(FY)Dec 31, 2023 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 44.18%30.08M | -45.17%20.87M | -22.55%38.06M | 455.03%49.14M | 454.41%8.85M | 2.55M | -92.08%-12.88M | 206.75%8.05M | 563.85%11.14M | -88.85%1.6M |
Net profit before non-cash adjustment | 42.71%36.53M | -28.80%25.6M | 39.22%35.95M | 77.36%25.82M | 22.44%14.56M | --3.74M | 107.44%3.79M | 95.00%2.61M | 4.37%4.42M | -24.23%11.89M |
Total adjustment of non-cash items | -83.56%1.48M | 90.55%9.01M | -29.31%4.73M | 13.30%6.69M | 55.55%5.9M | --3.84M | 15.48%2.13M | 25.76%-245K | -90.65%179K | 111.89%3.8M |
-Depreciation and amortization | -14.11%2.25M | 0.00%2.62M | -5.80%2.62M | -0.04%2.78M | 28.15%2.78M | --719K | 69.79%579K | 15.92%648K | 28.44%831K | -23.45%2.17M |
-Reversal of impairment losses recognized in profit and loss | -4.00%120K | 135.85%125K | -80.44%53K | 174.66%271K | -210.00%-363K | --17K | 3,400.00%35K | --30K | -3,808.33%-445K | 112.90%330K |
-Assets reserve and write-off | -33.80%2.86M | 148.10%4.32M | -67.86%1.74M | 18.11%5.41M | 104.69%4.58M | --3.09M | 7.11%1.27M | -217.20%-402K | 187.73%633K | 279.49%2.24M |
-Disposal profit | 51.94%-149K | 17.33%-310K | -93.30%-375K | 83.23%-194K | -341.60%-1.16M | ---54K | 288.46%49K | -1,333.33%-473K | -884.06%-679K | 92.85%-262K |
-Net exchange gains and losses | -127.65%-841K | 188.89%3.04M | 240.78%1.05M | -202.83%-748K | 53.40%-247K | --22K | -80.06%67K | 89.25%-123K | -117.27%-213K | -126.82%-530K |
-Other non-cash items | -252.95%-2.75M | -117.88%-780K | 56.87%-358K | -367.74%-830K | 308.05%310K | --53K | 1,757.14%130K | 236.36%75K | 140.63%52K | -56.84%-149K |
Changes in working capital | 42.32%-7.93M | -424.39%-13.74M | -115.75%-2.62M | 243.25%16.63M | 17.61%-11.61M | ---5.04M | -81.19%-18.8M | 251.98%5.68M | 176.52%6.54M | -346.31%-14.09M |
-Change in receivables | -59.67%-36.66M | -66.90%-22.96M | -261.62%-13.76M | 137.08%8.51M | -7.34%-22.95M | ---18.26M | -55.43%-26.64M | 909.82%8.95M | 1,468.42%13M | 16.59%-21.38M |
-Change in inventory | 10.14%-21.95M | -151.16%-24.42M | -25.38%-9.72M | 30.70%-7.76M | -335.96%-11.19M | ---307K | 197.58%1.13M | -197.92%-7.89M | -0.83%-4.12M | 47.35%-2.57M |
-Change in prepaid assets | 119.46%372K | -778.01%-1.91M | -35.47%282K | 2,285.00%437K | 97.47%-20K | ---755K | 93.06%278K | 34.22%251K | 157.54%206K | -197.89%-789K |
-Change in payables | 40.94%50.19M | 73.10%35.61M | 34.45%20.57M | -31.94%15.3M | 112.92%22.48M | --14.21M | -17.20%6.44M | 37.15%4.38M | 19.30%-2.55M | -60.12%10.56M |
-Provision for loans, leases and other losses | 312.28%121K | -1,050.00%-57K | -95.56%6K | 82.43%135K | -18.68%74K | ---- | ---- | ---- | ---- | 21.33%91K |
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) | 168.60%2.73M | 68.77%1.02M | -27.47%602K | 64.03%830K | -26.67%506K | 109K | 58.33%133K | -3.23%150K | -52.89%114K | 41.68%690K |
