HPH Trust USD
NS8U
Riverstone
AP4
NetLink NBN Tr
CJLU
SIA
C6L
TCIL HK$
T15
(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | |
---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||
Cash from operating activities | 112.21%48.2M | -15.49%22.71M | 1,036.23%26.88M | -77.58%2.37M | 106.07%10.55M | 17.75%5.12M | -53.42%4.35M | 9.33M |
Net profit before non-cash adjustment | -14.47%29M | 50.42%33.9M | 332.15%22.54M | 185.52%5.22M | -54.92%1.83M | 54.96%4.05M | -41.98%2.62M | --4.51M |
Total adjustment of non-cash items | 32.91%5.91M | 4.69%4.45M | -10.29%4.25M | 46.72%4.74M | 144.04%3.23M | -4.46%1.32M | -3.61%1.38M | --1.44M |
-Depreciation and amortization | 28.51%6.13M | 21.29%4.77M | -4.62%3.93M | 43.37%4.12M | 126.06%2.88M | 16.27%1.27M | 17.61%1.09M | --930.33K |
-Reversal of impairment losses recognized in profit and loss | --0 | -95.70%12.52K | --291.28K | --0 | --2.79K | --0 | ---- | ---- |
-Share of associates | -200.00%-2.17K | --2.17K | --0 | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | ---124.33K | --0 | --0 | ---- | ---- | ---- | ---- | ---- |
-Pension and employee benefit expenses | 334.69%227.76K | -1,362.77%-97.04K | -93.72%7.69K | -34.39%122.45K | 157.43%186.62K | 1,069.94%72.49K | -266.38%-7.47K | --4.49K |
-Other non-cash items | -33.30%-318.28K | -1,459.59%-238.77K | -96.42%17.56K | 201.42%490.6K | 844.27%162.77K | -107.34%-21.87K | -40.61%297.84K | --501.49K |
Changes in working capital | 184.96%13.29M | -17,794.09%-15.64M | 101.17%88.38K | -238.08%-7.59M | 2,245.52%5.49M | -173.66%-256.08K | -89.74%347.64K | --3.39M |
-Change in receivables | 189.73%19.65M | -644.70%-21.9M | 210.57%4.02M | -392.21%-3.64M | 78.64%-738.78K | -498.87%-3.46M | -72.31%867.22K | --3.13M |
-Change in inventory | -153.70%-1.07M | 180.05%1.99M | -27.02%-2.48M | -29,505.87%-1.95M | 35.20%-6.6K | -228.22%-10.18K | 543.08%7.94K | ---1.79K |
-Change in payables | -221.51%-5.29M | 383.04%4.35M | 12.11%-1.54M | -130.39%-1.75M | 79.37%5.76M | 2,979.54%3.21M | -42.88%-111.43K | ---77.99K |
-Changes in other current assets | 85.31%-10.85K | -186.18%-73.87K | 134.63%85.72K | -151.13%-247.57K | 10,518.38%484.2K | 101.10%4.56K | -223.36%-416.1K | --337.3K |
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) | 155.05%770.96K | 47.37%302.27K | 60.21%205.11K | -44.47%128.03K | 53.64%230.56K | 1,261.12%150.06K | -31.02%11.03K | 15.98K |
Tax refund paid | 50.68%-2.33M | -99.40%-4.73M | -223.83%-2.37M | 15.32%-731.98K | -99.80%-864.45K | -113.84%-432.66K | 9.64%-202.33K | -223.92K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 155.01%46.64M | -25.99%18.29M | 1,302.89%24.71M | -82.23%1.76M | 105.00%9.91M | 16.37%4.84M | -54.46%4.16M | --9.13M |
Investing cash flow | ||||||||
Net PPE purchase and sale | 27.69%-21.31M | -242.11%-29.47M | -216.81%-8.61M | 86.74%-2.72M | -1,414.85%-20.51M | -187.02%-1.35M | -245.91%-471.73K | ---136.38K |
Net intangibles purchase and sale | --0 | 81.80%-20.81K | ---114.34K | --0 | ---- | ---- | ---- | ---- |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---1.76M | --0 | --0 |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | 95.05%-73.77K | 70.08%-1.49M | ---4.98M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | 1,135.86%6.64M | 1,373.90%537.62K | --36.48K |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1.23M |
Investing cash flow | 27.74%-21.31M | -237.86%-29.49M | -221.02%-8.73M | 86.74%-2.72M | -693.04%-20.51M | 343.04%3.46M | 77.44%-1.42M | ---6.31M |
Financing cash flow | ||||||||
Net issuance payments of debt | -204.35%-14.38M | 1,349.61%13.78M | 60.28%-1.1M | -139.73%-2.78M | 542.15%6.99M | 16.76%-1.58M | 34.85%-1.9M | ---2.91M |
Net common stock issuance | ---- | ---- | ---- | --3.24M | --0 | --4.01M | --0 | --1.23M |
Increase or decrease of lease financing | -78.63%-167.43K | 25.70%-93.73K | 41.51%-126.14K | -142.95%-215.68K | -174.62%-88.78K | -69.54%-32.33K | ---19.07K | --0 |
Issuance fees | ---- | ---- | ---- | ---298.74K | --0 | ---- | ---- | ---- |
Cash dividends paid | -200.00%-2.7M | ---900K | ---- | ---- | ---- | ---1.42M | ---- | ---- |
Cash dividends for minorities | ---56.91K | --0 | ---18.98K | --0 | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | -610.61%-451.26K | 71.48%-63.5K | 64.00%-222.68K | -279.65%-618.63K | -27.11%-162.95K | 58.49%-128.19K | 40.31%-308.86K | ---517.47K |
Net other fund-raising expenses | 84.32%-37.13K | ---236.78K | ---- | -200.00%-500K | --500K | ---- | ---- | ---- |
Financing cash flow | -242.51%-17.79M | 949.00%12.48M | -25.78%-1.47M | -116.15%-1.17M | 753.55%7.24M | 138.08%847.75K | -1.25%-2.23M | ---2.2M |
Net cash flow | ||||||||
Beginning cash position | -1.49%20.04M | 248.08%20.35M | -26.67%5.85M | -29.62%7.97M | 418.61%11.33M | 28.60%2.18M | 55.81%1.7M | --1.09M |
Current changes in cash | 487.30%7.54M | -91.15%1.28M | 782.58%14.51M | 36.71%-2.13M | -136.75%-3.36M | 1,704.98%9.14M | -18.09%506.52K | --618.38K |
Effect of exchange rate changes | 71.48%-452.44K | -12,987.10%-1.59M | -16,706.85%-12.12K | -98.22%73 | --4.1K | --0 | -107.65%-20.84K | ---10.04K |
End cash Position | 35.37%27.13M | -1.49%20.04M | 248.08%20.35M | -26.67%5.85M | -29.62%7.97M | 418.61%11.33M | 28.60%2.18M | --1.7M |
Free cash flow | 323.99%25.08M | -170.06%-11.2M | 1,769.71%15.98M | 90.97%-957.24K | -404.25%-10.6M | -5.48%3.48M | -59.01%3.68M | --8.99M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |