(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 | -106.13%-1.17M | 705.13%19.14M | 353.41%2.38M | -120.70%-938K | -24.18%4.53M | 3.62M | 221.43%884K | -152.82%-895K | -42.78%927K | 39.19%5.98M |
Net profit before non-cash adjustment | 44.50%-8.13M | -351.80%-14.66M | -14.87%5.82M | 244.83%6.84M | -31.03%1.98M | --96K | 19.41%1.82M | 116.52%57K | -98.87%15K | -52.03%2.88M |
Total adjustment of non-cash items | -46.96%10.45M | 472.92%19.7M | -26.80%3.44M | 0.19%4.7M | -27.54%4.69M | --1.28M | 20.92%1.11M | -71.93%1.07M | 51.42%1.23M | 529.61%6.47M |
-Depreciation and amortization | 28.55%6.96M | 28.64%5.41M | 9.05%4.21M | 8.61%3.86M | 81.32%3.55M | --963K | 72.05%831K | 81.44%880K | 86.41%878K | 19.52%1.96M |
-Reversal of impairment losses recognized in profit and loss | --0 | -41.18%30K | -43.96%51K | 405.56%91K | -99.40%18K | ---- | ---- | ---- | ---- | 3,752.44%3M |
-Assets reserve and write-off | -78.10%2.27M | --10.39M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Share of associates | --0 | 27,430.00%2.75M | 100.00%10K | -78.26%5K | --23K | ---- | ---- | ---- | ---- | --0 |
-Disposal profit | --0 | 99.13%-4K | -5,637.50%-459K | ---8K | --0 | ---- | ---- | ---- | ---- | ---3K |
-Net exchange gains and losses | -120.65%-609K | -109.09%-276K | -130.84%-132K | 637.93%428K | 245.00%58K | ---- | ---- | ---- | ---- | 95.45%-40K |
-Remuneration paid in stock | -3.90%74K | --77K | --0 | -86.53%116K | -47.05%861K | --175K | -58.63%175K | -58.53%175K | -10.16%336K | 45.05%1.63M |
-Pension and employee benefit expenses | ---- | ---- | ---531K | --0 | ---- | ---- | --0 | --0 | ---- | ---- |
-Other non-cash items | 32.73%1.75M | 352.05%1.32M | 41.06%292K | 17.61%207K | 362.69%176K | --44K | 766.67%104K | 144.74%17K | 130.56%11K | 97.97%-67K |
Changes in working capital | -124.73%-3.49M | 304.85%14.1M | 44.82%-6.88M | -483.12%-12.47M | 36.49%-2.14M | --2.24M | 35.53%-2.04M | 47.13%-2.02M | 38.75%-313K | -1,645.08%-3.37M |
-Change in receivables | -185.05%-13.4M | 77.74%15.76M | 151.90%8.87M | -985.45%-17.09M | -2,910.71%-1.57M | --6.15M | 18.68%-4.25M | 17.24%-2.93M | -218.02%-547K | 100.78%56K |
-Change in inventory | 277.13%12.09M | 116.90%3.21M | -463.59%-18.96M | -511.64%-3.36M | 70.49%-550K | ---1.2M | 100.29%2.05M | 46.56%-1.51M | -88.02%115K | 46.54%-1.86M |
-Change in prepaid assets | ---- | ---- | -135.71%-35K | 172.59%98K | -650.00%-135K | ---79K | 509.09%67K | ---59K | -36.17%-64K | 67.86%-18K |
-Change in payables | 45.35%-4.04M | -335.91%-7.38M | -60.21%3.13M | 60,415.38%7.87M | 100.78%13K | ---2.74M | -90.86%94K | -2.60%2.48M | 114.62%183K | -115.87%-1.66M |
-Provision for loans, leases and other losses | 1,100.00%90K | -107.83%-9K | 945.45%115K | -89.72%11K | -7.76%107K | ---- | ---- | ---- | ---- | 197.44%116K |
-Changes in other current assets | -29.73%1.78M | --2.53M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -41.67%-68K | -68.18%-37K | -109.09%-46K | -547.62%-136K | ||||||
Interest received (cash flow from operating activities) | 234.78%77K | -86.78%23K | 74.00%174K | -20.63%100K | -37.93%126K | 29K | 16.67%42K | -66.67%20K | -39.66%35K | 2.53%203K |
