(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -32.37%159.63M | -16.68%131.54M | 92.99%24.95M | 23.41%36.61M | -194.02%-33.46M | -0.93%236.04M | 37.70%157.86M | -18.93%12.93M | -55.95%29.66M | -11.73%35.59M |
Net profit before non-cash adjustment | -10.80%168.3M | -10.48%65.57M | -2.02%28.66M | -2.11%47.91M | -29.74%26.15M | -11.14%188.66M | 4.29%73.24M | -16.80%29.25M | -14.40%48.95M | -25.19%37.23M |
Total adjustment of non-cash items | -85.81%2.89M | -63.62%7.38M | -27.21%-1.9M | -319.15%-3.26M | 488.70%677K | 229.91%20.39M | 1,315.78%20.27M | -347.43%-1.49M | -54.68%1.49M | -86.64%115K |
-Depreciation and amortization | 35.34%14.31M | 26.76%4.38M | 28.90%3.46M | 10.03%3.21M | 114.87%3.27M | 52.37%10.58M | 76.35%3.45M | 84.97%2.68M | 41.18%2.92M | 3.83%1.52M |
-Reversal of impairment losses recognized in profit and loss | -77.01%2.94M | -77.11%2.78M | 118.49%22K | -83.27%123K | -60.42%19K | 13.27%12.8M | 7.33%12.13M | 80.30%-119K | 50.00%735K | -55.14%48K |
-Assets reserve and write-off | 1,050.00%38K | ---- | ---- | ---- | ---- | 98.30%-4K | ---- | ---- | ---- | ---- |
-Share of associates | -51.65%-599K | 96.63%-6K | -285.00%-308K | -57.72%-235K | -516.67%-50K | 14.69%-395K | -1,147.06%-178K | 15.79%-80K | -67.42%-149K | 104.05%12K |
-Disposal profit | 137.53%692K | 104.59%124K | -142.16%-242K | 373.58%1.02M | -131.16%-205K | 88.97%-1.84M | 83.40%-2.7M | 3,088.89%574K | -287.37%-371K | 200.30%658K |
-Net exchange gains and losses | -159.89%-3.02M | -63.09%3.46M | 41.52%-1.93M | -2,255.28%-4.69M | 116.69%138K | -46.99%5.04M | 59.89%9.37M | -340.15%-3.3M | -112.52%-199K | -219.86%-827K |
-Other non-cash items | -98.24%-11.47M | -89.08%-3.39M | -132.24%-2.9M | -85.71%-2.69M | -92.21%-2.49M | -39.41%-5.79M | -51.48%-1.8M | 19.34%-1.25M | -49.07%-1.45M | -189.29%-1.3M |
Changes in working capital | -142.84%-11.56M | -8.94%58.59M | 87.76%-1.82M | 61.26%-8.05M | -3,345.37%-60.29M | 36.72%26.99M | 49.70%64.35M | 25.15%-14.83M | -402.15%-20.77M | 83.01%-1.75M |
-Change in receivables | 106.50%327K | -20.37%7.23M | 62.24%-597K | 103.86%131K | 29.48%-6.43M | -2,491.24%-5.03M | 220.98%9.07M | -589.47%-1.58M | -218.19%-3.4M | -46.68%-9.12M |
-Change in inventory | -129.98%-10.46M | -72.30%6.82M | -1,769.32%-14.56M | -47.54%2.84M | -198.74%-5.56M | 157.31%34.89M | 335.73%24.62M | -120.36%-779K | 1,214.08%5.41M | 53.45%5.63M |
-Change in payables | -891.40%-12.79M | 15.60%39.93M | 146.75%7.45M | 39.85%-10.92M | -4,367.50%-49.25M | -68.91%1.62M | 80.80%34.55M | -75.05%-15.93M | -734.04%-18.16M | 143.80%1.15M |
-Provision for loans, leases and other losses | --0 | ---- | ---- | ---- | ---- | -114.08%-1.74M | ---- | ---- | ---- | ---- |
-Changes in other current assets | 513.66%11.36M | 396.15%4.61M | 92.84%5.9M | 98.94%-53K | 18.40%901K | 75.47%-2.75M | -151.54%-1.56M | 120.57%3.06M | -186.85%-5.01M | 114.88%761K |
-Changes in other current liabilities | ---- | ---- | --0 | -111.73%-44K | 125.43%44K | ---- | ---- | --395K | --375K | ---173K |
