(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 | 312.89%9.84M | -129.59%-4.62M | 40.59%15.62M | 2,808.38%11.11M | 241.48%382K | 1.66M | -74.11%254K | -121.17%-553K | 86.43%-976K | 97.10%-270K |
Net profit before non-cash adjustment | -7,714.81%-4.22M | -100.11%-54K | 128.25%50.91M | 85.29%22.31M | 71.82%12.04M | --2.47M | 56.26%4.18M | -21.90%2.65M | 1,100.44%2.74M | 68.54%7.01M |
Total adjustment of non-cash items | 112.49%13.2M | 114.05%6.21M | -106.15%-44.2M | -146.16%-21.44M | -79.98%-8.71M | ---2.37M | -8.59%-2.31M | -5.14%-2.09M | -9,605.00%-1.94M | 25.10%-4.84M |
-Depreciation and amortization | 76.17%4.02M | -22.35%2.28M | -16.78%2.94M | -33.59%3.53M | 18.47%5.31M | --1.71M | -7.33%1.05M | 10.03%1.26M | 13.80%1.3M | -1.21%4.48M |
-Reversal of impairment losses recognized in profit and loss | 190.16%3.14M | -187.90%-3.49M | 13.87%3.97M | 189.05%3.48M | -37.85%1.21M | --447K | -104.49%-40K | ---- | ---- | 191.58%1.94M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 50.85%798K | ---- | ---- |
-Share of associates | 51.04%4.66M | 116.01%3.09M | -69.15%-19.28M | -19.93%-11.4M | -20.26%-9.51M | ---3.06M | -22.20%-2.49M | 17.81%-3.1M | -429.63%-858K | 8.44%-7.9M |
-Disposal profit | -34.73%3.17M | 119.57%4.86M | -49.85%-24.85M | -192.52%-16.58M | -75.86%-5.67M | ---810K | 52.91%-980K | -1,062.79%-1.24M | -158.94%-2.64M | -11.91%-3.22M |
-Other non-cash items | -238.04%-1.8M | 92.38%-531K | -1,386.14%-6.97M | -801.92%-469K | 61.19%-52K | ---648K | 517.14%146K | 972.73%192K | 1,072.73%258K | -212.61%-134K |
Changes in working capital | 108.00%862K | -221.09%-10.78M | -13.09%8.9M | 447.57%10.24M | -20.93%-2.95M | --1.55M | -469.95%-1.61M | -192.53%-1.12M | 76.06%-1.77M | 65.28%-2.44M |
-Change in receivables | -5,476.07%-9.09M | -104.77%-163K | -8.59%3.42M | 477.90%3.74M | 115.41%647K | ---3.04M | -1,454.01%-3.21M | 17.63%3.42M | 155.18%3.48M | -574.00%-4.2M |
-Change in inventory | 159.75%674K | -208.36%-1.13M | -74.96%1.04M | 348.18%4.16M | -225.24%-1.68M | --2.54M | -112.42%-278K | -30.05%-3.05M | 64.21%-884K | 76.59%-515K |
-Change in payables | 197.78%9.28M | -313.55%-9.49M | 89.31%4.44M | 222.30%2.35M | -184.28%-1.92M | --2.06M | 191.91%1.87M | -331.98%-1.49M | -418.61%-4.37M | 154.28%2.28M |
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 | 60.71%-211K | -26.95%-537K | 26.69%-423K | 26.03%-577K | 3.23%-780K | -133K | -15.04%-130K | -113.46%-333K | -201.64%-184K | -1.77%-806K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 286.64%9.63M | -133.95%-5.16M | 44.27%15.2M | 2,746.48%10.53M | 63.01%-398K | --1.52M | -85.71%124K | -136.07%-886K | 84.01%-1.16M | 89.36%-1.08M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 41.21%-4.17M | -321.65%-7.09M | -14.90%-1.68M | -142.22%-1.46M | 49.71%-604K | ---241K | 57.10%-148K | 82.84%-93K | 29.07%-122K | 50.78%-1.2M |
Net intangibles purchase and sale | --0 | -189.86%-200K | -97.14%-69K | -169.23%-35K | 40.91%-13K | ---- | ---- | 81.82%-2K | -11.11%-10K | -22.22%-22K |
Net business purchase and sale | --6.01M | --0 | -72.81%-1M | -140.77%-581K | -31.09%1.43M | ---77K | -128.29%-668K | ---- | ---- | --2.07M |
