(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 | (FY)Dec 31, 2018 | (Q4)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 2,106.51%46.35M | -108.42%-2.31M | 488.89%27.42M | -92.97%4.66M | -4.61%66.22M | -59.77%3.86M | -5.71%33.81M | -9.86%16.11M | -16.59%69.42M | -79.37%9.6M |
Net profit before non-cash adjustment | 342.16%27.29M | -192.88%-11.27M | 825.85%12.13M | -104.14%-1.67M | -8.63%40.33M | -48.97%-13.52M | -10.95%28.1M | -12.46%13.42M | -12.80%44.14M | -146.92%-9.07M |
Total adjustment of non-cash items | 58.09%17.22M | -18.71%10.89M | 49.43%13.4M | -64.87%8.97M | -6.35%25.52M | -7.52%18.67M | -17.62%2.78M | 51.70%2.42M | -12.92%27.26M | -29.77%20.19M |
-Depreciation and amortization | -2.69%9.37M | -15.19%9.63M | 10.65%11.35M | -3.70%10.26M | 10.54%10.65M | 1.06%2.38M | 26.52%2.73M | 21.16%2.74M | -25.54%9.64M | -75.77%2.36M |
-Reversal of impairment losses recognized in profit and loss | 201.51%1.42M | -166.67%-1.4M | -19.23%2.1M | --2.6M | --0 | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | -83.78%29.38K | 803.34%181.11K | -74.87%20.05K | 145.84%79.77K | -96.48%32.45K | -97.11%7.45K | -99.38%4K | 100.00%16K | 2,390.92%921.64K | 758.80%257.64K |
-Net exchange gains and losses | -69.04%1.67M | 363.76%5.4M | 18.61%-2.05M | -371.52%-2.52M | -19.93%926.31K | 1,320.69%296.31K | -46.60%707K | 4,937.50%387K | 243.95%1.16M | -94.37%20.86K |
-Remuneration paid in stock | ---- | ---- | -56.89%202.78K | -8.25%470.38K | -30.76%512.66K | -68.77%56.66K | -12.09%160K | -38.38%114K | -26.25%740.45K | -77.65%181.45K |
-Deferred income tax | 2,402.18%7.33M | -107.21%-318.37K | 450.48%4.41M | -95.05%801.79K | -11.58%16.21M | ---- | ---- | ---- | -7.60%18.34M | ---- |
-Other non-cash items | -0.11%-2.6M | 1.69%-2.59M | 3.22%-2.64M | 3.00%-2.73M | 20.44%-2.81M | 70.18%-288.62K | 12.04%-818K | 1.53%-839K | -13.20%-3.53M | 58.06%-967.88K |
Changes in working capital | 195.35%1.85M | -202.40%-1.94M | 171.60%1.89M | -807.84%-2.64M | 118.93%372.91K | 14.58%-1.29M | 216.31%2.93M | -70.61%281K | -250.12%-1.97M | 1.03%-1.51M |
-Change in receivables | -146.29%-741.25K | 185.47%1.6M | -139.26%-1.87M | -141.55%-783.11K | 219.63%1.88M | 455.73%1.96M | 129.03%502K | -109.03%-602K | -364.31%-1.58M | -64.60%352.62K |
-Change in inventory | -377.08%-356.73K | 534.34%128.75K | -80.22%20.3K | 213.78%102.61K | 33.69%-90.19K | 210.89%38.81K | -10,100.00%-200K | 116.79%23K | -11,914.31%-136K | -134.70%-35K |
-Change in payables | 180.30%2.94M | -197.92%-3.67M | 291.08%3.74M | -37.82%-1.96M | -449.57%-1.42M | -80.02%-3.29M | -0.98%2.63M | -37.73%860K | -136.06%-258.66K | 30.33%-1.83M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -248K | -252K | 0 | 0 | ||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -1,265.67%-9.22M | 90.56%-675.36K | -72.02%-7.16M | 74.09%-4.16M | 10.74%-16.06M | 6.70%-6.82M | -43.42%-4.75M | 52.18%-2.34M | -4.90%-17.99M | 46.03%-7.31M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 1,343.69%37.13M | -114.73%-2.99M | 3,982.64%20.27M | -99.01%496.41K | -2.46%50.17M | -195.70%-2.2M | -11.47%28.81M | 4.14%13.52M | -22.16%51.43M | -93.04%2.3M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -57.97%-4.04M | 37.11%-2.56M | 27.07%-4.06M | 1.31%-5.57M | -33.48%-5.65M | -26.37%-2.73M | -60.62%-1.04M | -25.11%-872K | -63.73%-4.23M | 4.08%-2.16M |
Net intangibles purchase and sale | ---36.65K | --0 | ---- | ---- | ---79.01K | --989 | ---80K | ---- | --0 | --0 |
Interest received (cash flow from investment activities) | 28.66%4.79M | -15.12%3.73M | -25.52%4.39M | 30.78%5.89M | -15.91%4.51M | -28.68%938.78K | -25.15%1.55M | -14.68%1.49M | 121.84%5.36M | -37.04%1.32M |
Net changes in other investments | --10.12K | ---- | ---- | 197.28%115.33K | --38.8K | ---205 | --39K | ---- | ---- | ---- |
Investing cash flow | -37.58%730.83K | 258.21%1.17M | -25.41%326.86K | 137.18%438.23K | -204.32%-1.18M | -112.45%-1.79M | -66.90%471K | -41.17%616K | 775.41%1.13M | -431.28%-841.03K |
Financing cash flow | ||||||||||
Net issuance payments of debt | -73.80%-988.03K | 96.02%-568.48K | -376.59%-14.3M | 75.00%-3M | 0.00%-12M | 0.00%-3M | 0.00%-3M | 0.00%-3M | 0.00%-12M | 66.67%-3M |
Net common stock issuance | --155.5K | --0 | 98.12%-72.97K | -463.07%-3.88M | 243.15%1.07M | -474.42%-904.43K | 83.41%-77K | 1,740.00%2.05M | -1,256.62%-746.45K | -118.73%-157.45K |
Increase or decrease of lease financing | -0.62%-1.19M | 4.20%-1.18M | -40.31%-1.23M | 11.49%-879.33K | ---993.49K | --156.51K | ---385K | ---384K | --0 | --0 |
Cash dividends paid | -0.06%-8.55M | 0.02%-8.55M | 60.33%-8.55M | 28.73%-21.55M | -40.31%-30.24M | --0 | ---- | -40.31%-30.24M | -0.22%-21.56M | ---435 |
Cash dividends for minorities | ---1.36M | --0 | -1,684.41%-1.97M | 94.19%-110.32K | -6.12%-1.9M | -1,081.82%-432 | -4.66%-1.8M | ---102K | -2.17%-1.79M | 100.00%44 |
Interest paid (cash flow from financing activities) | 5.90%-1.44M | 22.04%-1.53M | -15.40%-1.96M | 31.26%-1.7M | -127.21%-2.47M | -542.30%-1.72M | 17.54%-221K | 15.07%-248K | 3.05%-1.09M | 68.62%-268.51K |
Net other fund-raising expenses | ---120K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | -14.07%-13.49M | 57.89%-11.83M | 9.76%-28.08M | 33.13%-31.12M | -25.17%-46.54M | -59.73%-5.47M | -0.57%-5.48M | -27.86%-31.93M | -2.37%-37.18M | 89.38%-3.43M |
Net cash flow | ||||||||||
Beginning cash position | -15.10%150.68M | -0.10%177.49M | -10.92%177.67M | -1.11%199.45M | 5.92%201.7M | 3.17%209.58M | 4.43%188.43M | 8.74%209.81M | 16.65%190.41M | 7.43%203.15M |
Current changes in cash | 278.65%24.37M | -82.16%-13.64M | 75.19%-7.49M | -1,331.21%-30.19M | -84.07%2.45M | -379.81%-9.46M | -16.54%23.8M | -62.61%-17.79M | -48.01%15.39M | -439.22%-1.97M |
Effect of exchange rate changes | 60.12%-5.25M | -280.09%-13.17M | -12.98%7.31M | 279.00%8.4M | -14.38%-4.69M | -229.62%-670.73K | 54.37%-2.65M | -129.54%-3.59M | -69.94%-4.1M | 117.22%517.46K |
End cash Position | 12.69%169.8M | -15.10%150.68M | -0.10%177.49M | -10.92%177.67M | -1.11%199.45M | -1.11%199.45M | 3.17%209.58M | 4.43%188.43M | 5.92%201.7M | 5.92%201.7M |
Free cash flow | 696.28%33.05M | -134.21%-5.54M | 419.22%16.2M | -111.42%-5.08M | -5.85%44.44M | -3,657.91%-4.92M | -13.18%27.69M | 2.95%12.65M | -25.66%47.2M | -99.55%138.36K |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data
No Data