Multiverse Mining and Exploration Plc (NGX:MULTIVERSE)
Nigeria
· Delayed Price · Currency is NGN 9.85
-1.05 (-9.63%)
At close: May 14, 2025
NGX:MULTIVERSE Income Statement
Financials in millions NGN. Fiscal year is January - December.
Millions NGN. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 861.63 | 948.45 | 658.34 | 602.33 | 289.24 | 64.87 | Upgrade
|
| Revenue Growth (YoY) | 23.05% | 44.07% | 9.30% | 108.24% | 345.85% | 1099.82% | Upgrade
|
| Cost of Revenue | 271.42 | 235.07 | 79.62 | 128.88 | 34.94 | 3.79 | Upgrade
|
| Gross Profit | 590.22 | 713.38 | 578.72 | 473.44 | 254.3 | 61.08 | Upgrade
|
| Selling, General & Admin | 222.57 | 224.98 | 196.59 | 96.15 | 136.1 | 116.36 | Upgrade
|
| Operating Expenses | 222.87 | 224.98 | 196.59 | 148.66 | 136.1 | 116.36 | Upgrade
|
| Operating Income | 367.34 | 488.4 | 382.13 | 324.79 | 118.2 | -55.28 | Upgrade
|
| Interest Expense | -60.53 | -82.09 | -94.21 | -109.67 | -120.04 | -146.77 | Upgrade
|
| Other Non Operating Income (Expenses) | -0 | - | -0 | -18.58 | -0 | - | Upgrade
|
| EBT Excluding Unusual Items | 306.82 | 406.3 | 287.92 | 196.54 | -1.84 | -202.05 | Upgrade
|
| Pretax Income | 306.82 | 406.3 | 287.92 | 196.54 | -1.84 | -202.05 | Upgrade
|
| Income Tax Expense | 27.83 | 27.83 | 21.93 | 6.78 | -15.87 | -4.54 | Upgrade
|
| Net Income | 278.98 | 378.47 | 265.99 | 189.76 | 14.03 | -197.51 | Upgrade
|
| Net Income to Common | 278.98 | 378.47 | 265.99 | 189.76 | 14.03 | -197.51 | Upgrade
|
| Net Income Growth | -12.07% | 42.29% | 40.17% | 1252.59% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 429 | 426 | 426 | 426 | 426 | 426 | Upgrade
|
| Shares Outstanding (Diluted) | 429 | 426 | 426 | 426 | 426 | 426 | Upgrade
|
| Shares Change (YoY) | 1.04% | - | - | - | - | - | Upgrade
|
| EPS (Basic) | 0.65 | 0.89 | 0.62 | 0.45 | 0.03 | -0.46 | Upgrade
|
| EPS (Diluted) | 0.65 | 0.89 | 0.62 | 0.45 | 0.03 | -0.46 | Upgrade
|
| EPS Growth | -12.97% | 42.29% | 40.17% | 1252.63% | - | - | Upgrade
|
| Free Cash Flow | 491.98 | 331.87 | 452.99 | 647.62 | 56.23 | 9.74 | Upgrade
|
| Free Cash Flow Per Share | 1.15 | 0.78 | 1.06 | 1.52 | 0.13 | 0.02 | Upgrade
|
| Dividend Per Share | - | - | 0.100 | - | - | - | Upgrade
|
| Gross Margin | 68.50% | 75.22% | 87.91% | 78.60% | 87.92% | 94.16% | Upgrade
|
| Operating Margin | 42.63% | 51.49% | 58.05% | 53.92% | 40.87% | -85.21% | Upgrade
|
| Profit Margin | 32.38% | 39.90% | 40.40% | 31.50% | 4.85% | -304.44% | Upgrade
|
| Free Cash Flow Margin | 57.10% | 34.99% | 68.81% | 107.52% | 19.44% | 15.02% | Upgrade
|
| EBITDA | 453.07 | 574.13 | 466.69 | 377.29 | 169.12 | -4.74 | Upgrade
|
| EBITDA Margin | 52.58% | 60.53% | 70.89% | 62.64% | 58.47% | -7.30% | Upgrade
|
| D&A For EBITDA | 85.73 | 85.73 | 84.56 | 52.5 | 50.92 | 50.54 | Upgrade
|
| EBIT | 367.34 | 488.4 | 382.13 | 324.79 | 118.2 | -55.28 | Upgrade
|
| EBIT Margin | 42.63% | 51.49% | 58.05% | 53.92% | 40.87% | -85.21% | Upgrade
|
| Effective Tax Rate | 9.07% | 6.85% | 7.62% | 3.45% | - | - | Upgrade
|
Updated Jan 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.