 202.52%2.15M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data