CapitaLandInvest
9CI
Singtel
Z74
ThaiBev
Y92
UOB
U11
ST Engineering
S63
(FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -325.28%-7.45M | 140.74%3.31M | -1,573.62%-8.12M | 109.65%550.81K | -57.72%-5.22M | 185.80%3.21M | -703.26%-5.71M | -265.40%-2.86M | 45.25%4.2M | -156.71%-3.31M |
Net profit before non-cash adjustment | -93.10%187K | 120.38%2.71M | -1,024.34%-13.31M | 8.06%-1.18M | 407.84%157K | 133.67%368K | -0.21%-1.29M | 136.23%514.43K | -5,161.54%-658K | -241.67%-51K |
Total adjustment of non-cash items | 79.94%-1.19M | -160.12%-5.94M | 2,223.29%9.87M | 81.01%-465.01K | -23.45%-637K | -137.18%-506K | -65.63%-2.45M | -175.83%-890.17K | -162.39%-2.39M | 34.52%-516K |
-Depreciation and amortization | 15.36%353K | 3.32%306K | -26.39%296.18K | -15.77%402.37K | 10.47%95K | -1.14%87K | 35.67%477.71K | 8.21%205.71K | 83.33%99K | 59.26%86K |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | 1,619.89%2.11M | 114.89%122.43K | ---- | ---- | -1,695.90%-822.43K | -266.02%-545.43K | 0.00%-277K | ---- |
-Assets reserve and write-off | 118.26%261K | -983.49%-1.43M | 116.94%161.75K | -536.67%-955K | -245.61%-166K | -152.51%-94K | 25.00%-150K | 19.29%1.21M | -312.03%-1.64M | 127.60%114K |
-Disposal profit | 69.60%-1.12M | -148.58%-3.69M | 2,684.74%7.59M | 121.24%272.6K | 22.65%-461K | -130.08%-394K | -84.74%-1.28M | -4,047.59%-1.68M | -217.43%-346K | -215.34%-596K |
-Net exchange gains and losses | ---- | ---- | ---- | ---- | -152.94%-27K | ---- | ---- | ---- | -200.00%-58K | 466.67%51K |
-Remuneration paid in stock | 105.33%154K | --75K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | 30.17%-838K | -326.63%-1.2M | 8.50%-281.28K | 54.13%-307.4K | 54.39%-78K | 51.39%-105K | 32.11%-670.2K | 56.61%-117.2K | 30.13%-167K | 31.33%-171K |
Changes in working capital | -198.70%-6.45M | 239.54%6.53M | -312.79%-4.68M | 211.66%2.2M | -72.83%-4.74M | 183.51%3.35M | -153.12%-1.97M | -225.75%-2.48M | 91.27%7.25M | -410.61%-2.74M |
-Change in receivables | -196.24%-2.87M | 285.90%2.98M | 203.05%772.48K | 67.69%-749.6K | -833.66%-6.08M | 11,241.67%1.36M | -343.93%-2.32M | -1,247.41%-1.99M | -374.00%-1.17M | 239.75%829K |
-Change in inventory | -284.02%-1.77M | 131.24%964K | -1,015.08%-3.09M | -90.93%337.17K | -85.30%87K | 108.17%308K | 1,447.16%3.72M | 33.69%802.58K | 1,468.04%6.08M | 569.84%592K |
-Change in prepaid assets | ---- | ---- | -16,317.54%-44K | -100.86%-268 | ---- | ---- | -49.38%31.28K | ---- | ---- | ---- |
-Change in payables | -169.72%-1.8M | 211.86%2.59M | -188.50%-2.31M | 176.83%2.61M | 130.17%1.26M | 771.20%1.68M | -186.53%-3.4M | -216.50%-1.33M | -21.43%2.34M | -535.57%-4.16M |
-Provision for loans, leases and other losses | ---- | ---- | ---11.75K | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -1K | 0 | ||||||||
Interest received (cash flow from operating activities) | 83.38%673K | 845.24%367K | 114,094.12%38.83K | -99.94%34 | 0 | -86.54%58.38K | -97.90%1.38K | -97.00%3K | -93.24%10K | |
Tax refund paid | 55.44%-250K | -31.60%-561K | -21,234.56%-426.28K | 157.86%2.02K | -133.70%-31K | 227.37%121K | -100.53%-3.49K | -207.59%-486 | 0 | 1,020.00%92K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -325.73%-7.03M | 136.60%3.11M | -1,638.24%-8.5M | 109.78%552.86K | -63.74%-5.25M | 187.84%3.33M | -376.83%-5.65M | -259.31%-2.86M | 40.49%4.21M | -178.63%-3.21M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 40.57%-145K | -1,174.35%-244K | 87.58%-19.15K | -5,497.60%-154.21K | ---50K | -3,100.00%-32K | 97.52%-2.76K | 100.45%245 | 97.50%-1K | ---- |
