(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -18.87%4.77M | -4.90%5.88M | 5.11%2.8M | -95.66%54K | -39.44%1.03M | 333.89%1.83M | 20.05%6.18M | 106.19%2.66M | -22.06%1.24M | -20.15%1.7M |
Net profit before non-cash adjustment | -80.58%539K | -68.87%2.78M | -109.72%-818K | 1,349.17%3.51M | 509.52%86K | --0 | 21.48%8.91M | 86.03%8.42M | -89.66%242K | -100.76%-21K |
Total adjustment of non-cash items | 28.23%4.57M | 241.11%3.56M | 145.56%3.02M | -235.34%-2M | -27.34%1.15M | 35.13%1.23M | 42.83%-2.53M | -123.05%-6.64M | 215.30%1.48M | 173.05%1.58M |
-Depreciation and amortization | -1.47%4.9M | -7.73%4.98M | -47.10%738K | 5.23%1.41M | 7.39%1.43M | 5.41%1.4M | -9.18%5.39M | 1.31%1.4M | -8.67%1.34M | -12.41%1.33M |
-Reversal of impairment losses recognized in profit and loss | -98.60%6K | 103.83%430K | ---- | ---- | ---- | ---- | 24.71%-11.24M | ---- | ---- | ---- |
-Assets reserve and write-off | -35.29%22K | 126.67%34K | 38.46%-40K | --0 | 40.91%31K | 2,050.00%43K | -99.77%15K | -100.99%-65K | --56K | --22K |
-Disposal profit | 82.97%-472K | -200.07%-2.77M | -71.30%811K | -30,527.27%-3.37M | -14,600.00%-147K | -46.67%-66K | 1,190.16%2.77M | 56,420.00%2.83M | 0.00%-11K | 98.41%-1K |
-Net exchange gains and losses | ---- | ---- | ---- | 0.00%-84K | -2,141.67%-245K | 95.86%-7K | ---- | ---- | -116.60%-84K | 105.11%12K |
-Remuneration paid in stock | 200.00%252K | --84K | --74K | --10K | ---- | ---- | --0 | --0 | --0 | ---- |
-Other non-cash items | -117.39%-141K | 50.74%811K | 231.37%676K | -79.78%36K | -61.82%84K | 31.58%-143K | 130.85%538K | 46.76%204K | 144.84%178K | 109.39%220K |
Changes in working capital | 26.25%-340K | -121.63%-461K | -32.81%594K | -206.11%-1.45M | -239.31%-202K | 178.64%600K | -109.34%-208K | 443.97%884K | -188.62%-475K | -90.44%145K |
-Change in receivables | 1.32%459K | 3,584.62%453K | -26.43%398K | 182.68%821K | -714.51%-1.19M | 70.33%419K | -100.91%-13K | 104.92%541K | -249.55%-993K | -50.00%193K |
-Change in inventory | ---- | ---- | ---- | --0 | --0 | --0 | -76.84%41K | -71.82%51K | -233.33%-4K | -66.67%1K |
-Change in prepaid assets | -584.95%-451K | 675.00%93K | 110.13%332K | -104.44%-4K | -120.56%-37K | 52.40%-198K | -84.62%12K | -36.80%158K | 330.77%90K | 136.84%180K |
-Change in payables | 65.44%-348K | -306.05%-1.01M | -201.49%-136K | -625.69%-2.27M | 545.85%1.02M | 164.68%379K | -145.84%-248K | 114.08%134K | 569.57%432K | -121.79%-229K |
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) | 760.00%387K | 275.00%45K | 1,750.00%37K | 0.00%4K | 0.00%2K | -50.00%2K | 9.09%12K | -33.33%2K | 100.00%4K | -50.00%2K |
Tax refund paid | 2.30%-468K | -12.97%-479K | -63.89%-59K | -46.28%-177K | -38.28%-177K | 52.52%-66K | -328.28%-424K | -12.50%-36K | -98.36%-121K | -592.31%-128K |
Other operating cash inflow (outflow) | -97.82%6K | 23.87%275K | 97.46%-3K | -28.57%60K | -63.29%58K | 30.04%316K | -92.50%222K | -112.42%-118K | -83.94%84K | -88.51%158K |
