VFD Group 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	7,069	6,265	-2,463	5,360
Depreciation & Amortization	3,092	2,673	1,328	829.9
Other Amortization	99.38	124.02	142.01	207.81
Loss (Gain) From Sale of Assets	-4.43	-568.77	-71.44	-181.23
Asset Writedown & Restructuring Costs	-	-5,622	90.91	-5,252
Loss (Gain) From Sale of Investments	-3,778	-2,731	-3,590	-655.21
Loss (Gain) on Equity Investments	-108.65	-34.39	-375.14	-334.81
Other Operating Activities	39,904	18,855	-13,649	-27,104
Change in Accounts Receivable	-21,290	-35,474	4,152	48,927
Change in Other Net Operating Assets	60,236	-23,657	5,708	2,100
Operating Cash Flow	85,219	-40,170	-8,728	23,898
Capital Expenditures	-10,773	-5,858	-4,803	-3,124
Sale of Property, Plant & Equipment	18.86	864.57	1,232	465.09
Divestitures	-	-	1,067	-
Sale (Purchase) of Intangibles	-13	-81.2	-257.74	-16.2
Sale (Purchase) of Real Estate	4,496	2,318	1,137	-22,313
Investment in Securities	-35.17	10,299	-15,866	-10,413
Other Investing Activities	1,060	-0	-2,345	336.18
Investing Cash Flow	-5,247	7,543	-19,836	-35,065
Long-Term Debt Issued	43,414	64,685	69,694	28,856
Long-Term Debt Repaid	-67,913	-40,233	-34,436	-17,218
Net Debt Issued (Repaid)	-24,499	24,453	35,258	11,638
Issuance of Common Stock	-	11,875	-	-
Common Dividends Paid	-3,167	-	-1,499	-1,367
Other Financing Activities	-	-	-	-21.94
Financing Cash Flow	-27,667	36,327	33,758	10,249
Foreign Exchange Rate Adjustments	902.57	1,271	198.91	-
Miscellaneous Cash Flow Adjustments	-0	-	-	-
Net Cash Flow	53,209	4,972	5,394	-917.53
Free Cash Flow	74,446	-46,028	-13,530	20,774
Free Cash Flow Margin	104.55%	-73.20%	-39.79%	171.08%
Free Cash Flow Per Share	9.79	-6.32	-2.37	3.64
Cash Interest Paid	-	28,041	44,128	19,753
Cash Income Tax Paid	295.87	256.51	162.73	511
Levered Free Cash Flow	37,572	-15,002	2,307	-
Unlevered Free Cash Flow	62,685	8,490	18,140	-
Change in Working Capital	38,946	-59,131	9,860	51,027

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