Net intangibles purchase and sale | ---597K | --0 | ---- | 77.19%-21.47K | ---- | -47.37%-28K | 57.75%-94.14K | 66.42%-26.14K | 59.62%-21K | 27.50%-29K |
Net investment product transactions | 291.81%13.49M | -26.42%3.44M | 1,563.58%4.68M | 89.80%-319.7K | 295.29%6.09M | -7,126.21%-7.44M | 70.13%-3.13M | 11.44%1.7M | 72.33%-1.61M | -43.73%-3.12M |
Advance cash and loans provided to other parties | -7.07%-106K | -51.30%-99K | 95.74%-65.43K | ---1.54M | ---1.49M | ---- | --0 | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | --1.47M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends received (cash flow from investment activities) | --0 | -45.56%9K | -66.72%16.53K | --49.68K | --20K | ---- | --0 | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | -25.10%194K | -6.54%259K | -14.21%277.14K | -48.30%323.06K | -49.08%83K | -38.29%108K | 11.50%624.92K | -43.29%119.92K | 20.14%167K | 61.39%163K |
Investing cash flow | 165.32%12.84M | -1.03%4.84M | 394.65%4.89M | 36.34%-1.66M | 256.05%4.66M | -14,321.15%-7.4M | 74.61%-2.61M | 11.76%1.79M | 74.61%-1.46M | -40.67%-2.99M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | --0 | --0 | --1.6M | ---- | --0 | ---- | ---- | ---- |
Net common stock issuance | ---75K | --0 | ---- | -16.79%-263.56K | ---159K | ---91K | -22.21%-225.67K | -67,264.58%-225.67K | --0 | ---- |
Increase or decrease of lease financing | 2.91%-100K | 16.94%-103K | 7.51%-124K | 11.74%-134.07K | 5.56%-34K | 11.11%-32K | -2.23%-151.89K | 68.44%-46.89K | ---33K | ---36K |
Cash dividends for minorities | ---- | ---- | ---12.16K | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | 25.00%-6K | 73.98%-8K | -9.41%-30.74K | -114.45%-28.1K | 0.00%-3K | 0.00%-3K | -31.41%-13.1K | 58.86%-4.1K | ---3K | ---3K |
Net other fund-raising expenses | 0.00%250K | 679.84%250K | ---43.12K | ---- | ---295K | ---- | -3.14%-500K | ---- | ---- | ---- |
Financing cash flow | -50.36%69K | 166.18%139K | 50.67%-210.02K | 52.20%-425.73K | 2,943.59%1.11M | -223.08%-126K | -7.57%-890.67K | -391.66%-776.67K | 7.69%-36K | 93.17%-39K |
Net cash flow | ||||||||||
Beginning cash position | 393.77%10.14M | -65.07%2.05M | -20.99%5.88M | -55.37%7.44M | -74.78%3.25M | -55.37%7.44M | -35.08%16.68M | -30.05%9.37M | -58.87%6.67M | -35.69%12.9M |
Current changes in cash | -27.34%5.88M | 311.44%8.09M | -149.78%-3.83M | 83.25%-1.53M | 108.28%516K | -10.93%-4.19M | -1.05%-9.15M | -156.95%-1.84M | 196.16%2.71M | -62.10%-6.23M |
Effect of exchange rate changes | 3,050.00%59K | -96.46%-2K | 96.70%-1.02K | 64.39%-30.86K | ---- | ---- | -315.46%-86.67K | -315.46%-86.67K | --0 | ---- |
End cash Position | 58.54%16.08M | 393.80%10.14M | -65.08%2.05M | -20.99%5.88M | -43.48%3.77M | -74.78%3.25M | -55.37%7.44M | -55.37%7.44M | -30.05%9.37M | -58.87%6.67M |
Free cash flow | -370.83%-7.77M | 133.66%2.87M | -2,359.81%-8.52M | 106.56%377.18K | -63.81%-5.3M | 185.80%3.27M | -447.99%-5.75M | -278.20%-2.88M | 44.79%4.18M | -168.77%-3.24M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |