(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 | 130.27%579K | -2,204.82%-1.91M | -105.41%-83K | 158.80%1.53M | -171.58%-2.61M | 236K | -233.33%-550K | -163.97%-1.37M | -30.74%-923K | 285.34%3.64M |
Net profit before non-cash adjustment | 93.94%-454K | 11.44%-7.5M | 70.08%-8.47M | -69.34%-28.29M | -166.91%-16.71M | ---13.26M | 62.16%-968K | -41.07%-1.27M | -15.09%-1.21M | 623.66%24.97M |
Total adjustment of non-cash items | -123.54%-1.11M | -26.61%4.71M | -75.37%6.41M | 77.01%26.03M | 153.63%14.71M | --12.92M | -72.63%590K | 51.41%592K | 26.57%605K | -982.84%-27.42M |
-Depreciation and amortization | -59.12%668K | -14.23%1.63M | -7.97%1.91M | -7.84%2.07M | 11.63%2.25M | --762K | -3.57%486K | -5.21%382K | 4.63%384K | 6.12%2.01M |
-Reversal of impairment losses recognized in profit and loss | -10.54%1.77M | 58.43%1.97M | -74.54%1.25M | 489,200.00%4.89M | -99.93%1K | --1K | --0 | ---- | ---- | --1.47M |
-Disposal profit | -660.47%-3.86M | -76.36%688K | -84.33%2.91M | 60.50%18.57M | 136.91%11.57M | --11.64M | --0 | ---70K | --0 | -44,040.85%-31.34M |
-Net exchange gains and losses | -46.46%53K | 153.23%99K | -93.75%-186K | -148.48%-96K | 378.87%198K | --120K | -110.13%-8K | 129.06%68K | 114.29%18K | -109.13%-71K |
-Deferred income tax | ---- | ---- | ---- | ---- | 240.85%242K | --242K | --0 | --0 | --0 | --71K |
-Other non-cash items | -16.08%261K | -42.09%311K | -9.75%537K | 32.52%595K | 2.98%449K | --154K | 0.00%112K | -4.50%212K | -7.73%203K | -13.32%436K |
Changes in working capital | 143.85%2.14M | -55.43%878K | -48.09%1.97M | 727.27%3.8M | -109.93%-605K | --581K | -172.57%-172K | -7,577.78%-691K | -135.77%-323K | 2,111.55%6.1M |
-Change in receivables | 12.50%135K | 1,900.00%120K | 108.00%6K | -134.38%-75K | -119.39%-32K | --290K | -823.33%-217K | -100.00%-10K | -630.77%-95K | 164.20%165K |
-Change in inventory | 376.76%677K | -92.94%142K | -48.25%2.01M | 10,408.11%3.89M | -99.27%37K | --37K | --0 | ---- | ---- | --5.07M |
-Change in payables | 116.56%1.32M | 1,370.83%610K | -300.00%-48K | 98.03%-12K | -170.62%-608K | --253K | -74.12%44K | -7,500.00%-684K | -30.77%-221K | 3,544.00%861K |
-Changes in other current assets | 33.33%8K | --6K | --0 | -200.00%-6K | -166.67%-2K | --1K | -66.67%1K | -40.00%3K | -115.56%-7K | 114.29%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) | -16.00%21K | 150.00%25K | -62.96%10K | -80.58%27K | 23.01%139K | 17K | 111.76%36K | 39.58%67K | 850.00%19K | -26.14%113K |
Tax refund paid | 86.49%-50K | -527.12%-370K | 56.93%-59K | -137K | 0 | 0 | 0 | -71K | ||
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 124.36%550K | -1,610.61%-2.26M | -109.28%-132K | 157.66%1.42M | -166.99%-2.47M | --253K | -227.39%-514K | -176.65%-1.3M | -28.41%-904K | 303.31%3.68M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 3,300.00%64K | 86.67%-2K | 87.70%-15K | 26.95%-122K | 53.61%-167K | ---108K | -775.00%-35K | ---- | ---- | -634.69%-360K |
Net investment property transactions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 95.17%-17K | -75.00%-7K | ---- |
Net investment product transactions | ---- | ---- | --893K | --0 | --877K | --0 | --0 | --877K | ---- | --0 |
Investing cash flow | 3,300.00%64K | -100.23%-2K | 819.67%878K | -117.18%-122K | 297.22%710K | ---108K | -775.00%-35K | 344.32%860K | -75.00%-7K | -125.17%-360K |
Financing cash flow | ||||||||||
Net issuance payments of debt | -266.91%-1.14M | 115.45%680K | -1,479.31%-4.4M | 61.93%319K | 197.04%197K | ---200K | -1,158.94%-2.61M | 673.91%3.2M | 2.90%-201K | 88.91%-203K |
Increase or decrease of lease financing | 98.20%-2K | 70.32%-111K | -18.35%-374K | -3.61%-316K | ---305K | ---- | ---- | ---- | ---- | --0 |
Interest paid (cash flow from financing activities) | 16.81%-282K | 38.03%-339K | 12.06%-547K | -5.78%-622K | -1.55%-588K | ---171K | -1.37%-148K | 10.00%-135K | -4.69%-134K | 13.45%-579K |
Financing cash flow | -716.96%-1.42M | 104.32%230K | -759.61%-5.32M | 11.06%-619K | 11.00%-696K | ---676K | -680.17%-2.75M | 1,062.50%3.07M | 0.00%-335K | 68.71%-782K |
Net cash flow | ||||||||||
Beginning cash position | -56.65%1.63M | -53.60%3.76M | 8.86%8.1M | -25.41%7.44M | 36.00%9.97M | --8.07M | 86.79%11.31M | 36.10%8.71M | 36.00%9.97M | -30.94%7.33M |
Current changes in cash | 60.34%-805K | 55.63%-2.03M | -770.82%-4.58M | 127.79%682K | -196.54%-2.45M | ---531K | -542.61%-3.3M | 569.77%2.63M | -19.46%-1.25M | 188.23%2.54M |
Effect of exchange rate changes | 62.63%-37K | -142.31%-99K | 1,117.39%234K | 71.25%-23K | -181.63%-80K | ---99K | 506.67%61K | -112.68%-27K | -113.51%-15K | 124.26%98K |
End cash Position | -51.69%787K | -56.65%1.63M | -53.60%3.76M | 8.86%8.1M | -25.41%7.44M | --7.44M | 46.01%8.07M | 86.79%11.31M | 36.10%8.71M | 36.00%9.97M |
Free cash flow | 122.92%518K | -308.68%-2.26M | -142.51%-553K | 149.37%1.3M | -179.27%-2.64M | --145K | -240.99%-549K | -176.65%-1.3M | -28.41%-904K | 278.61%3.32M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data
No Data