(FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | (Q1)Mar 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | (Q3)Sep 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 155.31%19.03M | 43.58%7.45M | -52.20%5.19M | 8.42%3.63M | -433.09%-2.31M | -63.36%1.64M | -13.87%2.23M | 24.95%10.86M | -2.70%3.35M | -74.46%692K |
Net profit before non-cash adjustment | 73.10%14.29M | 16.15%8.26M | -11.01%7.11M | -56.08%906K | -52.33%1.05M | 25.49%2.56M | 54.57%2.59M | 14.10%7.99M | 74.39%2.06M | 54.15%2.21M |
Total adjustment of non-cash items | -2.48%2.6M | 40.57%2.66M | -2.27%1.89M | 15.67%539K | -3.21%483K | 5.54%457K | -23.19%414K | -34.27%1.94M | -63.42%466K | 128.90%499K |
-Depreciation and amortization | 23.50%2.72M | 5.91%2.2M | 3.79%2.08M | 8.84%554K | 2.57%519K | 2.01%508K | 1.63%500K | 141.28%2.01M | 74.91%509K | 182.68%506K |
-Share of associates | -2,688.24%-474K | ---17K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | -25.00%3K | 200.00%4K | -180.00%-4K | --0 | -150.00%-1K | 100.00%2K | -600.00%-5K | -91.67%5K | -98.33%1K | --2K |
-Net exchange gains and losses | 335.29%148K | 129.82%34K | -111.11%-114K | 90.48%-2K | --0 | 11.11%-48K | -337.04%-64K | -179.41%-54K | 61.11%-21K | -135.29%-6K |
-Other non-cash items | -55.05%196K | 722.86%436K | -268.42%-70K | 43.48%-13K | -1,066.67%-35K | 58.33%-5K | -189.47%-17K | -101.91%-19K | -43.75%-23K | -113.64%-3K |
Changes in working capital | 161.84%2.14M | 9.08%-3.46M | -507.49%-3.81M | 166.38%2.19M | -90.53%-3.84M | -169.48%-1.38M | -306.95%-774K | 174.44%935K | -16.73%821K | -290.55%-2.02M |
-Change in receivables | -28.92%-2.56M | -159.19%-1.99M | -165.06%-767K | 628.68%3.56M | -65.03%-3.36M | -56.23%657K | -167.95%-1.62M | 119.46%1.18M | 50.77%-673K | -1,098.04%-2.04M |
-Change in inventory | 187.46%4.03M | 15.56%-4.61M | -860.74%-5.46M | 54.17%2.39M | -8.92%-2.82M | -971.17%-4.68M | -137.43%-341K | -124.54%-568K | -18.49%1.55M | -220.92%-2.59M |
-Change in prepaid assets | -935.00%-167K | 110.10%20K | -257.14%-198K | 232.88%97K | 424.36%253K | -776.60%-412K | -141.98%-136K | 151.01%126K | 77.47%-73K | -269.57%-78K |
-Change in payables | -72.94%842K | 19.14%3.11M | 1,219.19%2.61M | -19,365.00%-3.85M | -22.37%2.09M | 214.20%3.05M | 140.79%1.33M | -92.76%198K | -97.43%20K | 301.58%2.69M |
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 | -52.01%-2.15M | -33.36%-1.42M | 24.54%-1.06M | -153.33%-342K | -26.53%-496K | 96.58%-20K | 31.19%-203K | -21.73%-1.41M | 22.86%-135K | -20.62%-392K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 179.51%16.88M | 46.20%6.04M | -56.31%4.13M | 2.33%3.29M | -1,033.67%-2.8M | -58.35%1.62M | -11.64%2.03M | 25.44%9.45M | -1.62%3.22M | -87.42%300K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 20.68%-556K | -92.58%-701K | 27.49%-364K | 27.14%-51K | 88.61%-36K | ---245K | 89.58%-32K | 84.94%-502K | 93.61%-70K | 77.18%-316K |
Net intangibles purchase and sale | -464.93%-757K | 83.84%-134K | -697.12%-829K | 83.75%-13K | -9,500.00%-192K | 15.79%-16K | -20,166.67%-608K | -136.36%-104K | -900.00%-80K | 87.50%-2K |
Net business purchase and sale | 101.46%206K | ---14.16M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends received (cash flow from investment activities) | --58K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | -43.24%42K | -58.89%74K | 14.65%180K | -16.36%46K | 74.29%61K | -25.00%33K | 73.91%40K | 190.74%157K | 52.78%55K | 169.23%35K |
Investing cash flow | 93.25%-1.01M | -1,372.56%-14.92M | -125.61%-1.01M | 81.05%-18K | 40.99%-167K | -1,012.00%-228K | -109.06%-600K | 86.49%-449K | 91.10%-95K | 79.61%-283K |
Financing cash flow | ||||||||||
Net issuance payments of debt | -144.06%-1.62M | 71.74%3.68M | 179.30%2.14M | ---- | ---- | ---- | ---- | -181.84%-2.7M | ---- | ---- |
Increase or decrease of lease financing | -13.15%-1.02M | -15.58%-905K | -11.22%-783K | -21.79%-218K | -8.00%-189K | -28.08%-187K | 7.35%-189K | ---704K | ---179K | ---175K |
Cash dividends paid | -11.06%-2.07M | 37.98%-1.86M | -82.06%-3M | --0 | ---- | -82.06%-3M | ---- | 76.43%-1.65M | --0 | ---- |
Interest paid (cash flow from financing activities) | -150.53%-238K | 13.64%-95K | 20.29%-110K | -3.13%-33K | 18.75%-26K | 54.84%-28K | -91.67%-23K | -6.98%-138K | -60.00%-32K | 8.57%-32K |
Net other fund-raising expenses | --6.1M | ---- | ---- | ---- | ---400K | 122.32%121K | 121.00%420K | ---- | ---- | ---- |
Financing cash flow | 41.15%1.15M | 146.36%814K | 66.18%-1.76M | 525.55%1.75M | -197.10%-615K | -29.08%-3.1M | 109.39%208K | -188.78%-5.19M | 86.86%-411K | 94.44%-207K |
Net cash flow | ||||||||||
Beginning cash position | -29.30%19.46M | 5.20%27.53M | 17.05%26.17M | -4.05%22.51M | 10.33%26.09M | 25.54%27.8M | 17.05%26.17M | 81.84%22.35M | 0.76%23.46M | -9.09%23.65M |
Current changes in cash | 311.02%17.02M | -692.58%-8.07M | -64.30%1.36M | 85.35%5.02M | -1,785.79%-3.58M | -213.84%-1.71M | 878.10%1.63M | -62.11%3.81M | 392.23%2.71M | 93.04%-190K |
End cash Position | 87.45%36.48M | -29.30%19.46M | 5.20%27.53M | 5.20%27.53M | -4.05%22.51M | 10.33%26.09M | 25.54%27.8M | 17.05%26.17M | 17.05%26.17M | 0.76%23.46M |
Free cash flow | 199.10%15.56M | 77.58%5.2M | -66.88%2.93M | 5.25%3.23M | -16,733.33%-3.03M | -64.91%1.35M | -30.41%1.38M | 112.77%8.85M | 41.64%3.07M | -101.83%-18K |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data
No Data