(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 | (Q4)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 170.44%2.61M | 32.60%964K | 303.64%727K | 73.58%-357K | -104.56%-69K | 691.85%799K | 79.66%-36K | 58.82%-1.05M | 47.76%-1.35M | 91.28%1.51M |
Net profit before non-cash adjustment | -20.67%284K | 109.54%358K | 16.34%-3.75M | 21.70%-4.49M | -44.18%-2.35M | 80.90%-459K | -46.39%-1.18M | 44.21%-496K | -7.21%-5.73M | 42.76%-1.63M |
Total adjustment of non-cash items | 3.08%1.34M | -56.26%1.3M | 17.30%2.97M | -27.18%2.53M | 71.64%908K | -82.03%488K | 321.76%717K | 565.08%419K | 27.18%3.48M | -73.62%529K |
-Depreciation and amortization | 0.54%1.31M | 199.31%1.3M | 71.94%435K | -42.76%253K | -633.58%-715K | 383.84%479K | 55.45%171K | 221.21%318K | -27.06%442K | -18.79%134K |
-Reversal of impairment losses recognized in profit and loss | -112.79%-39K | -26.33%305K | 177.85%414K | -34.93%149K | -35.81%147K | --0 | ---- | ---- | -84.52%229K | -84.52%229K |
-Assets reserve and write-off | 25.00%-12K | 46.67%-16K | ---30K | ---- | ---- | -42.46%103K | 1,730.00%183K | -60.67%70K | -65.77%204K | -134.32%-163K |
-Disposal profit | 85.11%-92K | -211.96%-618K | --552K | --0 | -99.35%18K | 96.45%-5K | --0 | 74.51%-13K | 1,847.95%2.55M | 13,280.95%2.77M |
-Net exchange gains and losses | -738.24%-285K | 67.31%-34K | -197.14%-104K | 70.34%-35K | 18.37%-40K | -118.75%-18K | 165.63%85K | 68.53%-62K | 30.99%-118K | 60.48%-49K |
-Other non-cash items | 27.22%458K | -78.86%360K | -21.34%1.7M | 1,188.69%2.17M | 177.57%1.85M | -102.86%-71K | 557.14%276K | 211.76%106K | -54.59%168K | -7,809.68%-2.39M |
Changes in working capital | 241.99%984K | -145.92%-693K | -5.45%1.51M | 77.33%1.6M | -47.40%1.38M | 272.26%770K | -7.22%424K | 43.57%-974K | 3,813.04%900K | 59.80%2.62M |
-Change in receivables | 252.06%2.22M | -114.10%-1.46M | -20.53%-681K | -131.78%-565K | -86.85%428K | 119.06%265K | -150.04%-607K | 49.88%-651K | 599.44%1.78M | 1,658.92%3.25M |
-Change in inventory | 78.59%-79K | -184.63%-369K | -70.86%436K | 195.84%1.5M | 124.03%62K | 176.71%794K | 129.44%121K | 262.94%519K | -106.75%-1.56M | -133.42%-258K |
-Change in payables | -201.76%-1.15M | -35.35%1.13M | 163.76%1.75M | -2.64%665K | 333.16%886K | -114.61%-289K | 363.77%910K | -47.72%-842K | -39.77%683K | -155.88%-380K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -0.78%-130K | -20.56%-129K | 39.55%-107K | 26.25%-177K | 91.67%-20K | -46K | 6K | -117K | 34.43%-240K | -21.21%-240K |
Interest received (cash flow from operating activities) | 500.00%6K | -87.50%1K | -73.33%8K | 50.00%30K | -25.00%6K | 75.00%7K | 200.00%6K | 83.33%11K | -9.09%20K | 14.29%8K |
Tax refund paid | -26.60%-495K | -26.54%-391K | 3.13%-309K | -21.29%-319K | 5.32%-89K | -123.29%-163K | 59.09%-18K | 5.77%-49K | -29.56%-263K | -42.42%-94K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 346.74%1.99M | 39.50%445K | 138.76%319K | 55.13%-823K | -114.49%-172K | 392.65%597K | 80.82%-42K | 53.58%-1.21M | 41.46%-1.83M | 122.28%1.19M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 68.47%-432K | -3.32%-1.37M | -90.52%-1.33M | 19.35%-696K | 12.58%-271K | -1,093.33%-179K | 73.89%-41K | 46.19%-205K | 55.65%-863K | 47.99%-310K |
Net intangibles purchase and sale | --130K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net business purchase and sale | --0 | 7.06%91K | --85K | --0 | ---- | ---- | ---- | ---- | ---431K | ---- |
Investing cash flow | 76.39%-302K | -3.06%-1.28M | -78.30%-1.24M | 46.21%-696K | 63.43%-271K | -1,093.33%-179K | 73.89%-41K | 46.19%-205K | 34.15%-1.29M | -24.33%-741K |
Financing cash flow | ||||||||||
Net issuance payments of debt | -126.71%-339K | -27.49%1.27M | 562.96%1.75M | -116.91%-378K | -161.63%-885K | -40.33%179K | -34.00%330K | ---2K | 1,717.89%2.24M | 110.56%1.44M |
Increase or decrease of lease financing | 41.13%-239K | -2.27%-406K | 55.49%-397K | -3,778.26%-892K | -1,195.65%-298K | ---191K | ---204K | ---199K | ---23K | ---23K |
Net other fund-raising expenses | ---- | ---- | ---- | --800K | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | -166.98%-578K | -36.22%863K | 387.87%1.35M | -121.24%-470K | -127.11%-383K | -104.00%-12K | -74.80%126K | ---201K | -69.08%2.21M | 107.18%1.41M |
Net cash flow | ||||||||||
Beginning cash position | 2.17%2.35M | 23.90%2.3M | -51.56%1.86M | -20.07%3.84M | 33.35%2.66M | 13.48%2.27M | 18.19%2.24M | -20.07%3.84M | 76.69%4.8M | -51.79%2M |
Current changes in cash | 3,720.69%1.11M | -93.27%29K | 121.67%431K | -117.38%-1.99M | -144.43%-826K | 401.23%406K | -65.32%43K | 45.89%-1.61M | -144.42%-915K | 199.84%1.86M |
Effect of exchange rate changes | 938.10%218K | 61.54%21K | 18.18%13K | 122.92%11K | 205.00%21K | 81.61%-16K | 58.33%-5K | -84.51%11K | -308.70%-48K | -154.05%-20K |
End cash Position | 56.38%3.68M | 2.17%2.35M | 23.90%2.3M | -51.56%1.86M | -51.56%1.86M | 33.35%2.66M | 13.48%2.27M | 18.19%2.24M | -20.07%3.84M | -20.07%3.84M |
Free cash flow | 251.55%1.47M | 16.34%-968K | 29.41%-1.16M | 41.11%-1.64M | -152.14%-525K | 211.08%401K | 79.20%-83K | 52.74%-1.43M | 47.68%-2.78M | 1,313.25%1.01M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data