National Breweries Income Statement

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

Millions ZMW. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 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
Revenue	362.28	435.84	532.8	254.3	231.65	280.94
Revenue Growth (YoY)	-	-18.20%	109.52%	9.78%	-17.54%	24.01%
Cost of Revenue	-	-	462.27	206.07	-	-
Gross Profit	362.28	435.84	70.53	48.23	231.65	280.94
Selling, General & Admin	-	-	248.09	208.48	-	-
Other Operating Expenses	687.4	767.1	-	-	319.87	449.19
Operating Expenses	687.4	767.1	249.45	211.58	319.87	449.19
Operating Income	-325.12	-331.26	-178.92	-163.35	-88.21	-168.25
Interest Expense	-128.9	-110.99	-57.07	-43.29	-32.07	-18.8
Interest & Investment Income	-	-	-	0.01	-	-
Currency Exchange Gain (Loss)	298.96	-	-309.99	-37.85	-	-
Other Non Operating Income (Expenses)	-	-	0.51	6.87	-	-
EBT Excluding Unusual Items	-155.06	-442.25	-545.46	-237.6	-120.28	-187.05
Pretax Income	-155.06	-442.25	-545.46	-237.6	-120.28	-187.05
Income Tax Expense	0.25	0.25	0.08	0	0.01	6.28
Net Income	-155.31	-442.5	-545.54	-237.6	-120.29	-193.33
Net Income to Common	-155.31	-442.5	-545.54	-237.6	-120.29	-193.33
Shares Outstanding (Basic)	63	63	63	63	63	63
Shares Outstanding (Diluted)	63	63	63	63	63	63
Shares Change (YoY)	-0.09%	0.05%	-	0.03%	0.01%	-0.04%
EPS (Basic)	-2.47	-7.02	-8.66	-3.77	-1.91	-3.07
EPS (Diluted)	-2.47	-7.02	-8.66	-3.77	-1.91	-3.07
Free Cash Flow	-10.42	-39.5	-7.01	-20.4	-122.94	10.86
Free Cash Flow Per Share	-0.17	-0.63	-0.11	-0.32	-1.95	0.17
Gross Margin	100.00%	100.00%	13.24%	18.97%	100.00%	100.00%
Operating Margin	-89.74%	-76.01%	-33.58%	-64.23%	-38.08%	-59.89%
Profit Margin	-42.87%	-101.53%	-102.39%	-93.43%	-51.93%	-68.81%
Free Cash Flow Margin	-2.88%	-9.06%	-1.31%	-8.02%	-53.07%	3.87%
EBITDA	-	-311.56	-159.22	-137.15	-	-148.91
EBITDA Margin	-	-71.48%	-29.88%	-53.93%	-	-53.00%
D&A For EBITDA	-	19.7	19.7	26.19	-	19.34
EBIT	-325.12	-331.26	-178.92	-163.35	-88.21	-168.25
EBIT Margin	-89.74%	-76.01%	-33.58%	-64.23%	-38.08%	-59.89%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.