(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 | 628.25%3.09M | 95.98%-584K | -281.80%-14.52M | 221.94%7.99M | -1,793.35%-6.55M | 5.13M | -313.39%-4M | 228.25%8.08M | -24.28%-15.76M | -101.09%-346K |
Net profit before non-cash adjustment | 123.08%7.32M | -1,106.78%-31.7M | 90.84%-2.63M | -213.67%-28.67M | -178.49%-9.14M | ---2.89M | -4,524.00%-4.42M | -278.67%-938K | -530.58%-887K | 45.06%-3.28M |
Total adjustment of non-cash items | 8.15%16.4M | 20.01%15.17M | -1.59%12.64M | 14.99%12.84M | 83.46%11.17M | --3.36M | 95.44%2.4M | 177.89%3.19M | 89.55%2.21M | 346.66%6.09M |
-Depreciation and amortization | -9.20%10.02M | -6.05%11.03M | 17.03%11.74M | 22.94%10.03M | 72.85%8.16M | --2.47M | 96.80%2.15M | 69.25%1.83M | 74.57%1.71M | 35.96%4.72M |
-Reversal of impairment losses recognized in profit and loss | --148K | --0 | -189.62%-1.25M | 27,840.00%1.4M | -78.26%5K | ---26K | ---1K | --32K | ---- | --23K |
-Assets reserve and write-off | 2,086.15%1.42M | -95.85%65K | --1.57M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
-Share of associates | 200.00%3K | --1K | --0 | 45.45%-6K | 92.31%-11K | --2K | 58.33%-10K | 94.57%-5K | 104.55%2K | 75.93%-143K |
-Disposal profit | 1,634.15%711K | 106.07%41K | -283.20%-676K | -11.30%369K | 3,681.82%416K | --160K | 12,850.00%255K | 101.54%1K | --0 | -92.95%11K |
-Deferred income tax | -69.43%523K | 369.45%1.71M | 24.76%-635K | -216.09%-844K | -16.53%727K | --263K | -4,563.64%-491K | 681.31%836K | -14.39%119K | 153.73%871K |
-Other non-cash items | 54.49%3.58M | 22.39%2.32M | 0.05%1.89M | 1.23%1.89M | 209.60%1.87M | --494K | 229.80%498K | 327.59%496K | 649.02%382K | 2,416.67%604K |
Changes in working capital | -229.37%-20.64M | 165.01%15.95M | -203.02%-24.53M | 377.55%23.81M | -172.21%-8.58M | --4.66M | -462.45%-1.98M | 640.46%5.82M | -21.57%-17.08M | -108.70%-3.15M |
-Change in receivables | 87.15%-2.68M | -152.45%-20.82M | -124.06%-8.25M | 223.48%34.28M | -86.41%-27.76M | ---10.71M | 64.18%-3.38M | -3,488.65%-6.64M | -465.83%-7.02M | -126.22%-14.89M |
-Change in inventory | -213.18%-6.12M | 444.86%5.4M | 72.93%-1.57M | -216.80%-5.79M | ---1.83M | ---477K | ---852K | ---237K | ---261K | --0 |
-Change in payables | -139.52%-13.79M | 371.01%34.89M | -48.91%-12.87M | -138.47%-8.64M | 1,388.30%22.47M | --16.84M | 755.08%2M | 439.57%12.6M | 49.58%-8.97M | 90.20%-1.74M |
-Provision for loans, leases and other losses | -7.88%-986K | -76.45%-914K | -113.89%-518K | 1,413.38%3.73M | -235.89%-284K | ---386K | -102.94%-1K | 456.36%306K | -138.37%-203K | 176.56%209K |
-Changes in other current assets | 212.56%2.93M | -95.86%-2.6M | -651.45%-1.33M | 120.42%241K | -108.89%-1.18M | ---609K | -97.49%258K | 85.27%-209K | -147.88%-620K | 639.11%13.27M |
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 | 0 | -103.68%-387K | 13.64%-190K | 48.11%-220K | 22.77%-424K | -229K | 341.94%75K | -298.35%-240K | 92.96%-30K | 75.28%-549K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 417.71%3.09M | 93.40%-971K | -289.39%-14.71M | 211.37%7.77M | -679.33%-6.98M | --4.9M | -312.91%-3.93M | 203.56%7.84M | -20.47%-15.79M | -103.04%-895K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -20.79%-7.28M | -67.32%-6.03M | 78.68%-3.6M | -87.57%-16.89M | 77.60%-9.01M | ---1.81M | 57.29%-3.12M | 82.86%-2.48M | 86.01%-1.59M | -2.96%-40.2M |
