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 | (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 | 103.18%34.71K | -2,878.32%-1.09M | 103.51%39.27K | 37.80%-1.12M | -6.37%-1.8M | -1,168.90%-1.69M | -25.89%158.18K | 30.76%213.45K | 400.74%163.23K | 97.43%-54.28K |
Net profit before non-cash adjustment | 46.47%-1.18M | 24.88%-2.2M | -1,740.30%-2.93M | 97.60%-158.99K | -590.09%-6.61M | 67.74%-958.06K | -30.43%-2.97M | -231.35%-2.28M | 174.12%1.73M | -126.63%-2.34M |
Total adjustment of non-cash items | -81.80%271.36K | -31.33%1.49M | 1,217.18%2.17M | -97.28%164.79K | 1,227.18%6.05M | -125.74%-536.7K | 43.89%2.09M | 251.66%1.45M | -258.20%-955.54K | 105.61%603.99K |
-Depreciation and amortization | -51.17%456.31K | 17.97%934.55K | 456.45%792.17K | -10.68%142.36K | -55.41%159.38K | 22.35%357.43K | -3.83%292.15K | 49.76%303.77K | -5.12%202.83K | -21.16%213.78K |
-Reversal of impairment losses recognized in profit and loss | --0 | 383.62%180K | --37.22K | --0 | ---- | -188.71%-311.52K | 10.33%351.16K | 2,898.46%318.27K | -109.12%-11.37K | 100.14%124.66K |
-Assets reserve and write-off | -104.38%-14.26K | 284.30%325.61K | --84.73K | --0 | ---- | -80.39%20.86K | 58.11%106.38K | 237.82%67.28K | -83.34%19.92K | -84.30%119.52K |
-Disposal profit | 59.25%-11.66K | -934.00%-28.62K | ---2.77K | --0 | --5.5M | --0 | --506.46K | --0 | --500K | --0 |
-Net exchange gains and losses | -118.72%-8.45K | -95.96%45.14K | 870.23%1.12M | 22.12%-145.24K | 60.41%-186.5K | -161.22%-471.04K | -17.52%769.48K | 2,938.67%932.96K | -91.81%30.7K | 298.13%374.89K |
-Deferred income tax | 116.03%21.13K | -229.36%-131.88K | -16.10%101.95K | 420.71%121.5K | 12,850.82%23.33K | ---183 | --0 | ---- | ---1.7M | ---- |
-Other non-cash items | -203.53%-171.71K | 328.73%165.85K | -16.21%38.69K | -91.60%46.17K | 515.56%549.54K | -321.87%-132.24K | 134.43%59.6K | -6,144.27%-173.11K | 101.25%2.86K | -110.97%-228.84K |
Changes in working capital | 344.88%939.86K | -148.30%-383.8K | 170.66%794.55K | 9.06%-1.12M | -530.91%-1.24M | -118.80%-196K | 0.14%1.04M | 269.42%1.04M | -136.57%-614.38K | 1,403.67%1.68M |
-Change in receivables | -201.77%-137.32K | -91.03%134.93K | 352.02%1.5M | -9.28%-597.08K | 39.59%-546.37K | -253.40%-904.44K | 163.48%589.61K | -30.02%-928.74K | -155.79%-714.31K | 196.57%1.28M |
-Change in inventory | 152.04%642.41K | 8.63%254.88K | 125.50%234.63K | -8,666.78%-920.24K | -99.10%10.74K | 200.27%1.19M | -500.75%-1.18M | -206.00%-197.06K | 130.56%185.9K | -647.73%-608.25K |
-Change in payables | 155.48%419.82K | 12.54%-756.67K | -345.56%-865.15K | 149.21%352.32K | -63.93%-715.95K | -127.03%-436.73K | -22.65%1.62M | 3,043.39%2.09M | -107.29%-70.95K | -10.77%973.85K |
-Changes in other current assets | 188.29%14.96K | 78.74%-16.95K | -297.00%-79.7K | 170.22%40.46K | 135.77%14.97K | -298.37%-41.86K | -73.03%21.1K | 621.06%78.23K | -144.15%-15.01K | 714.59%34.01K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 45.27%-3.75K | 6.28%-6.85K | -11.40%-7.31K | 88.06%-6.56K | 24.93%-54.96K | -31.08%-73.21K | -188.86%-55.85K | -504.97%-19.34K | -10,553.33%-3.2K | 99.81%-30 |