Net investment product transactions | -46.27%-10.01M | -454.61%-6.84M | 117.10%1.93M | -307.91%-11.29M | -127.17%-2.77M | ---3.76M | 95.12%-108K | -89.54%1.52M | 86.01%-458K | 531.75%10.19M |
Repayment of advance payments to other parties and cash income from loans | -21.74%6.49M | --8.29M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends received (cash flow from investment activities) | -72.39%3.05M | -11.33%11.06M | 74.34%12.47M | 51.02%7.15M | -2.93%4.74M | --502K | -96.14%22K | 215.17%4.01M | -44.70%2.41M | 59.06%4.88M |
Interest received (cash flow from investment activities) | 113.87%1.63M | 35.94%764K | 12.40%562K | 32.63%500K | 7.71%377K | --33K | 56.25%125K | 58.54%130K | 81.63%89K | 78.57%350K |
Net changes in other investments | -12.34%945K | -77.52%1.08M | -55.53%4.8M | 92.09%10.78M | 510.11%5.61M | --4.33M | 107.07%381K | -97.55%12K | --895K | -28.68%920K |
Investing cash flow | -44.03%3.95M | -58.47%7.06M | 235.40%17.01M | -42.18%5.07M | -48.96%8.77M | --777K | -162.26%-396K | -64.79%5.58M | 192.50%2.81M | 6,632.32%17.18M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -38.46%-1.75M | -125.22%-1.26M | --5M | --0 | ---- | ---- | ---- | --0 | --0 | -770.85%-1.5M |
Net common stock issuance | ---- | ---- | --24K | --0 | --12K | ---- | --12K | ---- | ---- | --0 |
Increase or decrease of lease financing | -31.43%-1.8M | 32.61%-1.37M | 25.20%-2.03M | 11.71%-2.71M | -33.19%-3.07M | ---1.32M | 3.81%-556K | 2.37%-576K | -4.92%-619K | 18.33%-2.31M |
Cash dividends paid | 61.53%-2.97M | -116.68%-7.72M | -20.06%-3.56M | 0.00%-2.97M | 0.00%-2.97M | ---- | ---- | 0.00%-2.97M | ---- | -0.07%-2.97M |
Interest paid (cash flow from financing activities) | -40.21%-795K | -30.95%-567K | -59.78%-433K | 35.63%-271K | -94.91%-421K | --519K | -502.22%-271K | -436.67%-322K | -388.73%-347K | 31.43%-216K |
Net other fund-raising expenses | --809K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | 40.45%-6.5M | -991.20%-10.91M | 83.20%-1M | 7.72%-5.95M | 7.69%-6.45M | ---804K | -30.82%-815K | 50.15%-3.86M | -148.84%-966K | -44.58%-6.99M |
Net cash flow | ||||||||||
Beginning cash position | -12.13%66.72M | 70.54%75.93M | 27.61%44.52M | 5.71%34.89M | 38.28%33.01M | --33.43M | 13.92%34.49M | 71.94%33.71M | 38.28%33.01M | -39.41%23.87M |
Current changes in cash | 178.64%7.08M | -128.87%-9.01M | 223.26%31.2M | 402.45%9.65M | -78.93%1.92M | --1.5M | -223.38%-1.09M | -92.14%829K | 115.80%682K | 159.95%9.12M |
Effect of exchange rate changes | -65.33%-329K | -196.60%-199K | 1,130.00%206K | 42.86%-20K | -294.44%-35K | ---38K | 125.00%32K | -148.67%-55K | -51.85%26K | 105.71%18K |
End cash Position | 10.12%73.48M | -12.13%66.72M | 70.54%75.93M | 27.61%44.52M | 5.71%34.89M | --34.89M | 7.76%33.43M | 13.92%34.49M | 71.94%33.71M | 38.28%33.01M |
Free cash flow | 141.17%5.14M | -194.12%-12.49M | 48.69%13.27M | 862.74%8.92M | 52.80%-1.17M | --1.14M | -105.35%-25K | -154.53%-982K | 82.44%-1.31M | 81.07%-2.48M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data
No Data