SIA
C6L
Wilmar Intl
F34
OCBC Bank
O39
4
Keppel
BN4
5
JMH USD
J36
(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 | -61.82%1.52M | -71.02%3.97M | 231.53%13.7M | 64.29%4.13M | -36.10%2.52M | -18.67%3.94M | -163.19%-1.27M | -13.22%1.36M | 426.75%4.29M | -146.59%-212K |
Net profit before non-cash adjustment | -8.56%1.76M | -79.73%1.93M | 282.51%9.51M | 299.06%2.49M | -116.60%-1.25M | -179.46%-576.81K | 221.18%561.19K | -68.86%402K | -487.07%-2.13M | 189.88%586K |
Total adjustment of non-cash items | -92.59%117K | -52.14%1.58M | 96.83%3.3M | -43.49%1.68M | -44.47%2.96M | 80.80%5.34M | -62.97%660.49K | 26.41%627K | 513.45%3.65M | 403.80%398K |
-Depreciation and amortization | -46.61%1.03M | -30.81%1.93M | 30.29%2.79M | -22.30%2.14M | 32.87%2.76M | 111.55%2.08M | 117.79%666.05K | 71.78%493K | 119.63%470K | 154.55%448K |
-Reversal of impairment losses recognized in profit and loss | --0 | --0 | --162 | --0 | --0 | ---- | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | --624.13K | --130 | --0 | --624K | ---- |
-Share of associates | 133.33%7K | --3K | --0 | ---- | ---- | 286.79%2.42M | -99.97%150 | --0 | 2,077.06%2.37M | -68.57%44K |
-Disposal profit | --0 | --13K | --0 | ---444.83K | --0 | --0 | --0 | --0 | --0 | --0 |
-Net exchange gains and losses | 190.48%19K | 64.46%-21K | 33.47%-59.09K | -3,042.71%-88.81K | 93.29%-2.83K | 16.28%-42.12K | 10.66%-35.12K | --0 | -70.59%15K | 80.33%-24K |
-Remuneration paid in stock | 2,833.33%88K | --3K | --0 | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
-Deferred income tax | -148.88%-239K | -46.69%489K | 202.05%917.29K | -30.03%303.69K | -28.40%434.04K | 217.51%606.22K | 119.60%216.22K | -15.18%190K | 3.37%215K | -110.32%-16K |
-Other non-cash items | 6.18%-790K | -137.06%-842K | -48.39%-355.18K | -5.59%-239.35K | 34.09%-226.68K | -15.91%-343.94K | -261.37%-186.94K | -7.69%-56K | 34.72%-47K | 55.37%-54K |
Changes in working capital | -178.28%-364K | -47.87%465K | 3,161.12%891.95K | -103.64%-29.14K | 197.02%800.55K | -171.03%-825.18K | -463.89%-2.49M | 249.32%330K | 941.34%2.77M | -216.34%-1.2M |
-Change in receivables | -160.60%-803K | 249.23%1.33M | 50.37%-887.87K | -2,180.69%-1.79M | 188.46%85.97K | -116.32%-97.19K | -172.39%-252.19K | 155.35%549K | 220.29%1.85M | -242.93%-2.24M |
-Change in inventory | -104.35%-9K | 147.94%207K | -1,764.35%-431.78K | -96.04%25.94K | 194.98%655.8K | -706.22%-690.49K | 163.72%127.51K | -2,586.67%-403K | -254.32%-125K | -216.94%-290K |
-Change in payables | 141.99%448K | -148.25%-1.07M | 27.56%2.21M | 2,849.81%1.73M | 256.76%58.78K | -108.28%-37.49K | -541.00%-2.36M | 143.71%184K | -7.54%1.04M | 269.37%1.34M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -6K | -6K | -6K | |||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 18.14%-722K | 23.97%-882K | -60.63%-1.16M | -12.75%-722.17K | 22.30%-640.5K | -44.11%-824.34K | 15.88%-178.34K | 8.04%-206K | -1,861.54%-255K | -50.41%-185K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -74.30%794K | -75.37%3.09M | 267.71%12.54M | 81.90%3.41M | -39.75%1.88M | -27.09%3.11M | -179.61%-1.43M | -14.53%1.15M | 402.74%4.03M | -221.39%-403K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 49.81%-396K | 70.86%-789K | -13.27%-2.71M | -1.62%-2.39M | 65.14%-2.35M | -33.38%-6.75M | -59.70%-2.21M | -30.80%-1.88M | 65.87%-699K | -1,050.26%-2.2M |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Net business purchase and sale | --0 | ---287K | --0 | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Net investment product transactions | 16.30%-940K | ---1.12M | --0 | ---- | --0 | ---- | ---- | ---- | ---- | ---- |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Interest received (cash flow from investment activities) | 38.93%414K | 988.86%298K | 683.96%27.37K | -29.09%3.49K | -93.67%4.92K | -21.18%77.82K | -6.18%13.82K | 7.69%28K | -42.86%16K | -33.33%20K |
Net changes in other investments | ---- | ---- | ---- | --494.94K | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | 51.50%-922K | 29.07%-1.9M | -41.67%-2.68M | 19.41%-1.89M | 64.81%-2.35M | 33.92%-6.67M | -60.43%-2.2M | -31.23%-1.85M | 81.27%-683K | 40.63%-2.18M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | ---1M | --0 | ---- | ---- | ---- | --0 | ---- | ---- |
Net common stock issuance | ---557K | --0 | ---- | ---- | 2,022.60%2.23M | -96.89%105.05K | --105.05K | --0 | ---- | --0 |
Increase or decrease of lease financing | 0.00%-63K | 63.64%-63K | 12.50%-173.29K | 21.99%-198.04K | 19.28%-253.86K | ---314.48K | ---178.48K | ---45K | ---45K | ---46K |
Issuance fees | ---- | ---- | ---- | ---- | -6,674.51%-3.46K | 32.89%-51 | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | -40.00%-7K | 87.02%-5K | 24.17%-38.51K | 14.33%-50.78K | 36.40%-59.27K | 14.53%-93.2K | -114.76%-45.2K | 18.75%-13K | 52.63%-18K | 50.00%-17K |
Financing cash flow | -822.06%-627K | 94.39%-68K | -387.00%-1.21M | -113.01%-248.83K | 732.12%1.91M | -109.25%-302.68K | -461.85%-118.68K | -262.50%-58K | -65.79%-63K | -101.88%-63K |
Net cash flow | ||||||||||
Beginning cash position | 16.01%18.72M | 194.04%16.14M | 30.11%5.49M | 51.89%4.22M | -58.16%2.78M | -27.79%6.64M | 4.55%6.52M | 15.21%7.28M | -56.56%4M | -27.79%6.64M |
Current changes in cash | -167.41%-755K | -87.05%1.12M | 580.99%8.65M | -11.86%1.27M | 137.33%1.44M | -51.16%-3.86M | -1,033.09%-3.74M | -815.66%-760K | 213.98%3.29M | -24,127.27%-2.64M |
Effect of exchange rate changes | ---- | ---- | -281.54%-248 | 58.86%-65 | -222.48%-158 | 170.49%129 | ---- | ---- | --0 | --0 |
End cash Position | 4.10%17.97M | 22.07%17.26M | 157.60%14.14M | 30.11%5.49M | 51.89%4.22M | -58.16%2.78M | -58.16%2.78M | 4.55%6.52M | 15.21%7.28M | -56.56%4M |
Free cash flow | -88.96%254K | -76.61%2.3M | 863.60%9.83M | 313.93%1.02M | 86.88%-477.07K | 13.73%-3.64M | -992.27%-3.64M | -684.95%-730K | 366.64%3.33M | 20.71%-2.6M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |