Thomas Wyatt Nigeria Cash Flow Statement

Financials in millions NGN. Fiscal year is April - March.

Millions NGN. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2015
Period Ending	Mar '24 Mar 31, 2024	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021	Mar '20 Mar 31, 2020	2019 - 2015
Net Income	4.11	4.11	36.75	74.34	16.5	-51.94	Upgrade
Depreciation & Amortization	18.88	18.88	21.17	18.74	17.62	17.6	Upgrade
Loss (Gain) From Sale of Assets	-	-	-	-101.43	-	-	Upgrade
Other Operating Activities	-8.76	-8.76	6.81	-76.83	0.28	0.38	Upgrade
Change in Accounts Receivable	-	-	-2.02	-4.21	-	-4.6	Upgrade
Change in Inventory	-	-	-2.16	10.99	-9.58	-0.02	Upgrade
Change in Accounts Payable	-	-	-171.63	-18.42	14.17	37.06	Upgrade
Change in Other Net Operating Assets	-	-	99.48	64.85	4.61	-	Upgrade
Operating Cash Flow	14.23	14.23	-11.61	-31.98	43.6	-1.53	Upgrade
Capital Expenditures	-19.9	-19.9	-8.98	-4.84	-2	-	Upgrade
Sale of Property, Plant & Equipment	3.25	3.25	-	201.6	-	-	Upgrade
Investing Cash Flow	-16.65	-16.65	-8.98	196.76	-2	-	Upgrade
Long-Term Debt Repaid	-	-	-	-180	-1	-0.5	Upgrade
Net Debt Issued (Repaid)	-	-	-	-180	-1	-0.5	Upgrade
Financing Cash Flow	-	-	-	-180	-1	-0.5	Upgrade
Miscellaneous Cash Flow Adjustments	0	0	-	-0	-	-	Upgrade
Net Cash Flow	-2.42	-2.42	-20.59	-15.22	40.6	-2.03	Upgrade
Free Cash Flow	-5.67	-5.67	-20.59	-36.82	41.6	-1.53	Upgrade
Free Cash Flow Margin	-7.07%	-7.07%	-23.62%	-51.57%	73.84%	-1.98%	Upgrade
Free Cash Flow Per Share	-0.01	-0.01	-0.05	-0.09	0.10	-0.00	Upgrade
Levered Free Cash Flow	39.34	39.34	-36.53	-47.95	-14.67	18.19	Upgrade
Unlevered Free Cash Flow	39.34	39.34	-36.53	-47.95	-14.67	18.19	Upgrade
Change in Net Working Capital	-38.92	-38.92	75.95	53.16	-9.48	-32.82	Upgrade

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