(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 | 312.82%359.39M | -17.02%87.06M | -18.39%104.92M | -22.40%128.56M | -32.39%165.67M | 49.29M | -10.69%46.81M | -63.79%35.54M | -3.22%33.93M | 85.13%245.06M |
Net profit before non-cash adjustment | -255.01%-259.04M | -50.85%167.11M | 140.03%340.01M | -57.24%141.66M | 22.49%331.29M | --267.31M | -66.86%22.44M | -80.51%14M | -44.49%27.54M | 7.85%270.47M |
Total adjustment of non-cash items | 403.01%559.4M | 178.86%111.21M | -463.23%-141.03M | 123.49%38.83M | -89.54%-165.25M | ---226.04M | 174.46%17.19M | 194.70%29.21M | 184.87%13.98M | 32.13%-87.19M |
-Depreciation and amortization | 24.37%1.24M | -4.59%997K | 34.66%1.05M | 13.78%776K | -4.08%682K | --180K | 9.76%180K | 1.14%177K | -30.29%145K | -35.77%711K |
-Reversal of impairment losses recognized in profit and loss | 201.31%694K | -350.92%-685K | -49.07%273K | --536K | --0 | ---- | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | --584K | --0 | ---- | ---- | ---- | ---- | ---- |
-Share of associates | 97.29%-2.13M | 31.88%-78.7M | -108.37%-115.53M | -704.66%-55.44M | 93.03%-6.89M | ---913K | 80.32%-8.72M | 123.49%6.66M | 87.03%-3.92M | -4.19%-98.82M |
-Disposal profit | 381.95%330.09M | 175.36%68.49M | -376.71%-90.89M | 113.17%32.85M | -104.19%-249.43M | ---248.33M | -327.32%-416K | 100.33%94K | -3,224.00%-781K | -42.91%-122.16M |
-Net exchange gains and losses | 40.16%31.34M | 230.03%22.36M | 155.41%6.77M | -368.56%-12.23M | -89.17%4.55M | ---2.3M | 333.39%2.77M | -68.59%3.68M | -96.46%26K | 1,562.37%42.04M |
-Deferred income tax | 274.60%40.47M | -38.51%10.8M | -39.48%17.57M | -13.89%29.03M | -32.16%33.71M | --12.56M | 12.04%10.51M | 0.43%5.34M | -10.60%5.31M | 75.05%49.69M |
-Other non-cash items | 79.32%157.7M | 121.40%87.95M | -7.02%39.72M | -18.03%42.72M | 26.07%52.12M | --12.77M | 1.62%12.88M | 54.44%13.27M | 94.28%13.2M | 63.84%41.34M |
Changes in working capital | 130.86%59.02M | -103.34%-191.26M | -81.14%-94.06M | -14,126.30%-51.93M | -100.59%-365K | --8.02M | -7.83%7.17M | -113.44%-7.68M | -492.65%-7.59M | 514.00%61.78M |
-Change in receivables | 105.68%200K | 93.02%-3.52M | -115.82%-50.44M | -3,388.36%-23.37M | -120.72%-670K | --4.15M | -100.98%-170K | 28.33%-6.46M | -32.04%1.84M | 142.37%3.23M |
-Change in inventory | 121.53%51.06M | -302.37%-237.19M | -71.33%-58.95M | -4,220.60%-34.41M | -90.59%835K | --1K | -107.51%-69K | -95.01%118K | -85.48%759K | -26.03%8.87M |
-Change in payables | -84.30%7.76M | 222.61%49.45M | 161.90%15.33M | 1,204.34%5.85M | -101.07%-530K | --3.87M | 170.52%7.41M | -102.10%-1.34M | -69.71%-10.18M | 771.10%49.68M |
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 | -34.44%-40.29M | 40.96%-29.97M | -171.36%-50.76M | 26.93%-18.7M | -5.94%-25.6M | 270K | -160.37%-15.78M | 17.99%-5.49M | 32.12%-4.57M | -23.92%-24.16M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 458.93%319.1M | 5.41%57.09M | -50.69%54.16M | -21.58%109.85M | -36.59%140.08M | --49.56M | -33.06%31.03M | -67.15%30.04M | 3.66%29.36M | 95.70%220.9M |
Investing cash flow | ||||||||||
Capital expenditures | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Net PPE purchase and sale | 69.15%-3.07M | -360.99%-9.96M | 96.67%-2.16M | -1,130.51%-64.97M | -17.39%-5.28M | ---479K | -14,914.29%-2.1M | -123.14%-2.61M | 90.72%-87K | -102.76%-4.5M |
Net business purchase and sale | 99.36%-8.25M | -9,450.33%-1.29B | -936.67%-13.46M | 85.89%-1.3M | 99.21%-9.2M | ---399K | --0 | -108.44%-1.95M | -355.47%-6.83M | -383.96%-1.16B |