Net intangibles purchase and sale | ---29K | --0 | 59.26%-11K | 93.08%-27K | ---390K | ---295K | --0 | ---95K | ---- | --0 |
Net business purchase and sale | ---- | ---- | --0 | --15K | --0 | ---- | ---- | ---- | ---- | --88K |
Dividends received (cash flow from investment activities) | --0 | 50.00%3K | -87.50%2K | -23.81%16K | -96.26%21K | --3K | -50.00%12K | -98.55%6K | --0 | -76.96%561K |
Interest received (cash flow from investment activities) | 200.00%9K | -40.00%3K | -78.26%5K | -34.29%23K | 12.90%35K | --17K | -37.50%5K | 0.00%7K | -33.33%6K | -34.04%31K |
Net changes in other investments | --451K | ---- | --5.32M | ---- | 161.42%4.68M | --0 | --4.68M | ---- | ---- | ---7.63M |
Investing cash flow | -13.75%-6.85M | -451.90%-6.02M | 110.15%1.71M | -262.20%-16.86M | 90.12%-4.66M | ---2.09M | 121.68%1.58M | 81.77%-2.57M | 85.91%-1.58M | -27.71%-47.14M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -361.48%-10.24M | -62.57%3.92M | 14.57%10.46M | -14.95%9.13M | -70.00%10.74M | ---5.45M | -69.83%1.95M | -115.40%-1.29M | 31.77%15.52M | 218.21%35.78M |
Net common stock issuance | ---- | ---- | ---- | ---- | 16,276.00%12.28M | --326K | --11.96M | --0 | ---- | -38.52%75K |
Net preferred stock issuance | --21.62M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | 0.58%-863K | -1.64%-868K | -164.40%-854K | -3.19%-323K | ---313K | ---146K | ---53K | ---114K | ---- | --0 |
Issuance fees | ---542K | --0 | ---- | ---- | ---326K | ---- | ---- | ---- | ---- | --0 |
Interest paid (cash flow from financing activities) | -59.08%-3.47M | -17.33%-2.18M | 0.75%-1.86M | -1.19%-1.87M | -208.85%-1.85M | ---527K | -208.13%-493K | -360.55%-502K | -613.04%-328K | -794.03%-599K |
Financing cash flow | 650.87%6.51M | -88.81%867K | 11.72%7.75M | -66.22%6.94M | -41.77%20.53M | ---6.13M | 111.59%13.36M | -122.87%-1.9M | 29.49%15.19M | 1,121.20%35.26M |
Net cash flow | ||||||||||
Beginning cash position | -34.71%11.09M | -22.12%16.99M | -9.67%21.82M | 58.37%24.15M | -45.28%15.25M | --27.53M | 34.91%16.31M | -16.59%12.89M | -45.28%15.25M | -15.11%27.87M |
Current changes in cash | 144.83%2.75M | -16.60%-6.13M | -143.08%-5.25M | -124.29%-2.16M | 169.61%8.9M | ---3.32M | 1,148.98%11.02M | 206.32%3.37M | 82.75%-2.17M | -176.59%-12.78M |
Effect of exchange rate changes | 59.91%363K | -46.71%227K | 343.43%426K | -3,600.00%-175K | -96.91%5K | ---60K | 187.14%201K | 128.72%56K | -214.29%-192K | 147.93%162K |
End cash Position | 28.03%14.2M | -34.71%11.09M | -22.12%16.99M | -9.67%21.82M | 58.37%24.15M | --24.15M | 111.06%27.53M | 34.91%16.31M | -16.59%12.89M | -45.28%15.25M |
Free cash flow | 25.22%-5.33M | 62.70%-7.12M | -104.56%-19.09M | 43.94%-9.33M | 60.05%-16.65M | --2.73M | -28.43%-7.1M | 142.91%5.25M | 28.35%-17.53M | -296.17%-41.68M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data