Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Gorilla Technology
GRRR
5
Palantir
PLTR
(FY)Dec 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -3,495.31%-2.3M | 92.17%-64K | -115.26%-817K | -18.95%5.36M | 59.20%6.61M | -36.73%4.15M | -106.02%-125K | -27.78%2.27M | 255.15%3.31M | -420.39%-1.3M |
Net profit before non-cash adjustment | 87.18%-1.02M | -14.87%-7.97M | 34.69%-6.94M | -172.23%-10.63M | 73.86%-3.9M | -1,819.15%-14.93M | -1,691.48%-9.67M | -3,455.93%-2.1M | -411.20%-1.83M | -849.44%-1.33M |
Total adjustment of non-cash items | -86.78%704K | 73.66%5.33M | -62.75%3.07M | 68.42%8.23M | -61.59%4.89M | 397.54%12.73M | 767.87%7.94M | 208.82%1.68M | 168.47%1.58M | 199.02%1.52M |
-Depreciation and amortization | -65.07%422K | -55.19%1.21M | -26.06%2.7M | -3.62%3.65M | -21.29%3.78M | 157.01%4.81M | 102.31%1.05M | 212.89%1.21M | 145.29%1.25M | 185.18%1.29M |
-Reversal of impairment losses recognized in profit and loss | -62.89%862K | 1,595.62%2.32M | -95.21%137K | 144.36%2.86M | -78.73%1.17M | 1,796.90%5.5M | 1,754.83%5.38M | --122K | ---- | ---- |
-Assets reserve and write-off | -115.16%-311K | 333.83%2.05M | -29.09%473K | 352.65%667K | -118.72%-264K | 3,710.81%1.41M | 1,640.45%1.37M | -73.81%33K | --5K | --1K |
-Disposal profit | -78.79%-59K | 93.85%-33K | -3,256.25%-537K | 75.00%-16K | -1,700.00%-64K | -66.67%4K | --0 | --0 | --4K | ---- |
-Net exchange gains and losses | 6,930.77%888K | -102.24%-13K | 69.59%580K | 157.77%342K | -3,800.00%-592K | -90.12%16K | ---- | ---- | ---- | ---- |
-Other non-cash items | -420.38%-1.1M | 25.18%-211K | -138.32%-282K | -14.02%736K | -13.54%856K | 429.41%990K | 515.00%123K | 936.67%311K | 305.00%324K | 307.02%232K |
Changes in working capital | -176.83%-1.98M | -15.52%2.58M | -60.56%3.06M | 37.80%7.75M | -11.54%5.62M | 32.96%6.35M | -5.58%1.61M | 1.13%2.69M | 408.01%3.55M | -432.86%-1.49M |
-Change in receivables | -67.08%553K | -49.49%1.68M | -61.59%3.33M | 318.92%8.66M | -70.46%2.07M | -12.00%7M | 6,985.71%482K | -0.67%3.28M | 42.94%3.88M | -132.82%-639K |
-Change in inventory | 168.85%84K | -116.16%-122K | 1,201.72%755K | -92.71%58K | -40.20%796K | 582.56%1.33M | 150.69%257K | -5.73%592K | -137.92%-182K | 263.55%664K |
-Change in prepaid assets | -113.73%-7K | -37.04%51K | 252.83%81K | -55.88%-53K | -125.76%-34K | -43.59%132K | ---- | ---- | ---- | ---- |
-Change in payables | -368.83%-2.61M | 187.80%972K | -20.59%-1.11M | -132.88%-918K | 232.51%2.79M | 29.10%-2.11M | -38.64%1.32M | -3.83%-1.68M | 103.80%87K | -50.90%-1.84M |
-Changes in other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 43.10%498K | -14.29%-232K | 152.56%318K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -778.95%-334K | -280.90%-339K | -265.15%-241K | |||||||
Interest received (cash flow from operating activities) | 187.50%23K | 66.67%15K | 0.00%9K | |||||||
Tax refund paid | 0 | 0 | 179.00%79K | -233.33%-100K | 81.25%-30K | 26.94%-160K | 1,000.00%27K | 147.27%26K | 14.29%-138K | -75K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -3,495.31%-2.3M | 91.33%-64K | -114.04%-738K | -20.10%5.26M | 64.84%6.58M | -35.58%3.99M | -63.31%769K | -35.10%1.98M | 312.16%2.85M | -560.29%-1.61M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 66.67%70K | -93.19%42K | 560.45%617K | 33.33%-134K | 63.52%-201K | 70.72%-551K | -1.37%-295K | 61.17%-106K | 98.72%-15K | 9.40%-135K |
Interest received (cash flow from investment activities) | -26.14%113K | 36.61%153K | 31.76%112K | 63.46%85K | -28.77%52K | --73K | ---- | ---- | ---- | ---- |
Investing cash flow | -6.15%183K | -73.25%195K | 1,587.76%729K | 67.11%-49K | 68.83%-149K | 74.60%-478K | 23.71%-222K | 61.17%-106K | 98.72%-15K | 9.40%-135K |
Financing cash flow | ||||||||||
Net issuance payments of debt | -3.03%-510K | 79.25%-495K | -2,611.58%-2.39M | -84.97%95K | 14.70%632K | --551K | --551K | --0 | --0 | ---- |
Increase or decrease of lease financing | 10.05%-886K | 59.98%-985K | 4.65%-2.46M | -12.36%-2.58M | -1.14%-2.3M | -28,287.50%-2.27M | ---590K | ---498K | -19,666.67%-593K | -11,700.00%-590K |
Interest paid (cash flow from financing activities) | 70.29%-71K | 58.51%-239K | 29.84%-576K | 9.58%-821K | 14.58%-908K | -2,492.68%-1.06M | ---- | ---- | ---- | ---- |
Financing cash flow | 14.66%-1.47M | 68.30%-1.72M | -63.99%-5.42M | -28.53%-3.31M | 7.55%-2.57M | -5,579.59%-2.78M | -2,587.80%-1.1M | ---498K | -19,666.67%-593K | -11,700.00%-590K |
Net cash flow | ||||||||||
Beginning cash position | -17.26%9.49M | -35.23%11.47M | 15.29%17.7M | 36.68%15.35M | 4.92%11.23M | 61.45%10.71M | 36.84%11.53M | 58.84%10.31M | 26.67%8.75M | 61.45%10.71M |
Current changes in cash | -125.76%-3.59M | 70.77%-1.59M | -386.05%-5.43M | -50.74%1.9M | 428.81%3.86M | -82.90%729K | -131.46%-555K | -50.43%1.38M | 565.70%2.24M | -1,291.84%-2.34M |
Effect of exchange rate changes | 128.39%111K | 51.31%-391K | -279.24%-803K | 69.06%448K | 231.19%265K | -7.45%-202K | -49.90%259K | 81.06%-161K | -1,221.31%-684K | 357.14%384K |
End cash Position | -36.62%6.01M | -17.26%9.49M | -35.23%11.47M | 15.29%17.7M | 36.68%15.35M | 4.92%11.23M | 4.92%11.23M | 36.84%11.53M | 58.84%10.31M | 26.67%8.75M |
Free cash flow | -3,748.48%-2.54M | 91.15%-66K | -114.80%-746K | -20.12%5.04M | 84.78%6.31M | -20.78%3.42M | -75.01%451K | -32.54%1.88M | 692.68%2.83M | -968.66%-1.75M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |