Ralco Corporation Bhd
KLSE:RALCO
Cash Flow Statement
Cash Flow Statement
Ralco Corporation Bhd
| Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(4)
|
0
|
2
|
0
|
(2)
|
0
|
0
|
(0)
|
(14)
|
(14)
|
(14)
|
(14)
|
1
|
3
|
3
|
4
|
6
|
5
|
6
|
6
|
2
|
4
|
3
|
3
|
2
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
0
|
1
|
1
|
1
|
(1)
|
0
|
0
|
1
|
3
|
3
|
2
|
2
|
1
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(9)
|
(8)
|
(4)
|
(3)
|
(4)
|
(1)
|
0
|
2
|
4
|
2
|
1
|
0
|
(1)
|
0
|
(1)
|
(0)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(4)
|
(3)
|
(6)
|
(8)
|
(7)
|
|
| Depreciation & Amortization |
7
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
1
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Other Non-Cash Items |
1
|
2
|
4
|
0
|
1
|
0
|
0
|
3
|
7
|
14
|
14
|
13
|
2
|
8
|
9
|
6
|
1
|
6
|
6
|
8
|
1
|
5
|
4
|
2
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
(2)
|
1
|
1
|
(0)
|
3
|
0
|
0
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(3)
|
(2)
|
(2)
|
(1)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
|
| Cash Interest Paid |
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
2
|
1
|
2
|
2
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
|
| Change in Working Capital |
(3)
|
(1)
|
0
|
6
|
0
|
1
|
3
|
(3)
|
(16)
|
(10)
|
(10)
|
(7)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(4)
|
(6)
|
(6)
|
0
|
1
|
1
|
(0)
|
(3)
|
(6)
|
(4)
|
(2)
|
0
|
0
|
(1)
|
(2)
|
(4)
|
(3)
|
1
|
(0)
|
0
|
(2)
|
(4)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(3)
|
(2)
|
1
|
4
|
8
|
7
|
10
|
8
|
10
|
8
|
4
|
7
|
4
|
0
|
(1)
|
(5)
|
(6)
|
(1)
|
2
|
1
|
(1)
|
3
|
1
|
5
|
6
|
1
|
1
|
(1)
|
1
|
1
|
4
|
6
|
3
|
|
| Cash from Operating Activities |
1
N/A
|
1
+14%
|
3
+405%
|
2
-41%
|
5
+172%
|
(2)
N/A
|
(3)
-71%
|
(0)
+84%
|
(17)
-3 757%
|
(11)
+36%
|
(11)
N/A
|
(8)
+28%
|
7
N/A
|
10
+33%
|
11
+12%
|
8
-28%
|
7
-13%
|
7
+0%
|
6
-14%
|
8
+33%
|
9
+15%
|
12
+28%
|
11
-8%
|
8
-20%
|
6
-34%
|
(0)
N/A
|
1
N/A
|
2
+209%
|
4
+86%
|
4
-9%
|
4
+4%
|
4
-11%
|
2
-36%
|
2
+9%
|
5
+90%
|
4
-11%
|
5
+13%
|
4
-25%
|
2
-37%
|
4
+64%
|
4
-1%
|
4
+22%
|
3
-32%
|
1
-78%
|
1
+62%
|
0
N/A
|
1
N/A
|
(2)
N/A
|
(3)
-50%
|
(1)
+79%
|
1
N/A
|
4
+420%
|
2
-60%
|
4
+141%
|
4
-5%
|
8
+116%
|
9
+7%
|
6
-37%
|
7
+31%
|
4
-51%
|
4
+7%
|
4
-2%
|
