Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
BABA-W
09988
5
JD-SW
09618
| (FY)Jun 30, 2025 | (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 147.33%10M | -15.33%4.04M | -18.77%4.77M | -4.90%5.88M | 5.11%2.8M | -95.66%54K | -39.44%1.03M | 333.89%1.83M | 20.05%6.18M | 106.19%2.66M |
| Net profit before non-cash adjustment | 316.24%679K | -158.26%-314K | -80.58%539K | -68.87%2.78M | -109.72%-818K | 1,349.17%3.51M | 509.52%86K | --0 | 21.48%8.91M | 86.03%8.42M |
| Total adjustment of non-cash items | 52.68%9.82M | 40.57%6.43M | 28.40%4.58M | 241.11%3.56M | 145.56%3.02M | -235.34%-2M | -27.34%1.15M | 35.13%1.23M | 42.83%-2.53M | -123.05%-6.64M |
| -Depreciation and amortization | 50.30%9.15M | 24.13%6.09M | -1.47%4.9M | -7.73%4.98M | -47.10%738K | 5.23%1.41M | 7.39%1.43M | 5.41%1.4M | -9.18%5.39M | 1.31%1.4M |
| -Reversal of impairment losses recognized in profit and loss | --0 | --0 | -98.60%6K | 103.83%430K | ---- | ---- | ---- | ---- | 24.71%-11.24M | ---- |
| -Assets reserve and write-off | -75.00%4K | -27.27%16K | -35.29%22K | 126.67%34K | 38.46%-40K | --0 | 40.91%31K | 2,050.00%43K | -99.77%15K | -100.99%-65K |
| -Disposal profit | 0.00%-6K | 98.73%-6K | 82.97%-472K | -200.07%-2.77M | -71.30%811K | -30,527.27%-3.37M | -14,600.00%-147K | -46.67%-66K | 1,190.16%2.77M | 56,420.00%2.83M |
| -Net exchange gains and losses | ---- | ---- | ---- | ---- | ---- | 0.00%-84K | -2,141.67%-245K | 95.86%-7K | ---- | ---- |
| -Remuneration paid in stock | --0 | --0 | 200.00%252K | --84K | --74K | --10K | ---- | ---- | --0 | --0 |
| -Other non-cash items | 100.89%675K | 348.89%336K | -116.65%-135K | 50.74%811K | 231.37%676K | -79.78%36K | -61.82%84K | 31.58%-143K | 130.85%538K | 46.76%204K |
| Changes in working capital | 75.86%-501K | -510.29%-2.08M | 26.25%-340K | -121.63%-461K | -32.81%594K | -206.11%-1.45M | -239.31%-202K | 178.64%600K | -109.34%-208K | 443.97%884K |
| -Change in receivables | 69.20%-737K | -631.78%-2.39M | -0.66%450K | 3,584.62%453K | -26.43%398K | 182.68%821K | -714.51%-1.19M | 70.33%419K | -100.91%-13K | 104.92%541K |
| -Change in inventory | -21.43%-17K | ---14K | --0 | ---- | ---- | --0 | --0 | --0 | -76.84%41K | -71.82%51K |
| -Change in prepaid assets | -76.65%53K | 150.33%227K | -584.95%-451K | 675.00%93K | 110.13%332K | -104.44%-4K | -120.56%-37K | 52.40%-198K | -84.62%12K | -36.80%158K |
| -Change in payables | 121.90%233K | 133.65%105K | 69.02%-312K | -306.05%-1.01M | -201.49%-136K | -625.69%-2.27M | 545.85%1.02M | 164.68%379K | -145.84%-248K | 114.08%134K |
| -Provision for loans, leases and other losses | ---33K | ---- | ---27K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 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) | 32.39%376K | -26.61%284K | 760.00%387K | 275.00%45K | 1,750.00%37K | 0.00%4K | 0.00%2K | -50.00%2K | 9.09%12K | -33.33%2K |
| Tax refund paid | -51.73%-657K | 7.48%-433K | 2.30%-468K | -12.97%-479K | -63.89%-59K | -46.28%-177K | -38.28%-177K | 52.52%-66K | -328.28%-424K | -12.50%-36K |
| Other operating cash inflow (outflow) | 0 | 132K | 0 | 23.87%275K | 97.46%-3K | -28.57%60K | -63.29%58K | 30.04%316K | -92.50%222K | -112.42%-118K |
