(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 28.54%1.52M | 152.32%2.33M | -24.69%61K | -347.11%-813K | 58.44%-64K | 2,247.27%1.18M | 756.48%925K | 122.01%81K | -21.10%329K | 27.36%-154K |
Net profit before non-cash adjustment | 47.69%-837K | 44.29%316K | -13.54%-721K | 104.15%26K | 17.92%-458K | -53.85%-1.6M | 243.14%219K | -93.01%-635K | -10,333.33%-626K | -1.09%-558K |
Total adjustment of non-cash items | 241.62%1.31M | 456.70%1.04M | -73.93%104K | -30.82%101K | -51.56%62K | 17.90%382K | -320.45%-291K | 478.26%399K | 147.46%146K | 100.00%128K |
-Depreciation and amortization | 0.98%412K | 11.46%107K | -6.67%98K | 11.70%105K | -9.73%102K | -4.67%408K | -11.11%96K | -1.87%105K | -11.32%94K | 5.61%113K |
-Reversal of impairment losses recognized in profit and loss | 9,890.91%1.1M | 15,728.57%1.11M | --1K | --0 | ---10K | -83.58%11K | -89.55%7K | --0 | --4K | --0 |
-Disposal profit | --0 | 98.04%-1K | --0 | 0.00%1K | ---- | -1,100.00%-50K | -1,600.00%-51K | --0 | -50.00%1K | ---- |
-Net exchange gains and losses | 32.62%-219K | ---- | ---- | ---- | ---- | ---325K | ---- | ---- | ---- | ---- |
-Remuneration paid in stock | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --300K | ---- | ---- |
-Other non-cash items | -96.15%13K | -84.75%43K | 183.33%5K | -110.64%-5K | -300.00%-30K | 292.05%338K | 805.00%282K | 86.36%-6K | 195.92%47K | 134.88%15K |
Changes in working capital | -56.23%1.05M | -1.71%980K | 113.88%678K | -216.19%-940K | 20.29%332K | 262.93%2.4M | 672.87%997K | 393.52%317K | 122.25%809K | 0.00%276K |
-Change in receivables | 177.52%3.95M | 82.30%-873K | 49.51%-364K | -191.76%-501K | 51,618.18%5.69M | -9,042.11%-5.1M | -184.65%-4.93M | -458.91%-721K | -75.00%546K | 104.15%11K |
-Change in inventory | -133.06%-82K | 138.46%2.48M | -658.23%-599K | 29.53%-451K | -1,971.23%-1.51M | 1,405.26%248K | 129.07%1.04M | 73.67%-79K | -206.22%-640K | -302.78%-73K |
-Change in payables | -138.89%-2.82M | -116.69%-813K | 60.52%1.68M | -85.91%136K | -1,143.99%-3.82M | 935.43%7.25M | 241.58%4.87M | 185.79%1.05M | 158.81%965K | -33.33%366K |
-Changes in other current assets | ---- | ---- | -153.52%-38K | -100.00%-124K | 14.29%-24K | ---- | ---- | 257.78%71K | -306.67%-62K | 36.36%-28K |
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 | -21.11%-109K | -50.00%-36K | -1,000.00%-27K | 50.00%-17K | 17.14%-29K | 35.25%-90K | 36.84%-24K | 106.25%3K | 35.85%-34K | -35K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 29.15%1.41M | 155.05%2.3M | -59.52%34K | -381.36%-830K | 50.79%-93K | 662.37%1.09M | 1,187.14%901K | 120.19%84K | -18.96%295K | 10.85%-189K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 37.50%-70K | 44.74%-21K | 65.63%-22K | ---7K | -100.00%-20K | -115.38%-112K | -137.50%-38K | -190.91%-64K | --0 | -25.00%-10K |
Interest received (cash flow from investment activities) | 100.00%12K | 80.00%9K | --0 | --1K | 100.00%2K | -45.45%6K | 25.00%5K | --0 | --0 | 0.00%1K |
Investing cash flow | 45.28%-58K | 63.64%-12K | 65.63%-22K | ---6K | -100.00%-18K | -158.54%-106K | -175.00%-33K | -190.91%-64K | --0 | -28.57%-9K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 808.66%900K | -280.82%-132K | 263.78%416K | 257.76%415K | 424.19%201K | -115.25%-127K | -33.64%73K | -807.14%-254K | 5,900.00%116K | 55.40%-62K |
Increase or decrease of lease financing | -12.09%-241K | -17.86%-66K | -21.15%-63K | -3.70%-56K | -5.66%-56K | -5.91%-215K | -21.74%-56K | 5.45%-52K | -3.85%-54K | -6.00%-53K |
Interest paid (cash flow from financing activities) | -73.09%-386K | 54.74%-86K | -366.67%-56K | -290.91%-43K | -1,910.00%-201K | -305.45%-223K | -1,627.27%-190K | -9.09%-12K | 0.00%-11K | 54.55%-10K |
Net other fund-raising expenses | -94.38%18K | 25.00%-3K | ---- | ---- | -87.04%21K | 2,561.54%320K | 87.10%-4K | --162K | ---- | --162K |
Financing cash flow | 218.78%291K | -62.15%-287K | 290.38%297K | 519.61%316K | -194.59%-35K | 25.76%-245K | -904.55%-177K | -65.96%-156K | 208.51%51K | 117.54%37K |
Net cash flow | ||||||||||
Beginning cash position | 94.29%1.43M | 40.78%1.08M | -15.81%772K | 125.44%1.29M | 95.62%1.43M | -43.43%736K | 16.79%765K | -22.75%917K | -35.23%570K | -43.81%731K |
Current changes in cash | 121.89%1.64M | 189.29%2M | 327.21%309K | -250.29%-520K | 9.32%-146K | 230.97%740K | 763.75%691K | 74.44%-136K | 9.15%346K | 62.56%-161K |
Effect of exchange rate changes | -28.26%-59K | -142.31%-63K | 75.00%-4K | 600.00%7K | 120.00%1K | ---46K | -300.00%-26K | ---16K | 110.00%1K | -155.56%-5K |
End cash Position | 110.70%3.01M | 110.70%3.01M | 40.78%1.08M | -15.81%772K | 127.43%1.29M | 94.29%1.43M | 94.29%1.43M | 16.79%765K | -22.75%917K | -35.80%565K |
Free cash flow | 36.77%1.34M | 163.85%2.28M | -40.00%12K | -383.73%-837K | 43.22%-113K | 497.97%979K | 1,498.15%863K | 104.57%20K | -17.60%295K | 9.55%-199K |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data