National Investment Company Limited (DAR:NICO)
Tanzania · Delayed Price · Currency is TZS 0.00
0.00 (0.00%)
Price not available due to exchange restrictions
DAR:NICO Income Statement
Financials in millions TZS. Fiscal year is January - December.
Millions TZS. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Operating Revenue | 2,075 | 2,060 | 10,905 | - | 8,342 | - |
Other Revenue | 21,204 | 14,924 | 12,836 | 11,124 | 37.79 | 5,699 |
| 23,279 | 16,984 | 23,742 | 11,124 | 8,380 | 5,699 | |
Revenue Growth | - | -28.46% | 113.44% | 32.74% | 47.05% | 60.15% |
Cost of Revenue | 47.1 | 404.76 | 8,528 | 4.61 | 6.15 | - |
Gross Profit | 23,232 | 16,579 | 15,214 | 11,119 | 8,374 | 5,699 |
Selling, General & Admin | 3,981 | 2,740 | 2,632 | 1,501 | 2,104 | 1,353 |
Other Operating Expenses | - | 460.91 | 742.57 | -414.32 | -14.56 | - |
Operating Expenses | 3,981 | 3,201 | 3,374 | 1,086 | 2,090 | 1,353 |
Operating Income | 19,251 | 13,378 | 11,840 | 10,033 | 6,284 | 4,345 |
Interest Expense | -1,674 | -1,774 | -2,171 | -2,442 | -11.22 | - |
Currency Exchange Gain (Loss) | - | 0.56 | 176.48 | - | - | - |
Other Non Operating Income (Expenses) | -0 | -34.93 | - | -6.02 | -76.46 | 0 |
EBT Excluding Unusual Items | 17,577 | 11,570 | 9,845 | 7,585 | 6,197 | 4,345 |
Gain (Loss) on Sale of Investments | - | 160.2 | 84.86 | 50.04 | - | -76.7 |
Pretax Income | 17,577 | 11,731 | 9,930 | 7,635 | 6,197 | 4,269 |
Income Tax Expense | 754.99 | 443.33 | 859.7 | 848.45 | 277.34 | 217.72 |
Earnings From Continuing Operations | 16,822 | 11,287 | 9,070 | 6,786 | 5,919 | 4,051 |
Minority Interest in Earnings | 2.01 | -0.06 | -4.74 | 0.46 | 0.71 | - |
Net Income | 16,824 | 11,287 | 9,065 | 6,787 | 5,920 | 4,051 |
Net Income to Common | 16,824 | 11,287 | 9,065 | 6,787 | 5,920 | 4,051 |
Net Income Growth | - | 24.51% | 33.58% | 14.64% | 46.14% | 168.62% |
Shares Outstanding (Basic) | 61 | 62 | 62 | 62 | 62 | 62 |
Shares Outstanding (Diluted) | 61 | 62 | 62 | 62 | 62 | 62 |
Shares Change | -0.21% | - | - | - | -0.01% | -10.88% |
EPS (Basic) | 273.56 | 183.13 | 147.08 | 110.11 | 96.05 | 65.72 |
EPS (Diluted) | 273.56 | 183.13 | 147.08 | 110.11 | 96.05 | 65.72 |
EPS Growth | - | 24.51% | 33.58% | 14.64% | 46.15% | 201.47% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 14,212 | 12,605 | 6,288 | -7,220 | 2,758 | 3,153 |
Free Cash Flow Per Share | 231.09 | 204.51 | 102.03 | -117.15 | 44.75 | 51.15 |
Dividend Per Share | 90.000 | 90.000 | 70.000 | 53.000 | 43.000 | 17.000 |
Dividend Growth | - | 28.57% | 32.07% | 23.26% | 152.94% | 70.00% |
Gross Margin | 99.80% | 97.62% | 64.08% | 99.96% | 99.93% | 100.00% |
Operating Margin | 82.70% | 78.77% | 49.87% | 90.19% | 74.99% | 76.25% |
Profit Margin | 72.27% | 66.46% | 38.18% | 61.01% | 70.64% | 71.08% |
Free Cash Flow Margin | 61.05% | 74.22% | 26.49% | -64.91% | 32.92% | 55.32% |
EBITDA | 19,577 | 13,678 | 15,354 | 10,072 | 6,320 | 4,378 |
EBITDA Margin | 84.10% | 80.54% | 64.67% | 90.55% | 75.41% | 76.83% |
D&A For EBITDA | 325.29 | 300.07 | 3,515 | 39.3 | 35.5 | 33.04 |
EBIT | 19,251 | 13,378 | 11,840 | 10,033 | 6,284 | 4,345 |
EBIT Margin | 82.70% | 78.77% | 49.87% | 90.19% | 74.99% | 76.25% |
Effective Tax Rate | 4.29% | 3.78% | 8.66% | 11.11% | 4.48% | 5.10% |
Revenue as Reported | 17,372 | - | - | - | - | 5,699 |