| Operating cash flow | 141.39%9.72M | -14.23%4.03M | -17.93%4.69M | -4.54%5.72M | 10.47%2.78M | -104.87%-59K | -47.29%915K | 293.02%2.08M | -25.31%5.99M | 13.51%2.51M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -37.36%-603K | -1,656.00%-439K | 94.17%-25K | -4,000.00%-429K | -352.63%-240K | 78.31%-18K | 154.64%53K | -332.29%-223K | 105.79%11K | 693.75%95K |
| Net intangibles purchase and sale | -0.73%-138K | 30.46%-137K | -69.83%-197K | -197.44%-116K | -500.00%-12K | 96.67%-1K | -360.00%-23K | -3,900.00%-80K | 37.10%-39K | -100.00%-2K |
| Net business purchase and sale | ---- | ---- | ---- | ---78K | --0 | ---78K | ---- | ---- | --0 | --0 |
| Net investment product transactions | 38.89%2.5M | -28.00%1.8M | 120.83%2.5M | ---12M | ---- | ---- | ---- | ---- | --0 | ---- |
| Investing cash flow | 43.71%1.76M | -46.27%1.22M | 118.05%2.28M | -44,982.14%-12.62M | -13,274.19%-12.25M | 14.16%-97K | 129.41%30K | -422.34%-303K | 88.89%-28K | 647.06%93K |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 0.00%-189K | 74.63%-189K | -29.12%-745K | 61.25%-577K | 75.40%-184K | 75.44%-182K | ---938K | --727K | -149.63%-1.49M | -124.93%-748K |
| Net common stock issuance | --1.62M | ---- | --0 | --16.62M | --18K | --16.6M | ---- | ---- | --0 | --0 |
| Increase or decrease of lease financing | -52.86%-7.67M | -4.02%-5.02M | 19.14%-4.83M | -7.09%-5.97M | 2.32%-1.43M | -12.74%-1.57M | -11.27%-1.51M | -7.27%-1.46M | -18.50%-5.57M | -26.32%-1.46M |
| Issuance fees | ---- | ---- | ---- | ---932K | ---1K | ---931K | ---- | 30.04%-156K | --0 | --0 |
| Interest paid (cash flow from financing activities) | -39.76%-1.05M | -198.41%-752K | 50.78%-252K | 37.79%-512K | 35.60%-123K | 55.12%-92K | 30.88%-141K | ---- | ---823K | ---191K |
| Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 31.93%-2.04M | ---- |
| Financing cash flow | -22.35%-7.29M | -2.37%-5.96M | -167.46%-5.82M | 186.94%8.63M | 61.30%-1.72M | 692.25%13.83M | -65.81%-2.59M | 43.88%-889K | -77.85%-9.93M | -217.73%-4.45M |
| Net cash flow | ||||||||||
| Beginning cash position | 0.00%5.37M | 27.25%5.37M | 49.40%4.22M | -58.43%2.82M | 237.90%15.76M | -64.82%2.08M | -36.33%3.72M | -58.43%2.82M | 47.81%6.79M | -21.83%4.67M |
| Current changes in cash | 688.33%4.18M | -161.88%-711K | -33.39%1.15M | 143.52%1.73M | -508.53%-11.2M | 1,205.34%13.67M | -2,384.72%-1.65M | 192.81%891K | -281.25%-3.96M | -330.87%-1.84M |
| Effect of exchange rate changes | ---- | ---- | ---- | -66.67%-5K | -733.33%-25K | 340.00%12K | 800.00%7K | -66.67%2K | -133.33%-3K | -112.50%-3K |
| Cash adjustments other than cash changes | ---- | ---- | ---- | ---326K | ---325K | ---- | 200.00%1K | ---- | ---- | ---- |
| End cash Position | 105.16%9.55M | -13.25%4.65M | 27.25%5.37M | 49.40%4.22M | 49.40%4.22M | 237.90%15.76M | -64.81%2.08M | -36.33%3.72M | -58.43%2.82M | -58.43%2.82M |
| Free cash flow | 163.89%8.9M | -18.90%3.37M | -13.30%4.16M | -13.51%4.8M | 1.26%2.41M | -111.15%-121K | -51.07%799K | 281.03%1.71M | -25.65%5.55M | 8.93%2.38M |
| Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |