(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 | (Q4)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 111.99%9.78M | -31.67%4.61M | 288.39%6.75M | 51.94%-3.58M | -713.57%-17.26M | 609.86%18.51M | -5,974.58%-3.58M | 84.26%-1.24M | -392.85%-7.45M | -155.92%-2.12M |
Net profit before non-cash adjustment | 122.36%5.66M | -9,938.49%-25.3M | -101.15%-252K | -0.13%21.85M | 188.16%9.22M | -101.08%-301K | 416.67%15.22M | -243.29%-2.3M | 265.52%21.88M | 13.69%-10.46M |
Total adjustment of non-cash items | -69.81%9.58M | 435.50%31.74M | 157.23%5.93M | -156.87%-10.36M | -125.27%-6.49M | 109.57%3.15M | -1,821.41%-7.8M | -71.80%778K | -124.73%-4.03M | 111.47%25.68M |
-Depreciation and amortization | 23.25%9.08M | 6.14%7.36M | -17.09%6.94M | 26.14%8.37M | ---- | ---- | ---- | ---- | 24.84%6.63M | ---- |
-Reversal of impairment losses recognized in profit and loss | -98.61%244K | 8,077.27%17.55M | -106.53%-220K | 11,513.79%3.37M | ---- | ---- | ---- | ---- | -99.40%29K | ---- |
-Assets reserve and write-off | -85.44%629K | 173.74%4.32M | -282.57%-5.86M | 201.50%3.21M | ---- | ---- | ---- | ---- | -80.31%1.06M | ---- |
-Share of associates | -100.19%-6K | -51.23%3.12M | 185.24%6.4M | 6.31%2.24M | ---- | ---- | ---- | ---- | 101.05%2.11M | ---- |
-Disposal profit | 117.86%5K | 98.43%-28K | 93.74%-1.78M | -98.15%-28.42M | ---- | ---- | ---- | ---- | -336.89%-14.34M | ---- |
-Net exchange gains and losses | 23.67%-516K | -279.31%-676K | -32.92%377K | 615.60%562K | ---- | ---- | ---- | ---- | -105.36%-109K | ---- |
-Other non-cash items | 65.22%152K | 26.03%92K | -76.97%73K | -45.81%317K | ---- | ---- | ---- | ---- | -38.10%585K | ---- |
Changes in working capital | -198.42%-5.46M | -270.64%-1.83M | 107.12%1.07M | 40.42%-15.07M | -15.38%-20M | 102.35%15.66M | -218.31%-11.01M | 102.28%279K | -4,575.79%-25.3M | -558.94%-17.33M |
-Change in receivables | -284.74%-1.46M | -110.94%-380K | 479.04%3.47M | 90.33%-916K | -993.72%-17.64M | 4,682.89%17.89M | -974.20%-4.71M | 131.13%3.54M | -117.80%-9.47M | -51.31%1.97M |
-Change in inventory | -483.33%-245K | -106.60%-42K | 224.71%636K | 87.69%-510K | -274.60%-763K | 163.68%1.19M | 56.74%-774K | 83.03%-158K | 6.07%-4.14M | 145.71%437K |
-Change in prepaid assets | 80.77%-20K | ---104K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in payables | -186.36%-3.74M | 57.00%-1.31M | 77.76%-3.04M | -19.32%-13.65M | 91.87%-1.6M | -136.92%-3.42M | -364.93%-5.53M | -2,975.93%-3.11M | -234.59%-11.44M | -2,823.47%-19.61M |
-Provision for loans, leases and other losses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | 11.91%-244K | -231.71%-136K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 58.33%-130K | 0.00%-312K | 17.02%-312K | 32.74%-376K | -86.97%52K | 73.86%-92K | 48.62%-168K | 39.78%-168K | 44.76%-559K | 263.52%399K |
Interest received (cash flow from operating activities) | -21.15%82K | 38.67%104K | 41.51%75K | -83.12%53K | -70.00%36K | -276.81%-122K | 7.69%70K | 15.00%69K | 106.58%314K | 106.90%120K |