Tax refund paid | 21.89%-7.62M | 16.70%-9.76M | -313.85%-11.72M | 54.03%-2.83M | 0.00%-6.16M | -1.43M | -55.48%-1.65M | 28.84%-1.96M | -8.27%-1.13M | -121.19%-6.16M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 107.80%25.19M | -55.01%12.12M | -42.84%26.95M | 1,372.24%47.14M | 182.72%3.2M | --1.23M | -87.41%-14.39M | 23,900.00%6.24M | 416.51%10.13M | -132.18%-3.87M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 52.72%-304K | 28.24%-643K | 5.58%-896K | -146.52%-949K | 147.00%2.04M | --643K | 91.15%-265K | 196.26%694K | 300.83%968K | -161.33%-4.34M |
Net intangibles purchase and sale | --0 | ---296K | --0 | -26.67%-190K | ---150K | ---188K | --38K | ---- | ---- | --0 |
Net investment product transactions | ---- | ---- | ---- | ---449K | --0 | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | 67.63%-304K | -4.80%-939K | 43.58%-896K | -184.02%-1.59M | 143.55%1.89M | --455K | 92.42%-227K | 196.26%694K | 300.83%968K | -161.33%-4.34M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 2.46%-594K | 77.96%-609K | 85.38%-2.76M | -714.43%-18.9M | 164.43%3.08M | --7.63M | 428.85%10.34M | 37.54%-7.03M | -15,507.84%-7.86M | -133.53%-4.77M |
Increase or decrease of lease financing | 22.49%-982K | -0.40%-1.27M | -6.86%-1.26M | -25.77%-1.18M | -3,137.93%-939K | ---292K | ---237K | -1,708.33%-217K | -1,035.29%-193K | 75.21%-29K |
Cash dividends paid | -47.41%-17.93M | -25.01%-12.16M | -63.64%-9.73M | -100.00%-5.95M | 40.11%-2.97M | --0 | ---- | 25.00%-2.97M | ---- | -24.94%-4.96M |
Cash dividends for minorities | ---- | ---- | -107.02%-118K | 0.00%-57K | 1.72%-57K | --0 | ---- | 1.72%-57K | ---- | 0.00%-58K |
Interest paid (cash flow from financing activities) | -84.46%-843K | -39.76%-457K | 15.72%-327K | 57.96%-388K | -70.61%-923K | ---269K | -189.01%-263K | -125.00%-225K | -45.61%-166K | -38.01%-541K |
Net other fund-raising expenses | ---- | ---- | -745.03%-5.95M | 73.86%-704K | -119.93%-2.69M | ---2.62M | -89.39%452K | -98.97%82K | -142.16%-608K | 170.60%13.51M |
Financing cash flow | -40.37%-20.35M | 28.06%-14.5M | 25.86%-20.15M | -502.71%-27.18M | -243.32%-4.51M | --4.45M | 100.80%10.29M | -39.96%-10.42M | -747.94%-8.83M | 133.32%3.15M |
Net cash flow | ||||||||||
Beginning cash position | -6.55%69.49M | 9.99%74.36M | 33.80%67.61M | 0.26%50.53M | -11.81%50.4M | --45.32M | 4.30%48.82M | -2.84%52.75M | -11.81%50.4M | 14.33%57.15M |
Current changes in cash | 236.95%4.54M | -156.15%-3.31M | -67.89%5.9M | 3,052.14%18.38M | 111.51%583K | --6.13M | 22.02%-4.33M | 57.14%-3.49M | 197.80%2.27M | -152.40%-5.07M |
Effect of exchange rate changes | 33.78%-1.03M | -282.53%-1.56M | 165.67%853K | -188.03%-1.3M | 73.27%-451K | ---921K | 153.80%828K | -166.06%-436K | 114.34%78K | 32.63%-1.69M |
End cash Position | 5.05%73M | -6.55%69.49M | 9.99%74.36M | 33.80%67.61M | 0.26%50.53M | --50.53M | 14.10%45.32M | 4.30%48.82M | -2.84%52.75M | -11.81%50.4M |
Free cash flow | 126.44%24.84M | -57.45%10.97M | -43.77%25.78M | 2,434.44%45.85M | 120.98%1.81M | --701K | -37.27%-14.65M | 916.02%5.7M | 363.07%10M | -183.10%-8.62M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data
No Data