Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Heico
HEI
5
Nova Minerals
NVA
(FY)Dec 31, 2024 | (Q6)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q6)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q6)Jun 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 74.74%-2.63M | 80.64%-1.55M | -406.65%-10.41M | -1,066.06%-8.02M | -2,419.11%-2.05M | -296.44%-687.62K | -67.58%88.6K | 465.44%350.03K | -91.09%273.32K | -106.23%-95.78K |
Profit adjustment | ||||||||||
Impairment and provisions: | -99.53%30.55K | -99.68%20.38K | 6,871.12%6.5M | 181,092.87%6.45M | 251,937.84%93.25K | -90.30%3.56K | 100.07%37 | 44.48%36.7K | -154.44%-53.87K | -64.72%25.4K |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -119.75%-396 |
-Other impairments and provisions | -99.53%30.55K | -99.68%20.38K | 6,871.12%6.5M | 181,092.87%6.45M | 251,937.84%93.25K | -90.30%3.56K | 100.07%37 | 42.26%36.7K | -154.44%-53.87K | -63.15%25.8K |
Revaluation surplus: | 18.18%-360K | ---- | -46.67%-440K | ---- | ---300K | ---- | ---- | ---- | --150K | ---- |
-Fair value of investment properties (increase) | 18.18%-360K | ---- | -46.67%-440K | ---- | ---300K | ---- | ---- | ---- | --150K | ---- |
Asset sale loss (gain): | ---7.8K | ---- | ---- | ---- | --9.63K | --9.63K | ---- | ---- | ---1.75K | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---7.8K | ---- | ---- | ---- | --9.63K | --9.63K | ---- | ---- | ---1.75K | ---- |
Depreciation and amortization: | 2.25%193.74K | 5.66%96.28K | 2.16%189.48K | -2.95%91.11K | -5.96%185.48K | -7.42%93.89K | -18.45%197.24K | -23.49%101.41K | -18.88%241.85K | -11.03%132.55K |
-Amortization of intangible assets | 88.57%27.17K | 413.18%13.58K | 172.21%14.41K | 0.00%2.65K | 99.96%5.29K | --2.65K | --2.65K | ---- | ---- | ---- |
Financial expense | -57.62%1.35K | -49.89%911 | -21.17%3.19K | 1.68%1.82K | 165.53%4.04K | 74.27%1.79K | -57.53%1.52K | -49.80%1.03K | -20.10%3.59K | 4.61%2.04K |
Special items | 227.83%110.17K | 60.86%-27.66K | -185.14%-86.18K | -21,851.86%-70.69K | 277.12%101.22K | -292.81%-322 | 149.45%26.84K | 100.27%167 | 59.96%-54.28K | -10.80%-62.78K |
Operating profit before the change of operating capital | 37.26%-2.66M | 5.38%-1.46M | -116.35%-4.24M | -166.86%-1.55M | -724.08%-1.96M | -218.34%-579.07K | -43.77%314.24K | 34,047.45%489.33K | -83.24%558.86K | -99.92%1.43K |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -96.57%10.76K | -98.20%4.91K | 242.66%313.49K | 2,620.26%271.99K | -211.42%-219.74K | -104.42%-10.79K | 74.54%197.22K | 167.08%244.38K | -80.37%112.99K | -56.16%91.5K |
Accounts receivable (increase)decrease | -79.83%67.23K | -3.58%350.59K | 44.03%333.34K | -14.36%363.62K | 311.04%231.45K | 141.34%424.61K | -106.22%-109.67K | -143.31%-1.03M | 1,213.77%1.76M | 172.77%2.37M |
Accounts payable increase (decrease) | ---- | -759.75%-906.7K | ---- | 561.05%137.43K | 35.37%-275.55K | -105.78%-29.81K | 33.08%-426.35K | 151.85%516K | -794.96%-637.13K | -597.29%-995.14K |
Special items for working capital changes | -490.41%-788.27K | 78.25%-123.02K | -67.95%201.91K | -296.54%-565.63K | 248.81%629.95K | --287.8K | --180.6K | ---- | ---- | ---- |
