(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 | -114.01%-7.66M | 540.94%54.64M | 168.15%8.53M | -223.13%-12.51M | -40.55%10.16M | 1.89M | -78.23%7.08M | 98.32%-609K | -58.21%1.8M | 1,136.95%17.09M |
Net profit before non-cash adjustment | 58.67%30.89M | -31.66%19.47M | 427.38%28.48M | -67.25%5.4M | -7.64%16.49M | --9.73M | -70.47%2.08M | -29.00%2.38M | 46.19%2.3M | -16.82%17.85M |
Total adjustment of non-cash items | -9.46%-3.11M | 48.07%-2.84M | -196.32%-5.48M | -8.64%5.69M | 102.87%6.22M | --1.55M | 426.87%1.62M | 15.68%1.37M | 46.09%1.68M | 141.96%3.07M |
-Depreciation and amortization | -38.27%2.27M | -22.97%3.68M | -4.27%4.78M | -12.37%4.99M | 6.45%5.69M | --1.29M | 7.74%1.43M | 11.62%1.48M | 12.64%1.49M | 34.54%5.35M |
-Reversal of impairment losses recognized in profit and loss | --0 | -98.73%1K | 464.29%79K | --14K | ---- | ---- | ---- | ---- | ---- | ---- |
-Share of associates | 114.30%440K | 57.76%-3.08M | -384.13%-7.29M | -7.37%2.56M | 324.31%2.77M | --847K | 198.24%1.17M | 27,750.00%557K | 676.00%194K | -151.84%-1.23M |
-Disposal profit | -22.47%-278K | 38.32%-227K | -196.34%-368K | -24.95%382K | -48.59%509K | --531K | -375.00%-143K | -452.54%-208K | 1,318.52%329K | 558.33%990K |
-Net exchange gains and losses | -100.00%-180K | 69.59%-90K | -236.41%-296K | 13.61%217K | 158.23%191K | --314K | -841.67%-226K | 102.88%18K | -70.38%85K | -280.22%-328K |
-Remuneration paid in stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --998K |
-Other non-cash items | -71.44%-5.37M | -31.35%-3.13M | 3.91%-2.38M | 15.56%-2.48M | -8.54%-2.94M | ---1.43M | 6.95%-616K | 17.42%-474K | 8.77%-416K | 18.37%-2.71M |
Changes in working capital | -193.19%-35.43M | 362.52%38.02M | 38.63%-14.48M | -87.96%-23.6M | -227.52%-12.55M | ---9.4M | -86.96%3.39M | 89.30%-4.36M | -237.82%-2.18M | 84.28%-3.83M |
-Change in receivables | -178.64%-30.95M | 195.11%39.35M | -837.21%-41.38M | -970.81%-4.42M | 4.54%507K | ---8.31M | -103.43%-944K | 107.10%3.41M | 5.98%6.35M | 104.37%485K |
-Change in inventory | 500.52%20.71M | -23.37%3.45M | 237.15%4.5M | -35.10%1.34M | 127.70%2.06M | --1.51M | --0 | --0 | 117.30%548K | 69.42%-7.43M |
-Change in prepaid assets | 409.18%2.19M | -1.72%-708K | -149.47%-696K | 570.00%1.41M | 153.03%210K | --88K | 106.35%52K | 286.80%467K | -237.37%-397K | 69.33%-396K |
-Change in payables | -13.79%-6.24M | -133.78%-5.48M | 178.71%16.23M | -268.02%-20.62M | 68.97%12.27M | --11.52M | 603.24%6.08M | -143.72%-3.78M | 35.29%-1.55M | 704.75%7.26M |
-Changes in other current assets | -1,604.91%-21.14M | -79.52%1.41M | 625.82%6.86M | 95.27%-1.31M | -634.43%-27.6M | ---14.22M | 67.19%-1.8M | -9,374.47%-4.45M | -919.54%-7.13M | -127.87%-3.76M |
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) | 194.32%3.52M | 842.52%1.2M | -73.81%127K | -52.64%485K | -18.79%1.02M | 252K | -12.86%271K | -45.58%203K | -11.31%298K | -26.56%1.26M |
