May & Baker Nigeria plc (NGX:MAYBAKER)
Nigeria · Delayed Price · Currency is NGN 41.80
0.00 (0.00%)
At close: Nov 4, 2026
May & Baker Nigeria 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 |
| 39,706 | 38,263 | 28,905 | 19,695 | 14,328 | 11,902 | |
Revenue Growth | 8.46% | 32.38% | 46.76% | 37.46% | 20.39% | 26.75% |
Cost of Revenue | 23,496 | 25,651 | 20,981 | 13,355 | 10,616 | 7,337 |
Gross Profit | 16,210 | 12,613 | 7,924 | 6,341 | 3,712 | 4,565 |
Selling, General & Admin | 6,576 | 6,416 | 5,508 | 5,034 | 3,219 | 2,906 |
Other Operating Expenses | 48.14 | -57.98 | -22.25 | -0.47 | -4.47 | -28.02 |
Operating Expenses | 6,624 | 6,358 | 5,486 | 5,033 | 3,214 | 2,878 |
Operating Income | 9,586 | 6,255 | 2,439 | 1,308 | 497.91 | 1,687 |
Interest Expense | -411.94 | -679.64 | -514.88 | -442.09 | -455.07 | -424.54 |
Interest & Investment Income | 1,161 | 711.57 | 407.49 | 383.55 | 231.48 | 59.43 |
Earnings From Equity Investments | -5.94 | -20.84 | -27.19 | 57 | -25.57 | -33.8 |
Currency Exchange Gain (Loss) | 42.02 | 0.05 | 36.78 | - | 416.75 | - |
Other Non Operating Income (Expenses) | 112.88 | 207.39 | 144.76 | 151.72 | 169.04 | 157.71 |
EBT Excluding Unusual Items | 10,484 | 6,473 | 2,486 | 1,458 | 834.54 | 1,445 |
Gain (Loss) on Sale of Assets | 7.27 | 10.64 | 2.13 | 16.94 | 1,185 | - |
Pretax Income | 10,547 | 6,540 | 2,573 | 1,520 | 2,084 | 1,460 |
Income Tax Expense | 3,564 | 2,103 | 951.88 | 436.52 | 593.64 | 410.77 |
Earnings From Continuing Operations | 6,983 | 4,437 | 1,621 | 1,083 | 1,491 | 1,050 |
Net Income | 6,983 | 4,437 | 1,621 | 1,083 | 1,491 | 1,050 |
Net Income to Common | 6,983 | 4,437 | 1,621 | 1,083 | 1,491 | 1,050 |
Net Income Growth | 127.06% | 173.70% | 49.67% | -27.34% | 42.02% | 8.82% |
Shares Outstanding (Basic) | 1,725 | 1,725 | 1,725 | 1,725 | 1,725 | 1,725 |
Shares Outstanding (Diluted) | 1,725 | 1,725 | 1,725 | 1,725 | 1,725 | 1,725 |
Shares Change | -0.00% | - | - | - | - | - |
EPS (Basic) | 4.05 | 2.57 | 0.94 | 0.63 | 0.86 | 0.61 |
EPS (Diluted) | 4.05 | 2.57 | 0.94 | 0.63 | 0.86 | 0.61 |
EPS Growth | 127.07% | 173.69% | 49.67% | -27.34% | 42.02% | 8.82% |
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 | 5,256 | 2,902 | 2,229 | -288.19 | 320.16 | -2,848 |
Free Cash Flow Per Share | 3.05 | 1.68 | 1.29 | -0.17 | 0.19 | -1.65 |
Dividend Per Share | - | - | 0.400 | - | 0.300 | 0.300 |
Dividend Growth | - | - | - | - | 0% | 0% |
Gross Margin | 40.83% | 32.96% | 27.41% | 32.19% | 25.91% | 38.35% |
Operating Margin | 24.14% | 16.35% | 8.44% | 6.64% | 3.48% | 14.17% |
Profit Margin | 17.59% | 11.59% | 5.61% | 5.50% | 10.40% | 8.82% |
Free Cash Flow Margin | 13.24% | 7.58% | 7.71% | -1.46% | 2.23% | -23.93% |
EBITDA | 10,487 | 7,058 | 3,167 | 1,900 | 1,054 | 2,250 |
EBITDA Margin | 26.41% | 18.45% | 10.96% | 9.65% | 7.36% | 18.91% |
D&A For EBITDA | 901.32 | 803.09 | 728.26 | 592.57 | 556.57 | 563.43 |
EBIT | 9,586 | 6,255 | 2,439 | 1,308 | 497.91 | 1,687 |
EBIT Margin | 24.14% | 16.35% | 8.44% | 6.64% | 3.48% | 14.17% |
Effective Tax Rate | 33.79% | 32.16% | 37.00% | 28.73% | 28.48% | 28.13% |