SIA
C6L
JMH USD
J36
Wilmar Intl
F34
4
OCBC Bank
O39
5
Keppel
BN4
(FY)Dec 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 61.48%-146K | 22.81%-379K | -190.76%-491K | -78.73%541K | 184.25%2.54M | 338.73%895K | -79.24%526K | 43.22%-134K | 138.66%150K | 102.10%355K |
Net profit before non-cash adjustment | 30.20%-534K | 53.75%-765K | -41.61%-1.65M | 29.00%-1.17M | -31.60%-1.65M | -142.72%-1.25M | -186.60%-336K | -10.83%-307K | -3.02%-341K | 10.14%-266K |
Total adjustment of non-cash items | -55.14%240K | -55.23%535K | 18.43%1.2M | -29.09%1.01M | 31.76%1.42M | -10.52%1.08M | -23.24%294K | -7.24%269K | -1.87%263K | -3.76%256K |
-Depreciation and amortization | 4.50%650K | 3.15%622K | -0.17%603K | -0.49%604K | 0.17%607K | 0.17%606K | -0.66%151K | 1.32%153K | 0.00%151K | 0.00%151K |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | --265K | --0 | ---- | ---- | ---- | ---- |
-Share of associates | -74.07%-329K | -921.74%-189K | -23.33%23K | 42.86%30K | 126.92%21K | ---78K | ---- | ---- | ---- | ---- |
-Disposal profit | -457.63%-329K | -124.69%-59K | 512.07%239K | -127.23%-58K | 688.89%213K | --27K | ---- | ---- | ---- | ---- |
-Net exchange gains and losses | -300.00%-6K | 200.00%3K | 133.33%1K | -175.00%-3K | --4K | --0 | ---- | ---- | ---- | ---- |
-Deferred income tax | -31.43%48K | -27.84%70K | -40.12%97K | 417.65%162K | -150.00%-51K | 22.89%102K | 30.88%89K | -66.67%5K | --9K | --0 |
-Other non-cash items | 134.09%206K | -62.07%88K | -15.33%232K | -24.73%274K | -13.95%364K | -18.50%423K | -35.58%105K | -10.48%111K | -11.97%103K | -8.70%105K |
Changes in working capital | 199.33%148K | -365.63%-149K | -104.57%-32K | -74.69%700K | 159.72%2.77M | 318.24%1.07M | -67.78%568K | 61.45%-96K | 170.15%228K | 102.17%365K |
-Change in receivables | -156.25%-36K | -43.36%64K | 213.89%113K | 111.96%36K | -344.72%-301K | 190.44%123K | -97.97%9K | 94.29%-30K | 800.00%266K | -611.76%-121K |
-Change in inventory | ---- | ---- | ---- | -51.87%1.22M | --2.54M | --0 | --0 | --0 | --0 | --0 |
-Change in payables | 186.38%184K | -46.90%-213K | 74.01%-145K | -205.68%-558K | -43.95%528K | 149.09%942K | 290.78%559K | -123.91%-66K | 86.76%-38K | 102.89%486K |
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) | -48.82%65K | 127K | 0 | 9K | 0 | 0 | 9K | |||
Tax refund paid | 4.08%-94K | -262.96%-98K | 59.09%-27K | -22.22%-66K | 59.09%-54K | 72.09%-132K | -111.11%-1K | 86.10%-31K | 81.53%-41K | -62.16%-60K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 50.00%-175K | 32.43%-350K | -209.05%-518K | -80.92%475K | 222.54%2.49M | 386.99%772K | -79.36%525K | 64.05%-165K | 119.34%118K | 101.74%295K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---- | ---- | ---- | ---- | ---- | 87.50%-1K | --0 | 0.00%-1K | --0 | --0 |
Net business purchase and sale | ---- | ---- | ---- | ---- | 68.90%-1.17M | ---3.75M | ---- | ---- | ---- | ---- |
Net investment property transactions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---4.81M | ---- |
Net investment product transactions | ---- | ---- | ---- | -35.33%-992K | 30.98%-733K | ---1.06M | --3.75M | --0 | ---- | ---- |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---196K | --0 | ---- | ---- | ---- | ---- |
Investing cash flow | ---- | ---- | ---- | 52.67%-992K | 56.47%-2.1M | 68.29%-4.82M | --0 | 0.00%-1K | ---4.81M | --0 |
Financing cash flow | ||||||||||
Net issuance payments of debt | -3.68%-2.11M | -27.22%-2.04M | -197.27%-1.6M | 293.76%1.65M | ---850K | --0 | ---- | ---- | ---- | ---- |
Net common stock issuance | ---- | ---- | --7.05M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | -147.37%-47K | ---19K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Issuance fees | ---- | ---- | ---169K | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | -50.54%-280K | 22.82%-186K | 14.84%-241K | 8.41%-283K | 28.47%-309K | 16.76%-432K | 35.58%-105K | 10.48%-111K | 4.27%-112K | 8.70%-105K |
Financing cash flow | -8.78%-2.44M | -144.52%-2.24M | 269.35%5.04M | 217.69%1.36M | -168.29%-1.16M | 86.68%-432K | 96.36%-105K | 10.48%-111K | 4.27%-112K | 8.70%-105K |
Net cash flow | ||||||||||
Beginning cash position | -36.28%4.56M | 171.99%7.15M | 47.56%2.63M | -30.05%1.78M | -63.74%2.55M | -72.70%7.02M | -71.14%2.13M | -69.78%2.4M | -16.90%7.21M | -72.70%7.02M |
Current changes in cash | -0.85%-2.62M | -157.37%-2.59M | 433.65%4.52M | 210.72%847K | 82.91%-765K | 76.07%-4.48M | 221.39%420K | 52.57%-277K | -561.35%-4.81M | 101.11%190K |
End cash Position | -57.41%1.94M | -36.28%4.56M | 171.99%7.15M | 47.56%2.63M | -30.05%1.78M | -63.74%2.55M | -63.74%2.55M | -71.14%2.13M | -69.78%2.4M | -16.90%7.21M |
Free cash flow | 50.00%-175K | 32.43%-350K | -209.05%-518K | -80.92%475K | 222.96%2.49M | 378.34%771K | -79.35%525K | 63.91%-166K | 119.34%118K | 101.74%295K |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |