NGX:CAP Balance Sheet

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
Cash & Equivalents	11,736	7,015	4,996	3,761	2,572
Cash & Short-Term Investments	11,736	7,015	4,996	3,761	2,572
Cash Growth	67.30%	40.39%	32.85%	46.23%	-55.26%
Accounts Receivable	829.32	744.48	624.57	579.36	483.78
Other Receivables	100.41	123.48	129.28	175.52	29.99
Receivables	929.73	867.96	753.84	754.88	513.77
Inventory	6,669	6,649	5,020	5,101	5,484
Prepaid Expenses	407.15	352.32	84.93	78.41	-
Other Current Assets	1,273	1,132	2,183	1,571	1,947
Total Current Assets	21,015	16,016	13,038	11,266	10,517
Property, Plant & Equipment	3,418	3,385	1,998	1,735	1,392
Other Intangible Assets	257.9	266.48	327.65	394.82	196.93
Long-Term Accounts Receivable	10.37	10.37	10.37	10.37	10.37
Total Assets	24,701	19,677	15,374	13,406	12,116
Accounts Payable	1,483	1,454	1,460	990.34	3,855
Accrued Expenses	2,828	2,283	2,210	2,111	1,737
Short-Term Debt	-	-	39.83	735.11	6.17
Current Portion of Leases	-	-	-	1.42	1.42
Current Income Taxes Payable	3,047	1,920	1,122	922.8	536.13
Other Current Liabilities	1,143	2,253	2,076	1,710	1,397
Total Current Liabilities	8,501	7,911	6,907	6,470	7,532
Long-Term Leases	7.96	7.96	7.96	7.87	7.87
Pension & Post-Retirement Benefits	683.15	277.82	-	-	-
Long-Term Deferred Tax Liabilities	844.2	844.2	489.09	328.67	165.81
Other Long-Term Liabilities	0	-	-	-	-
Total Liabilities	10,036	9,041	7,404	6,807	7,706
Common Stock	407.37	407.37	407.37	407.37	394.13
Additional Paid-In Capital	523.85	523.85	523.85	523.85	19.25
Retained Earnings	12,765	8,737	6,070	4,700	3,028
Comprehensive Income & Other	968.27	968.27	968.27	968.27	968.27
Shareholders' Equity	14,664	10,636	7,970	6,600	4,410
Total Liabilities & Equity	24,701	19,677	15,374	13,406	12,116
Total Debt	7.96	7.96	47.79	744.4	15.46
Net Cash (Debt)	11,728	7,007	4,949	3,017	2,557
Net Cash Growth	67.38%	41.59%	64.04%	18.00%	-54.86%
Net Cash Per Share	14.39	8.60	6.07	3.70	3.24
Filing Date Shares Outstanding	814.75	814.75	814.75	814.75	788.26
Total Common Shares Outstanding	814.75	814.75	814.75	814.75	788.26
Working Capital	12,514	8,105	6,131	4,796	2,984
Book Value Per Share	18.00	13.05	9.78	8.10	5.59
Tangible Book Value	14,407	10,370	7,642	6,205	4,213
Tangible Book Value Per Share	17.68	12.73	9.38	7.62	5.34
Land	41.41	41.41	1.41	1.41	1.41
Buildings	456.91	489.65	206.91	157.86	146.14
Machinery	6,352	5,649	4,085	3,611	2,926
Construction In Progress	-	-	-	2.81	-

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