Multiverse Mining and Exploration Plc (NGX: MULTIVERSE)
Nigeria
· Delayed Price · Currency is NGN 5.55
+0.50 (9.90%)
At close: Dec 24, 2024
NGX: MULTIVERSE Income Statement
Financials in millions NGN. Fiscal year is January - December.
Millions NGN. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 844.85 | 658.34 | 602.33 | 289.24 | 64.87 | 5.41 | Upgrade
|
| Revenue Growth (YoY) | 43.79% | 9.30% | 108.24% | 345.85% | 1099.82% | -19.78% | Upgrade
|
| Cost of Revenue | 182 | 84.14 | 128.88 | 34.94 | 3.79 | 4.89 | Upgrade
|
| Gross Profit | 662.85 | 574.2 | 473.44 | 254.3 | 61.08 | 0.52 | Upgrade
|
| Selling, General & Admin | 116.81 | 96.16 | 96.15 | 136.1 | 116.36 | 209.87 | Upgrade
|
| Other Operating Expenses | -0 | -0 | - | - | - | -35.27 | Upgrade
|
| Operating Expenses | 230.37 | 180.72 | 148.66 | 136.1 | 116.36 | 174.6 | Upgrade
|
| Operating Income | 432.48 | 393.48 | 324.79 | 118.2 | -55.28 | -174.08 | Upgrade
|
| Interest Expense | -76.99 | -94.21 | -109.67 | -120.04 | -146.77 | -105.21 | Upgrade
|
| Other Non Operating Income (Expenses) | -11.35 | -11.35 | -18.58 | -0 | - | 0 | Upgrade
|
| EBT Excluding Unusual Items | 344.14 | 287.92 | 196.54 | -1.84 | -202.05 | -279.29 | Upgrade
|
| Pretax Income | 344.14 | 287.92 | 196.54 | -1.84 | -202.05 | -279.29 | Upgrade
|
| Income Tax Expense | 21.93 | 21.93 | 6.78 | -15.87 | -4.54 | 14.82 | Upgrade
|
| Net Income | 322.21 | 265.99 | 189.76 | 14.03 | -197.51 | -294.11 | Upgrade
|
| Net Income to Common | 322.21 | 265.99 | 189.76 | 14.03 | -197.51 | -294.11 | Upgrade
|
| Net Income Growth | 32.66% | 40.17% | 1252.59% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 427 | 426 | 426 | 426 | 426 | 426 | Upgrade
|
| Shares Outstanding (Diluted) | 427 | 426 | 426 | 426 | 426 | 426 | Upgrade
|
| Shares Change (YoY) | -0.95% | - | - | 0.00% | - | - | Upgrade
|
| EPS (Basic) | 0.75 | 0.62 | 0.45 | 0.03 | -0.46 | -0.69 | Upgrade
|
| EPS (Diluted) | 0.75 | 0.62 | 0.45 | 0.03 | -0.46 | -0.69 | Upgrade
|
| EPS Growth | 33.92% | 40.17% | 1252.63% | - | - | - | Upgrade
|
| Free Cash Flow | 735.84 | 452.99 | 647.62 | 56.23 | 9.74 | -41.13 | Upgrade
|
| Free Cash Flow Per Share | 1.72 | 1.06 | 1.52 | 0.13 | 0.02 | -0.10 | Upgrade
|
| Dividend Per Share | 0.050 | 0.100 | - | - | - | - | Upgrade
|
| Gross Margin | 78.46% | 87.22% | 78.60% | 87.92% | 94.16% | 9.54% | Upgrade
|
| Operating Margin | 51.19% | 59.77% | 53.92% | 40.87% | -85.21% | -3219.60% | Upgrade
|
| Profit Margin | 38.14% | 40.40% | 31.50% | 4.85% | -304.44% | -5439.36% | Upgrade
|
| Free Cash Flow Margin | 87.10% | 68.81% | 107.52% | 19.44% | 15.02% | -760.68% | Upgrade
|
| EBITDA | 546.04 | 478.04 | 377.29 | 169.12 | -4.74 | -123.56 | Upgrade
|
| EBITDA Margin | 64.63% | 72.61% | 62.64% | 58.47% | -7.30% | - | Upgrade
|
| D&A For EBITDA | 113.56 | 84.56 | 52.5 | 50.92 | 50.54 | 50.53 | Upgrade
|
| EBIT | 432.48 | 393.48 | 324.79 | 118.2 | -55.28 | -174.08 | Upgrade
|
| EBIT Margin | 51.19% | 59.77% | 53.92% | 40.87% | -85.21% | - | Upgrade
|
| Effective Tax Rate | 6.37% | 7.62% | 3.45% | - | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.