(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 | -123.71%-15.54M | 170.09%65.55M | -251.25%-93.52M | 40.22%-26.63M | -558.29%-44.54M | -40.57M | 78.43%-2.55M | 26.67%133K | -5.57%-1.55M | -74.77%9.72M |
Net profit before non-cash adjustment | 61.78%-8.28M | 25.79%-21.67M | -84.40%-29.2M | -258.52%-15.84M | 16.94%9.99M | ---1.02M | 152.74%8.2M | -36.75%1.52M | -24.39%1.28M | -90.61%8.54M |
Total adjustment of non-cash items | 3.92%40.05M | 12.48%38.54M | 16.89%34.27M | -26.00%29.31M | 63.06%39.62M | --16.59M | 32.69%9.17M | 26.75%6.73M | 18.73%7.13M | 133.69%24.29M |
-Depreciation and amortization | -4.32%10.6M | -3.31%11.08M | 3.17%11.46M | -5.19%11.1M | 11.78%11.71M | --3.27M | 7.62%2.82M | 7.82%2.84M | 7.59%2.78M | 12.67%10.48M |
-Reversal of impairment losses recognized in profit and loss | 78.34%-517K | -136.57%-2.39M | --6.53M | --0 | --13.68M | --13.69M | 1,200.00%13K | ---16K | -500.00%-6K | --0 |
-Assets reserve and write-off | -96.92%345K | 51,077.27%11.22M | -127.16%-22K | 723.08%81K | -218.18%-13K | ---11K | 0.00%-1K | ---1K | 0.00%-1K | -31.25%11K |
-Share of associates | ---- | ---- | ---- | ---- | 12.45%-5.88M | ---403K | 14.97%-1.39M | -32.77%-2.5M | -2.26%-1.58M | 61.25%-6.71M |
-Disposal profit | -7,736.84%-1.45M | 100.93%19K | -1,061.93%-2.05M | -686.67%-176K | 101.38%30K | ---812K | 173.01%706K | 69.15%-307K | 320.40%443K | 97.46%-2.17M |
-Net exchange gains and losses | ---- | ---- | -87.50%1K | -77.14%8K | 142.17%35K | --33K | -139.83%-47K | 150.00%85K | 86.36%-36K | 42.36%-83K |
-Deferred income tax | 580.22%5.2M | -39.79%-1.08M | -28.36%-774K | -222.31%-603K | -89.90%493K | ---4.23M | 9.97%2.62M | 37.47%1.56M | -67.74%542K | -13.61%4.88M |
-Other non-cash items | 31.38%25.88M | 3.02%19.7M | 1.18%19.12M | -3.37%18.9M | 9.35%19.56M | --5.06M | 1.28%4.45M | 15.59%5.07M | 32.87%4.99M | 13.04%17.89M |
Changes in working capital | -197.20%-47.31M | 149.37%48.68M | -145.83%-98.59M | 57.40%-40.1M | -307.25%-94.15M | ---56.14M | 9.38%-19.92M | -6.66%-8.12M | -8.66%-9.96M | -217.77%-23.12M |
-Change in receivables | 177.74%9.8M | -136.42%-12.61M | 1,472.29%34.62M | 94.99%-2.52M | -1,777.58%-50.36M | ---34.98M | 56.38%-7.44M | -430.95%-4.02M | -809.58%-3.92M | 117.02%3M |
-Change in inventory | 62.39%-6.91M | 87.60%-18.36M | -165.22%-148.03M | 25.39%-55.81M | -906.69%-74.81M | ---21.28M | -442.59%-24.3M | -264.77%-23.94M | -11.21%-5.3M | -110.73%-7.43M |
-Change in payables | -61.05%2.82M | -61.33%7.23M | 555.63%18.69M | -110.96%-4.1M | 14,331.94%37.43M | --6.63M | 2,696.26%11.81M | 975.85%19.84M | 82.89%-849K | -112.07%-263K |
-Provision for loans, leases and other losses | ---10.86M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Changes in other current assets | -158.23%-42.17M | 1,968.85%72.42M | -117.35%-3.88M | 448.57%22.33M | 65.23%-6.41M | ---6.51M | --0 | --0 | --105K | 46.09%-18.43M |
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 | -59.59%-849K | 80.39%-532K | 58.45%-2.71M | -0.28%-6.53M | -4.21%-6.51M | -1.27M | -100.83%-2.43M | -32.92%-1.28M | -10.42%-1.54M | -40.12%-6.25M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -125.21%-16.39M | 167.56%65.02M | -190.26%-96.23M | 35.06%-33.15M | -1,570.82%-51.05M | ---41.84M | 61.82%-4.98M | -33.68%-1.14M | -7.93%-3.09M | -89.81%3.47M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -17.67%-30.47M | 1.74%-25.9M | 6.71%-26.36M | -179.14%-28.25M | 28.85%-10.12M | ---3.43M | -40.16%-2.24M | -45.79%-2.93M | -95.03%-1.53M | -17.94%-14.23M |