Tax refund paid | -18.75%-1.58M | -25.05%-1.33M | -83.74%-1.06M | 25.03%-578K | 71.27%-771K | 15K | 31.10%-237K | 97.68%-44K | -132.72%-505K | -85.87%-2.68M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -114.99%-2.67M | 1,097.65%17.83M | 205.16%1.49M | -136.43%-1.42M | 15.68%3.89M | --3.81M | 157.29%621K | 56.80%-956K | -71.44%411K | 11.00%3.36M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 50.91%-1.81M | -838.17%-3.69M | 93.28%-393K | -32.98%-5.85M | 48.49%-4.4M | ---2.56M | 75.12%-161K | 77.23%-268K | 42.96%-1.41M | 23.51%-8.54M |
Net intangibles purchase and sale | -394.16%-1.95M | ---394K | --0 | ---- | ---5K | ---- | ---- | ---- | ---- | --0 |
Net business purchase and sale | --0 | ---2.87M | --0 | ---- | ---287K | ---- | ---- | ---- | ---- | --0 |
Net investment product transactions | -33.33%46K | -88.94%69K | 57.18%624K | -78.22%397K | -59.06%1.82M | --386K | 156.57%392K | -104.77%-199K | -0.08%1.24M | 208.85%4.45M |
Advance cash and loans provided to other parties | ---- | ---- | ---461K | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | 46.08%-3.71M | -2,892.61%-6.88M | 95.78%-230K | -90.13%-5.45M | 29.83%-2.87M | ---2.47M | 117.24%231K | -115.61%-467K | 86.53%-165K | 73.26%-4.09M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 372.60%11.95M | -185.52%-4.38M | -34.22%5.13M | 1,440.12%7.79M | -77.29%506K | ---192K | -69.05%290K | -63.39%525K | -77.27%-117K | -20.66%2.23M |
Net common stock issuance | ---- | ---- | 6,892.75%4.83M | --69K | --0 | ---- | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | 36.02%-3.6M | -165.42%-5.62M | -58.34%-2.12M | -11.88%-1.34M | -2,338.78%-1.2M | ---271K | -1,770.59%-318K | -2,654.55%-303K | -1,342.86%-303K | -4.26%-49K |
Interest paid (cash flow from financing activities) | -32.79%-1.88M | -203.00%-1.41M | -51.79%-466K | -1.66%-307K | ---302K | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | ---351K | ---- | ---- | -73.23%337K | 1,751.47%1.26M | --1.32M | -750.00%-34K | 830.00%73K | -300.00%-96K | 107.26%68K |
Financing cash flow | 153.70%6.13M | -254.93%-11.42M | 12.40%7.37M | 2,345.90%6.56M | -88.07%268K | --551K | -106.77%-62K | -79.12%295K | -364.86%-516K | 23.19%2.25M |
Net cash flow | ||||||||||
Beginning cash position | -3.72%15.15M | 122.78%15.74M | -2.58%7.06M | 18.65%7.25M | 29.50%6.11M | --5.45M | -33.98%4.63M | 20.70%5.87M | 29.50%6.11M | -68.42%4.72M |
Current changes in cash | 45.38%-254K | -105.39%-465K | 2,847.45%8.63M | -124.40%-314K | -15.33%1.29M | --1.9M | 152.39%790K | -151.48%-1.13M | -362.14%-270K | 114.57%1.52M |
Effect of exchange rate changes | -201.65%-365K | -363.04%-121K | -63.78%46K | 186.39%127K | -14.84%-147K | ---98K | 148.68%37K | -146.81%-116K | -28.57%30K | -160.66%-128K |
End cash Position | -4.09%14.53M | -3.72%15.15M | 122.78%15.74M | -2.58%7.06M | 18.65%7.25M | --7.25M | 0.55%5.45M | -33.98%4.63M | 20.70%5.87M | 29.50%6.11M |
Free cash flow | -146.77%-6.43M | 2,103.21%13.75M | 108.58%624K | -1,306.96%-7.27M | 90.03%-517K | --1.25M | 126.57%460K | 63.89%-1.22M | 3.20%-998K | 54.27%-5.18M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data