Operating cash flow | -17.93%4.69M | -4.54%5.72M | 10.47%2.78M | -104.87%-59K | -47.29%915K | 293.02%2.08M | -25.31%5.99M | 13.51%2.51M | -41.21%1.21M | -50.95%1.74M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 94.17%-25K | -4,000.00%-429K | -352.63%-240K | 78.31%-18K | 154.64%53K | -332.29%-223K | 105.79%11K | 693.75%95K | -5.06%-83K | 14.91%-97K |
Net intangibles purchase and sale | -69.83%-197K | -197.44%-116K | -500.00%-12K | 96.67%-1K | -360.00%-23K | -3,900.00%-80K | 37.10%-39K | -100.00%-2K | -114.29%-30K | 81.48%-5K |
Net business purchase and sale | --0 | ---78K | --0 | ---78K | ---- | ---- | --0 | --0 | --0 | ---- |
Net investment product transactions | 120.83%2.5M | ---12M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Investing cash flow | 118.05%2.28M | -44,982.14%-12.62M | -13,274.19%-12.25M | 14.16%-97K | 129.41%30K | -422.34%-303K | 88.89%-28K | 647.06%93K | -21.51%-113K | 27.66%-102K |
Financing cash flow | ||||||||||
Net issuance payments of debt | -29.12%-745K | 61.25%-577K | 75.40%-184K | 75.44%-182K | ---938K | --727K | -149.63%-1.49M | -124.93%-748K | ---741K | --0 |
Net common stock issuance | --0 | --16.62M | --18K | --16.6M | ---- | ---- | --0 | --0 | --0 | ---- |
Increase or decrease of lease financing | 19.14%-4.83M | -7.09%-5.97M | 2.32%-1.43M | -12.74%-1.57M | -11.27%-1.51M | -7.27%-1.46M | -18.50%-5.57M | -26.32%-1.46M | -35.12%-1.39M | -20.60%-1.36M |
Issuance fees | --0 | ---932K | ---1K | ---931K | ---- | 30.04%-156K | --0 | --0 | --0 | ---- |
Interest paid (cash flow from financing activities) | 50.78%-252K | 37.79%-512K | 35.60%-123K | 55.12%-92K | 30.88%-141K | ---- | ---823K | ---191K | 12.77%-205K | -24.39%-204K |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | 31.93%-2.04M | ---- | ---- | ---- |
Financing cash flow | -167.46%-5.82M | 186.94%8.63M | 61.30%-1.72M | 692.25%13.83M | -65.81%-2.59M | 43.88%-889K | -77.85%-9.93M | -217.73%-4.45M | -84.88%-2.34M | -21.09%-1.56M |
Net cash flow | ||||||||||
Beginning cash position | 49.40%4.22M | -58.43%2.82M | 237.90%15.76M | -64.82%2.08M | -36.33%3.72M | -58.43%2.82M | 47.81%6.79M | -21.83%4.67M | 11.88%5.91M | 82.23%5.84M |
Current changes in cash | -33.39%1.15M | 143.52%1.73M | -508.53%-11.2M | 1,205.34%13.67M | -2,384.72%-1.65M | 192.81%891K | -281.25%-3.96M | -330.87%-1.84M | -275.71%-1.24M | -96.58%72K |
Effect of exchange rate changes | --0 | -66.67%-5K | -733.33%-25K | 340.00%12K | 800.00%7K | -66.67%2K | -133.33%-3K | -112.50%-3K | 68.75%-5K | 96.67%-1K |
Cash adjustments other than cash changes | ---- | ---326K | ---325K | ---- | 200.00%1K | ---- | ---- | ---- | ---- | ---1K |
End cash Position | 27.25%5.37M | 49.40%4.22M | 49.40%4.22M | 237.90%15.76M | -64.81%2.08M | -36.33%3.72M | -58.43%2.82M | -58.43%2.82M | -21.83%4.67M | 11.84%5.91M |
Free cash flow | -13.30%4.16M | -13.51%4.8M | 1.26%2.41M | -111.15%-121K | -51.07%799K | 281.03%1.71M | -25.65%5.55M | 8.93%2.38M | -44.50%1.09M | -50.60%1.63M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data