(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -16.35%98.78M | 101.64%118.09M | -2,718.93%-5.81M | 501.16%35.66M | 79.04%58.57M | 94.41%-206K | -86.36%5.93M | -25.50%32.71M | -123.32%-3.69M | 43.49M |
Net profit before non-cash adjustment | 53.27%123.73M | -4.98%80.73M | -86.81%4.09M | 29.04%26.22M | 27.73%84.96M | 3.78%31.02M | -4.84%20.32M | 21.41%66.52M | 113.48%29.89M | --21.35M |
Total adjustment of non-cash items | -73.79%17.56M | 735.14%67M | 2,820.26%61.71M | -60.00%728K | -34.79%8.02M | -48.58%2.11M | -51.43%1.82M | -21.61%12.3M | -20.69%4.11M | --3.75M |
-Depreciation and amortization | 1.59%8.75M | -15.65%8.61M | -28.66%1.94M | -9.20%2.26M | 18.19%10.21M | 22.30%2.72M | 16.10%2.49M | 0.40%8.64M | -3.14%2.22M | --2.14M |
-Reversal of impairment losses recognized in profit and loss | -85.48%396K | 774.36%2.73M | -470.63%-593K | 16,100.00%2.11M | -17.68%312K | -18.37%160K | 550.00%13K | -84.11%379K | 211.11%196K | --2K |
-Assets reserve and write-off | 887.61%6.54M | 35.38%662K | -262.37%-794K | --1.17M | -22.38%489K | -14.96%489K | --0 | 26.00%630K | 2,975.00%575K | --0 |
-Disposal profit | -98.29%940K | 4,571.29%55.13M | 4,182.13%54.82M | -8,092.86%-1.12M | -1,270.00%-1.23M | -1,392.22%-1.34M | --14K | -15.38%-90K | -145.92%-90K | --0 |
-Net exchange gains and losses | 884.72%6.96M | 138.36%707K | 6,995.83%6.81M | -442.31%-3.56M | -185.88%-1.84M | -89.80%96K | -145.47%-657K | -16.40%2.15M | -41.95%941K | --1.45M |
-Remuneration paid in stock | 20.83%348K | --288K | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- |
-Pension and employee benefit expenses | 300.00%36K | -143.90%-18K | -41.46%24K | ---- | 0.00%41K | --41K | ---- | -95.17%41K | ---- | ---- |
-Other non-cash items | -479.64%-6.41M | -2,310.00%-1.11M | -1,660.00%-792K | -105.26%-78K | -91.09%50K | -119.91%-45K | -124.20%-38K | -35.59%561K | 24.86%226K | --157K |
Changes in working capital | -43.43%-42.52M | 13.88%-29.64M | -114.76%-71.6M | 153.72%8.71M | 25.35%-34.42M | 11.53%-33.34M | -188.12%-16.21M | -73.51%-46.11M | -1,014.70%-37.69M | --18.39M |
-Change in receivables | -183.87%-13.72M | 194.23%16.36M | 127.89%26.13M | 119.85%2.68M | 82.92%-17.36M | -3.87%-93.67M | -72.43%-13.49M | -169.30%-101.67M | -797.49%-90.18M | ---7.83M |
-Change in inventory | 146.98%9.17M | -121.21%-19.51M | -7.00%34.19M | -42.49%-9.85M | 74.65%-8.82M | 258.08%36.76M | 80.28%-6.91M | -246.80%-34.79M | 17.69%10.27M | ---35.05M |
-Change in prepaid assets | -488.20%-1.38M | 220.72%356K | -128.41%-75K | 1,330.00%615K | 114.18%111K | -83.08%264K | 97.72%-50K | -294.78%-783K | -23.23%1.56M | ---2.19M |
-Change in payables | -219.64%-33.9M | 404.76%28.34M | -442.86%-76.66M | 234.49%14.2M | -110.20%-9.3M | -45.02%22.36M | -93.31%4.25M | 805.25%91.14M | 250.26%40.67M | --63.45M |
