Multiverse Mining and Exploration Plc (NGX:MULTIVERSE)
Nigeria · Delayed Price · Currency is NGN 21.30
0.00 (0.00%)
At close: Aug 14, 2026
NGX:MULTIVERSE 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 |
| 773.83 | 985.67 | 948.45 | 658.34 | 602.33 | 289.24 | |
Revenue Growth | -26.11% | 3.92% | 44.07% | 9.30% | 108.24% | 345.85% |
Cost of Revenue | 147.44 | 188.46 | 241.95 | 79.62 | 128.88 | 34.94 |
Gross Profit | 626.39 | 797.21 | 706.5 | 578.72 | 473.44 | 254.3 |
Selling, General & Admin | 162.43 | 133.38 | 125.13 | 196.59 | 96.15 | 136.1 |
Other Operating Expenses | -10.95 | -10.95 | - | - | - | - |
Operating Expenses | 214.84 | 194.7 | 210.86 | 196.59 | 148.66 | 136.1 |
Operating Income | 411.54 | 602.5 | 495.64 | 382.13 | 324.79 | 118.2 |
Interest Expense | - | - | -82.09 | -94.21 | -109.67 | -120.04 |
Other Non Operating Income (Expenses) | -21.64 | -22.1 | -7.24 | -0 | -18.58 | -0 |
EBT Excluding Unusual Items | 389.9 | 580.4 | 406.3 | 287.92 | 196.54 | -1.84 |
Pretax Income | 389.9 | 580.4 | 406.3 | 287.92 | 196.54 | -1.84 |
Income Tax Expense | 33.29 | 33.29 | 27.83 | 21.93 | 6.78 | -15.87 |
Net Income | 356.62 | 547.11 | 378.47 | 265.99 | 189.76 | 14.03 |
Net Income to Common | 356.62 | 547.11 | 378.47 | 265.99 | 189.76 | 14.03 |
Net Income Growth | -22.91% | 44.56% | 42.29% | 40.17% | 1252.59% | - |
Shares Outstanding (Basic) | 307 | 426 | 426 | 426 | 426 | 426 |
Shares Outstanding (Diluted) | 307 | 426 | 426 | 426 | 426 | 426 |
Shares Change | -29.28% | - | - | - | - | - |
EPS (Basic) | 1.16 | 1.28 | 0.89 | 0.62 | 0.45 | 0.03 |
EPS (Diluted) | 1.16 | 1.28 | 0.89 | 0.62 | 0.45 | 0.03 |
EPS Growth | 9.01% | 44.56% | 42.29% | 40.17% | 1252.63% | - |
Free Cash Flow | 326.29 | 667.86 | 331.87 | 452.99 | 647.62 | 56.23 |
Free Cash Flow Per Share | 1.06 | 1.57 | 0.78 | 1.06 | 1.52 | 0.13 |
Dividend Per Share | - | - | 0.100 | 0.100 | - | - |
Dividend Growth | - | - | 0% | - | - | - |
Gross Margin | 80.95% | 80.88% | 74.49% | 87.91% | 78.60% | 87.92% |
Operating Margin | 53.18% | 61.13% | 52.26% | 58.05% | 53.92% | 40.87% |
Profit Margin | 46.08% | 55.51% | 39.90% | 40.40% | 31.50% | 4.85% |
Free Cash Flow Margin | 42.16% | 67.76% | 34.99% | 68.81% | 107.52% | 19.44% |
EBITDA | 474.9 | 674.78 | 581.37 | 466.69 | 377.29 | 169.12 |
EBITDA Margin | 61.37% | 68.46% | 61.30% | 70.89% | 62.64% | 58.47% |
D&A For EBITDA | 63.36 | 72.28 | 85.73 | 84.56 | 52.5 | 50.92 |
EBIT | 411.54 | 602.5 | 495.64 | 382.13 | 324.79 | 118.2 |
EBIT Margin | 53.18% | 61.13% | 52.26% | 58.05% | 53.92% | 40.87% |
Effective Tax Rate | 8.54% | 5.73% | 6.85% | 7.62% | 3.45% | - |