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 | 31.60%-36.11M | 39.13%-6.69M | 69.41%-4.41M | 22.79%-13.18M | -14.62%-11.83M | 15.39%-52.79M | 28.91%-10.98M | -0.93%-14.41M | 10.16%-17.07M | 24.45%-10.32M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -32.59%123.52M | -15.00%124.85M | 1,483.16%20.54M | 86.07%23.42M | -279.27%-45.3M | 4.21%183.25M | 48.08%146.88M | -189.08%-1.49M | -73.96%12.59M | -5.21%25.27M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 20.61%-10.99M | 39.70%-1.4M | 18.59%-2.08M | 83.20%-759K | -51.59%-6.76M | 59.57%-13.85M | 73.46%-2.32M | 74.92%-2.55M | 62.78%-4.52M | -39.40%-4.46M |
Net intangibles purchase and sale | -78.26%-41K | --0 | -700.00%-16K | --0 | -150.00%-25K | 94.22%-23K | 97.31%-10K | ---2K | 92.31%-1K | 23.08%-10K |
Net investment product transactions | -460.82%-350K | 77.14%-8K | 91.67%-10K | 0.00%-9K | -223.75%-323K | 107.69%97K | -135.35%-35K | -1,100.00%-120K | 75.00%-9K | 119.85%261K |
Dividends received (cash flow from investment activities) | 10.58%815K | --815K | --0 | ---- | ---- | -19.89%737K | --0 | --737K | ---- | ---- |
Interest received (cash flow from investment activities) | 108.05%13.1M | 106.48%4.01M | 136.29%3.22M | 92.20%3.11M | 100.87%2.76M | 38.10%6.3M | 49.88%1.94M | -17.18%1.36M | 48.12%1.62M | 161.83%1.37M |
Investing cash flow | 137.56%2.53M | 912.83%3.42M | 296.32%1.12M | 180.29%2.34M | -53.44%-4.35M | 77.85%-6.74M | 94.55%-421K | 93.31%-571K | 71.39%-2.91M | 29.16%-2.84M |
Financing cash flow | ||||||||||
Net issuance payments of debt | --15M | --0 | --5M | --5M | --5M | --0 | --0 | --0 | --0 | --0 |
Net common stock issuance | 93.25%-10.01M | 40.38%-4.58M | ---2.72M | --0 | 96.34%-2.71M | ---148.28M | ---7.68M | --0 | ---66.6M | ---74M |
Increase or decrease of lease financing | -42.39%-7.09M | -71.02%-2.03M | 5.18%-1.28M | -51.62%-1.97M | -58.43%-1.81M | -3.79%-4.98M | 39.53%-1.19M | -112.58%-1.35M | -1.33%-1.3M | -24.46%-1.15M |
Interest paid (cash flow from financing activities) | ---476K | ---208K | ---139K | ---108K | ---21K | --0 | --0 | --0 | --0 | --0 |
Net other fund-raising expenses | -5,721.62%-26.66M | -484.34%-761K | 144.24%403K | -4,250.91%-4.57M | -793.51%-21.74M | 65.12%-458K | 117.58%198K | 379.66%165K | 277.42%110K | -3,586.36%-2.43M |
Financing cash flow | 80.98%-29.24M | 12.60%-7.58M | 206.57%1.27M | 97.58%-1.64M | 72.56%-21.29M | -2,414.64%-153.72M | -180.77%-8.67M | -70.79%-1.19M | -4,947.36%-67.79M | -7,767.75%-77.58M |
Net cash flow | ||||||||||
Beginning cash position | 2.04%477.39M | 30.42%455.51M | 22.77%431.9M | -2.11%405.76M | 1.71%477.39M | 42.48%467.84M | -8.28%349.28M | -9.26%351.8M | 18.27%414.49M | 42.94%469.35M |
Current changes in cash | 324.83%96.81M | -12.40%120.69M | 806.94%22.93M | 141.51%24.12M | -28.63%-70.93M | -83.64%22.79M | 55.90%137.78M | 57.10%-3.24M | -257.83%-58.11M | -354.50%-55.14M |
Effect of exchange rate changes | 98.22%-236K | 76.80%-2.24M | -5.14%683K | 144.07%2.02M | -341.81%-694K | -7,581.36%-13.24M | -614.71%-9.67M | 10.09%720K | -1,126.68%-4.58M | -33.26%287K |
End cash Position | 20.23%573.96M | 20.23%573.96M | 30.42%455.51M | 22.77%431.9M | -2.11%405.76M | 2.04%477.39M | 2.04%477.39M | -8.28%349.28M | -9.26%351.8M | 18.27%414.49M |
Free cash flow | -33.36%112.32M | -14.59%123.45M | 548.92%18.29M | 204.88%22.67M | -352.29%-52.09M | 19.51%168.54M | 60.71%144.54M | 52.12%-4.07M | -79.44%7.43M | -11.94%20.65M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data
No Data