Secure Electronic Technology Plc (NGX: NSLTECH)

NSLTECH Cash Flow Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	-156.75	-71.77	-40.88	-91.93	-31.85	-98.49
Depreciation & Amortization	45.26	52.64	52.64	53.62	53.81	79.02
Other Operating Activities	42.36	23.14	25.8	9.42	11.08	21.65
Change in Accounts Receivable	-10.42	0.42	3.24	20.22	-13.75	-3.85
Change in Accounts Payable	-7.85	8.61	-11.3	20.28	-6.45	3.68
Operating Cash Flow	-34.85	13.04	29.5	11.61	12.84	2
Operating Cash Flow Growth	-	-55.78%	154.10%	-9.57%	540.94%	10.36%
Capital Expenditures	-	-	-2.26	-	-1.95	-0.4
Investing Cash Flow	-	-	-2.26	-	-1.95	-0.4
Total Debt Issued	20	-	-	-	-	-
Net Debt Issued (Repaid)	20	-	-	-	-	-
Financing Cash Flow	20	-	-	-	-	-
Miscellaneous Cash Flow Adjustments	0	0	-	-	-	-0
Net Cash Flow	-14.85	13.04	27.24	11.61	10.89	1.6
Free Cash Flow	-34.85	13.04	27.24	11.61	10.89	1.6
Free Cash Flow Growth	-	-52.12%	134.64%	6.60%	579.35%	-11.68%
Free Cash Flow Margin	-0.84%	0.37%	0.63%	0.28%	0.26%	0.04%
Free Cash Flow Per Share	-0.01	0.00	0.00	0.00	0.00	0.00
Cash Income Tax Paid	-	-	-	20.7	-	-
Levered Free Cash Flow	-18.57	54.42	59.34	65.41	30.57	52.07
Unlevered Free Cash Flow	-17.46	55.04	59.34	65.41	30.57	52.52
Change in Net Working Capital	44.88	-32.17	-17.74	-49.92	9.12	-21.48

Source: S&P Capital IQ. Standard template. Financial Sources.