(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 | -274.89%-4.22M | 1.05%2.41M | -74.04%2.39M | 268.25%9.2M | 138.62%2.5M | 1.28M | 105.58%388K | 21.21%-2.15M | 237.88%2.98M | -133.62%-6.47M |
Net profit before non-cash adjustment | -407.29%-2.49M | 18.97%809K | 399.56%680K | -126.12%-227K | 124.56%869K | --964K | 620.22%641K | 117.86%45K | -36.84%-780K | -233.36%-3.54M |
Total adjustment of non-cash items | -15.51%2.09M | -50.63%2.47M | 51.38%5M | -6.19%3.31M | -17.34%3.52M | --1.4M | 22.74%761K | -24.45%692K | -14.81%673K | 13.65%4.26M |
-Depreciation and amortization | 6.90%3.45M | -1.61%3.23M | -4.40%3.28M | 5.56%3.44M | 6.58%3.25M | --824K | 14.07%835K | -22.70%797K | -9.83%798K | -21.68%3.05M |
-Reversal of impairment losses recognized in profit and loss | -295.56%-661K | -57.11%338K | 5,528.57%788K | -44.00%14K | -98.43%25K | ---- | ---- | ---- | ---- | --1.59M |
-Assets reserve and write-off | 107.12%38K | -200.95%-534K | 568.14%529K | -118.31%-113K | --617K | ---- | ---- | ---- | ---- | --0 |
-Share of associates | 79.50%-65K | -198.75%-317K | 8,125.00%321K | ---4K | --0 | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | -397.56%-816K | -198.18%-164K | -405.56%-55K | 123.38%18K | -35.09%-77K | --0 | -500.00%-6K | -2,900.00%-30K | ---41K | -35.71%-57K |
-Remuneration paid in stock | -5.00%38K | 5.26%40K | 0.00%38K | 0.00%38K | --38K | --0 | --0 | ---- | ---- | --0 |
-Other non-cash items | 179.84%99K | -226.53%-124K | 218.07%98K | 75.15%-83K | -1.83%-334K | ---69K | 38.74%-68K | 0.88%-113K | 11.58%-84K | -203.70%-328K |
Changes in working capital | -341.22%-3.82M | 73.72%-866K | -153.83%-3.3M | 423.18%6.12M | 73.67%-1.89M | ---1.08M | 86.76%-1.01M | 14.91%-2.89M | 229.64%3.09M | -156.04%-7.19M |
-Change in receivables | -166.82%-8.07M | 204.82%12.08M | -205.55%-11.52M | 194.62%10.92M | -33.64%-11.54M | ---9.84M | 62.27%-3.86M | 4.11%-3.34M | 483.93%5.49M | -148.86%-8.63M |
-Change in inventory | 225.00%40K | -143.24%-32K | 51.02%74K | -55.05%49K | -56.75%109K | --215K | -109.38%-91K | 85.81%-103K | 780.00%88K | 172.83%252K |
-Change in payables | 126.31%3.02M | -244.06%-11.49M | 234.25%7.98M | -162.74%-5.94M | 379.79%9.47M | --8.47M | 78.58%2.86M | -32.10%550K | -150.99%-2.41M | 138.77%1.97M |
-Provision for loans, leases and other losses | --804K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Changes in other current assets | 126.80%380K | -910.29%-1.42M | -84.08%175K | 1,672.58%1.1M | 107.89%62K | --66K | --78K | --0 | ---82K | -230.56%-786K |
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 | 63.17%-144K | 37.24%-391K | -555.79%-623K | 46.63%-95K | 47.49%-178K | 1K | 61.79%-47K | 75.29%-43K | -9,000.00%-89K | -726.83%-339K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 1K | 2K | 0 | 0 | 0 |
Operating cash flow | -315.83%-4.36M | 14.56%2.02M | -80.61%1.77M | 292.41%9.1M | 134.08%2.32M | --1.28M | 104.85%343K | 24.45%-2.19M | 233.83%2.89M | -135.46%-6.81M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -87.22%-12.14M | -107.02%-6.49M | 1.17%-3.13M | -157.31%-3.17M | 21.93%-1.23M | ---262K | -669.31%-777K | 73.96%-156K | 95.74%-36K | -57.01%-1.58M |
Net business purchase and sale | -3,222.22%-299K | 89.02%-9K | -1.23%-82K | ---81K | --0 | ---- | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | -57.65%108K | 332.20%255K | -65.29%59K | -54.91%170K | -11.08%377K | --80K | -31.90%79K | 2.50%123K | -5.00%95K | 233.86%424K |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---- | ---1K | ---- | ---- | ---- |
Investing cash flow | -97.66%-12.33M | -97.72%-6.24M | -2.43%-3.16M | -260.35%-3.08M | 25.91%-855K | ---182K | -4,760.00%-699K | 93.11%-33K | 107.91%59K | -31.44%-1.15M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -2.05%-1.24M | -257.48%-1.22M | -106.82%-341K | --5M | --0 | --14K | 0.00%-5K | ---4K | 0.00%-5K | ---- |
Net common stock issuance | 15.15%-28K | -106.25%-33K | -77.78%-16K | ---9K | --0 | --0 | --0 | ---- | --0 | ---75K |
Increase or decrease of lease financing | 9.18%-564K | -9.52%-621K | -3.09%-567K | -20.88%-550K | -2,294.74%-455K | ---128K | ---108K | -2,100.00%-110K | ---108K | -58.33%-19K |
Cash dividends paid | 33.33%-232K | -50.00%-348K | -222.22%-232K | 58.62%-72K | 83.32%-174K | --0 | ---- | ---- | ---- | -21.42%-1.04M |
Interest paid (cash flow from financing activities) | -72.82%-178K | 25.90%-103K | -143.86%-139K | -137.50%-57K | -700.00%-24K | ---6K | ---6K | -500.00%-6K | -500.00%-6K | -50.00%-3K |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --6K |
Financing cash flow | 3.36%-2.25M | -79.46%-2.32M | -130.03%-1.3M | 760.34%4.31M | 42.42%-653K | ---121K | -2,280.00%-119K | 73.05%-294K | -340.74%-119K | -29.90%-1.13M |
Net cash flow | ||||||||||
Beginning cash position | -18.33%28.65M | -7.05%35.08M | 37.91%37.74M | 3.07%27.36M | -25.52%26.55M | --26.38M | -4.89%26.86M | -10.18%29.38M | -25.52%26.55M | 95.75%35.65M |
Current changes in cash | -189.58%-18.94M | -143.56%-6.54M | -125.99%-2.69M | 1,172.78%10.34M | 108.93%812K | --977K | 93.28%-475K | 43.65%-2.52M | 196.52%2.83M | -152.14%-9.1M |
Effect of exchange rate changes | -84.82%17K | 330.77%112K | -33.33%26K | 1,850.00%39K | 150.00%2K | --4K | 66.67%-1K | -300.00%-2K | 133.33%1K | 42.86%-4K |
End cash Position | -66.07%9.72M | -18.33%28.65M | -7.05%35.08M | 37.91%37.74M | 3.07%27.36M | --27.36M | 24.61%26.38M | -4.88%26.86M | -10.18%29.38M | -25.52%26.55M |
Free cash flow | -273.11%-17.73M | -245.17%-4.75M | -123.22%-1.38M | 549.51%5.93M | 110.56%913K | --1.02M | 93.91%-441K | 31.25%-2.42M | 191.55%2.75M | -147.86%-8.64M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data