(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 | 26.13%16.57M | -5.31%13.14M | 39.04%13.87M | 29.98%9.98M | 56.82%7.68M | 56.28%4.89M | 26.40%3.13M | 482.57%2.48M | -120.40%-647.72K | 81.32%3.17M |
Net profit before non-cash adjustment | -258.64%-3.48M | 123.32%2.19M | 114.04%982K | -589.06%-6.99M | -103.95%-1.02M | 4,996.88%25.71M | 131.62%504.48K | -30.14%-1.6M | -181.93%-1.23M | -53.77%1.5M |
Total adjustment of non-cash items | 7.84%3.88M | -14.23%3.6M | -37.81%4.19M | 63.13%6.74M | 114.56%4.13M | -8,282.54%-28.39M | -113.95%-338.66K | 6.94%2.43M | 169.36%2.27M | 370.58%842.83K |
-Depreciation and amortization | -2.03%2.7M | -10.29%2.76M | -2.51%3.07M | -2.48%3.15M | 58.75%3.23M | 40.61%2.03M | -11.38%1.45M | 0.39%1.63M | 17.62%1.63M | 55.21%1.38M |
-Reversal of impairment losses recognized in profit and loss | -66.56%207K | 53.22%619K | -79.28%404K | 572.41%1.95M | 552.99%290K | -65.09%44.41K | -85.77%127.21K | 162,426.73%893.9K | -81.32%550 | 100.52%2.94K |
-Assets reserve and write-off | 135.16%205K | -239.47%-583K | -42.82%418K | 845.92%731K | 90.98%-98K | 42.91%-1.09M | -2,421.67%-1.9M | -94.07%81.97K | 518.33%1.38M | -347.61%-330.29K |
-Share of associates | -420.83%-875K | 30.29%-168K | -21.11%-241K | -13.07%-199K | -617.31%-176K | -140.60%-24.54K | --60.43K | --0 | ---- | ---- |
-Disposal profit | 45.38%-71K | 60.24%-130K | -28.74%-327K | 55.04%-254K | 98.13%-565K | -6,615.93%-30.22M | 4.14%-450.02K | 4.21%-469.48K | -34.05%-490.09K | 11.51%-365.6K |
-Net exchange gains and losses | -5.43%-427K | -84.09%-405K | -277.42%-220K | 12,300.00%124K | -96.71%1K | 1,976.33%30.44K | 101.72%1.47K | 85.37%-85K | -742.03%-580.92K | 62.20%-68.99K |
-Other non-cash items | 41.88%2.14M | 38.57%1.51M | -12.32%1.09M | -14.46%1.24M | 73.64%1.45M | 121.06%836.2K | 1.26%378.27K | 12.34%373.56K | 49.84%332.52K | 577.92%221.92K |
Changes in working capital | 120.09%16.17M | -15.52%7.35M | -14.97%8.7M | 124.42%10.23M | -39.80%4.56M | 155.21%7.57M | 80.24%2.97M | 197.27%1.65M | -302.48%-1.69M | 171.15%835.63K |
-Change in receivables | 133.36%2.35M | -55.32%-7.05M | -192.78%-4.54M | 177.33%4.89M | -2,155.75%-6.33M | 167.26%307.72K | 80.43%-457.48K | -549.83%-2.34M | -43.48%519.63K | 214.15%919.38K |
-Change in inventory | 363.67%3.41M | 114.13%735K | -157.07%-5.2M | -236.85%-2.02M | 163.84%1.48M | -946.96%-2.32M | -106.66%-221.28K | 236.45%3.32M | -272.83%-2.44M | -129.97%-653.23K |
-Change in prepaid assets | -107.17%-64K | 130.59%892K | -487.90%-2.92M | -197.45%-496K | 175.00%509K | -140.50%-678.68K | -15.09%-282.19K | -182.31%-245.2K | -37.70%297.9K | 297.23%478.14K |
-Change in payables | -62.74%6.35M | 14.95%17.05M | 89.31%14.83M | -14.55%7.84M | 33.40%9.17M | 65.80%6.87M | 2,279.71%4.15M | 1,722.66%174.23K | 94.16%-10.74K | 91.23%-183.72K |
-Change in accrued expense | 238.95%3.43M | -160.17%-2.47M | 4,467.02%4.11M | 61.32%-94K | -109.07%-243K | 3,497.12%2.68M | -120.78%-78.84K | 305.97%379.38K | -170.95%-184.19K | 222.88%259.61K |
-Changes in other current assets | 134.81%611K | -168.66%-1.76M | 4,747.27%2.56M | 77.08%-55K | -164.76%-240K | 972.82%370.62K | -112.08%-42.46K | 190.94%351.64K | 682.04%120.87K | --15.46K |
-Changes in other current liabilities | 233.33%76K | 59.57%-57K | -183.93%-141K | -19.23%168K | -37.94%208K | 443.66%335.16K | ---97.53K | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -63.65%-1.64M | -31.41%-1M | 14.35%-764K | 18.98%-892K | -12.66%-1.1M | -136.72%-977.29K | -3.19%-412.85K | -8.72%-400.1K | -8.07%-368.02K | -53.18%-340.55K |
Interest received (cash flow from operating activities) | -25.30%62K | -61.57%83K | -7.69%216K | 12.50%234K | 47.42%208K | 308.06%141.1K | 184.29%34.58K | -44.61%12.16K | 128.01%21.96K | -56.03%9.63K |
