(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | (Q1)Mar 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 109.07%17.39M | -4.06%8.32M | 115.78%8.67M | 762.87%4.02M | 213.11%4.47M | 148.86%772K | 180.35%1.11M | 48.29%-439K | -115.49%-606K | -39.88%1.43M |
Net profit before non-cash adjustment | 169.40%7.58M | -28.96%2.81M | 961.93%3.96M | -28.27%373K | -13.99%4.45M | -373.26%-1.3M | 59.36%-1.23M | 26.39%-1.55M | 101.70%520K | 133.92%5.17M |
Total adjustment of non-cash items | 10.73%14.79M | 32.84%13.36M | 87.00%10.06M | -26.39%5.38M | 20.45%1.5M | 46.05%850K | -92.04%256K | 50.79%2.77M | -54.74%7.31M | -84.29%1.25M |
-Depreciation and amortization | -9.08%6.28M | 6.91%6.9M | 15.51%6.46M | -17.96%5.59M | -38.49%1.77M | 1,193.07%1.31M | -41.69%1.32M | -23.98%1.19M | 17.78%6.82M | 83.26%2.88M |
-Reversal of impairment losses recognized in profit and loss | 23.64%4.46M | 25.93%3.6M | --2.86M | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
-Disposal profit | 43.30%-592K | -54.90%-1.04M | -657.30%-674K | -888.89%-89K | -93.89%-254K | -205.41%-117K | -133.80%-24K | 610.00%306K | -102.34%-9K | -126.79%-131K |
-Net exchange gains and losses | 5.03%2.53M | 332.91%2.41M | 133.37%556K | -322.43%-1.67M | -334.73%-392K | -411.86%-605K | -460.57%-1.52M | 2,672.73%849K | -63.16%749K | -72.12%167K |
-Other non-cash items | 42.65%2.12M | 74.15%1.49M | -44.55%855K | 719.28%1.54M | 129.92%377K | 29.13%266K | 7.45%476K | 16.85%423K | -122.68%-249K | -467.35%-1.26M |
Changes in working capital | 36.52%-4.99M | -46.88%-7.86M | -208.54%-5.35M | 79.44%-1.73M | 70.23%-1.49M | 146.26%1.22M | 922.06%2.09M | -186.36%-1.66M | -145.81%-8.43M | -151.56%-5M |
-Change in receivables | 117.92%3.66M | -864.84%-20.45M | -131.31%-2.12M | 294.09%6.77M | 193.00%1.76M | 0.00%-756K | 3,034.30%8.13M | -227.46%-465K | -208.80%-3.49M | -155.93%-1.89M |
-Change in inventory | 192.03%2.3M | -1,001.81%-2.5M | 161.69%277K | 52.03%-449K | 163.13%827K | 159.19%705K | -2,750.60%-2.37M | 108.11%385K | 11.36%-936K | -237.46%-1.31M |
-Change in payables | -158.73%-4.43M | 478.97%7.53M | 67.79%-1.99M | -91.14%-6.17M | -195.30%-1.76M | 131.10%968K | -597.64%-4.43M | -130.17%-946K | -128.40%-3.23M | -210.99%-596K |
-Changes in other current assets | -186.43%-6.53M | 596.78%7.55M | 19.19%-1.52M | -141.15%-1.88M | -92.10%-2.31M | -68.44%303K | 331.50%757K | -199.53%-632K | -115.95%-780K | -124.92%-1.2M |
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) | ||||||||||
Tax refund paid | -6,596.77%-2.08M | -675.00%-31K | -157.14%-4K | 250.00%7K | 0.00%1K | 1K | -1K | 500.00%6K | -84.62%2K | 150.00%1K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | -193K | -1.7M | 0 | 0 | 0 | 0 |
Operating cash flow | 84.79%15.31M | -4.37%8.29M | 115.31%8.66M | 766.23%4.02M | 199.44%4.27M | 41.27%-928K | 180.10%1.11M | 48.94%-433K | -115.39%-604K | -39.79%1.43M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 60.72%-1.85M | -102.40%-4.72M | 28.16%-2.33M | -47.75%-3.25M | 42.33%-947K | -187.60%-1.12M | 44.64%-666K | 17.41%-517K | 66.48%-2.2M | 42.59%-1.64M |
Net investment product transactions | ---- | ---- | ---366K | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1.3M | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | 140.57%931K | --387K | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | ---- | ---- | 0.00%1K | ---- | ---- | 0.00%1K | --0 |
Investing cash flow | 60.72%-1.85M | -167.12%-4.72M | 38.20%-1.77M | 18.22%-2.86M | 80.93%-561K | -187.45%-1.12M | 44.64%-666K | 17.41%-517K | 46.65%-3.5M | -2.87%-2.94M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -77.44%-7.33M | 56.12%-4.13M | -3,487.05%-9.42M | -92.20%278K | -223.60%-2.92M | 1,146.05%2.39M | -242.78%-257K | -14.17%1.07M | -48.57%3.57M | 1,064.53%2.36M |
Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | 28.81%-84K | 55.37%-54K | -46.92%-191K | ---- | ---- |
Interest paid (cash flow from financing activities) | -58.84%-2.79M | -74.68%-1.76M | 43.11%-1.01M | 13.62%-1.77M | 6.38%-440K | 45.26%-300K | 11.61%-510K | -14.54%-520K | -34.98%-2.05M | -3.30%-470K |
Net other fund-raising expenses | --1.15M | ---- | 550.49%6.7M | --1.03M | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | -52.35%-8.98M | -58.23%-5.89M | -705.84%-3.72M | -130.47%-462K | -188.51%-2M | 323.83%2M | -58.49%-821K | -45.71%361K | -39.87%1.52M | 569.53%2.26M |
Net cash flow | ||||||||||
Beginning cash position | -42.90%3.33M | 115.83%5.83M | 35.29%2.7M | -56.44%2M | -20.30%1M | -58.48%1.01M | -62.53%1.42M | -56.42%2M | -2.98%4.59M | -73.38%1.26M |
Current changes in cash | 292.65%4.48M | -173.28%-2.33M | 351.49%3.17M | 127.21%703K | 128.48%1.71M | 96.50%-42K | 71.68%-375K | 27.19%-589K | -2,314.95%-2.58M | 592.11%748K |
Effect of exchange rate changes | 20.90%-140K | -311.63%-177K | -2,250.00%-43K | 140.00%2K | 0.00%-6K | 55.00%31K | 7.32%-38K | -36.36%14K | 85.29%-5K | -128.57%-6K |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | ---- | --1K | ---- | ---- | ---- | ---- |
End cash Position | 130.32%7.67M | -42.90%3.33M | 115.83%5.83M | 35.29%2.7M | 35.29%2.7M | -20.30%1M | -58.48%1.01M | -62.53%1.42M | -56.44%2M | -56.44%2M |
Free cash flow | 490.45%12.85M | -64.58%2.18M | 774.25%6.15M | 124.28%703K | 310.61%3.45M | -31.01%-2.07M | 147.39%382K | 28.49%-1.05M | -10.12%-2.9M | 317.92%839K |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data