Trans-Nationwide Express Cash Flow Statement

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

Millions NGN. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-173.67	-97.89	16.03	25.22	-39.71
Depreciation & Amortization	41.28	33.22	40.38	46.33	66.54
Other Amortization	-	5.48	4.23	5.23	2.37
Loss (Gain) From Sale of Assets	-	-2.35	-8.49	-2.39	-29.26
Loss (Gain) From Sale of Investments	-	-0.73	-4.34	0	-0.08
Other Operating Activities	116.13	-29.28	1.9	-1.86	3.12
Change in Accounts Receivable	-	45.45	-54.55	-24.84	38.81
Change in Inventory	-	0.34	1.32	1.2	0.33
Change in Accounts Payable	-	77.62	32.94	32.54	-11.33
Operating Cash Flow	-16.26	31.86	29.41	81.45	30.79
Operating Cash Flow Growth	-	8.35%	-63.90%	164.55%	-30.88%
Capital Expenditures	-0.01	-1.22	-9.23	-20.9	-68.3
Sale of Property, Plant & Equipment	1.55	2.35	8.68	2.39	34.54
Investment in Securities	-17.93	4.61	-21.68	-22.09	-1.15
Other Investing Activities	-3.04	-4.99	-3.52	-32.92	0.46
Investing Cash Flow	-19.43	0.75	-25.75	-73.53	-34.45
Common Dividends Paid	-	-9.96	-9.38	-	-
Financing Cash Flow	-	-9.96	-9.38	-	-
Miscellaneous Cash Flow Adjustments	0	-	-	-	-
Net Cash Flow	-35.69	22.65	-5.72	7.92	-3.67
Free Cash Flow	-16.27	30.64	20.17	60.55	-37.51
Free Cash Flow Growth	-	51.89%	-66.68%	-	-
Free Cash Flow Margin	-8.48%	11.74%	3.83%	8.67%	-5.53%
Free Cash Flow Per Share	-0.04	0.06	0.04	0.12	-0.07
Cash Income Tax Paid	2.21	5.97	8.05	16.64	1.86
Levered Free Cash Flow	15.82	113.46	-33.87	26.31	54.81
Unlevered Free Cash Flow	15.82	113.46	-33.87	26.31	54.81
Change in Working Capital	-	123.41	-20.3	8.91	27.82

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.