(FY)Dec 31, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||||
Cash from operating activities | -29.18%2.75M | 762K | -79.80%183K | -25.10%3.88M | 906K | -4.71%5.18M | 5.44M |
Net profit before non-cash adjustment | -32.08%2.23M | --900K | -54.24%480K | -21.50%3.28M | --1.05M | 9.02%4.18M | --3.84M |
Total adjustment of non-cash items | 6.40%848K | ---19K | 20.43%277K | -7.22%797K | --230K | 14.23%859K | --752K |
-Depreciation and amortization | -6.45%740K | --159K | -28.44%156K | -10.32%791K | --218K | 2.68%882K | --859K |
-Assets reserve and write-off | --85K | ---- | ---- | --0 | ---- | ---- | ---- |
-Disposal profit | --0 | ---- | ---- | --4K | ---- | --0 | --0 |
-Remuneration paid in stock | --157K | ---- | 3,825.00%157K | --0 | --4K | ---- | ---- |
-Other non-cash items | -6,800.00%-134K | ---21K | -550.00%-36K | 108.70%2K | --8K | 78.50%-23K | ---107K |
Changes in working capital | -65.33%-329K | ---119K | -53.89%-574K | -242.14%-199K | ---373K | -83.51%140K | --849K |
-Change in receivables | 47.57%-97K | ---133K | -61.34%-192K | -502.17%-185K | ---119K | -79.65%46K | --226K |
-Change in inventory | 412.50%25K | ---58K | 50.00%123K | -111.59%-8K | --82K | 346.43%69K | ---28K |
-Change in payables | -353.57%-254K | --69K | -35.12%-504K | -147.86%-56K | ---373K | -81.49%117K | --632K |
-Changes in other current assets | 91.67%-2K | ---- | ---- | 54.72%-24K | ---30K | -130.43%-53K | ---23K |
-Changes in other current liabilities | -101.35%-1K | --3K | -101.49%-1K | 289.74%74K | --67K | -192.86%-39K | --42K |
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 | -5.92%-555K | -298K | -460.00%-28K | 38.79%-524K | -5K | -46.32%-856K | -585K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -34.65%2.19M | --464K | -82.80%155K | -22.39%3.36M | --901K | -10.86%4.32M | --4.85M |
Investing cash flow | |||||||
Net PPE purchase and sale | -538.30%-300K | ---5K | 97.62%-1K | 84.89%-47K | ---42K | -16.48%-311K | ---267K |
Interest received (cash flow from investment activities) | 322.58%131K | --6K | 500.00%60K | -64.37%31K | --10K | -29.27%87K | --123K |
Investing cash flow | -956.25%-169K | --1K | 284.38%59K | 92.86%-16K | ---32K | -55.56%-224K | ---144K |
Financing cash flow | |||||||
Net issuance payments of debt | --236K | ---- | ---- | --0 | ---- | ---- | ---- |
Net common stock issuance | --4.58M | ---- | --236K | --0 | ---- | --560K | --0 |
Increase or decrease of lease financing | -33.54%-430K | ---89K | -11.39%-88K | 11.78%-322K | ---79K | 0.54%-365K | ---367K |
Cash dividends paid | -159.56%-9.5M | ---- | ---9.5M | 53.79%-3.66M | ---- | ---7.92M | ---- |
Cash dividends for minorities | 18.88%-116K | --34K | ---116K | -17.21%-143K | ---- | -41.86%-122K | ---86K |
Interest paid (cash flow from financing activities) | 1.30%-76K | ---18K | 5.56%-17K | -20.31%-77K | ---18K | -300.00%-64K | ---16K |
Financing cash flow | -26.32%-5.31M | --9.19M | -9,678.35%-9.49M | 46.88%-4.2M | ---97K | -1,586.78%-7.91M | ---469K |
Net cash flow | |||||||
Beginning cash position | -6.73%12.37M | --3.08M | -6.73%12.37M | -22.14%13.26M | --13.26M | 32.74%17.04M | --12.83M |
Current changes in cash | -280.97%-3.28M | --9.66M | -1,300.91%-9.27M | 77.38%-862K | --772K | -189.92%-3.81M | --4.24M |
Effect of exchange rate changes | 96.67%-1K | --53K | ---24K | -176.92%-30K | --0 | 208.33%39K | ---36K |
End cash Position | -26.55%9.09M | --12.79M | -78.08%3.08M | -6.73%12.37M | --14.04M | -22.14%13.26M | --17.04M |
Free cash flow | -42.51%1.89M | --459K | -81.73%154K | -17.94%3.29M | --843K | -12.46%4.01M | --4.58M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data