Champion Breweries Plc (NGX:CHAMPION)
Nigeria · Delayed Price · Currency is NGN 11.15
-0.10 (-0.89%)
At close: Jul 24, 2026
Champion Breweries Income Statement
Financials in millions NGN. Fiscal year is January - December.
Millions NGN. 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 |
| 49,593 | 29,798 | 20,891 | 11,677 | 11,196 | 8,600 | |
Revenue Growth (YoY) | 81.81% | 42.64% | 78.91% | 4.30% | 30.19% | 36.45% |
Cost of Revenue | 29,389 | 14,670 | 12,317 | 6,753 | 5,534 | 5,062 |
Gross Profit | 20,204 | 15,128 | 8,573 | 4,924 | 5,661 | 3,538 |
Selling, General & Admin | 13,055 | 10,338 | 6,355 | 4,491 | 3,625 | 1,821 |
Other Operating Expenses | -24.68 | -70.51 | -68.88 | -68.68 | -146.2 | -108.52 |
Operating Expenses | 13,067 | 10,304 | 6,274 | 4,443 | 3,484 | 1,711 |
Operating Income | 7,137 | 4,824 | 2,299 | 480.93 | 2,177 | 1,827 |
Interest Expense | -6,884 | -2,515 | -276.9 | -42.62 | -59.8 | -61.17 |
Interest & Investment Income | 297.97 | 437.94 | 15.59 | 11.29 | 94.33 | 75.87 |
Currency Exchange Gain (Loss) | 87.32 | -94.87 | -707.72 | -55.87 | - | - |
EBT Excluding Unusual Items | 1,472 | 2,652 | 1,330 | 393.73 | 2,212 | 1,842 |
Gain (Loss) on Sale of Assets | - | - | -0.73 | 51.62 | 37.33 | - |
Asset Writedown | - | - | -55.35 | - | - | - |
Pretax Income | 1,472 | 2,652 | 1,274 | 445.34 | 2,249 | 1,842 |
Income Tax Expense | -675.93 | 861.92 | 457.06 | 74.78 | 841.25 | 768.78 |
Net Income | 1,342 | 1,790 | 817 | 370.56 | 1,408 | 1,073 |
Net Income to Common | 1,342 | 1,790 | 817 | 370.56 | 1,408 | 1,073 |
Net Income Growth | -61.57% | 119.08% | 120.47% | -73.67% | 31.14% | 575.97% |
Shares Outstanding (Basic) | 10,224 | 8,948 | 8,948 | 8,948 | 8,948 | 8,948 |
Shares Outstanding (Diluted) | 10,224 | 8,948 | 8,948 | 8,948 | 8,948 | 8,948 |
Shares Change (YoY) | 14.27% | - | - | - | - | - |
EPS (Basic) | 0.13 | 0.20 | 0.09 | 0.04 | 0.16 | 0.12 |
EPS (Diluted) | 0.13 | 0.20 | 0.09 | 0.04 | 0.16 | 0.12 |
EPS Growth | -66.37% | 119.08% | 120.48% | -73.68% | 31.14% | 575.98% |
Free Cash Flow | 4,597 | 1,143 | 4,351 | -770.35 | -722.72 | 1,926 |
Free Cash Flow Per Share | 0.45 | 0.13 | 0.49 | -0.09 | -0.08 | 0.21 |
Dividend Per Share | 0.070 | 0.070 | 0.060 | - | - | - |
Dividend Growth | 16.67% | 16.67% | - | - | - | - |
Gross Margin | 40.74% | 50.77% | 41.04% | 42.17% | 50.57% | 41.14% |
Operating Margin | 14.39% | 16.19% | 11.01% | 4.12% | 19.45% | 21.25% |
Profit Margin | 2.71% | 6.01% | 3.91% | 3.17% | 12.57% | 12.48% |
Free Cash Flow Margin | 9.27% | 3.84% | 20.83% | -6.60% | -6.46% | 22.39% |
EBITDA | 9,896 | 7,224 | 4,358 | 2,404 | 3,656 | 2,989 |
EBITDA Margin | 19.95% | 24.24% | 20.86% | 20.59% | 32.66% | 34.76% |
D&A For EBITDA | 2,759 | 2,401 | 2,059 | 1,923 | 1,479 | 1,161 |
EBIT | 7,137 | 4,824 | 2,299 | 480.93 | 2,177 | 1,827 |
EBIT Margin | 14.39% | 16.19% | 11.01% | 4.12% | 19.45% | 21.25% |
Effective Tax Rate | - | 32.50% | 35.87% | 16.79% | 37.41% | 41.73% |
Advertising Expenses | - | 1,459 | 469.67 | 447.51 | 214.6 | 38.51 |