Net investment property transactions | -239.99%-50.7M | 91.92%-14.91M | -1,365.19%-184.48M | -194.18%-12.59M | ---4.28M | ---4.28M | --0 | --0 | ---- | ---- |
Net investment product transactions | -57.19%71.44M | 642.25%166.89M | 48.48%-30.78M | -712.08%-59.75M | 108.53%9.76M | --24.73M | -68.18%-185K | ---5.54M | 86.27%-9.23M | -4,017.08%-114.46M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---219K | --0 | ---8.63M | ---- |
Repayment of advance payments to other parties and cash income from loans | 69.99%84.29M | -36.19%49.59M | 1,692.60%77.71M | 396.71%4.34M | ---1.46M | ---3.86M | 0.00%500K | -96.46%669K | -22.22%700K | ---- |
Dividends received (cash flow from investment activities) | -49.42%101.2M | 80.55%200.06M | 10.33%110.81M | 15.96%100.44M | -13.06%86.61M | --6.56M | 456.90%79.26M | 7.69%14K | 559.32%778K | 38.72%99.62M |
Interest received (cash flow from investment activities) | 284.66%9.41M | 245.83%2.45M | -67.10%707K | 12.16%2.15M | 18.56%1.92M | --641K | 42.62%609K | 123.58%749K | 19.06%381K | 5.00%1.62M |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 131.12%5.05M |
Investing cash flow | 122.93%204.32M | -2,039.04%-890.97M | -31.46%-41.65M | -140.59%-31.69M | 106.64%78.06M | --31.87M | 428.23%77.87M | 99.24%-8.67M | 66.45%-22.92M | -121,618.82%-1.18B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -137.79%-462.04M | 1,047.47%1.22B | 377.35%106.54M | 51.88%-38.42M | -106.93%-79.83M | ---32.87M | 64.20%-14.03M | -96.19%43.1M | -239.93%-76.02M | 46,936.60%1.15B |
Net common stock issuance | ---- | ---- | ---- | ---2.72M | --0 | --0 | --0 | ---- | ---- | ---1.15M |
Increase or decrease of lease financing | -44.44%-312K | -350.00%-216K | -585.71%-48K | ---7K | --0 | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | 20.00%-53.12M | 0.00%-66.4M | 0.18%-66.4M | 0.00%-66.52M | 0.07%-66.52M | --1K | ---- | 0.07%-66.52M | ---- | -66.67%-66.57M |
Cash dividends for minorities | 90.84%-600K | -2.34%-6.55M | -4,166.67%-6.4M | 16.67%-150K | 10.00%-180K | --0 | --0 | --0 | 10.00%-180K | -100.00%-200K |
Interest paid (cash flow from financing activities) | -86.79%-165.79M | -112.58%-88.76M | 7.18%-41.75M | 18.87%-44.98M | -24.72%-55.45M | ---13.75M | -0.22%-13.71M | -52.36%-14.04M | -88.28%-13.95M | -58.25%-44.46M |
Net other fund-raising expenses | ---- | ---14.79M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | -165.20%-681.86M | 13,075.73%1.05B | 94.72%-8.06M | 24.35%-152.8M | -119.43%-201.98M | ---46.62M | 48.64%-27.74M | -103.55%-37.46M | -292.97%-90.15M | 1,572.23%1.04B |
Net cash flow | ||||||||||
Beginning cash position | 165.27%327.39M | 3.94%123.42M | -37.96%118.74M | 8.54%191.38M | 81.56%176.32M | --156.01M | -26.59%75.55M | 24,413.58%93.12M | 123.91%515K | 78.97%97.11M |
Current changes in cash | -174.75%-158.44M | 4,663.17%211.96M | 105.96%4.45M | -561.79%-74.63M | -81.02%16.16M | --34.81M | 1,045.92%81.15M | -1,092.72%-16.09M | -1,346.46%-83.71M | 96.88%85.14M |
Effect of exchange rate changes | 146.75%3.74M | -3,635.40%-7.99M | -88.65%226K | 280.84%1.99M | 81.45%-1.1M | --561K | 55.59%-695K | -101.46%-1.48M | 81.56%176.32M | -1,402.78%-5.94M |
End cash Position | -47.26%172.68M | 165.27%327.39M | 3.94%123.42M | -37.96%118.74M | 8.54%191.38M | --191.38M | 43.88%156.01M | -26.59%75.55M | -8.41%93.12M | 81.56%176.32M |
Free cash flow | 572.09%315.52M | -9.45%46.95M | 15.56%51.85M | -66.71%44.87M | -37.59%134.79M | --49.07M | -37.58%28.92M | -69.62%27.43M | 6.89%29.27M | 99.35%215.96M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data