Industrial and Medical Gases Nigeria Plc (NGX:IMG)
Nigeria · Delayed Price · Currency is NGN 28.00
0.00 (0.00%)
At close: Nov 3, 2026
NGX:IMG 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 | Sep '26 Sep 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 |
| 7,644 | 8,375 | 8,376 | 6,065 | 5,339 | 3,699 | |
Revenue Growth | -13.26% | -0.01% | 38.11% | 13.60% | 44.32% | 16.65% |
Cost of Revenue | 4,640 | 4,375 | 4,619 | 3,296 | 2,673 | 1,744 |
Gross Profit | 3,004 | 4,000 | 3,757 | 2,769 | 2,666 | 1,955 |
Selling, General & Admin | 2,142 | 2,441 | 2,356 | 1,991 | 1,623 | 1,324 |
Other Operating Expenses | -24.11 | -68.35 | 27.99 | -36.87 | -53 | -16.65 |
Operating Expenses | 2,174 | 2,429 | 2,547 | 2,031 | 1,565 | 1,306 |
Operating Income | 829.86 | 1,571 | 1,210 | 738.28 | 1,101 | 649.54 |
Interest Expense | -707.16 | - | -17.63 | -129.67 | -40.69 | -4.78 |
Interest & Investment Income | 828.62 | 48.35 | 16.85 | 103.03 | 56.63 | 62.79 |
Currency Exchange Gain (Loss) | -71.87 | -109.94 | 1,212 | 502.9 | -404.28 | -156.46 |
Other Non Operating Income (Expenses) | 190.57 | - | - | 8.02 | -8.02 | - |
EBT Excluding Unusual Items | 1,070 | 1,510 | 2,421 | 1,223 | 704.39 | 551.09 |
Gain (Loss) on Sale of Assets | - | - | 22.13 | 11.1 | - | 1.1 |
Pretax Income | 1,070 | 1,510 | 2,443 | 1,247 | 704.39 | 552.2 |
Income Tax Expense | 321.89 | 519.99 | 820.22 | 394.27 | 256.04 | 180.18 |
Net Income | 748.13 | 989.85 | 1,623 | 852.75 | 448.34 | 372.02 |
Net Income to Common | 748.13 | 989.85 | 1,623 | 852.75 | 448.34 | 372.02 |
Net Income Growth | -12.65% | -39.00% | 90.29% | 90.20% | 20.52% | 27.36% |
Shares Outstanding (Basic) | 655 | 610 | 549 | 549 | 549 | 549 |
Shares Outstanding (Diluted) | 655 | 610 | 549 | 549 | 549 | 549 |
Shares Change | 2.36% | 11.02% | - | - | - | - |
EPS (Basic) | 1.14 | 1.62 | 2.95 | 1.55 | 0.82 | 0.68 |
EPS (Diluted) | 1.14 | 1.62 | 2.95 | 1.55 | 0.82 | 0.68 |
EPS Growth | -14.66% | -45.05% | 90.29% | 90.20% | 20.52% | 27.36% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 | -2,612 | -2,797 | -1,569 | 2,367 | -2,447 | 810.87 |
Free Cash Flow Per Share | -3.98 | -4.58 | -2.85 | 4.31 | -4.45 | 1.48 |
Dividend Per Share | 0.500 | 0.500 | 0.727 | 0.455 | 0.364 | - |
Dividend Growth | -31.25% | -31.25% | 60.02% | 25.00% | -4.01% | - |
Gross Margin | 39.30% | 47.76% | 44.85% | 45.66% | 49.93% | 52.86% |
Operating Margin | 10.86% | 18.76% | 14.45% | 12.17% | 20.62% | 17.56% |
Profit Margin | 9.79% | 11.82% | 19.37% | 14.06% | 8.40% | 10.06% |
Free Cash Flow Margin | -34.17% | -33.40% | -18.73% | 39.04% | -45.84% | 21.92% |
EBITDA | 1,120 | 1,878 | 1,550 | 1,079 | 1,391 | 919.55 |
EBITDA Margin | 14.66% | 22.42% | 18.50% | 17.80% | 26.06% | 24.86% |
D&A For EBITDA | 290.39 | 306.58 | 340.03 | 340.99 | 290.67 | 270.01 |
EBIT | 829.86 | 1,571 | 1,210 | 738.28 | 1,101 | 649.54 |
EBIT Margin | 10.86% | 18.76% | 14.44% | 12.17% | 20.62% | 17.56% |
Effective Tax Rate | 30.08% | 34.44% | 33.58% | 31.62% | 36.35% | 32.63% |