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 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -891.37%-1.95M | 67.34%-197K | 46.44%-603.24K | -97.90%-1.13M | -164.16%-569.1K | 1,232.70%887.04K | 119.71%66.56K | 18.15%-337.63K | -125.84%-412.52K | 172.47%1.6M |
Net profit before non-cash adjustment | -1,282.23%-6.07M | 28.11%-439K | 15.65%-610.69K | -106.08%-723.96K | 1,019.26%11.91M | 204.23%1.06M | 202.20%349.73K | 54.74%-342.2K | -141.40%-756.02K | 301.20%1.83M |
Total adjustment of non-cash items | 2,277.68%5.54M | 447.20%233K | -1,034.39%-67.11K | 99.96%-5.92K | -12,561.87%-13.49M | -42.06%108.23K | -10.78%186.8K | 169.43%209.37K | -82.07%77.71K | 174.30%433.38K |
-Depreciation and amortization | 1.74%117K | --115K | ---- | ---- | -75.43%59.71K | 112.65%243.02K | -11.39%114.28K | 69.10%128.98K | 29.08%76.27K | 264.25%59.09K |
-Reversal of impairment losses recognized in profit and loss | 266.67%150K | ---90K | ---- | ---- | 11,511.12%754.27K | -145.67%-6.61K | 2,315.29%14.47K | -85.91%599.1771 | 229.69%4.25K | 828.07%1.29K |
-Assets reserve and write-off | -90.48%6K | --63K | ---- | ---- | ---- | ---- | ---- | -91.32%3.58K | --41.2K | ---- |
-Disposal profit | -10.32%-139K | ---126K | --0 | ---- | -52,851,576.05%-14.14M | -100.84%-26.751 | 25.85%3.18K | --2.52K | --0 | ---17.31K |
-Net exchange gains and losses | 623.26%450K | ---86K | ---- | ---- | ---- | -85.51%306.4202 | -76.76%2.11K | -69.34%9.1K | --29.69K | --0 |
-Deferred income tax | ---- | ---- | ---- | ---- | ---- | ---- | 17.32%225.86K | 181.23%192.51K | --68.45K | ---- |
-Other non-cash items | 1,288.24%4.96M | 631.97%357K | -1,034.39%-67.11K | 96.38%-5.92K | -27.08%-163.25K | 25.79%-128.46K | -35.32%-173.11K | 10.02%-127.92K | -136.42%-142.16K | 52,804.57%390.31K |
Changes in working capital | -15,933.33%-1.43M | -87.93%9K | 118.81%74.57K | -139.25%-396.36K | 454.07%1.01M | 39.32%-285.18K | -129.49%-469.97K | -177.05%-204.79K | 140.08%265.8K | -2,330.90%-663.17K |
-Change in receivables | -1,276.02%-18.54M | -5,745.19%-1.35M | -90.34%23.86K | -18.10%246.99K | 352.70%301.56K | 84.69%-119.33K | -199.19%-779.69K | -174.21%-260.6K | 196.65%351.17K | -76.97%-363.36K |
-Change in inventory | -785.67%-6.08M | --886K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in prepaid assets | ---- | ---- | 200.83%30.57K | -335.98%-30.32K | 126.53%12.85K | ---48.43K | ---- | ---- | ---- | ---- |
-Change in payables | 2,776.15%20.62M | 3,461.37%717K | 103.28%20.13K | -188.17%-613.03K | 856.47%695.32K | -129.68%-91.92K | 454.90%309.72K | 165.38%55.82K | 71.53%-85.37K | -268.40%-299.81K |
-Changes in other current assets | 1,137.65%2.56M | ---247K | ---- | ---- | ---- | ---25.5K | ---- | ---- | ---- | ---- |
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) | 185.17%19.81K | 240.39%6.95K | 175.51%2.04K | |||||||
