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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	-30.52	-24.37	-40.18	36.75	74.34	16.5
Depreciation & Amortization	31.03	24.72	22.06	21.17	18.74	17.62
Loss (Gain) From Sale of Assets	-19.45	-19.45	-3.25	-	-101.43	-
Other Operating Activities	-5.13	13.18	27.72	6.38	-76.83	0.28
Change in Accounts Receivable	-41.36	-7.09	6.23	-2.02	-4.21	-
Change in Inventory	4.41	3.29	-3.81	-2.16	10.99	-9.58
Change in Accounts Payable	9.71	-9.06	-7.2	-171.63	-18.42	14.17
Change in Income Taxes	9.58	9.58	17.59	0.44	-	-
Change in Other Net Operating Assets	-1.2	-1.48	-0.22	99.48	64.85	4.61
Operating Cash Flow	-42.94	-10.7	18.94	-11.61	-31.98	43.6
Capital Expenditures	-0.85	-4.55	-24.67	-8.98	-4.84	-2
Sale of Property, Plant & Equipment	19.9	19.9	3.25	-	201.6	-
Investing Cash Flow	19.05	15.35	-21.42	-8.98	196.76	-2
Long-Term Debt Repaid	-	-	-	-	-180	-1
Net Debt Issued (Repaid)	-	-	-	-	-180	-1
Financing Cash Flow	-	-	-	-	-180	-1
Miscellaneous Cash Flow Adjustments	18.12	-0.02	-	-0	-0	-
Net Cash Flow	-5.77	4.63	-2.47	-20.59	-15.22	40.6
Free Cash Flow	-43.79	-15.25	-5.72	-20.59	-36.82	41.6
Free Cash Flow Margin	-34.61%	-16.66%	-7.13%	-23.62%	-51.57%	73.84%
Free Cash Flow Per Share	-0.11	-0.04	-0.01	-0.05	-0.09	0.10
Levered Free Cash Flow	7.04	-1.8	11.15	-36.53	-47.95	-14.67
Unlevered Free Cash Flow	7.04	-1.8	11.15	-36.53	-47.95	-14.67
Change in Working Capital	-18.87	-4.77	12.59	-75.9	53.21	9.2