(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | (Q1)Mar 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 74.45%-8.17M | 5.46%-31.99M | -65.00%-33.84M | -820.05%-20.51M | -165.09%-4.9M | -532.90%-7.78M | -345.01%-7M | -5.61%-688.7K | 62.40%-2.23M | 31.36%-1.85M |
Net profit before non-cash adjustment | 89.76%-1.11M | -213.80%-10.81M | 4.55%9.5M | 298.23%9.09M | 345.63%7.67M | 363.31%700.09K | 613.16%1.75M | 28.47%-1.07M | -137.07%-4.59M | -127.01%-3.12M |
Total adjustment of non-cash items | 10.49%15.53M | 1,049.16%14.06M | 31.88%-1.48M | -173.00%-2.17M | -212.77%-3.84M | 293.67%1.66M | -210.88%-1.65M | 69.21%1.69M | 121.21%2.98M | 124.98%3.4M |
-Depreciation and amortization | 26.87%5.05M | 53.75%3.98M | 7.65%2.59M | -1.72%2.4M | -61.02%64.14K | -26.92%781.89K | -19.31%763.81K | 169.40%778.05K | 2.46%2.45M | -89.51%164.55K |
-Reversal of impairment losses recognized in profit and loss | --0 | 215.38%328K | --104K | --0 | ---- | ---- | ---- | ---- | 100.92%123K | ---- |
-Share of associates | --0 | -64.29%5K | --14K | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | -1,159.57%-592K | ---47K | --0 | -456.41%-834K | -456.41%-834K | --0 | --0 | --0 | 112.61%234K | 118.26%234K |
-Net exchange gains and losses | -10.96%5.1M | 198.62%5.72M | -52.36%-5.8M | -7,151.85%-3.81M | -305.75%-3.13M | 266.75%874.11K | -25.55%-2.39M | -9.22%884.42K | 106.69%54K | 96.65%1.52M |
-Remuneration paid in stock | --880K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | 25.31%5.1M | 152.01%4.07M | 2,423.44%1.62M | -47.11%64K | -95.30%63.8K | 100.21%3.01K | -106.90%-29.28K | 110.22%27.04K | 129.24%121K | 202.53%1.36M |
Changes in working capital | 35.87%-22.6M | 15.83%-35.23M | -52.65%-41.86M | -4,308.84%-27.42M | -310.91%-8.73M | -447.26%-10.14M | -451.75%-7.1M | -757.97%-1.31M | 85.39%-622K | -233.38%-2.13M |
-Change in receivables | 21.33%-29.06M | -74.32%-36.93M | -40.04%-21.19M | -2,919.56%-15.13M | -1,733.47%-13.58M | -647.19%-2.45M | 347.31%2.96M | -2,296.86%-2.12M | -130.39%-501K | -126.71%-740.51K |
-Change in inventory | 1,972.86%17.41M | 103.77%840K | -48.58%-22.31M | -17,161.36%-15.01M | 85.18%5.01M | -292.25%-10.19M | -24,438.93%-9.71M | 215.61%70.51K | 130.24%88K | 1,167.75%2.7M |
-Change in payables | -113.33%-630K | 862.53%4.73M | -88.63%491K | 2,117.29%4.32M | 150.30%1.44M | -45.12%2.5M | 82.48%-346.83K | 1,496.54%738.38K | 96.00%-214K | 3.95%-2.85M |
-Changes in other current assets | 83.05%-2M | -1,329.75%-11.78M | 154.96%958K | -984.77%-1.74M | -67.08%-1.74M | --0 | --0 | --0 | 135.57%197K | -724.24%-1.04M |
-Changes in other current liabilities | -205.22%-8.33M | 4,177.30%7.91M | 27.59%185K | 175.52%145K | ---- | ---- | ---- | ---- | 45.67%-192K | ---- |
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) | 0 | |||||||||
Tax refund paid | -15.22%-1.11M | -165.65%-959K | -361K | 0 | -2,008.62%-190.86K | 190.86K | 10K | 10K | ||
