(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 | -7.87%19.96M | 10.33%21.67M | -27.02%19.64M | 7.36%26.91M | 183.48%25.07M | 6.33M | 119.96%6.88M | 134.23%6.71M | 2,104.67%5.15M | -8.20%8.84M |
Net profit before non-cash adjustment | 50.20%4.17M | 144.10%2.77M | -82.66%1.14M | 117.79%6.55M | -24.61%3.01M | --1.94M | -56.69%570K | -398.75%-478K | -17.96%973K | -48.20%3.99M |
Total adjustment of non-cash items | -3.41%17.91M | 3.89%18.54M | -16.17%17.85M | -7.69%21.29M | 359.59%23.06M | --5.68M | 483.01%5.7M | 322.03%5.98M | 338.56%5.71M | 18.68%5.02M |
-Depreciation and amortization | 5.43%18.7M | 4.69%17.73M | -14.35%16.94M | -11.01%19.78M | 345.67%22.22M | --5.6M | 358.77%5.52M | 358.53%5.62M | 339.62%5.48M | 14.75%4.99M |
-Reversal of impairment losses recognized in profit and loss | 21.11%241K | -36.83%199K | -61.40%315K | 152.63%816K | -19.25%323K | --135K | 221.43%45K | -45.08%106K | 131.25%37K | 263.64%400K |
-Share of associates | -274.10%-1.07M | 10.04%614K | 17.97%558K | 67.14%473K | 42.93%283K | --134K | 162.50%25K | -27.74%99K | -82.88%25K | -34.00%198K |
-Disposal profit | -138.55%-1.08M | 33.53%-454K | -55.58%-683K | -51.38%-439K | -5,700.00%-290K | ---289K | --0 | --0 | ---1K | 28.57%-5K |
-Net exchange gains and losses | --0 | ---69K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | 116.80%1.12M | -27.86%518K | 8.30%718K | 26.29%663K | 193.58%525K | --97K | 153.77%107K | 208.45%154K | 256.07%167K | -7.88%-561K |
Changes in working capital | -692.13%-2.11M | -45.98%356K | 171.01%659K | 7.66%-928K | -505.42%-1.01M | ---1.29M | -26.62%612K | -6.14%1.21M | 44.23%-1.53M | 92.78%-166K |
-Change in receivables | -355.94%-2.54M | -141.96%-556K | 134.10%1.33M | 96.53%566K | -71.90%288K | --706K | 72.94%-246K | 33.58%891K | -323.51%-1.06M | 158.44%1.03M |
-Change in inventory | 123.97%157K | -265.92%-655K | -159.47%-179K | 213.54%301K | 284.62%96K | ---495K | -98.69%3K | 12.96%61K | 350.43%527K | 83.85%-52K |
-Change in payables | -84.94%153K | 415.53%1.02M | 75.00%-322K | 8.00%-1.29M | 2.78%-1.4M | ---1.47M | -29.87%871K | -71.57%143K | 64.84%-942K | -138.02%-1.44M |
-Provision for loans, leases and other losses | 45.45%80K | 157.29%55K | 64.71%-96K | -109.23%-272K | -167.01%-130K | ---50K | -186.67%-52K | -2,100.00%-66K | -76.10%38K | 8.38%194K |
-Changes in other current assets | -92.54%37K | 818.84%496K | 70.64%-69K | -266.67%-235K | 31.78%141K | --17K | -83.02%36K | 171.21%179K | 0.00%-91K | -47.29%107K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -1,003.13%-353K | 94.93%-32K | -9.55%-631K | 31.10%-576K | 28.91%-836K | -147K | -7.59%-241K | -9.35%-234K | 65.37%-214K | -9.09%-1.18M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -9.36%19.61M | 13.83%21.64M | -27.82%19.01M | 8.69%26.34M | 216.06%24.23M | --6.18M | 128.63%6.64M | 144.32%6.47M | 664.34%4.94M | -10.38%7.67M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -104.66%-3.87M | 45.20%-1.89M | -234.34%-3.45M | 74.46%-1.03M | -84.09%-4.04M | ---2.02M | -13.40%-990K | 6.62%-663K | -126.25%-362K | 51.21%-2.19M |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---223K | ---- | ---- | ---- | ---- | --0 |
