(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 | 123.09%29.58M | -67.79%13.26M | 112.19%41.15M | -3.98%19.4M | -36.02%20.2M | 10.25M | 48.68%10M | -305.50%-2.73M | -41.32%2.68M | -45.05%31.57M |
Net profit before non-cash adjustment | 122.39%9.77M | -8.78%4.4M | 537.30%4.82M | 137.44%756K | 65.33%-2.02M | ---494K | 99.41%-19K | -251.09%-621K | -274.21%-885K | -320.82%-5.82M |
Total adjustment of non-cash items | -21.56%4.81M | -28.11%6.13M | 13.96%8.52M | -41.35%7.48M | -33.95%12.75M | --2.24M | -19.56%4.47M | -36.69%2.81M | -3.12%3.23M | -13.63%19.31M |
-Depreciation and amortization | -5.18%6.72M | -9.04%7.09M | -6.65%7.8M | -23.55%8.35M | -16.78%10.92M | --2.46M | -17.05%2.65M | -14.18%2.82M | -10.21%2.99M | -33.17%13.13M |
-Reversal of impairment losses recognized in profit and loss | 646.38%377K | 81.20%-69K | -639.71%-367K | -96.47%68K | -55.53%1.93M | --1.77M | -82.57%129K | --34K | ---- | 11,950.00%4.34M |
-Assets reserve and write-off | ---- | ---- | ---- | 8.43%-239K | -611.76%-261K | ---1.22M | 18.96%1.15M | -131.30%-164K | ---26K | 5,000.00%51K |
-Disposal profit | -192.61%-1.35M | -391.14%-460K | 59.60%158K | 186.09%99K | -11,400.00%-115K | ---30K | -145.28%-24K | -193.55%-116K | 121.86%54K | 97.14%-1K |
-Net exchange gains and losses | 92.59%-12K | -117.86%-162K | 195.98%907K | -47,350.00%-945K | -98.08%2K | ---421K | 128.41%402K | -54.55%20K | 100.52%1K | 200.97%104K |
-Other non-cash items | -243.22%-937K | -1,041.38%-273K | -80.00%29K | -47.08%145K | -83.78%274K | ---322K | -61.11%168K | -53.29%213K | -52.02%214K | -40.00%1.69M |
Changes in working capital | 448.26%15M | -90.17%2.74M | 149.22%27.81M | 17.90%11.16M | -47.67%9.47M | --8.5M | 26.31%5.55M | -39.75%-4.92M | -54.08%332K | -44.28%18.09M |
-Change in receivables | 9.06%-1.88M | -113.96%-2.06M | 3,315.24%14.79M | 106.75%433K | -207.65%-6.42M | --5.54M | -1,623.01%-5.36M | -112.84%-8.62M | 825.09%2.02M | 4,011.72%5.96M |
-Change in inventory | 221.33%15.16M | -62.47%4.72M | 11.26%12.57M | -33.79%11.3M | 15.72%17.06M | --2.53M | 572.58%11.38M | 127.43%3.96M | -147.52%-805K | -52.87%14.74M |
-Change in payables | 1,991.46%1.72M | -82.06%82K | 180.32%457K | 51.66%-569K | 55.02%-1.18M | --434K | -120.20%-474K | 79.12%-252K | -28.03%-886K | -352.12%-2.62M |
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 | -158.22%-1.34M | -11.18%-517K | 38.16%-465K | -37.23%-752K | 46.95%-548K | -133K | 53.98%-214K | 69.61%-141K | -22.45%-60K | -19.15%-1.03M |
Other operating cash inflow (outflow) | 16.17%-17.52M | -52.47%-20.9M | -199.04%-13.71M | -4.58M | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 231.46%10.72M | -130.23%-8.16M | 91.92%26.98M | -28.45%14.06M | -35.65%19.65M | --10.11M | 56.30%9.79M | -432.18%-2.87M | -42.01%2.62M | -46.03%30.54M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 89.44%269K | 6.77%142K | 1,050.00%133K | 98.49%-14K | 76.68%-926K | --504K | -2,154.76%-947K | -2,134.78%-468K | 98.34%-15K | 74.80%-3.97M |
Net investment product transactions | --1.3M | --0 | ---1.8M | --0 | ---- | ---- | --0 | ---- | ---- | --11K |
Interest received (cash flow from investment activities) | 232.34%1.12M | 118.83%337K | -53.05%154K | -53.87%328K | 178.82%711K | --515K | 51.79%85K | 5.56%57K | -11.67%53K | 19.16%255K |
Investing cash flow | 461.38%2.69M | 131.66%479K | -581.85%-1.51M | 246.05%314K | 94.20%-215K | --1.02M | -6,257.14%-862K | -567.05%-411K | 104.49%38K | 76.10%-3.71M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -200.00%-1.14M | --1.14M | --0 | ---- | 36.85%-6.11M | ---7.47M | 66.90%-800K | 720.91%2.58M | 0.00%-417K | -101.40%-9.67M |
Net common stock issuance | ---1.75M | --0 | ---236K | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | -81.80%450K | 165.01%2.47M | 40.64%-3.8M | 24.14%-6.41M | 52.00%-8.45M | ---1.58M | 57.29%-1.76M | -4.19%-3.26M | -30.92%-1.86M | -121.67%-17.6M |
Cash dividends paid | 30.01%-3.97M | 0.53%-5.67M | ---5.7M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | -185.94%-183K | 65.03%-64K | 61.31%-183K | 51.98%-473K | 49.33%-985K | ---193K | 48.16%-253K | 47.06%-270K | 47.23%-267K | 35.82%-1.94M |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | -515.12%-4.52M | 27.45%3.81M | -384.16%-1.2M | 87.43%-3.64M |
Financing cash flow | -209.54%-6.58M | 78.57%-2.13M | -44.22%-9.92M | 55.71%-6.88M | 52.70%-15.54M | ---7.34M | 5.52%-7.33M | 371.01%2.87M | -95.05%-3.75M | 29.63%-32.85M |
Net cash flow | ||||||||||
Beginning cash position | -20.76%38.05M | 47.21%48.02M | 30.07%32.62M | 18.45%25.08M | -22.59%21.17M | --21.3M | -32.27%19.67M | -31.06%20.1M | -22.59%21.17M | -18.01%27.35M |
Current changes in cash | 169.63%6.83M | -163.06%-9.8M | 107.49%15.55M | 92.18%7.49M | 164.82%3.9M | --3.79M | 208.19%1.6M | -284.11%-411K | -161.92%-1.09M | -7.51%-6.02M |
Effect of exchange rate changes | -47.24%-240K | -10.14%-163K | -408.33%-148K | 500.00%48K | 104.91%8K | ---12K | 109.94%31K | -110.00%-21K | -72.00%14K | 60.63%-163K |
End cash Position | 17.31%44.64M | -20.76%38.05M | 47.21%48.02M | 30.07%32.62M | 18.45%25.08M | --25.08M | -21.84%21.3M | -32.27%19.67M | -31.06%20.1M | -22.59%21.17M |
Free cash flow | 160.76%5.14M | -131.44%-8.46M | 93.35%26.92M | -20.41%13.92M | -33.83%17.49M | --9.52M | 41.11%8.77M | -499.65%-3.38M | -28.32%2.57M | -30.97%26.43M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data
No Data