(Q2)Feb 29, 2024 | (Q1)Nov 30, 2023 | (FY)Aug 31, 2023 | (Q4)Aug 31, 2023 | (Q3)May 31, 2023 | (Q2)Feb 28, 2023 | (Q1)Nov 30, 2022 | (FY)Aug 31, 2022 | (Q4)Aug 31, 2022 | (Q3)May 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -386.07%-698K | 2.96%1.11M | -180.00%-56K | 63.28%-672K | -110.59%-189K | 119.50%244K | 2.76%1.08M | -100.32%-20K | -504.87%-1.83M | 353.05%1.79M |
Net profit before non-cash adjustment | -57.11%-663K | -418.45%-328K | -211.25%-1.22M | -148.36%-1.14M | 143.67%238K | -120.51%-422K | 178.38%103K | 114.70%1.09M | 94.57%-457K | -275.81%-545K |
Total adjustment of non-cash items | -114.11%-163K | 72.28%920K | 164.97%3.59M | 130.56%1.28M | 67.06%1.14M | 381.02%1.16M | 2.10%534K | -85.54%1.35M | -92.72%553K | 34.45%683K |
-Depreciation and amortization | -19.58%620K | -9.26%617K | -4.05%2.63M | -7.62%630K | -15.62%551K | 8.74%771K | -2.72%680K | -2.35%2.74M | 19.23%682K | -10.55%653K |
-Reversal of impairment losses recognized in profit and loss | ---53K | ---93K | -13.99%418K | -23.72%418K | --0 | --0 | --0 | -92.44%486K | --548K | --0 |
-Assets reserve and write-off | ---- | ---- | 1,200.00%130K | 183.33%119K | --0 | -133.33%-7K | ---- | 150.00%10K | -93.48%42K | -243.75%-55K |
-Disposal profit | --55K | -108.00%-2K | 113.30%195K | 1,312.50%194K | 533.33%26K | --0 | 160.98%25K | -3,509.30%-1.47M | -106.23%-16K | ---6K |
-Net exchange gains and losses | -449.07%-939K | 165.20%193K | 57.62%-314K | 69.00%-226K | 7,233.33%428K | 59.17%269K | -65.36%-296K | -300.54%-741K | -86.45%-729K | 97.35%-6K |
-Other non-cash items | 26.23%154K | 64.00%205K | 63.24%524K | 438.46%140K | 40.21%136K | 1.67%122K | 60.26%125K | 0.63%321K | -71.43%26K | 51.56%97K |
Changes in working capital | 126.18%128K | 17.34%521K | 1.66%-2.43M | 57.84%-812K | -195.20%-1.57M | 83.13%-489K | -9.76%444K | -156.21%-2.47M | -252.25%-1.93M | 488.44%1.65M |
-Change in receivables | -93.51%113K | -101.49%-67K | -48.64%1.3M | -378.49%-4.73M | -94.49%151K | 409.96%1.74M | 400.13%4.49M | 162.89%2.53M | 239.40%1.7M | 180.66%2.74M |
-Change in inventory | 163.33%342K | -369.89%-251K | -50.22%345K | -42.98%532K | 340.68%260K | -215.88%-540K | 112.14%93K | 158.38%693K | 230.67%933K | 108.71%59K |
-Change in prepaid assets | --0 | --0 | -135.57%-53K | -88.31%27K | -2,566.67%-74K | -2,987.50%-231K | -56.47%-133K | 293.51%149K | 312.50%231K | 110.34%3K |
-Change in payables | 77.60%-327K | 120.94%839K | 29.73%-3.91M | 176.48%3.46M | -64.65%-1.91M | 48.04%-1.46M | -241.11%-4.01M | -218.79%-5.57M | -417.64%-4.52M | -66.47%-1.16M |
-Provision for loans, leases and other losses | ---- | ---- | 61.80%-102K | ---- | ---- | ---- | ---- | ---267K | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -8.20%-132K | -44.44%-182K | -41.41%-140K | 0.00%-122K | -57.50%-126K | -32.00%-99K | ||||