Net business purchase and sale | ---- | ---- | ---- | --55.45M | --0 | --0 | --0 | --0 | ---- | -161.56%-71.52M |
Net investment product transactions | ---- | ---- | -75.99%16M | 30,949.07%66.63M | 99.73%-216K | ---216K | --0 | --0 | --0 | ---79.52M |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | 5.53%1.24M | 0.26%1.18M | --379K | 5.41%273K | -13.77%288K | -8.20%235K | --1.17M |
Interest received (cash flow from investment activities) | 63.93%918K | 1.08%560K | -34.59%554K | -9.80%847K | -50.21%939K | ---417K | -27.74%435K | 67.54%578K | -52.29%343K | -66.98%1.89M |
Net changes in other investments | ---- | ---- | -141.73%-3.37M | -31.15%8.07M | 257.37%11.72M | ---2.38M | 91.59%-529K | -49.03%41.17M | 79.45%-26.55M | -103.19%-7.45M |
Investing cash flow | -16.65%-29.56M | -92.38%-25.34M | -112.67%-13.17M | 2,874.51%103.99M | 102.06%3.5M | ---6.06M | 70.70%-2.06M | 63.47%39.11M | 86.81%-27.5M | -149.45%-169.65M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 2,512.43%38.87M | -98.16%1.49M | 177.69%80.66M | -278.82%-103.83M | -43.54%58.06M | --49.81M | 93.82%7.99M | 163.11%19.69M | -115.57%-19.43M | 156.52%102.85M |
Net common stock issuance | ---- | ---- | ---- | ---449K | --0 | ---- | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | -5.28%-658K | 17.55%-625K | 2.82%-758K | 14.66%-780K | -107.26%-914K | ---1.05M | -1,461.54%-203K | 508.85%462K | -11.61%-125K | -14.25%-441K |
Issuance fees | ---419K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | ---- | ---- | ---- | ---5.19M | ---- | ---- | ---- | ---- | ---- | -25.00%-24.49M |
Interest paid (cash flow from financing activities) | -35.76%-29.02M | -33.46%-21.37M | 6.55%-16.01M | 13.01%-17.14M | 2.63%-19.7M | ---6.11M | -17.32%-3.06M | -22.67%-7.54M | -19.10%-2.99M | 10.30%-20.23M |
Net other fund-raising expenses | 488.84%2.58M | -102.26%-663K | 7.20%29.31M | 259.78%27.34M | --7.6M | --1K | --5.69M | --1.91M | ---- | ---- |
Financing cash flow | 153.64%11.36M | -122.72%-21.17M | 193.16%93.19M | -322.06%-100.04M | -21.91%45.05M | --42.65M | 594.20%10.42M | 123.44%14.52M | -118.45%-22.54M | 125.70%57.69M |
Net cash flow | ||||||||||
Beginning cash position | 51.92%56.98M | -27.16%37.5M | -36.08%51.49M | -3.08%80.55M | -56.64%83.11M | --85.85M | -31.67%82.33M | -72.53%30.06M | -58.05%83.11M | 391.77%191.66M |
Current changes in cash | -286.92%-34.59M | 214.16%18.51M | 44.49%-16.21M | -1,064.78%-29.2M | 97.69%-2.51M | ---5.25M | 118.23%3.38M | 235.03%52.49M | 40.41%-53.14M | -171.08%-108.49M |
Effect of exchange rate changes | -423.08%-3.12M | -56.58%966K | 1,500.72%2.23M | 372.55%139K | 5.56%-51K | ---48K | 135.10%139K | -287.93%-225K | -81.40%85K | -212.50%-54K |
End cash Position | -66.19%19.26M | 51.92%56.98M | -27.16%37.5M | -36.08%51.49M | -3.08%80.55M | --80.55M | -15.43%85.85M | 16.82%82.33M | -72.53%30.06M | -56.64%83.11M |
Free cash flow | -220.07%-46.95M | 131.89%39.1M | -99.64%-122.6M | 0.22%-61.41M | -471.27%-61.54M | ---45.28M | 48.25%-7.57M | -42.24%-4.07M | -26.65%-4.62M | -148.99%-10.77M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data