BMGL US
- Pricing and plans
Get the full experience
We save the real magic for signed-in users.
Get the full experience
We save the real magic for signed-in users.
Get the full experience
We save the real magic for signed-in users.
| Millions SGD (ex. Per Share) | FY202106/30/2022 | FY202206/30/2023 | FY202306/30/2024 | FY202406/30/2025 | FY202506/30/2026 | ||
|---|---|---|---|---|---|---|---|
| Net Income | 2.1 | 2.4 | -12.5 | -0.7 | |||
| Depreciation & Amortization | 0.6 | 0.5 | 1.2 | 3.9 | |||
| Stock Based Compensation | - | - | - | - | |||
| Change in Working Capital | 0.3 | -0.0 | -3.3 | -0.9 | |||
| Other Non-Cash Items | -0.4 | -0.4 | 10.2 | -2.8 | |||
| Net Cash from Operating Activities | 2.6 | 2.5 | -4.3 | -0.6 | |||
| -Investments in Property, Plant & Equipment | -0.0 | -0.0 | -0.1 | -0.2 | |||
| -Acquisitions Net | - | - | -11.0 | - | |||
| -Purchases of Investments | - | - | - | - | |||
| Sales/Maturities of Investments | - | - | - | - | |||
| Other Investing Activities | - | - | - | 0.1 | |||
| Net Cash from Investing Activities | -0.0 | -0.0 | -11.0 | -0.1 | |||
| Net Debt Issuance | -2.9 | -2.9 | -5.2 | -0.3 | |||
| Net Stock Issuance | - | - | 9.8 | - | |||
| -Net Dividends Paid | - | - | - | - | |||
| Other Financing Activities | 0.0 | 1.2 | 12.3 | -1.5 | |||
| Net Cash from Financing Activities | -2.9 | -1.8 | 16.9 | -1.8 | |||
| Effect of Forex Changes | - | - | -0.5 | - | |||
| Net Change in Cash | -0.3 | 0.7 | 1.0 | -2.5 | |||
| Cash at End of Period | 1.2 | 2.0 | 3.0 | 0.5 | |||
| Operating Cash Flow | 2.6 | 2.5 | -4.3 | -0.6 | |||
| -Capital Expenditure | -0.0 | -0.0 | -0.1 | -0.2 | |||
| Free Cash Flow | 2.6 | 2.5 | -4.4 | -0.9 | |||
| Millions SGD (ex. Per Share) | FY202106/30/2022 | FY202206/30/2023 | FY202306/30/2024 | FY202406/30/2025 | FY202506/30/2026 | ||
|---|---|---|---|---|---|---|---|
| Net Income | 2.1 | 2.4 | -12.5 | -0.7 | |||
| Depreciation & Amortization | 0.6 | 0.5 | 1.2 | 3.9 | |||
| Stock Based Compensation | - | - | - | - | |||
| Change in Working Capital | 0.3 | -0.0 | -3.3 | -0.9 | |||
| Other Non-Cash Items | -0.4 | -0.4 | 10.2 | -2.8 | |||
| Net Cash from Operating Activities | 2.6 | 2.5 | -4.3 | -0.6 | |||
| -Investments in Property, Plant & Equipment | -0.0 | -0.0 | -0.1 | -0.2 | |||
| -Acquisitions Net | - | - | -11.0 | - | |||
| -Purchases of Investments | - | - | - | - | |||
| Sales/Maturities of Investments | - | - | - | - | |||
| Other Investing Activities | - | - | - | 0.1 | |||
| Net Cash from Investing Activities | -0.0 | -0.0 | -11.0 | -0.1 | |||
| Net Debt Issuance | -2.9 | -2.9 | -5.2 | -0.3 | |||
| Net Stock Issuance | - | - | 9.8 | - | |||
| -Net Dividends Paid | - | - | - | - | |||
| Other Financing Activities | 0.0 | 1.2 | 12.3 | -1.5 | |||
| Net Cash from Financing Activities | -2.9 | -1.8 | 16.9 | -1.8 | |||
| Effect of Forex Changes | - | - | -0.5 | - | |||
| Net Change in Cash | -0.3 | 0.7 | 1.0 | -2.5 | |||
| Cash at End of Period | 1.2 | 2.0 | 3.0 | 0.5 | |||
| Operating Cash Flow | 2.6 | 2.5 | -4.3 | -0.6 | |||
| -Capital Expenditure | -0.0 | -0.0 | -0.1 | -0.2 | |||
| Free Cash Flow | 2.6 | 2.5 | -4.4 | -0.9 | |||