(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 | |
---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||
Cash from operating activities | -40.71%606.06M | 292.70%1.02B | 9.92%-530.44M | -130.75%-588.84M | -255.19M | -272.02M | -279.36M | 287.02M |
Net profit before non-cash adjustment | -664.32%-2.03B | 77.41%-265.56M | -100.16%-1.18B | -318.87%-587.21M | ---140.19M | ---78.91M | ---52.51M | ---9.37M |
Total adjustment of non-cash items | 958.73%2.51B | -32.06%237.43M | -1.60%349.49M | 45.84%355.18M | --243.54M | --36.63M | --72.94M | --65.44M |
-Depreciation and amortization | 128.36%456.29M | 1.64%199.81M | -2.55%196.58M | -16.80%201.73M | --242.47M | --57.95M | --62.11M | --61.21M |
-Reversal of impairment losses recognized in profit and loss | 23,013.25%1.38B | -95.62%5.96M | -18.53%136.09M | 5,596.96%167.04M | --2.93M | --2.89M | ---88K | --11K |
-Assets reserve and write-off | 8,759.29%559.73M | -71.20%6.32M | --21.94M | ---- | ---338K | --264K | --0 | --167K |
-Share of associates | -522.05%-7.05M | 2.74%-1.13M | -127.29%-1.17M | -132.00%-513K | --1.6M | ---102K | --512K | --639K |
-Disposal profit | 156.45%20.7M | -190.42%-36.67M | 291.18%40.55M | -5,541.49%-21.21M | ---376K | ---14.69M | --15.42M | ---1.11M |
-Remuneration paid in stock | ---- | ---- | ---- | -35.58%1.46M | --2.27M | ---311K | --874K | --208K |
-Deferred income tax | -46.28%13.87M | 132.50%25.82M | 4.88%-79.42M | -127.07%-83.5M | ---36.77M | ---17.32M | ---11.88M | ---5.75M |
-Other non-cash items | 146.34%91.95M | 6.91%37.33M | -61.28%34.92M | 184.00%90.18M | --31.75M | --7.95M | --5.98M | --10.06M |
Changes in working capital | -88.38%122.06M | 255.51%1.05B | 182.80%295.44M | 0.48%-356.81M | ---358.54M | ---229.74M | ---299.79M | --230.96M |
-Change in receivables | -40.50%592.18M | 1,276.20%995.18M | 59.60%-84.61M | -9.46%-209.44M | ---191.35M | --4.49M | ---232.3M | --143.91M |
-Change in inventory | 1,752.37%20.57M | -120.51%-1.25M | 139.33%6.07M | 52.20%-15.43M | ---32.29M | --1.93M | ---5.98M | ---17.63M |
-Change in payables | 329.05%840.1M | -195.91%-366.78M | 247.39%382.42M | -5.52%-259.47M | ---245.9M | ---250.39M | ---87.36M | --126.39M |
-Provision for loans, leases and other losses | -4,122.17%-502.69M | -19.59%-11.91M | -296.18%-9.96M | ---2.51M | ---- | ---- | ---- | ---- |
-Changes in other current assets | -290.35%-828.1M | 28,711.39%435.05M | -98.84%1.51M | 17.16%130.04M | --110.99M | --14.23M | --25.84M | ---21.71M |
Dividends paid (cash flow from operating activities) | ||||||||
Dividends received (cash flow from operating activities) | ||||||||
Interest paid (cash flow from operating activities) | -159.08%-252.13M | -54.16%-97.32M | 61.11%-63.13M | -50.02%-162.31M | -108.19M | -18.3M | -29.76M | -32.36M |
Interest received (cash flow from operating activities) | 131.49%270.4M | 1,125.94%116.81M | 4.30%9.53M | -86.67%9.14M | 68.56M | 15.91M | 16.04M | 19.76M |
Tax refund paid | -875.49%-23.52M | 52.63%-2.41M | 35.37%-5.09M | -485.14%-7.88M | -1.35M | -4.45M | 2.67M | -1.29M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -42.19%600.8M | 276.41%1.04B | 21.44%-589.12M | -153.20%-749.89M | ---296.17M | ---278.86M | ---290.41M | --273.14M |
Investing cash flow | ||||||||
Net PPE purchase and sale | -398.52%-101.4M | 51.35%-20.34M | 52.05%-41.81M | 72.26%-87.2M | ---314.35M | ---42.69M | ---66.97M | ---128.54M |
Net intangibles purchase and sale | 91.53%-497K | -143.28%-5.87M | -0.04%-2.41M | ---2.41M | --0 | ---- | ---- | ---- |
Net business purchase and sale | --755.45M | --0 | ---- | ---- | --55K | --55K | --0 | ---- |
Net investment product transactions | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Dividends received (cash flow from investment activities) | --807K | --0 | --32K | ---- | --2.56M | --500K | --160K | --1.9M |
Net changes in other investments | ---- | ---- | ---- | --1.47M | ---- | ---- | ---- | ---- |
Investing cash flow | 2,596.67%654.35M | 40.69%-26.21M | 49.87%-44.19M | 71.73%-88.14M | ---311.73M | ---42.14M | ---66.81M | ---126.64M |
Financing cash flow | ||||||||
Net issuance payments of debt | -840,297.52%-1.02B | 100.02%121K | -177.50%-512.15M | 257.40%660.82M | --184.9M | --258.9M | --40.72M | --115.73M |
Net common stock issuance | -508.39%-2.83M | -100.03%-465K | 155.47%1.5B | --586.59M | --0 | --0 | --0 | ---- |
Increase or decrease of lease financing | -160.01%-52.04M | 9.59%-20.01M | -1.76%-22.14M | -4.93%-21.75M | ---20.73M | ---8.86M | ---3.7M | ---3.52M |
Cash dividends for minorities | --0 | -168.47%-298K | -7.77%-111K | -32.05%-103K | ---78K | --0 | ---78K | ---- |
Net other fund-raising expenses | ---- | ---- | ---- | --17K | ---- | ---- | ---- | ---- |
Financing cash flow | -5,087.39%-1.07B | -102.14%-20.66M | -21.33%964.16M | 646.89%1.23B | --164.09M | --250.04M | --36.94M | --112.21M |
Net cash flow | ||||||||
Beginning cash position | 89.37%2.09B | 42.94%1.1B | 98.44%772.43M | -53.50%389.25M | --837.17M | --467.62M | --781.89M | --524M |
Current changes in cash | -81.49%183.65M | 199.95%992.39M | -14.63%330.85M | 187.32%387.54M | ---443.81M | ---70.95M | ---320.27M | --258.71M |
Effect of exchange rate changes | 24.90%-4.25M | -771.65%-5.66M | 119.34%843K | -6.06%-4.36M | ---4.11M | ---7.42M | --6M | ---826K |
End cash Position | 8.58%2.27B | 89.37%2.09B | 42.94%1.1B | 98.44%772.43M | --389.25M | --389.25M | --467.62M | --781.89M |
Free cash flow | -52.04%484.45M | 258.51%1.01B | 24.27%-637.26M | -37.41%-841.52M | ---612.44M | ---322.05M | ---358.38M | --144.57M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data