Livestock Feeds Plc (NGX:LIVESTOCK)
Nigeria · Delayed Price · Currency is NGN 8.05
-0.20 (-2.42%)
At close: Aug 13, 2026
Livestock Feeds 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 |
| 31,785 | 37,765 | 41,670 | 20,410 | 16,410 | 14,640 | |
Revenue Growth | -32.35% | -9.37% | 104.16% | 24.37% | 12.09% | 30.96% |
Cost of Revenue | 29,372 | 35,439 | 35,243 | 19,138 | 15,714 | 13,062 |
Gross Profit | 2,413 | 2,325 | 6,427 | 1,271 | 696.39 | 1,578 |
Selling, General & Admin | 2,062 | 2,003 | 2,172 | 887.26 | 778.33 | 683.46 |
Other Operating Expenses | -118.32 | -106.84 | -434.18 | -62.34 | -154.6 | -23.92 |
Operating Expenses | 2,007 | 1,960 | 1,737 | 812.87 | 628.13 | 707.4 |
Operating Income | 405.77 | 365.16 | 4,689 | 458.59 | 68.26 | 870.78 |
Interest Expense | -2,099 | -3,240 | -2,006 | -597.95 | -853.65 | -298.45 |
Interest & Investment Income | 114.35 | 113.8 | 145.59 | 1.59 | 5.65 | 0.99 |
Currency Exchange Gain (Loss) | -1.73 | -0.07 | 3.33 | - | -2.75 | -0.49 |
Other Non Operating Income (Expenses) | 0 | - | - | 0 | - | 0 |
EBT Excluding Unusual Items | -1,581 | -2,761 | 2,832 | -137.76 | -782.49 | 572.83 |
Gain (Loss) on Sale of Assets | 9.28 | 8.22 | 14.92 | 11 | 1.1 | -9.82 |
Pretax Income | -1,571 | -2,753 | 2,847 | -126.76 | -781.39 | 565.13 |
Income Tax Expense | 385.85 | 244.16 | 912.92 | 103.26 | 40.83 | 135.44 |
Net Income | -1,957 | -2,997 | 1,934 | -230.02 | -822.22 | 429.7 |
Net Income to Common | -1,957 | -2,997 | 1,934 | -230.02 | -822.22 | 429.7 |
Net Income Growth | - | - | - | - | - | -14.61% |
Shares Outstanding (Basic) | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
Shares Outstanding (Diluted) | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
Shares Change | 0.00% | - | - | - | - | - |
EPS (Basic) | -0.65 | -1.00 | 0.64 | -0.08 | -0.27 | 0.14 |
EPS (Diluted) | -0.65 | -1.00 | 0.64 | -0.08 | -0.27 | 0.14 |
EPS Growth | - | - | - | - | - | -14.61% |
Additional Metrics
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 |
Free Cash Flow | 5,962 | 14,842 | -753.6 | -5,969 | 4,953 | -4,892 |
Free Cash Flow Per Share | 1.99 | 4.95 | -0.25 | -1.99 | 1.65 | -1.63 |
Gross Margin | 7.59% | 6.16% | 15.42% | 6.23% | 4.24% | 10.78% |
Operating Margin | 1.28% | 0.97% | 11.25% | 2.25% | 0.42% | 5.95% |
Profit Margin | -6.16% | -7.94% | 4.64% | -1.13% | -5.01% | 2.94% |
Free Cash Flow Margin | 18.76% | 39.30% | -1.81% | -29.25% | 30.18% | -33.41% |
EBITDA | 674.47 | 621.36 | 4,892 | 626.84 | 228.67 | 1,036 |
EBITDA Margin | 2.12% | 1.65% | 11.74% | 3.07% | 1.39% | 7.08% |
D&A For EBITDA | 268.7 | 256.2 | 203.03 | 168.24 | 160.41 | 165.55 |
EBIT | 405.77 | 365.16 | 4,689 | 458.59 | 68.26 | 870.78 |
EBIT Margin | 1.28% | 0.97% | 11.25% | 2.25% | 0.42% | 5.95% |
Effective Tax Rate | - | - | 32.06% | - | - | 23.96% |
Advertising Expenses | - | 2.47 | 1.96 | 3.12 | 1.56 | 0.92 |