Tax refund paid | 0.00%-1K | 92.55%-1K | -13.42K | 0 | 51.80%-118.58K | -2,189.17%-246.04K | 102.75%11.78K | -3.57%-427.62K | -903.66%-412.87K | |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -886.87%-1.95M | 67.89%-198K | 45.25%-616.66K | -97.90%-1.13M | -174.06%-569.1K | 528.16%768.46K | 41.36%-179.48K | 63.27%-306.05K | -170.28%-833.19K | 117.33%1.19M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 23.53%-13K | ---17K | ---- | ---- | -411.07%-266.79K | 13.58%-52.2K | -5.55%-60.4K | 51.14%-57.23K | -24.04%-117.13K | -515.34%-94.43K |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---76.8K | ---- |
Net business purchase and sale | ---- | ---- | --0 | ---- | --16.59M | ---- | ---- | -19,918.67%-622.46K | -109.63%-3.11K | --32.27K |
Interest received (cash flow from investment activities) | 114.29%15K | --7K | ---- | -89.63%17.01K | 11.28%164K | 5.28%147.38K | 9.43%139.98K | 28.90%127.92K | 966.49%99.24K | --9.31K |
Net changes in other investments | ---- | ---- | 198.49%19.39M | ---19.69M | ---- | ---- | ---- | ---- | ---- | ---71.18K |
Investing cash flow | 120.00%2K | -100.05%-10K | 198.57%19.39M | -219.30%-19.67M | 17,221.84%16.49M | 19.60%95.18K | 114.42%79.58K | -464.19%-551.77K | 21.15%-97.8K | -708.25%-124.03K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 255.49%751K | ---483K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net common stock issuance | --1.84M | --0 | ---8.88M | --0 | 599,513.97%3.74M | ---624.7568 | --0 | ---- | ---- | --6.51M |
Increase or decrease of lease financing | 3.92%-98K | ---102K | ---- | -65.11%-19.97K | 89.13%-12.09K | ---111.2K | --0 | ---- | ---- | ---- |
Issuance fees | ---129K | --0 | ---- | ---- | ---18.89K | ---- | ---- | ---- | ---- | ---1.15M |
Cash dividends paid | ---- | ---- | ---10.51M | ---- | -1,061.11%-2.79M | ---239.99K | ---- | ---- | ---- | -235.84%-384.26K |
Interest paid (cash flow from financing activities) | 2.20%-356K | ---364K | ---- | ---- | 96.60%-755.7779 | ---22.25K | --0 | ---- | ---- | ---- |
Net other fund-raising expenses | 371.88%3.89M | 110,740.75%825K | ---745.6566 | ---- | 293.54%3.02K | -105.48%-1.56K | -70.86%28.51K | -20.00%97.84K | 212.13%122.29K | --39.18K |
Financing cash flow | 4,862.10%5.91M | 99.36%-124K | -97,037.13%-19.39M | -102.15%-19.97K | 347.48%929.61K | -1,417.38%-375.63K | -70.86%28.51K | -20.00%97.84K | -97.56%122.29K | 4,487.08%5.02M |
Net cash flow | ||||||||||
Beginning cash position | -24.42%1.02M | -10.04%1.34M | -93.31%1.49M | 275.27%22.3M | 11.83%5.94M | -0.35%5.31M | -14.40%5.33M | -3.64%6.23M | 867.01%6.46M | 64.91%668.47K |
Current changes in cash | 1,290.66%3.95M | 46.80%-332K | 97.00%-624.11K | -223.55%-20.81M | 3,352.23%16.85M | 783.62%488.01K | 90.61%-71.39K | 6.02%-759.98K | -113.30%-808.7K | 1,362.78%6.08M |
Effect of exchange rate changes | 1,775.00%75K | 153.64%4K | -101.67%-7.46K | -589.22%-3.7K | 466.05%755.7779 | 93.76%-206.4689 | 66.18%-3.31K | 40.56%-9.78K | ---16.45K | --0 |
End cash Position | 396.85%5.04M | 17.85%1.02M | -41.83%861.23K | -93.50%1.48M | 292.86%22.79M | 10.35%5.8M | -3.70%5.26M | -3.19%5.46M | -16.45%5.64M | 722.04%6.75M |
Free cash flow | -814.88%-1.97M | 65.13%-215K | 45.25%-616.66K | -34.74%-1.13M | -219.74%-835.89K | 377.35%698.08K | 32.01%-251.7K | 63.96%-370.18K | -194.14%-1.03M | 105.81%1.09M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |