CWG Plc (NGX:CWG)
Nigeria
· Delayed Price · Currency is NGN 10.75
+0.60 (5.91%)
At close: May 5, 2025
CWG Plc Cash Flow Statement
Financials in millions NGN. Fiscal year is January - December.
Millions NGN. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 3,044 | 576.08 | 476.8 | 449.64 | 443.15 | Upgrade
|
| Depreciation & Amortization | 300.89 | 226.8 | 198.87 | 146.32 | 191.65 | Upgrade
|
| Other Amortization | 2.16 | 5.18 | 76.35 | 75.86 | 85.43 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | -4.64 | -5.36 | -10.95 | Upgrade
|
| Loss (Gain) From Sale of Investments | 23.88 | 0.03 | 0.22 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 14.08 | -47.75 | 58.53 | -3.58 | 4.75 | Upgrade
|
| Other Operating Activities | 2,536 | 725.22 | 69.79 | 167.51 | 102.47 | Upgrade
|
| Change in Accounts Receivable | -5,073 | -1,540 | -3,294 | -734.56 | 244.28 | Upgrade
|
| Change in Inventory | -909.42 | -1,355 | -684.27 | 1.27 | 188.43 | Upgrade
|
| Change in Accounts Payable | 4,862 | 698.75 | 2,213 | 5.19 | -426.22 | Upgrade
|
| Change in Unearned Revenue | 2,493 | 923.82 | 1,047 | -92.79 | -67.69 | Upgrade
|
| Change in Income Taxes | -44.78 | -22.83 | -16.4 | - | - | Upgrade
|
| Change in Other Net Operating Assets | -1,388 | 784.39 | -1,153 | 465.66 | 299.68 | Upgrade
|
| Operating Cash Flow | 5,806 | 1,104 | -1,012 | 469.45 | 1,054 | Upgrade
|
| Operating Cash Flow Growth | 426.06% | - | - | -55.45% | 57.48% | Upgrade
|
| Capital Expenditures | -512.09 | -241.17 | -239.69 | -137.28 | -68.97 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 4.55 | 5.36 | 22.28 | Upgrade
|
| Cash Acquisitions | -7.73 | -59.99 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -10.61 | - | -72.04 | -2.67 | - | Upgrade
|
| Investment in Securities | -70.7 | -41.42 | -218.33 | - | - | Upgrade
|
| Other Investing Activities | -25.86 | -94.71 | -32.16 | -66.1 | -29.71 | Upgrade
|
| Investing Cash Flow | -626.99 | -437.29 | -557.67 | -200.69 | -76.4 | Upgrade
|
| Short-Term Debt Issued | 12,778 | 2,934 | 3,159 | 252.28 | 1,608 | Upgrade
|
| Long-Term Debt Issued | 45.1 | 14.68 | 26.61 | 22.8 | - | Upgrade
|
| Total Debt Issued | 12,823 | 2,949 | 3,185 | 275.08 | 1,608 | Upgrade
|
| Short-Term Debt Repaid | -13,081 | -2,810 | -1,547 | -378.12 | -1,749 | Upgrade
|
| Long-Term Debt Repaid | -27.57 | -25.72 | -68.74 | -25.35 | -50.43 | Upgrade
|
| Total Debt Repaid | -13,109 | -2,836 | -1,616 | -403.46 | -1,799 | Upgrade
|
| Net Debt Issued (Repaid) | -285.45 | 112.93 | 1,569 | -128.38 | -191.57 | Upgrade
|
| Common Dividends Paid | -403.97 | -100.99 | - | - | - | Upgrade
|
| Other Financing Activities | -95.51 | -84.13 | -55.92 | -48.54 | -97.28 | Upgrade
|
| Financing Cash Flow | -784.93 | -72.19 | 1,513 | -176.93 | -288.86 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0 | -0.01 | -0.01 | - | - | Upgrade
|
| Net Cash Flow | 4,394 | 594.11 | -56.23 | 91.83 | 688.44 | Upgrade
|
| Free Cash Flow | 5,293 | 862.42 | -1,251 | 332.17 | 984.72 | Upgrade
|
| Free Cash Flow Growth | 513.79% | - | - | -66.27% | 101.91% | Upgrade
|
| Free Cash Flow Margin | 11.42% | 3.67% | -8.81% | 2.84% | 8.40% | Upgrade
|
| Free Cash Flow Per Share | 2.10 | 0.34 | -0.50 | 0.13 | 0.39 | Upgrade
|
| Cash Interest Paid | 95.51 | 84.13 | 55.92 | 48.54 | 97.28 | Upgrade
|
| Cash Income Tax Paid | 79.37 | 201.52 | 66.81 | 96.53 | 72.6 | Upgrade
|
| Levered Free Cash Flow | 3,209 | 429.92 | -1,238 | 151.49 | 528.34 | Upgrade
|
| Unlevered Free Cash Flow | 3,269 | 482.5 | -1,203 | 181.83 | 589.14 | Upgrade
|
| Change in Net Working Capital | -730.61 | 355.81 | 1,783 | 360.43 | -25.88 | Upgrade
|
Updated Nov 1, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.