(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -171.07%-1.69M | 137.07%2.38M | -329.66%-6.43M | -1,494.05%-1.17M | -213.62%-1.47M | -476.54%-3M | -132.66%-779K | -57.04%2.8M | 152.83%84K | -110.63%-470K |
Net profit before non-cash adjustment | -23.32%457K | -67.07%596K | -20.23%1.81M | -151.40%-843K | 253.62%2.54M | 2,966.67%644K | -380.91%-529K | 113.66%2.27M | 130.63%1.64M | 106.95%718K |
Total adjustment of non-cash items | 80.33%-1.22M | -54.01%-6.22M | -69.45%-4.04M | 89.61%-246K | -1,219.60%-2.8M | -385.84%-1.1M | 392.86%123K | -113.12%-2.38M | -152.06%-2.37M | -97.92%250K |
-Depreciation and amortization | -13.99%1.28M | -11.54%1.49M | -10.92%1.68M | -1.75%393K | -12.50%420K | -14.82%431K | -12.60%437K | -43.67%1.89M | -55.60%400K | -48.94%480K |
-Reversal of impairment losses recognized in profit and loss | 44.85%-3.25M | -254.79%-5.89M | -88.54%-1.66M | -16,866.67%-509K | -294.38%-351K | ---- | 41.19%-434K | -106.23%-881K | -100.04%-3K | -101.46%-89K |
-Assets reserve and write-off | 87.50%-1K | 99.78%-8K | -1,641.13%-3.56M | -344.62%-318K | -1,600.00%-3.03M | -238.60%-579K | ---- | 125.05%231K | 102.30%130K | -95.72%202K |
-Disposal profit | 98.51%-36K | -122.49%-2.41M | 73.79%-1.09M | 99.90%-3K | 99.79%-1K | -48.05%-1.06M | ---- | -843.09%-4.14M | -639.61%-3.01M | -46,700.00%-468K |
-Remuneration paid in stock | -42.86%8K | --14K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Pension and employee benefit expenses | -31.60%223K | --326K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | 105.95%554K | -54.17%269K | 13.10%587K | 63.25%191K | 30.40%163K | -18.12%113K | -13.67%120K | -50.19%519K | -53.94%117K | -52.29%125K |
Changes in working capital | -111.58%-927K | 290.69%8.01M | -244.16%-4.2M | -110.11%-82K | 15.58%-1.21M | -354.19%-2.55M | -114.70%-373K | -41.36%2.91M | 25.15%811K | -152.54%-1.44M |
-Change in receivables | -106.57%-208K | 171.42%3.17M | -466.31%-4.44M | -286.66%-2.81M | 121.42%260K | -111,300.00%-2.22M | -62.73%341K | -34.54%1.21M | 69.33%1.51M | -2,123.33%-1.21M |
-Change in inventory | -88.54%676K | 589.25%5.9M | -64.17%856K | 734.14%2.88M | -373.24%-1.4M | -1,015.28%-803K | -92.55%179K | -47.04%2.39M | -136.35%-454K | -78.63%512K |
-Change in payables | -31.23%-1.4M | -72.01%-1.06M | 10.17%-618K | 38.84%-148K | 89.81%-75K | -55.22%480K | -14.19%-893K | 50.68%-688K | 83.77%-242K | -361.92%-736K |
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 | -25.21%178K | 23,900.00%238K | 99.14%-1K | 327.27%25K | 158.18%32K | -82.35%-31K | 18.18%-27K | 64.53%-116K | 95.77%-11K | 17.91%-55K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -157.82%-1.52M | 140.77%2.62M | -339.63%-6.43M | -1,669.86%-1.15M | -174.67%-1.44M | -488.72%-3.03M | -134.27%-806K | -56.64%2.68M | 117.42%73K | -112.05%-525K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -120.53%-519K | 1,473.91%2.53M | 27.27%-184K | 129.03%9K | 24.36%-59K | -112.70%-134K | ---- | 84.73%-253K | -141.33%-31K | -609.09%-78K |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1,456.81%10.17M | 274.77%2.47M | --5.38M |
Investing cash flow | -120.53%-519K | 1,473.91%2.53M | -101.86%-184K | -99.63%9K | -101.11%-59K | -112.70%-134K | ---- | 1,092.29%9.91M | 229.95%2.44M | 48,318.18%5.3M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 127.91%1.36M | -154.60%-4.88M | 188.85%8.93M | 1,437.82%3.18M | 112.10%584K | 10,219.15%4.85M | 104.29%220K | -118.64%-10.05M | 75.89%-238K | -140.15%-4.83M |
Net common stock issuance | -41.47%1.85M | --3.15M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | 11.71%-822K | -9.79%-931K | -1.56%-848K | 19.13%-224K | -134.74%-223K | 54.55%-85K | -20.65%-222K | -26.71%-835K | 6.42%-277K | 59.92%-95K |
Interest paid (cash flow from financing activities) | -9.92%-554K | -2.65%-504K | 5.39%-491K | 25.29%-130K | -27.72%-129K | -6.67%-112K | 13.67%-120K | 39.93%-519K | -1.75%-174K | 55.11%-101K |
Financing cash flow | 157.98%1.83M | -141.59%-3.16M | 166.56%7.59M | 510.74%2.83M | 104.62%232K | 1,999.18%4.65M | 97.76%-122K | -86.36%-11.41M | 52.61%-689K | -103.20%-5.02M |
Net cash flow | ||||||||||
Beginning cash position | 53.29%4.67M | -1.96%3.04M | 24.25%3.11M | -7.97%1.32M | 50.28%3.44M | 36.02%1.96M | 24.25%3.11M | -23.44%2.5M | -47.06%1.43M | 46.98%2.29M |
Current changes in cash | -110.20%-203K | 102.65%1.99M | -17.34%982K | -6.93%1.69M | -420.08%-1.27M | 215.04%1.49M | -7.78%-928K | 227.19%1.19M | 260.26%1.82M | -113.03%-244K |
Effect of exchange rate changes | -176.63%-1.02M | 64.72%-368K | -79.21%-1.04M | 123.45%34K | -39.05%-851K | -102.67%-10K | -10.15%-217K | -444.38%-582K | -115.57%-145K | 15.70%-612K |
End cash Position | -26.17%3.45M | 53.29%4.67M | -1.96%3.04M | -1.96%3.04M | -7.97%1.32M | 50.28%3.44M | 36.02%1.96M | 24.25%3.11M | 24.25%3.11M | -47.06%1.43M |
Free cash flow | -191.50%-2.09M | 134.34%2.28M | -384.46%-6.65M | -1,970.49%-1.14M | -140.73%-1.52M | -572.21%-3.18M | -136.13%-806K | -47.88%2.34M | 116.90%61K | -114.62%-631K |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data