Tax refund paid | -20.66%-1.29M | 40.24%-1.07M | 7.19%-1.78M | -21.67%-1.92M | -93.03%-471K | -202.46%-614K | 25.93%-400K | 26.40%-435K | -21.01%-1.58M | -5.17%-244K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 152.91%8.44M | -29.41%3.34M | 181.18%4.73M | 37.20%-5.83M | -855.44%-17.65M | 733.47%17.68M | -374.10%-4.08M | 79.58%-1.77M | -2,534.65%-9.28M | -154.69%-1.85M |
Investing cash flow | ||||||||||
Capital expenditures | ---- | ---- | ---- | 71.40%-615K | 101.88%9K | 97.12%-12K | 72.84%-148K | 34.74%-464K | -1.56%-2.15M | ---478K |
Net PPE purchase and sale | -163.09%-14.09M | -232.67%-5.36M | 63.94%-1.61M | 35.62%-4.47M | 92.26%-322K | 26.55%-1.26M | -145.23%-1.67M | -216.93%-1.22M | 1.76%-6.94M | -438.86%-4.16M |
Net business purchase and sale | ---- | ---- | ---- | -59.69%13.24M | 160.70%13.24M | ---8.74M | ---- | ---- | 574.75%32.85M | -215.32%-21.82M |
Advance cash and loans provided to other parties | --0 | ---1M | --0 | ---- | ---- | ---- | ---- | ---- | -260.90%-2.4M | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | --4.07M | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | ---- | ---- | --2.28M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | -121.70%-14.09M | -1,047.24%-6.36M | -94.51%671K | -42.77%12.23M | 150.20%17M | -124.25%-14.08M | 736.79%10.99M | -53.52%-1.68M | 226.53%21.37M | -1,544.39%-33.86M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 12,066.23%9.21M | -108.14%-77K | 247.81%946K | 85.69%-640K | 99.73%-14K | 115.75%630K | --0 | -136.88%-1.26M | -1,229.55%-4.47M | -506.34%-5.17M |
Increase or decrease of lease financing | 19.78%-1.08M | 17.23%-1.34M | -7.57%-1.62M | -127.69%-1.51M | 160.54%112K | -225.99%-577K | -269.93%-566K | -224.66%-474K | -9.26%-661K | -6.32%-185K |
Cash dividends paid | ---- | ---- | ---- | 75.00%-3.27M | --0 | ---- | ---- | ---- | ---13.1M | ---- |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -97.88%168K | -76.05%1.8M |
Financing cash flow | 674.38%8.14M | -110.55%-1.42M | 87.58%-673K | 70.00%-5.42M | 100.59%98K | 44.56%-3.22M | -149.87%-566K | -153.07%-1.73M | -334.10%-18.06M | -1,522.42%-16.65M |
Net cash flow | ||||||||||
Beginning cash position | -17.53%23.85M | 18.79%28.92M | 4.65%24.34M | -21.46%23.26M | -67.37%24.82M | 11.98%24.5M | -21.36%18.1M | -21.46%23.26M | -24.40%29.62M | 158.56%76.05M |
Current changes in cash | 156.14%2.49M | -193.82%-4.44M | 379.90%4.73M | 116.50%985K | 98.94%-553K | -99.30%380K | 536.85%6.34M | 20.52%-5.19M | 32.11%-5.97M | -18,028.42%-52.35M |
Effect of exchange rate changes | 26.70%-464K | -313.73%-633K | -257.73%-153K | 125.13%97K | 118.26%80K | 67.21%-60K | -83.12%52K | 134.25%25K | 49.61%-386K | -392.13%-438K |
End cash Position | 8.50%25.88M | -17.53%23.85M | 18.79%28.92M | 4.65%24.34M | 4.65%24.34M | -67.37%24.82M | 11.98%24.5M | -21.36%18.1M | -21.46%23.26M | -21.46%23.26M |
Free cash flow | -160.84%-5.66M | -274.42%-2.17M | 111.38%1.24M | 40.74%-10.93M | -184.39%-17.96M | 19,404.71%16.41M | -90.68%-4.3M | 48.09%-5.08M | -97.54%-18.44M | -420.88%-6.32M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data