Cash from business operations | 0.64%-3.37M | -59.69%-2.14M | -112.80%-3.39M | -1,542.72%-1.34M | -1,122.15%-1.59M | -58.33%92.74K | -91.33%156.04K | -84.85%222.56K | -54.73%1.8M | -44.34%1.47M |
Other taxs | ---- | ---- | ---- | ---- | 98.37%-4.47K | 99.02%-2.57K | 56.30%-274.59K | ---262.1K | 35.37%-628.31K | ---- |
Net cash from operations | 0.64%-3.37M | -59.69%-2.14M | -112.20%-3.39M | -1,583.78%-1.34M | -1,249.21%-1.6M | 328.04%90.17K | -110.13%-118.55K | -102.69%-39.54K | -61.00%1.17M | -31.52%1.47M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -55.11%52.8K | -60.63%28.05K | 360.33%117.62K | 9,645.14%71.24K | 3,560.60%25.55K | --731 | -99.33%698 | ---- | -5.27%104.14K | -15.44%28.67K |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | ---- | --540 | ---- | ---- | 200.00%9.26M | ---- |
Sale of fixed assets | --7.8K | ---- | ---- | ---- | --252.8K | --251.28K | ---- | ---- | --9.24K | ---- |
Purchase of fixed assets | ---36.01K | ---- | ---- | ---- | -4,662.94%-564.41K | -4,629.35%-560.43K | 91.46%-11.85K | -30.82%-11.85K | -1,003.47%-138.82K | -110.90%-9.06K |
Purchase of intangible assets | ---- | ---- | ---381K | ---- | ---- | ---- | ---103K | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---6.42M | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | ---- | ---- | 200.00%5M | --5M | ---5M | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | -99.48%24.59K | -99.45%28.05K | 140.46%4.74M | 1,747.16%5.07M | -10,156.10%-11.71M | -2,498.13%-307.88K | -101.24%-114.15K | -160.44%-11.85K | 200.78%9.24M | -33.77%19.61K |
Net cash before financing | -349.36%-3.35M | -156.48%-2.11M | 110.09%1.34M | 1,814.82%3.73M | -5,618.55%-13.31M | -323.63%-217.71K | -102.24%-232.7K | -103.45%-51.39K | 268.83%10.41M | -31.55%1.49M |
Cash flow from financing activities | ||||||||||
Interest paid - financing | 57.62%-1.35K | 49.89%-911 | 21.17%-3.19K | -1.68%-1.82K | -165.53%-4.04K | -74.27%-1.79K | 57.53%-1.52K | 49.80%-1.03K | 20.10%-3.59K | -4.61%-2.04K |
Net cash from financing operations | 0.00%-41.03K | 0.00%-20.51K | 0.37%-41.03K | 0.74%-20.51K | 1.82%-41.18K | 1.45%-20.67K | 0.00%-41.94K | 0.00%-20.97K | -20.00%-41.94K | -50.00%-20.97K |
Net Cash | -360.38%-3.39M | -157.34%-2.13M | 109.75%1.3M | 1,657.54%3.71M | -4,760.21%-13.35M | -229.42%-238.38K | -102.65%-274.64K | -104.93%-72.36K | 267.20%10.37M | -32.08%1.47M |
Begining period cash | 18.55%8.32M | 18.55%8.32M | -65.55%7.02M | -65.55%7.02M | -1.33%20.36M | -1.33%20.36M | 100.92%20.64M | 5.65%20.64M | -37.64%10.27M | 18.60%19.54M |
Cash at the end | -40.74%4.93M | -42.32%6.19M | 18.55%8.32M | -46.69%10.73M | -65.55%7.02M | -2.14%20.13M | -1.33%20.36M | -2.08%20.57M | 100.92%20.64M | 12.72%21M |
Cash balance analysis | ||||||||||
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | -- | -- | -- | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- |
Auditor | Yongtuo Fuxin Certified Public Accountants Co., Ltd. | -- | Pak Chun Certified Public Accountants Limited | -- | Pak Chun Certified Public Accountants Limited | -- | Baker Tilly TFW LLP | -- | Baker Tilly TFW LLP | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.