Interest received (cash flow from operating activities) | 2K | 0.00%1K | 342.86%31K | 2,600.00%27K | 100.00%4K | 0 | -50.00%1K | -69.57%7K | -50.00%1K | -81.82%2K |
Tax refund paid | -28K | -40K | -50.68%-333K | -54.88%-333K | 0 | 0 | 0 | 55.26%-221K | -1,094.44%-215K | 0 |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -801.64%-856K | -6.69%892K | -52.99%-358K | 66.15%-590K | -119.25%-325K | 108.86%122K | -1.85%956K | -104.26%-234K | -608.16%-1.74M | 6,128.57%1.69M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -266.67%-11K | -254.41%-241K | -130.20%-686K | -127.98%-303K | -30.64%-307K | 98.67%-3K | 91.28%-68K | 96.36%-298K | 197.39%1.08M | 80.45%-235K |
Net intangibles purchase and sale | --0 | --0 | 187.50%42K | 77.08%-11K | --0 | --0 | --48K | ---48K | ---48K | --0 |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -92.19%152K | ---- | ---- |
Investing cash flow | -266.67%-11K | -1,105.00%-241K | -231.96%-644K | -126.45%-314K | -30.64%-307K | 98.67%-3K | 97.44%-20K | 96.89%-194K | 170.32%1.19M | 80.45%-235K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 133.60%84K | -316.29%-1.35M | 515.38%2.7M | -417.41%-1.04M | 748.84%3.36M | -278.57%-250K | 981.69%626K | -151.18%-650K | -273.28%-201K | -318.57%-518K |
Net common stock issuance | ---- | ---- | --0 | --0 | --0 | --0 | ---- | 441.58%1.3M | --0 | --0 |
Increase or decrease of lease financing | 622.22%47K | -296.77%-123K | -32.39%-233K | -55.10%44K | -1,021.74%-258K | -50.00%-9K | 87.35%-31K | 7.37%-176K | 232.43%98K | 36.11%-23K |
Interest paid (cash flow from financing activities) | 14.29%-24K | -140.00%-24K | -30.90%-555K | -29.33%-463K | -135.71%-33K | 33.33%-28K | 0.00%-10K | -1,313.33%-424K | ---358K | -40.00%-14K |
Financing cash flow | 137.28%107K | -356.58%-1.5M | 3,883.33%1.91M | -216.49%-1.46M | 653.15%3.07M | -129.71%-287K | 496.94%585K | -92.84%48K | -1,040.82%-461K | -562.50%-555K |
Net cash flow | ||||||||||
Beginning cash position | -21.19%3.18M | 33.55%4.02M | -10.67%2.72M | 75.99%5.51M | 29.74%3.78M | 20.45%4.04M | -1.15%3.01M | -0.94%3.05M | -25.80%3.13M | -45.64%2.91M |
Current changes in cash | -352.38%-760K | -155.88%-850K | 339.47%910K | -132.35%-2.36M | 171.49%2.44M | 73.63%-168K | 420.89%1.52M | -357.83%-380K | 21.53%-1.02M | 180.90%898K |
Effect of exchange rate changes | 91.01%-8K | 102.02%10K | 609.09%390K | 91.90%1.16M | -3.83%-704K | -144.50%-89K | -3,915.38%-496K | 1.85%55K | 404.17%605K | -2,507.69%-678K |
End cash Position | -36.16%2.41M | -21.19%3.18M | 47.79%4.02M | 47.79%4.02M | 75.99%5.51M | 29.74%3.78M | 20.45%4.04M | -10.67%2.72M | -10.67%2.72M | -25.80%3.13M |
Free cash flow | -829.41%-868K | -22.81%643K | 38.87%-1.07M | 53.99%-865K | -143.50%-632K | 107.42%119K | 1,442.59%833K | 39.46%-1.75M | -111.95%-1.88M | 217.18%1.45M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data
No Data