Eunisell Interlinked Plc (NGX:EUNISELL)

Eunisell Interlinked Income Statement

Financials in millions NGN. Fiscal year is July - June.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Revenue	1,410	722.53	277.11	196.4	225.55
Revenue Growth (YoY)	95.21%	160.74%	41.10%	-12.93%	35.07%
Cost of Revenue	898.62	455.97	167.94	122.87	120.76
Gross Profit	511.81	266.56	109.18	73.53	104.79
Selling, General & Admin	207	94.21	74.26	61.38	50.58
Other Operating Expenses	-0.04	0.3	-0.07	-22.76	-5.89
Operating Expenses	206.96	97.96	78.18	42.67	48.01
Operating Income	304.85	168.6	31	30.86	56.78
Interest Expense	-43	-21.07	-19.53	-17.82	-38.65
Currency Exchange Gain (Loss)	-	-10.52	-	-2.27	-
Other Non Operating Income (Expenses)	-	-5.45	-2.24	-1.49	-1.53
EBT Excluding Unusual Items	261.85	131.56	9.23	9.28	16.6
Pretax Income	261.85	131.56	9.23	9.28	16.6
Income Tax Expense	-	31.49	0.39	4.2	2.08
Net Income	261.85	100.07	8.84	5.09	14.52
Net Income to Common	261.85	100.07	8.84	5.09	14.52
Net Income Growth	161.67%	1031.64%	73.80%	-64.95%	43.79%
Shares Outstanding (Basic)	237	237	237	237	237
Shares Outstanding (Diluted)	237	237	237	237	237
EPS (Basic)	1.11	0.42	0.04	0.02	0.06
EPS (Diluted)	1.11	0.42	0.04	0.02	0.06
EPS Growth	161.67%	1031.65%	73.80%	-64.95%	43.79%
Free Cash Flow	131.05	-23.01	-15.91	-11.98	-171.45
Free Cash Flow Per Share	0.55	-0.10	-0.07	-0.05	-0.72
Gross Margin	36.29%	36.89%	39.40%	37.44%	46.46%
Operating Margin	21.61%	23.34%	11.19%	15.71%	25.17%
Profit Margin	18.57%	13.85%	3.19%	2.59%	6.44%
Free Cash Flow Margin	9.29%	-3.18%	-5.74%	-6.10%	-76.01%
EBITDA	307.65	172.05	34.99	34.91	59.46
EBITDA Margin	21.81%	23.81%	12.63%	17.77%	26.36%
D&A For EBITDA	2.8	3.45	3.99	4.05	2.69
EBIT	304.85	168.6	31	30.86	56.78
EBIT Margin	21.61%	23.34%	11.19%	15.71%	25.17%
Effective Tax Rate	-	23.93%	4.21%	45.19%	12.53%
Advertising Expenses	-	18.12	0.7	1.79	0.01

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