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 71.84%-9.28M | 3.65%-32.95M | -66.76%-34.2M | -824.20%-20.51M | -176.93%-5.09M | -522.28%-7.59M | -345.01%-7M | -5.61%-688.7K | 62.57%-2.22M | 37.63%-1.84M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 80.46%-694K | -68.45%-3.55M | -2,911.43%-2.11M | -250.00%-70K | -109.68%-70K | --0 | 9,689.00%697.2K | --0 | -101.34%-20K | -53.29%722.77K |
Net intangibles purchase and sale | ---415K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net business purchase and sale | ---- | ---- | -686.75%-653K | 59.90%-83K | -2,568.22%-1.24M | --449.49K | --0 | --0 | -255.53%-207K | -110.78%-46.62K |
Net investment property transactions | ---- | ---- | 50.00%-2K | ---4K | ---- | ---- | ---- | ---- | --0 | ---- |
Net investment product transactions | 800.00%234K | -99.46%26K | 177.96%4.85M | -3,962.09%-6.22M | -935.50%-2.06M | -127,497.08%-5.2M | --0 | --0 | ---153K | --246.51K |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | --1.02M | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 54.05%114K | -42.64%74K | -58.52%129K | 19.16%311K | ---- | ---- | ---- | ---- | -37.82%261K | ---- |
Investing cash flow | 77.95%-761K | -256.08%-3.45M | 136.48%2.21M | -4,993.28%-6.06M | -359.06%-3.07M | -552.91%-4.75M | 882.53%1.72M | --0 | -111.35%-119K | -15.31%1.18M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 249.19%24.33M | -127.47%-16.31M | 185.28%59.38M | 14,355.56%20.82M | 3,971.55%5.86M | --10.04M | --4.82M | ---- | --144K | --144K |
Net common stock issuance | --0 | --29.22M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | -99.15%-1.18M | -286.27%-591K | -9.29%-153K | 13.04%-140K | ---- | ---- | ---- | ---- | ---161K | ---- |
Interest paid (cash flow from financing activities) | -25.82%-5.21M | -139.26%-4.14M | -358.20%-1.73M | ---378K | ---- | ---- | ---- | ---- | --0 | ---- |
Net other fund-raising expenses | 733.04%933K | 1,300.00%112K | -98.63%8K | 385.83%583K | ---- | ---- | ---- | ---- | -89.42%120K | ---- |
Financing cash flow | 127.86%18.88M | -85.59%8.28M | 175.40%57.51M | 20,172.82%20.88M | 5,655.37%5.93M | --10.04M | 3,892.76%4.82M | --0 | -90.92%103K | -90.73%103K |
Net cash flow | ||||||||||
Beginning cash position | -72.86%10.1M | 224.04%37.21M | -32.26%11.48M | -11.28%16.95M | -24.23%13.4M | -7.31%15.86M | -10.11%16.01M | -9.90%17.58M | -15.73%19.11M | -9.42%17.69M |
Current changes in cash | 131.43%8.84M | -210.18%-28.12M | 548.65%25.52M | -154.50%-5.69M | -304.34%-2.23M | -314.74%-2.3M | 72.14%-465.91K | 40.11%-688.7K | 40.32%-2.24M | -25.95%-550.48K |
Effect of exchange rate changes | -92.81%72K | 377.14%1M | -3.67%210K | 175.95%218K | 255.33%944.56K | 68.14%-154.97K | -100.51%-6.29K | -1,000.83%-564.7K | -62.37%79K | -1,055.24%-608.11K |
End cash Position | 88.23%19.01M | -72.86%10.1M | 224.04%37.21M | -32.26%11.48M | -32.26%11.48M | -24.23%13.4M | -10.59%15.54M | -10.84%16.33M | -11.43%16.95M | -11.43%16.95M |
Free cash flow | 71.35%-10.5M | -0.95%-36.65M | -76.40%-36.31M | -790.22%-20.58M | -334.70%-5.16M | -806.54%-7.59M | -342.96%-7M | -3.52%-688.7K | 65.40%-2.31M | 67.47%-1.19M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data
No Data