1
-70%
|
1
+31%
|
3
+95%
|
5
+82%
|
4
-16%
|
3
-22%
|
3
+3%
|
2
-35%
|
4
+88%
|
5
+6%
|
2
-66%
|
1
-8%
|
(0)
N/A
|
0
N/A
|
(2)
N/A
|
(1)
+32%
|
(1)
+11%
|
(3)
-165%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(1)
|
(1)
|
0
|
(7)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(3)
|
(3)
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
|
| Other Items |
0
|
(3)
|
(3)
|
(5)
|
0
|
(7)
|
(7)
|
(6)
|
6
|
5
|
5
|
5
|
0
|
0
|
(0)
|
0
|
2
|
(3)
|
(2)
|
(2)
|
(1)
|
(3)
|
(3)
|
(2)
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(3)
-4%
|
(4)
-33%
|
(4)
-5%
|
(6)
-48%
|
(7)
-9%
|
(6)
+16%
|
(6)
+6%
|
5
N/A
|
5
+13%
|
5
N/A
|
5
-10%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-86%
|
(3)
N/A
|
(2)
+29%
|
(2)
-24%
|
(5)
-129%
|
(4)
+31%
|
(5)
-29%
|
(4)
+14%
|
(2)
+59%
|
(1)
+32%
|
(1)
+30%
|
(2)
-113%
|
(2)
-45%
|
(2)
-2%
|
(2)
+7%
|
(2)
+8%
|
(1)
+33%
|
(1)
-1%
|
(1)
+17%
|
(1)
+37%
|
(0)
+38%
|
(1)
-80%
|
(1)
-71%
|
(2)
-19%
|
(1)
+23%
|
(1)
+24%
|
(1)
-16%
|
(2)
-103%
|
(2)
0%
|
(2)
+1%
|
(3)
-28%
|
(2)
+22%
|
(2)
+19%
|
(2)
-27%
|
(1)
+49%
|
(1)
+8%
|
(1)
+29%
|
(1)
-53%
|
(1)
+1%
|
(0)
+67%
|
(1)
-239%
|
(1)
+61%
|
(0)
+13%
|
(1)
-29%
|
(1)
-13%
|
(1)
+19%
|
(1)
+4%
|
(1)
-157%
|
(1)
-4%
|
(2)
-80%
|
(4)
-52%
|
(3)
+17%
|
(2)
+19%
|
(2)
+26%
|
(0)
+88%
|
(0)
-109%
|
(1)
-135%
|
(2)
-51%
|
(2)
-24%
|
(2)
+14%
|
(1)
+59%
|
0
N/A
|
0
+47%
|
1
+41%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2)
|
(2)
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
9
|
8
|
6
|
5
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(2)
|
(3)
|
(1)
|
(3)
|
(4)
|
(4)
|
(3)
|
1
|
1
|
2
|
4
|
2
|
2
|
2
|
(1)
|
(3)
|
(2)
|
(3)
|
(5)
|
(7)
|
(7)
|
(7)
|
(5)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(1)
|
(1)
|
(2)
|
(1)
|
(4)
|
(4)
|
(1)
|
(0)
|
2
|
2
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Other |
0
|
0
|
0
|
(4)
|
(0)
|
6
|
6
|
7
|
7
|
(4)
|
(4)
|
(3)
|
(0)
|
(3)
|
(3)
|
(4)
|
0
|
(2)
|
(5)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
|
| Cash from Financing Activities |
(2)
N/A
|
(2)
-32%
|
(3)
-1%
|
(2)
+17%
|
(3)
-20%
|
6
N/A
|
7
+8%
|
7
+7%
|
5
-32%
|
(4)
N/A
|
(4)
N/A
|
(3)
+25%
|
(3)
+20%
|
(3)
-29%
|
(3)
-1%
|
(4)
-32%
|
(4)
+19%
|
(2)
+42%
|
(5)
-123%
|
(6)
-30%
|
(4)
+29%
|
5
N/A
|
7
+39%
|
6
-7%
|
5
-17%
|
(3)
N/A
|
(2)
+29%
|
(2)
+4%
|
(1)
+72%
|
(2)
-198%
|
(2)
-21%
|
(1)
+44%
|
(3)
-134%
|
(3)
+1%
|
(4)
-65%
|
(2)
+48%
|
(2)
-15%
|
(3)
-3%
|
(1)
+80%
|
(3)
-442%
|
(4)
-27%
|
(4)
0%
|
(3)
+23%
|
1
N/A
|
1
-2%
|
2
+31%
|
4
+93%
|
2
-43%
|
2
+22%
|
2
-7%
|
(1)
N/A
|
(2)
-35%
|
(0)
+77%
|
(2)
-278%
|
(3)
-95%
|
(7)
-150%
|
(7)
+5%
|
(7)
+6%
|
(5)
+26%
|
(2)
+63%
|
(2)
+17%
|
(1)
+48%
|
(1)
-23%
|
(1)
-36%
|
(2)
-60%
|
(3)
-47%
|
(1)
+62%
|
(1)
+37%
|
(2)
-153%
|
(1)
+47%
|
(4)
-337%
|
(4)
+3%
|
(1)
+70%
|
(0)
+92%
|
2
N/A
|
2
+1%
|
2
+17%
|
2
-26%
|
1
-23%
|
1
+10%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(5)
N/A
|
(5)
-17%
|
(4)
+29%
|
(5)
-25%
|
(3)
+37%
|
(1)
+58%
|
(1)
+46%
|
2
N/A
|
(7)
N/A
|
(10)
-37%
|
(10)
+3%
|
(6)
+34%
|
4
N/A
|
7
+58%
|
7
+8%
|
4
-48%
|
3
-14%
|
2
-35%
|
(1)
N/A
|
(0)
+19%
|
(1)
-13%
|
13
N/A
|
13
-1%
|
11
-16%
|
9
-14%
|
(4)
N/A
|
(2)
+49%
|
(1)
+36%
|
1
N/A
|
(0)
N/A
|
(0)
-21%
|
0
N/A
|
(2)
N/A
|
(1)
+13%
|
(1)
+57%
|
1
N/A
|
2
+39%
|
0
-90%
|
0
+83%
|
(1)
N/A
|
(1)
-49%
|
(0)
+89%
|
(1)
-569%
|
(0)
+75%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
(2)
N/A
|
(2)
-4%
|
(1)
+72%
|
(2)
-155%
|
1
N/A
|
0
-63%
|
1
+169%
|
(0)
N/A
|
1
N/A
|
0
-10%
|
(2)
N/A
|
2
N/A
|
1
-42%
|
2
+45%
|
2
+47%
|
(0)
N/A
|
(1)
-231%
|
(1)
+42%
|
(0)
+32%
|
(1)
-35%
|
(0)
+26%
|
(1)
-98%
|
(1)
+38%
|
(0)
+42%
|
(0)
+39%
|
(1)
-326%
|
(0)
+57%
|
(1)
-53%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
-15%
|
(1)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(0)
+99%
|
2
N/A
|
2
+4%
|
(1)
N/A
|
(2)
-27%
|
(3)
-71%
|
(0)
+84%
|
(19)
-4 130%
|
(11)
+42%
|
(11)
N/A
|
(8)
+28%
|
7
N/A
|
10
+46%
|
11
+12%
|
8
-28%
|
5
-39%
|
7
+43%
|
6
-14%
|
8
+33%
|
5
-36%
|
11
+119%
|
9
-17%
|
7
-27%
|
3
-52%
|
(2)
N/A
|
(1)
+65%
|
1
N/A
|
2
+256%
|
1
-23%
|
2
+21%
|
1
-14%
|
1
-41%
|
1
+21%
|
4
+236%
|
3
-3%
|
4
+22%
|
3
-38%
|
1
-72%
|
2
+162%
|
2
+17%
|
3
+50%
|
2
-47%
|
(2)
N/A
|
(1)
+21%
|
(2)
-75%
|
(2)
+1%
|
(4)
-88%
|
(5)
-17%
|
(3)
+35%
|
(1)
+76%
|
3
N/A
|
1
-77%
|
2
+297%
|
2
-13%
|
7
+241%
|
7
-3%
|
5
-32%
|
7
+40%
|
3
-55%
|
3
+5%
|
3
+1%
|
1
-82%
|
0
-86%
|
1
+1 661%
|
3
+85%
|
1
-80%
|
0
-45%
|
1
+233%
|
0
-59%
|
4
+958%
|
4
-2%
|
0
-89%
|
(0)
N/A
|
(3)
-831%
|
(1)
+42%
|
(2)
-70%
|
(1)
+59%
|
(1)
+25%
|
(2)
-202%
|
|