Net business purchase and sale | ---- | ---- | ---500K | --0 | ---- | ---- | --0 | ---- | ---- | 14.90%-9.28M |
Net investment property transactions | --0 | ---26.7M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | --0 | 286.73%2.42M | 58.67%-1.3M | ---3.14M | --0 | ---- | ---- | ---- | ---- | --8K |
Advance cash and loans provided to other parties | 52.14%-1.15M | 55.14%-2.41M | -246.33%-5.38M | 11.31%-1.55M | 49.86%-1.75M | ---726K | -55.56%-70K | ---621K | 55.60%-333K | 61.89%-3.49M |
Dividends received (cash flow from investment activities) | 280.52%293K | -1.28%77K | 500.00%78K | --13K | --0 | ---- | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 157.61%711K | 384.21%276K | -76.92%57K | -57.71%247K | -14.24%584K | ---70K | -4.52%211K | 39.75%225K | 77.24%218K | 22.70%681K |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 193.23%3.78M |
Investing cash flow | 85.77%-4.02M | -169.24%-28.22M | -92.03%-10.48M | -0.61%-5.46M | 48.29%-5.43M | ---3.04M | 17.41%-849K | -130.25%-1.06M | 39.39%-477K | 62.59%-10.49M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -110.72%-2.08M | 323,583.33%19.41M | -100.12%-6K | 21,954.55%4.81M | -103.94%-22K | --133K | 91.91%-19K | -89.40%51K | -634.29%-187K | 1,744.12%559K |
Increase or decrease of lease financing | -10.85%-15.33M | -5.84%-13.83M | 13.09%-13.07M | 10.21%-15.04M | ---16.75M | ---4.32M | ---4.26M | ---4.16M | ---4.01M | --0 |
Cash dividends paid | 0.00%-2.01M | 50.01%-2.01M | -59.99%-4.02M | 37.51%-2.51M | 20.00%-4.02M | --0 | 50.00%-1.01M | 0.00%-3.02M | ---- | 0.00%-5.03M |
Cash dividends for minorities | --0 | 84.25%-252K | ---1.6M | --0 | ---9K | --0 | ---9K | ---- | ---- | --0 |
Interest paid (cash flow from financing activities) | -106.49%-2.23M | -20.58%-1.08M | 16.91%-894K | 6.27%-1.08M | -4,891.30%-1.15M | ---245K | -3,728.57%-268K | -6,180.00%-314K | -15,950.00%-321K | -283.33%-23K |
Net other fund-raising expenses | 99.27%-35K | -23,019.05%-4.81M | 800.00%21K | -200.00%-3K | 200.00%3K | ---1K | 0.00%-2K | ---- | --6K | 66.67%-3K |
Financing cash flow | -742.06%-21.68M | 86.84%-2.58M | -41.58%-19.57M | 37.02%-13.82M | -388.47%-21.94M | ---4.43M | -146.89%-5.57M | -193.07%-7.44M | -13,757.58%-4.51M | 11.47%-4.49M |
Net cash flow | ||||||||||
Beginning cash position | -22.78%32.4M | -20.73%41.95M | 15.40%52.92M | -6.75%45.86M | -12.93%49.18M | --47.4M | -19.92%46.96M | -10.25%49.08M | -12.93%49.18M | -30.83%56.49M |
Current changes in cash | 33.55%-6.09M | 17.02%-9.16M | -256.48%-11.04M | 324.78%7.06M | 57.11%-3.14M | ---1.29M | 158.84%223K | -156.16%-2.03M | 97.18%-46K | 70.21%-7.32M |
Effect of exchange rate changes | 32.58%-267K | -657.75%-396K | 1,083.33%71K | 103.28%6K | -1,320.00%-183K | ---249K | 366.67%216K | -128.24%-96K | 68.42%-54K | 102.45%15K |
End cash Position | -19.62%26.04M | -22.78%32.4M | -20.73%41.95M | 15.40%52.92M | -6.75%45.86M | --45.86M | -18.53%47.4M | -19.92%46.96M | -10.25%49.08M | -12.93%49.18M |
Free cash flow | -20.15%15.74M | 26.93%19.71M | -38.57%15.53M | 26.72%25.28M | 264.95%19.95M | --3.94M | 178.95%5.65M | 198.97%5.79M | 541.64%4.57M | 35.73%5.47M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data