Rhone Ma Holdings Berhad (KLSE:RHONEMA)

Rhone Ma Holdings Berhad Cash Flow Statement

Financials in millions MYR. Fiscal year is January - December.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	14.28	14.16	12.31	12.08	12.74	11.27
Depreciation & Amortization	4.43	4.37	3.85	3.76	3.75	3.61
Loss (Gain) From Sale of Assets	0.63	0.72	0.25	-0.93	-0.08	-0.21
Asset Writedown & Restructuring Costs	0.11	0.18	0.41	0.37	-0.4	-0.46
Loss (Gain) From Sale of Investments	-0.01	-0.01	-0.03	-0.02	-0.16	0.02
Loss (Gain) on Equity Investments	2.35	1.11	0.1	0.07	-	-
Provision & Write-off of Bad Debts	2.48	2.48	-0.02	-0.37	0.31	0.26
Other Operating Activities	4.22	3.65	2.11	5.5	2.19	4.21
Change in Accounts Receivable	0.35	-4.79	10	-11.61	0.34	-5.67
Change in Inventory	-8.48	-8.63	-5.41	1.37	-27.44	-4.01
Change in Accounts Payable	-1.08	6.24	-5.17	-2.25	4.66	2.17
Change in Unearned Revenue	18.32	18.32	-	-	-	-
Operating Cash Flow	37.61	37.79	18.41	7.96	-4.09	11.19
Operating Cash Flow Growth	229.99%	105.26%	131.37%	-	-	-33.98%

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-1.67	-1.48	-1.27	-2.45	-2.26	-10.14
Sale of Property, Plant & Equipment	0.45	0.56	0.76	0.54	0.36	1.14
Sale (Purchase) of Real Estate	-	-	-	6.45	-	-
Investment in Securities	-8.65	-11.17	0.1	-1.03	2.15	-
Other Investing Activities	0.41	0.34	0.08	0.04	0.11	1.51
Investing Cash Flow	-9.46	-11.75	-0.33	3.55	0.36	-7.49

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Short-Term Debt Issued	-	-	-	-	3	-
Long-Term Debt Issued	-	-	-	8.49	-	-
Total Debt Issued	-	-	-	8.49	3	-
Short-Term Debt Repaid	-	-	-3	-	-	-
Long-Term Debt Repaid	-	-4.19	-4.32	-6.13	-6.41	-4.89
Total Debt Repaid	-5.15	-4.19	-7.32	-6.13	-6.41	-4.89
Net Debt Issued (Repaid)	-5.15	-4.19	-7.32	2.36	-3.41	-4.89
Issuance of Common Stock	2.17	-	-	-	13.65	-
Repurchase of Common Stock	-1.58	-0.73	-	-	-	-
Common Dividends Paid	-5.56	-2.21	-5.53	-4.42	-4.22	-4.02
Other Financing Activities	-0.78	-0.88	-1.11	-1.64	-1.31	-1.25
Financing Cash Flow	-10.89	-8.01	-13.96	-3.7	4.71	-10.15

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Foreign Exchange Rate Adjustments	0.05	0.05	-0.02	0.04	0.04	-
Net Cash Flow	17.3	18.08	4.11	7.85	1.03	-6.46

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	35.93	36.31	17.15	5.51	-6.35	1.04
Free Cash Flow Growth	246.34%	111.78%	211.27%	-	-	-90.93%
Free Cash Flow Margin	15.80%	16.23%	8.11%	2.71%	-3.21%	0.62%
Free Cash Flow Per Share	0.13	0.12	0.06	0.02	-0.02	0.00
Levered Free Cash Flow	31.94	35.68	14.3	2.81	-8.7	-2.39
Unlevered Free Cash Flow	32.44	36.24	15.01	3.85	-7.87	-1.59

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	0.78	0.88	1.11	1.64	1.31	1.25
Cash Income Tax Paid	5.67	6.13	5.96	3.89	4.68	4.21
Change in Working Capital	9.11	11.13	-0.57	-12.49	-22.44	-7.51

Data Source: S&P Global Market Intelligence Last updated: Mar 31, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 11, 2026

Data Sources Report a data error