Interest received (cash flow from operating activities) | -73.88%4.81K | 13,747.37%18.42K | -13.07%133 | -27.49%153 | -88.36%211 | 801.49%1.81K | 18.24%201 | -48.80%170 | 104.94%332 | -93.85%162 |
Tax refund paid | 91.31%-9.14K | 0.54%-105.19K | -350.81%-105.77K | 40.97%-23.46K | -21,818.58%-39.75K | 183 | 0 | 103.57%482 | -255.62%-13.5K | |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 102.25%26.63K | -1,508.11%-1.18M | 93.59%-73.67K | 39.32%-1.15M | -7.44%-1.89M | -1,818.55%-1.76M | -47.23%102.53K | 20.78%194.28K | 337.77%160.85K | 96.82%-67.65K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 238.74%3.6K | 79.34%-2.6K | 51.66%-12.57K | -151.44%-26K | 13.84%-10.34K | -10.16%-12K | -168.85%-10.89K | 80.60%-4.05K | -249.11%-20.89K | 90.43%-5.98K |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | --2.06K | --0 | ---- | ---- | ---- |
Net investment property transactions | ---40.12K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | ---- | ---- | 0.00%1.85M | --1.85M | --0 | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | -1,306.05%-36.52K | -100.14%-2.6K | 0.74%1.84M | 17,740.24%1.82M | -3.96%-10.34K | 8.70%-9.95K | -168.85%-10.89K | 80.60%-4.05K | -249.11%-20.89K | -100.07%-5.98K |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | -25.04%-387.02K | -115.54%-309.52K | --1.99M | --0 | ---- | ---- | ---- | 95.72%-370.28K |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | --1.74M | --0 | ---- | ---- | ---- |
Increase or decrease of lease financing | -17.93%-87.07K | -1.14%-73.83K | 0.54%-73K | -0.64%-73.4K | 16.30%-72.93K | -185.02%-87.14K | -5.93%-30.57K | 26.20%-28.86K | -3,956.74%-39.11K | 87.49%-964 |
Issuance fees | ---- | ---- | ---- | ---4.05K | --0 | ---73.03K | --0 | ---- | ---- | ---- |
Cash dividends for minorities | -326.18%-179.11K | ---42.03K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | -183.04%-5.01K | 54.58%-1.77K | 90.20%-3.9K | -371.01%-39.76K | 43.23%-8.44K | -276.21%-14.87K | ---3.95K | ---- | ---- | ---- |
Net other fund-raising expenses | --76K | ---- | ---6K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | -65.94%-195.19K | 74.97%-117.63K | -10.12%-469.92K | -122.34%-426.72K | 22.21%1.91M | 4,627.19%1.56M | -19.62%-34.52K | 26.20%-28.86K | 89.47%-39.11K | 93.66%-371.25K |
Net cash flow | ||||||||||
Beginning cash position | -74.72%441.47K | 285.85%1.75M | 121.92%452.62K | 3.39%203.96K | -51.87%197.27K | 15.44%409.84K | 78.87%355.02K | 103.39%198.48K | -82.09%97.59K | 201.06%544.98K |
Current changes in cash | 84.29%-205.07K | -200.86%-1.3M | 420.32%1.29M | 3,619.14%248.66K | 103.20%6.69K | -465.89%-208.96K | -64.61%57.11K | 60.00%161.37K | 122.67%100.86K | -141.46%-444.88K |
Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | -57.06%-3.61K | 52.40%-2.3K | -13,882.86%-4.82K | 101.39%35 | -122.47%-2.52K |
End cash Position | -46.45%236.4K | -74.72%441.47K | 285.85%1.75M | 121.92%452.62K | 3.39%203.96K | -51.87%197.27K | 15.44%409.84K | 78.87%355.02K | 103.39%198.48K | -82.09%97.59K |
Free cash flow | 101.53%18.57K | -1,266.10%-1.22M | 92.42%-89.01K | 38.29%-1.17M | -7.29%-1.9M | -2,035.96%-1.77M | -51.83%91.63K | 35.91%190.23K | 290.09%139.96K | 96.64%-73.63K |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |