Royal Exchange Plc (NGX: ROYALEX)
Nigeria
· Delayed Price · Currency is NGN 0.990
+0.030 (3.13%)
At close: Feb 5, 2025
Royal Exchange 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|
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 | 2019 - 2015 |
| Net Income | 122.3 | -206.22 | -289.21 | -1,697 | -388.58 | Upgrade
|
| Depreciation & Amortization | 5.72 | 6.47 | 6.54 | 6.67 | 147.14 | Upgrade
|
| Other Amortization | - | 0.31 | 1.62 | 4.81 | 6.5 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | -254.67 | 1,214 | -41.56 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | -44.53 | 0.54 | -38.3 | -162.22 | Upgrade
|
| Change in Accounts Receivable | - | - | 17.02 | 107.59 | 278.89 | Upgrade
|
| Reinsurance Recoverable | - | - | - | 2,195 | 692.32 | Upgrade
|
| Change in Accounts Payable | - | - | - | -7,910 | 1,753 | Upgrade
|
| Change in Unearned Revenue | - | - | 196.9 | -1,352 | 293.11 | Upgrade
|
| Change in Income Taxes | - | -0.44 | - | - | - | Upgrade
|
| Change in Insurance Reserves / Liabilities | - | -41.18 | -127.56 | -2,457 | -1,435 | Upgrade
|
| Change in Other Net Operating Assets | -385.05 | -290.16 | 1,214 | 809.03 | -150.14 | Upgrade
|
| Other Operating Activities | 1.14 | 10.25 | 237.22 | -442.36 | -313.05 | Upgrade
|
| Operating Cash Flow | -168.12 | -1,157 | 1,155 | -7,681 | 1,074 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | 920.16% | Upgrade
|
| Capital Expenditures | -12.42 | -3.13 | -10.49 | -7.7 | -122.75 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | 6.13 | 85.91 | Upgrade
|
| Purchase / Sale of Intangible Assets | - | - | - | -10.95 | -1.8 | Upgrade
|
| Investment in Securities | -179.28 | 65.9 | -207.09 | -4,820 | -2,467 | Upgrade
|
| Other Investing Activities | -8.98 | -79.32 | 275.67 | 261.42 | 602.64 | Upgrade
|
| Investing Cash Flow | -200.69 | -16.55 | 471.96 | -4,571 | -1,633 | Upgrade
|
| Long-Term Debt Issued | 15.77 | 2,041 | - | 18,232 | 8,113 | Upgrade
|
| Total Debt Repaid | -430.76 | - | -2,000 | -18,085 | -8,204 | Upgrade
|
| Net Debt Issued (Repaid) | -414.99 | 2,041 | -2,000 | 147.42 | -91.84 | Upgrade
|
| Issuance of Common Stock | 1,561 | - | - | - | - | Upgrade
|
| Common Dividends Paid | - | -82.85 | - | - | - | Upgrade
|
| Other Financing Activities | - | -922.43 | -93.41 | -125.32 | - | Upgrade
|
| Financing Cash Flow | 1,146 | 1,036 | -2,093 | 22.1 | -91.84 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | - | 43.72 | -377.55 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | 453.6 | 0 | 0 | Upgrade
|
| Net Cash Flow | 776.87 | -137.86 | -12.46 | -12,186 | -1,028 | Upgrade
|
| Free Cash Flow | -180.54 | -1,160 | 1,145 | -7,689 | 951.44 | Upgrade
|
| Free Cash Flow Margin | -27.54% | -116.20% | 200.96% | -2031.04% | 9.30% | Upgrade
|
| Free Cash Flow Per Share | -0.04 | -0.23 | 0.22 | -1.49 | 0.18 | Upgrade
|
| Cash Interest Paid | - | 922.43 | 93.41 | 125.32 | 200.49 | Upgrade
|
| Cash Income Tax Paid | - | - | - | 23.81 | 57.55 | Upgrade
|
| Levered Free Cash Flow | -293.87 | -773.93 | -364.34 | -7,944 | 2,009 | Upgrade
|
| Unlevered Free Cash Flow | -184.78 | -612.21 | -221.08 | -7,800 | 2,135 | Upgrade
|
| Change in Net Working Capital | 338.97 | 1,054 | 326.29 | 7,958 | -1,789 | Upgrade
|
Source: S&P Capital IQ. Insurance template. Financial Sources.