Senheng New Retail Berhad (KLSE:SENHENG)

Senheng New Retail 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	3.43	9.45	11.04	25.02	60.52	65.26
Depreciation & Amortization	51.18	51.03	50.19	50.31	44.2	39.25
Other Amortization	0.04	0.04	0.03	0.01	0	0
Loss (Gain) From Sale of Assets	-4.52	-4.52	-0.57	-0.77	-0.6	-0
Asset Writedown & Restructuring Costs	0.5	0.5	1.09	0.02	-	-0.45
Loss (Gain) From Sale of Investments	0.01	-0.69	-1.21	0.18	4.23	-0.17
Provision & Write-off of Bad Debts	-0.11	-0.11	0.22	0.08	0.22	3.62
Other Operating Activities	13.4	-2.2	5.09	-3.2	-3.51	-7.72
Change in Accounts Receivable	37.06	46.11	-0.29	-31.51	16.71	2.91
Change in Inventory	-18.57	-30.13	22.7	-23.23	2.48	-37.53
Change in Accounts Payable	-5.88	7.08	-30.33	11.95	-68.76	56.76
Change in Unearned Revenue	0.24	-8.87	-6.36	-3.77	-67.45	-68.28
Change in Other Net Operating Assets	-0.03	-0.03	-	-	-	-
Operating Cash Flow	76.76	67.66	51.6	25.09	-11.96	53.66
Operating Cash Flow Growth	61.50%	31.12%	105.63%	-	-	-8.47%

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	-10.8	-18.96	-19.64	-59.66	-61.24	-22.78
Sale of Property, Plant & Equipment	5.15	15.27	0.69	0.47	0.35	0
Sale (Purchase) of Intangibles	-0.04	-0.04	-0.01	-0.11	-0	-0.01
Investment in Securities	0.35	2.04	13.03	9.46	10.53	-9.94
Other Investing Activities	-0.18	5.98	-10.52	40.45	-49.69	1.78
Investing Cash Flow	-5.51	4.28	-16.46	-9.4	-100.05	-30.96

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	-	12	94.67	163.5	231.33	230.25
Long-Term Debt Issued	-	-	-	-	-	5.87
Total Debt Issued	12	12	94.67	163.5	231.33	236.11
Short-Term Debt Repaid	-	-30.47	-111.3	-162	-218.89	-228.69
Long-Term Debt Repaid	-	-31.72	-31.32	-34.33	-77.4	-35.46
Total Debt Repaid	-47.42	-62.18	-142.62	-196.33	-296.29	-264.15
Net Debt Issued (Repaid)	-35.42	-50.18	-47.95	-32.83	-64.96	-28.04
Issuance of Common Stock	-	-	-	-	267.5	-
Common Dividends Paid	-3.3	-3.3	-7.65	-10.5	-27	-12
Other Financing Activities	-	-	-	-	-5.84	-
Financing Cash Flow	-38.72	-53.48	-55.6	-43.33	169.7	-40.04

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	-0	0	0	0.02	0.25
Net Cash Flow	32.53	18.46	-20.46	-27.63	57.71	-17.08

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	65.97	48.7	31.96	-34.56	-73.2	30.88
Free Cash Flow Growth	182.62%	52.36%	-	-	-	-39.61%
Free Cash Flow Margin	5.88%	4.24%	2.63%	-2.63%	-4.69%	2.14%
Free Cash Flow Per Share	0.04	0.03	0.02	-0.02	-0.05	0.03
Levered Free Cash Flow	83.49	45.77	35.35	-33.6	-68.17	31.9
Unlevered Free Cash Flow	86.79	49.15	38.91	-31.06	-65.28	35

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	1.81	2.01	2.15	0.34	1.16	1.94
Cash Income Tax Paid	-	4.51	2.83	12.29	27.23	20.25
Change in Working Capital	12.82	14.15	-14.27	-46.56	-117.03	-46.13

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 12, 2026

Data Sources Report a data error