Champion Breweries Plc (NGX: CHAMPION)
Nigeria
· Delayed Price · Currency is NGN 4.180
0.00 (0.00%)
At close: Dec 24, 2024
Champion Breweries Income Statement
Financials in millions NGN. Fiscal year is January - December.
Millions NGN. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 17,333 | 11,677 | 11,196 | 8,600 | 6,302 | 6,226 | Upgrade
|
| Revenue Growth (YoY) | 63.53% | 4.30% | 30.19% | 36.45% | 1.23% | 39.83% | Upgrade
|
| Cost of Revenue | 10,107 | 6,753 | 5,534 | 5,062 | 4,362 | 4,293 | Upgrade
|
| Gross Profit | 7,227 | 4,924 | 5,661 | 3,538 | 1,940 | 1,932 | Upgrade
|
| Selling, General & Admin | 5,609 | 4,491 | 3,625 | 1,821 | 1,578 | 1,720 | Upgrade
|
| Other Operating Expenses | -73.95 | -68.68 | -146.2 | -108.52 | -101.19 | -55.62 | Upgrade
|
| Operating Expenses | 5,555 | 4,443 | 3,484 | 1,711 | 1,479 | 1,692 | Upgrade
|
| Operating Income | 1,672 | 480.93 | 2,177 | 1,827 | 461.36 | 240.84 | Upgrade
|
| Interest Expense | -6.62 | -42.62 | -59.8 | -61.17 | -25.31 | - | Upgrade
|
| Interest & Investment Income | - | 11.29 | 94.33 | 75.87 | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | -1,002 | -55.87 | - | - | - | - | Upgrade
|
| EBT Excluding Unusual Items | 663.41 | 393.73 | 2,212 | 1,842 | 436.05 | 240.84 | Upgrade
|
| Gain (Loss) on Sale of Assets | 51.62 | 51.62 | 37.33 | - | - | 0.64 | Upgrade
|
| Pretax Income | 715.03 | 445.34 | 2,249 | 1,842 | 436.05 | 241.48 | Upgrade
|
| Income Tax Expense | 245.28 | 74.78 | 841.25 | 768.78 | 277.25 | 72.97 | Upgrade
|
| Net Income | 469.75 | 370.56 | 1,408 | 1,073 | 158.79 | 168.51 | Upgrade
|
| Net Income to Common | 469.75 | 370.56 | 1,408 | 1,073 | 158.79 | 168.51 | Upgrade
|
| Net Income Growth | 567.92% | -73.68% | 31.14% | 575.97% | -5.77% | - | Upgrade
|
| Shares Outstanding (Basic) | 8,968 | 8,948 | 8,948 | 8,948 | 8,948 | 8,948 | Upgrade
|
| Shares Outstanding (Diluted) | 8,968 | 8,948 | 8,948 | 8,948 | 8,948 | 8,948 | Upgrade
|
| Shares Change (YoY) | 0.36% | - | -0.00% | - | - | 0.00% | Upgrade
|
| EPS (Basic) | 0.05 | 0.04 | 0.16 | 0.12 | 0.02 | 0.02 | Upgrade
|
| EPS (Diluted) | 0.05 | 0.04 | 0.16 | 0.12 | 0.02 | 0.02 | Upgrade
|
| EPS Growth | 565.59% | -73.68% | 31.14% | 575.98% | -5.76% | - | Upgrade
|
| Free Cash Flow | 1,172 | -770.35 | -722.72 | 1,926 | 355.11 | 515.44 | Upgrade
|
| Free Cash Flow Per Share | 0.13 | -0.09 | -0.08 | 0.22 | 0.04 | 0.06 | Upgrade
|
| Gross Margin | 41.69% | 42.17% | 50.57% | 41.14% | 30.79% | 31.04% | Upgrade
|
| Operating Margin | 9.64% | 4.12% | 19.45% | 21.25% | 7.32% | 3.87% | Upgrade
|
| Profit Margin | 2.71% | 3.17% | 12.57% | 12.48% | 2.52% | 2.71% | Upgrade
|
| Free Cash Flow Margin | 6.76% | -6.60% | -6.46% | 22.39% | 5.63% | 8.28% | Upgrade
|
| EBITDA | 4,332 | 2,404 | 3,656 | 2,989 | 1,490 | 1,154 | Upgrade
|
| EBITDA Margin | 24.99% | 20.59% | 32.66% | 34.75% | 23.65% | 18.53% | Upgrade
|
| D&A For EBITDA | 2,660 | 1,923 | 1,479 | 1,161 | 1,029 | 912.82 | Upgrade
|
| EBIT | 1,672 | 480.93 | 2,177 | 1,827 | 461.36 | 240.84 | Upgrade
|
| EBIT Margin | 9.64% | 4.12% | 19.45% | 21.25% | 7.32% | 3.87% | Upgrade
|
| Effective Tax Rate | 34.30% | 16.79% | 37.41% | 41.73% | 63.58% | 30.22% | Upgrade
|
| Advertising Expenses | - | 447.51 | 214.6 | 38.51 | 106.93 | 256.51 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.