-Changes in other current assets | 95.15%-2.68M | -5,908.84%-55.18M | ---- | ---- | --950K | ---- | ---- | --0 | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -15.79%-1.08M | -37.52%-931K | -77.11%-294K | -178.67%-418K | 41.64%-677K | 31.40%-166K | 25.00%-150K | -26.91%-1.16M | -28.72%-242K | -200K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -32.10%-14.18M | 32.87%-10.73M | 1.30%-1.06M | -52.49%-6.03M | -437.33%-15.99M | -3,881.48%-1.08M | -28.77%-3.96M | -123.26%-2.98M | 95.06%-27K | -3.07M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -21.52%83.52M | 154.02%106.43M | -394.96%-7.16M | 1,501.04%29.2M | 46.62%41.9M | 63.40%-1.45M | -95.47%1.82M | -31.41%28.58M | -126.24%-3.95M | --40.22M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 34.54%-4.07M | -31.72%-6.22M | 261.74%1.19M | -723.11%-6.77M | 57.23%-4.73M | 88.33%-737K | 73.20%-822K | -73.60%-11.05M | -31.31%-6.32M | ---3.07M |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 82.72%-248K | --0 | --0 |
Net investment product transactions | 68.16%-9.62M | ---30.23M | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 272.65%7.47M | 219.62%2M | 359.24%969K | 209.04%581K | 4.67%627K | 1,218.75%211K | 337.21%188K | 1,293.02%599K | 128.57%16K | --43K |
Investing cash flow | 81.91%-6.23M | -740.53%-34.45M | -5,235.36%-28.06M | -875.55%-6.19M | 61.69%-4.1M | 91.65%-526K | 79.03%-634K | -37.92%-10.7M | -25.57%-6.3M | ---3.02M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 40.61%-6.98M | 37.77%-11.75M | -7,014.63%-45.84M | 2,036.94%39.28M | -181.83%-18.89M | -93.71%663K | 105.36%1.84M | 1,464.01%23.08M | 213.49%10.55M | ---34.28M |
Net common stock issuance | ---- | ---- | ---- | ---- | --196.56M | ---1.84M | --0 | --0 | ---- | ---- |
Increase or decrease of lease financing | 5.17%-1.76M | 27.83%-1.86M | 22.70%-412K | 8.01%-597K | 6.47%-2.57M | -9.67%-533K | 14.94%-649K | 12.19%-2.75M | 40.66%-486K | ---763K |
Issuance fees | ---- | ---- | ---- | ---- | ---7.84M | ---490K | --0 | --0 | ---- | ---- |
Cash dividends paid | 43.75%-34.74M | -302.77%-61.76M | ---23.16M | --0 | 62.59%-15.33M | --0 | --0 | -55.88%-40.99M | ---10.05M | ---- |
Financing cash flow | 42.31%-43.48M | -149.61%-75.37M | -3,050.89%-69.41M | 3,153.15%38.68M | 835.27%151.92M | -31,571.43%-2.2M | 101.80%1.19M | 33.61%-20.66M | 100.07%7K | ---65.98M |
Net cash flow | ||||||||||
Beginning cash position | -2.75%195.96M | 1,658.09%201.51M | 48.05%304.53M | 19.03%241.65M | -19.74%11.46M | 837.70%205.69M | 296.24%203.02M | 26.87%14.28M | 53.16%21.94M | --51.24M |
Current changes in cash | 1,098.85%33.81M | -101.78%-3.39M | -2,405.75%-104.64M | 2,493.44%61.7M | 6,914.69%189.72M | 59.25%-4.18M | 108.26%2.38M | -200.07%-2.78M | -16,698.36%-10.25M | ---28.79M |
Effect of exchange rate changes | 177.08%1.67M | -757.75%-2.16M | -78,460.00%-3.93M | 297.32%1.19M | 1,040.00%329K | 97.80%-5K | 158.28%299K | -114.40%-35K | -1,235.00%-227K | ---513K |
End cash Position | 18.10%231.44M | -2.75%195.96M | -2.75%195.96M | 48.05%304.53M | 1,658.09%201.51M | 1,658.09%201.51M | 837.70%205.69M | -19.74%11.46M | -19.74%11.46M | --21.94M |
Free cash flow | -20.71%79.26M | 169.38%99.96M | -170.46%-5.99M | 2,200.72%22.27M | 116.54%37.11M | 78.74%-2.21M | -97.39%968K | -49.14%17.14M | -201.99%-10.41M | --37.15M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data