Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
KUAISHOU-W
01024
5
BABA-W
09988
| (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 | 117.87%2.83M | -283.91%-15.81M | 678.89%8.6M | 144.73%1.1M | 69.83%-2.47M | 49.94%-8.18M | 50.78%-4.9M | 35.28%-3.04M | -303.36%-2.3M | 173.01%2.06M |
| Net profit before non-cash adjustment | -16.04%2.83M | -40.26%3.37M | 195.43%5.63M | 72.76%-5.9M | 14.64%-21.67M | -70.18%-25.39M | -80.84%-16.91M | 55.39%-1.26M | -170.93%-3.68M | -156.01%-3.54M |
| Total adjustment of non-cash items | -16.50%3.08M | -32.78%3.69M | -6.66%5.48M | -72.42%5.87M | 6.77%21.3M | 106.78%19.95M | 155.59%15.8M | 6.16%1.36M | 94.63%1.3M | -2.18%1.48M |
| -Depreciation and amortization | 1.76%4.45M | -3.36%4.37M | -26.28%4.52M | 12.86%6.13M | 3.07%5.44M | -2.80%5.27M | -9.66%1.42M | 0.72%1.4M | 13.58%1.2M | -10.88%1.25M |
| -Reversal of impairment losses recognized in profit and loss | 75.45%-82K | -463.04%-334K | -95.25%92K | -75.88%1.94M | -17.33%8.03M | 131.45%9.71M | 126.18%9.72M | ---5K | --0 | --0 |
| -Assets reserve and write-off | -28.57%10K | 180.00%14K | -99.68%5K | -73.09%1.58M | 23.54%5.86M | 1,196.72%4.75M | 1,172.66%4.89M | -6,700.00%-132K | 55.00%-9K | ---- |
| -Share of associates | ---- | ---- | 33.23%830K | 3,178.95%623K | 102.30%19K | -693.53%-825K | -2,114.29%-564K | -164.04%-187K | 60.42%-76K | -81.82%2K |
| -Disposal profit | -5,520.00%-843K | 95.56%-15K | 93.05%-338K | -161.42%-4.87M | -303.69%-1.86M | 17.09%-461K | 41.83%-153K | -566.67%-100K | 30.66%-199K | -200.00%-9K |
| -Net exchange gains and losses | -191.99%-310K | -12.01%337K | 161.38%383K | -250.36%-624K | 38.33%415K | 869.23%300K | 102.92%278K | 76.32%-108K | -42.86%32K | -56.70%97K |
| -Deferred income tax | ---- | 429.82%604K | 353.33%114K | 96.18%-45K | -2,775.61%-1.18M | 51.19%-41K | ---- | ---- | ---- | ---- |
| -Other non-cash items | 78.89%-145K | -445.24%-687K | -111.10%-126K | -75.19%1.14M | 268.36%4.58M | 524.12%1.24M | 131.82%255K | 632.84%491K | 500.00%360K | 457.89%136K |
| Changes in working capital | 86.54%-3.08M | -808.42%-22.87M | -321.76%-2.52M | 154.23%1.14M | 23.50%-2.09M | 75.28%-2.74M | 44.11%-3.8M | 0.32%-3.14M | -95.71%78K | 239.59%4.12M |
| -Change in receivables | 80.31%-4.98M | -2,324.83%-25.29M | 85.72%-1.04M | -326.84%-7.3M | 134.28%3.22M | -687.84%-9.39M | -793.40%-14.4M | 43.87%-4.03M | -70.32%810K | 593.68%8.23M |
| -Change in inventory | -30.58%-2.15M | -14.47%-1.65M | -4,535.48%-1.44M | -100.46%-31K | 209.23%6.76M | 3.50%-6.18M | 121.52%1.52M | -90.91%56K | -739.60%-5.45M | -430.90%-2.31M |
| -Change in payables | -0.47%4.05M | 11,102.70%4.07M | ---37K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Changes in other current assets | ---- | ---- | ---- | 170.17%8.47M | -193.99%-12.07M | 849.94%12.84M | 24,007.89%9.09M | -75.45%840K | 1,914.23%4.72M | 62.72%-1.8M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 94.10%-50K | 25.74%-848K | -105.40%-1.14M | 116.38%29K | -219.65%-553K | -161.88%-419K | -332.61%-199K | |||
| Interest received (cash flow from operating activities) | -45.86%967K | 119.14%1.79M | 552.00%815K | -25.60%125K | -34.88%168K | -31.56%258K | -14.94%74K | -41.51%62K | -41.00%59K | -25.00%63K |
| Tax refund paid | -27.67%-323K | -301.59%-253K | -162.50%-63K | 89.29%-24K | -206.85%-224K | 66.82%-73K | -265.22%-38K | 55.56%-16K | 7.89%-35K | 109.47%16K |
| Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1K | 1K | 0 |
| Operating cash flow | 124.30%3.47M | -252.72%-14.28M | 709.61%9.35M | 134.25%1.16M | 63.09%-3.37M | 45.42%-9.14M | 51.76%-4.84M | 26.12%-3.54M | -360.79%-2.69M | 165.68%1.94M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 56.45%-695K | -148.60%-1.6M | -24.90%-642K | 86.80%-514K | -130.73%-3.9M | 266.31%12.68M | 458.61%13.39M | 75.30%-495K | 59.50%-145K | 99.03%-74K |
| Net business purchase and sale | ---- | ---- | ---- | 446.12%38.01M | 2,926.09%6.96M | -94.06%230K | -91.40%230K | --0 | ---- | ---- |
| Net investment product transactions | --0 | 3,795.21%5.4M | ---146K | --0 | 691.67%1.05M | -85.45%132K | -93.84%36K | --0 | --0 | --96K |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
| Dividends received (cash flow from investment activities) | ---- | ---- | ---- | ---- | ---- | -93.75%36K | --0 | --0 | -45.45%36K | ---- |
| Net changes in other investments | 178.35%4.23M | ---5.4M | ---- | ---- | 118.05%637K | -45.11%-3.53M | ---3.62M | --95K | ---- | ---- |
| Investing cash flow | 321.30%3.53M | -102.54%-1.6M | -102.10%-788K | 689.89%37.5M | -50.27%4.75M | 303.21%9.55M | 1,566.45%10.03M | -12.99%-400K | -104.02%-109K | 100.29%22K |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -286.37%-13.94M | 374.33%7.48M | -4.28%-2.73M | -233.76%-2.62M | 297.08%1.96M | -175.44%-992K | 266.45%501K | 114.06%182K | -482.15%-1.24M | -116.75%-433K |
| Net common stock issuance | ---- | --0 | -2,822.40%-11.22M | -4,700.00%-384K | -366.67%-8K | --3K | ---- | ---- | ---- | ---- |
| Increase or decrease of lease financing | -0.57%-531K | -4.35%-528K | 36.35%-506K | 8.62%-795K | -5.33%-870K | -734.34%-826K | ---- | ---- | ---- | ---- |
| Cash dividends paid | 18.82%-1.73M | ---2.14M | ---- | ---- | ---2.06M | ---- | ---- | ---- | ---- | ---- |
| Interest paid (cash flow from financing activities) | 31.18%-576K | ---837K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net other fund-raising expenses | 199.66%11.63M | ---11.67M | ---- | -198.48%-455K | -83.16%462K | 17.32%2.74M | 28.56%2.84M | 30.77%68K | -400.00%-160K | -104.59%-5K |
| Financing cash flow | 32.97%-5.15M | 46.81%-7.69M | -240.20%-14.46M | -723.45%-4.25M | -155.60%-516K | -57.51%928K | 39.19%2.52M | 120.13%250K | -30.18%-1.4M | -116.26%-438K |
| Net cash flow | ||||||||||
| Beginning cash position | -39.30%36.41M | -9.65%59.98M | 109.29%66.38M | 2.01%31.72M | 4.02%31.09M | -39.13%29.89M | -37.29%23.53M | -38.10%27.2M | -23.65%31.4M | -39.13%29.89M |
| Current changes in cash | 107.84%1.85M | -299.97%-23.57M | -117.13%-5.89M | 3,904.89%34.4M | -35.75%859K | 106.94%1.34M | 201.33%7.71M | 42.22%-3.69M | -257.49%-4.21M | 119.24%1.52M |
| Effect of exchange rate changes | 1,550.00%29K | 99.61%-2K | -295.80%-513K | 211.49%262K | -74.07%-235K | -485.71%-135K | -700.00%-152K | 221.74%28K | -98.61%2K | 80.88%-13K |
| End cash Position | 5.16%38.28M | -39.30%36.41M | -9.65%59.98M | 109.29%66.38M | 2.01%31.72M | 4.02%31.09M | 4.02%31.09M | -37.29%23.53M | -38.10%27.2M | -23.65%31.4M |
| Free cash flow | 117.35%2.76M | -284.38%-15.92M | 1,386.23%8.64M | 108.00%581K | 45.33%-7.27M | 46.22%-13.29M | -0.64%-8.03M | 36.99%-4.29M | -520.59%-2.84M | 117.58%1.87M |
| Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |