Riverstone
AP4
SIA
C6L
CDL HTrust
J85
NetLink NBN Tr
CJLU
PTTEP TH SDR 1to1
TPED
(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 | -48.77%45.24M | 38.81%88.3M | 207.15%63.61M | 49.83%39.67M | -29.63%-13.59M | 65.20%14.78M | 637.13%22.74M | 69.25%20.71M | 410.56%26.48M | -161.21%-10.48M |
Net profit before non-cash adjustment | 112.18%25.06M | 182.63%11.81M | 107.15%4.18M | 104.73%550K | 101.40%457K | 106.46%936K | 770.04%2.24M | -143.83%-58.45M | 52.39%-11.64M | -18,303.91%-32.59M |
Total adjustment of non-cash items | -25.23%7.1M | 2.38%9.49M | -49.20%9.27M | 132.58%3.34M | -87.85%2.72M | -69.73%1.23M | -2.18%1.97M | -7.97%18.25M | -188.60%-10.26M | 749.75%22.43M |
-Depreciation and amortization | -13.70%8.36M | 2.96%9.68M | -3.86%9.4M | 3.11%2.45M | -4.19%2.36M | -8.59%2.26M | -5.54%2.34M | -2.92%9.78M | -4.65%2.38M | -1.91%2.46M |
-Reversal of impairment losses recognized in profit and loss | --50K | --0 | -126.64%-1.04M | -222.91%-499K | ---- | -309.43%-911K | --1K | 1,424.90%3.92M | 239.52%406K | 564.79%3.08M |
-Assets reserve and write-off | --0 | -11.30%-197K | -105.24%-177K | --0 | ---- | --0 | ---177K | -34.44%3.38M | -362.07%-13.51M | --16.89M |
-Share of associates | --210K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | -17.65%84K | 147.44%102K | -234.38%-215K | --202K | --0 | -107.78%-13K | ---39K | -95.98%160K | --0 | ---7K |
-Net exchange gains and losses | 2,965.38%797K | 137.68%26K | -113.56%-69K | -46.81%242K | 58.65%-86K | -111.13%-84K | 71.40%-141K | 62.62%509K | 97.83%455K | 31.80%-208K |
-Remuneration paid in stock | 106.64%1.18M | -6.69%572K | --613K | --140K | --473K | ---- | ---- | --0 | --0 | --0 |
-Other non-cash items | -418.09%-3.58M | -190.80%-691K | 51.29%761K | 13,316.67%805K | -108.76%-19K | -106.97%-17K | -122.22%-8K | 798.21%503K | 300.00%6K | 934.62%217K |
Changes in working capital | -80.48%13.08M | 33.56%66.99M | -17.65%50.16M | -26.04%35.78M | -5,091.95%-16.77M | -34.83%12.62M | 384.77%18.53M | 271.95%60.91M | 1,014.68%48.38M | -102.26%-323K |
-Change in receivables | -229.07%-36.31M | 316.78%28.13M | -55.89%-12.98M | -28.19%-28.71M | -116.08%-1.52M | -72.73%3.92M | 236.92%13.34M | -159.52%-8.33M | -631.66%-22.4M | -17.41%9.45M |
-Change in inventory | ---- | ---- | ---- | ---- | ---- | ---- | --0 | -99.48%30K | -100.12%-7K | 102.72%8K |
-Change in payables | 183.14%6.6M | -88.73%2.33M | -1.36%20.68M | -66.44%9.2M | 46.46%-6M | 1,251.29%20.97M | -208.52%-3.49M | 832.97%20.96M | 173.59%27.4M | -268.87%-11.2M |
-Changes in other current assets | 17.14%42.79M | -13.97%36.53M | -11.98%42.46M | 27.46%55.3M | -751.09%-9.25M | -455.81%-12.27M | 58,020.00%8.69M | 9,503.12%48.24M | 617.39%43.38M | 140.90%1.42M |
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) | 1,047.12%4.38M | 712.77%382K | -72.83%47K | 100.00%14K | -18.75%13K | -89.47%12K | -77.78%8K | -40.75%173K | -91.14%7K | -80.72%16K |
Tax refund paid | -132.43%-258K | -484.21%-111K | -211.76%-19K | -13K | -2K | -4K | 160.71%17K | 0 | 17K | |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -44.27%49.36M | 39.17%88.57M | 204.49%63.64M | 49.80%39.67M | -29.91%-13.58M | 63.24%14.79M | 641.83%22.75M | 67.20%20.9M | 412.84%26.49M | -160.72%-10.45M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -47.66%-3.21M | -1,098.17%-2.18M | 158.13%218K | -415.07%-376K | 62.90%-82K | 1,081.82%648K | 286.67%28K | 60.61%-375K | 88.32%-73K | 31.79%-221K |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --241K | --0 | --222K |
Net business purchase and sale | ---545K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | ---7.91M | ---- | ---- | ---- | ---- | ---- | ---- | 1,173.46%9.5M | --0 | ---- |
Investing cash flow | -436.17%-11.67M | -1,098.17%-2.18M | -97.67%218K | -415.07%-376K | -8,300.00%-82K | -93.15%648K | 286.67%28K | 4,646.60%9.37M | 88.32%-73K | 100.31%1K |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | -318.13%-4.04M | 88.38%-965K | 96.20%-266K | 86.35%-264K | 96.77%-262K | -101.98%-173K | -24.28%-8.31M | -97.02%-7M | 34.90%-1.93M |
Increase or decrease of lease financing | 6.44%-2.16M | -1.54%-2.31M | -1.47%-2.28M | -8.70%-650K | 0.71%-557K | 13.92%-470K | -11.30%-601K | -5.00%-2.25M | -11.15%-598K | -5.25%-561K |
Cash dividends paid | ---3.01M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | -27.31%-1.01M | 19.20%-791K | -122.50%-979K | -1,224.24%-874K | 71.55%-33K | 76.51%-35K | 66.06%-37K | 25.30%-440K | 51.82%-66K | 44.23%-116K |
Financing cash flow | 13.49%-6.18M | -69.09%-7.14M | 61.59%-4.22M | 76.64%-1.79M | 67.29%-854K | 91.30%-767K | -110.01%-811K | -9.98%-10.99M | -59.30%-7.66M | 29.66%-2.61M |
Net cash flow | ||||||||||
Beginning cash position | 74.38%185.43M | 130.08%106.34M | 70.01%46.22M | 148.13%68.8M | 104.45%83.42M | 120.09%68.53M | 70.01%46.22M | 9.07%27.19M | -32.57%27.73M | 46.02%40.8M |
Current changes in cash | -60.23%31.52M | 32.90%79.25M | 209.42%59.63M | 100.06%37.51M | -11.12%-14.51M | 51.30%14.68M | 465.18%21.96M | 738.32%19.27M | 234.86%18.75M | -199.13%-13.06M |
Effect of exchange rate changes | -424.84%-845K | -133.06%-161K | 302.92%487K | 114.12%36K | -640.00%-111K | 688.89%212K | 430.30%350K | -531.58%-240K | -779.31%-255K | ---15K |
End cash Position | 16.54%216.1M | 74.38%185.43M | 130.08%106.34M | 130.08%106.34M | 148.13%68.8M | 104.45%83.42M | 120.09%68.53M | 70.01%46.22M | 70.01%46.22M | -32.57%27.73M |
Free cash flow | -46.56%46.14M | 37.27%86.33M | 206.42%62.89M | 48.79%39.3M | -27.99%-13.66M | 61.35%14.52M | 639.64%22.74M | 77.78%20.53M | 391.07%26.41M | -163.19%-10.67M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |