Zambian Breweries Plc (LUSE:ZABR)
Zambia · Delayed Price · Currency is ZMW 6.70
0.00 (0.00%)
At close: Aug 31, 2026
Zambian Breweries Income Statement
Financials in millions ZMW. Fiscal year is January - December.
Millions ZMW. 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 |
| 6,224 | 6,114 | 5,342 | 4,153 | 3,675 | 3,069 | |
Revenue Growth | 7.24% | 14.45% | 28.63% | 13.01% | 19.73% | 33.12% |
Cost of Revenue | 3,986 | 4,243 | 4,141 | 3,152 | 2,344 | 2,046 |
Gross Profit | 2,238 | 1,870 | 1,200 | 1,001 | 1,331 | 1,023 |
Selling, General & Admin | 973.55 | 973.55 | 929.39 | 786.38 | 681.77 | 601.04 |
Other Operating Expenses | 248.84 | -30.89 | 88.57 | 168.86 | -19.2 | -15.66 |
Operating Expenses | 1,221 | 941.62 | 1,020 | 955.23 | 662.58 | 585.38 |
Operating Income | 1,017 | 928.82 | 180.19 | 45.34 | 668.22 | 437.86 |
Interest Expense | -426.33 | -426.33 | -415.14 | -354.09 | -151.84 | -86.94 |
Interest & Investment Income | 0.09 | 0.09 | 0.31 | 0.03 | 0.03 | 1.4 |
Currency Exchange Gain (Loss) | 28.05 | 81.58 | -546.36 | -465.08 | -369.85 | -241.21 |
EBT Excluding Unusual Items | 567.94 | 584.16 | -781.01 | -773.79 | 146.56 | 111.11 |
Gain (Loss) on Sale of Assets | -8.49 | -8.49 | -8.36 | -2.17 | -4.39 | -4.89 |
Asset Writedown | -1.58 | -1.58 | -1.62 | -19.48 | - | - |
Pretax Income | 557.87 | 574.09 | -790.99 | -795.44 | 142.17 | 106.22 |
Income Tax Expense | 359.1 | 279.32 | -118.31 | -259.84 | 42.92 | -41.73 |
Earnings From Continuing Operations | 198.77 | 294.77 | -672.68 | -535.6 | 99.25 | 147.95 |
Net Income to Company | 198.77 | 294.77 | -672.68 | -535.6 | 99.25 | 147.95 |
Minority Interest in Earnings | - | - | - | - | - | -19.04 |
Net Income | 198.77 | 294.77 | -672.68 | -535.6 | 99.25 | 128.91 |
Net Income to Common | 198.77 | 294.77 | -672.68 | -535.6 | 99.25 | 128.91 |
Net Income Growth | - | - | - | - | -23.01% | 2391.03% |
Shares Outstanding (Basic) | 552 | 546 | 546 | 546 | 546 | 546 |
Shares Outstanding (Diluted) | 552 | 546 | 546 | 546 | 546 | 546 |
Shares Change | -3.72% | - | - | - | - | - |
EPS (Basic) | 0.36 | 0.54 | -1.23 | -0.98 | 0.18 | 0.24 |
EPS (Diluted) | 0.36 | 0.54 | -1.23 | -0.98 | 0.18 | 0.24 |
EPS Growth | - | - | - | - | -23.01% | 2391.03% |
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 | -1,459 | -845.92 | 173.57 | -807.12 | -353.41 | -981.93 |
Free Cash Flow Per Share | -2.64 | -1.55 | 0.32 | -1.48 | -0.65 | -1.80 |
Gross Margin | 35.96% | 30.59% | 22.47% | 24.09% | 36.22% | 33.34% |
Operating Margin | 16.33% | 15.19% | 3.37% | 1.09% | 18.19% | 14.27% |
Profit Margin | 3.19% | 4.82% | -12.59% | -12.90% | 2.70% | 4.20% |
Free Cash Flow Margin | -23.44% | -13.84% | 3.25% | -19.44% | -9.62% | -32.00% |
EBITDA | 1,764 | 1,603 | 709.65 | 487.96 | 1,039 | 714.94 |
EBITDA Margin | 28.34% | 26.23% | 13.29% | 11.75% | 28.26% | 23.30% |
D&A For EBITDA | 747.08 | 674.54 | 529.46 | 442.62 | 370.34 | 277.09 |
EBIT | 1,017 | 928.82 | 180.19 | 45.34 | 668.22 | 437.86 |
EBIT Margin | 16.33% | 15.19% | 3.37% | 1.09% | 18.19% | 14.27% |
Effective Tax Rate | 64.37% | 48.65% | - | - | 30.19% | - |