Tax refund paid | -274.30%-801K | 51.91%-214K | -667.24%-445K | -164.44%-58K | 125.37%90K | -151.66%-354.82K | -19.07%-140.99K | 72.70%-118.41K | -0.46%-433.78K | -103.70%-431.81K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 18.21%14.19M | -6.82%12M | 39.07%12.88M | 34.74%9.26M | 85.57%6.87M | 41.75%3.7M | 32.52%2.61M | 238.11%1.97M | -159.18%-1.43M | 80.20%2.41M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -204.71%-445K | 294.06%425K | -25.86%-219K | 29.84%-174K | -100.77%-248K | 236.44%32.3M | -1,681.69%-23.67M | -167.18%-1.33M | 44.45%-497.33K | 48.77%-895.22K |
Net business purchase and sale | ---- | ---- | -24,170.00%-7.28M | 99.35%-30K | -1,213.51%-4.61M | -124.77%-351.12K | ---156.21K | ---- | ---- | 100.00%-1 |
Net investment property transactions | ---- | ---- | ---- | ---- | ---- | --921.21K | --0 | ---- | ---- | ---- |
Net investment product transactions | -33.92%1.17M | -52.95%1.76M | 977.52%3.75M | 94.52%-427K | ---7.8M | --0 | ---- | ---145.74K | --0 | ---- |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | 59.18%-47K | ---115.15K | --0 | ---- | ---- | ---- |
Dividends received (cash flow from investment activities) | 6.02%493K | 131.34%465K | -53.04%201K | 93.67%428K | -55.51%221K | 207.94%496.69K | -78.51%161.29K | 157.13%750.49K | 40.15%291.87K | -26.99%208.26K |
Net changes in other investments | ---- | ---- | ---- | ---- | ---100K | ---- | -124.63%-100K | --405.99K | ---- | ---- |
Investing cash flow | -54.28%1.21M | 174.69%2.65M | -1,649.75%-3.55M | 98.39%-203K | -137.84%-12.58M | 239.90%33.25M | -7,374.30%-23.77M | -54.78%-318.01K | 70.09%-205.46K | 93.19%-686.97K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 3.32%-13.33M | -64.11%-13.79M | 1.47%-8.4M | -45.11%-8.53M | 64.80%-5.88M | -185.90%-16.69M | 1,645.35%19.43M | 300.67%1.11M | 64.97%-554.77K | -122.78%-1.58M |
Increase or decrease of lease financing | -18.95%-1.02M | -5.30%-855K | -1.88%-812K | -13.37%-797K | -5,068.36%-703K | 82.51%-13.6K | 80.44%-77.75K | 7.02%-397.44K | 38.79%-427.43K | -662.66%-698.31K |
Cash dividends paid | -10.95%-223K | 0.00%-201K | 0.00%-201K | ---201K | ---- | ---3.45M | ---- | ---- | 40.38%-375.08K | -65.89%-629.1K |
Cash dividends for minorities | ---- | ---- | ---- | ---107K | --0 | ---- | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | 4.76%-560K | -8.69%-588K | 7.36%-541K | -4.47%-584K | ---559K | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | ---- | ---- | ---160K | ---- | -4.99%95K | 15.63%99.99K | 108.23%86.47K | -157.77%-1.05M | 322.58%1.82M | 532.25%430.57K |
Financing cash flow | 1.96%-15.13M | -52.55%-15.43M | 0.98%-10.11M | -45.04%-10.21M | 64.88%-7.04M | -203.16%-20.05M | 5,898.10%19.44M | -172.53%-335.26K | 118.64%462.25K | -121.22%-2.48M |
Net cash flow | ||||||||||
Beginning cash position | -12.41%5.97M | -10.18%6.82M | -13.11%7.59M | -59.31%8.73M | 371.56%21.46M | -27.59%4.55M | 26.26%6.29M | -18.89%4.98M | -10.51%6.14M | 76.96%6.86M |
Current changes in cash | 135.10%272K | 1.52%-775K | 31.92%-787K | 90.94%-1.16M | -175.44%-12.75M | 1,084.11%16.9M | -230.30%-1.72M | 212.61%1.32M | -55.04%-1.17M | -125.73%-755.12K |
Effect of exchange rate changes | 30.99%-49K | -573.33%-71K | 36.36%15K | -56.00%11K | 464.97%25K | 126.59%4.43K | -49.07%-16.64K | -198.73%-11.17K | -66.87%11.31K | -28.99%34.14K |
End cash Position | 3.74%6.19M | -12.41%5.97M | -10.18%6.82M | -13.11%7.59M | -59.31%8.73M | 371.56%21.46M | -27.59%4.55M | 26.26%6.29M | -18.89%4.98M | -10.51%6.14M |
Free cash flow | 18.64%13.66M | -2.14%11.52M | 30.25%11.77M | 37.48%9.03M | 297.94%6.57M | 107.84%1.65M | -3,616.02%-21.07M | 130.52%599.37K | -229.46%-1.96M | 470.55%1.52M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data
No Data