Tax refund paid | 56.12%-2.1M | -148.91%-4.78M | 63.44%-1.92M | -39.35%-5.25M | -130.52%-3.77M | 65K | -126.93%-1.85M | -132.52%-1.9M | -85K | -63.99%-1.64M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -112.20%-6.23M | 658.44%51.06M | 138.97%6.73M | -333.00%-17.28M | -55.64%7.42M | --2.2M | -82.83%5.5M | 93.72%-2.3M | -56.62%2.01M | 1,901.19%16.72M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 106.60%50K | -58.25%-758K | -271.68%-479K | 229.17%279K | 97.24%-216K | --46K | 97.03%-70K | 97.29%-48K | 93.36%-144K | 66.33%-7.81M |
Net business purchase and sale | ---- | ---- | ---- | --507K | --0 | --0 | ---- | ---- | ---- | ---1.35M |
Net investment product transactions | 22.26%-5.03M | -332.57%-6.47M | -58.01%2.78M | 186.92%6.63M | 218.65%2.31M | --677K | 132.69%1.63M | 74.36%-250K | -90.89%250K | -19.75%-1.95M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | 59.21%-2.96M | 78.81%-7.26M | ---654K | 94.07%-2.03M | -2,430.00%-1.77M | -69,850.00%-2.8M | ---34.25M |
Repayment of advance payments to other parties and cash income from loans | 1,284.26%38M | 303.33%2.75M | ---1.35M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends received (cash flow from investment activities) | 37.97%109K | 23.44%79K | -8.57%64K | -80.17%70K | -81.53%353K | --260K | -12.50%56K | -93.07%37K | --0 | -86.91%1.91M |
Interest received (cash flow from investment activities) | 17.93%1.22M | 6.50%1.03M | -23.58%969K | -14.21%1.27M | -2.38%1.48M | --380K | -6.50%345K | 24.67%379K | -12.41%374K | 4.49%1.51M |
Investing cash flow | 1,118.51%34.34M | -269.79%-3.37M | -65.69%1.99M | 273.69%5.79M | 92.05%-3.33M | --709K | 98.79%-504K | 39.93%-1.22M | -320.13%-2.32M | -385.71%-41.93M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | ---- | ---- | -219.17%-11.49M | --0 | --0 | --0 | ---11.49M | -800.00%-3.6M |
Increase or decrease of lease financing | ---19K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | 20.00%-5.12M | -400.08%-6.4M | 79.17%-1.28M | 33.33%-6.15M | 0.00%-9.22M | --0 | --0 | ---- | ---- | 85.54%-9.22M |
Net other fund-raising expenses | --470K | ---- | ---- | ---- | --20K | --0 | ---- | ---- | ---- | ---- |
Financing cash flow | 27.04%-4.67M | -400.08%-6.4M | 79.17%-1.28M | 70.30%-6.15M | -61.40%-20.69M | --0 | 101.43%20K | 9.79%-9.22M | ---11.49M | 80.02%-12.82M |
Net cash flow | ||||||||||
Beginning cash position | 61.33%108.84M | 12.95%67.46M | -23.01%59.73M | -17.80%77.58M | -28.55%94.38M | --74.98M | -21.84%69.74M | -40.00%82.5M | -28.55%94.38M | -35.88%132.08M |
Current changes in cash | -43.21%23.45M | 455.06%41.29M | 142.18%7.44M | -6.19%-17.63M | 56.34%-16.61M | --2.91M | 145.48%5.02M | 73.95%-12.74M | -307.06%-11.79M | 48.41%-38.03M |
Effect of exchange rate changes | 100.00%180K | -69.59%90K | 236.41%296K | -13.61%-217K | -158.23%-191K | ---314K | 841.67%226K | -102.88%-18K | 70.38%-85K | 280.22%328K |
End cash Position | 21.71%132.46M | 61.33%108.84M | 12.95%67.46M | -23.01%59.73M | -17.80%77.58M | --77.58M | -4.14%74.98M | -21.84%69.74M | -40.00%82.5M | -28.55%94.38M |
Free cash flow | -113.85%-6.91M | 720.61%49.89M | 134.62%6.08M | -346.67%-17.56M | -17.54%7.12M | --2.2M | -81.74%5.42M | 93.87%-2.37M | -24.20%1.87M | 135.27%8.63M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data
No Data