UAC of Nigeria PLC (NGX:UACN)
Nigeria · Delayed Price · Currency is NGN 179.00
0.00 (0.00%)
At close: Jul 31, 2026
UAC of 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 | 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 |
| 595,038 | 340,473 | 196,901 | 120,528 | 109,270 | 101,377 | |
Revenue Growth | 165.58% | 72.92% | 63.36% | 10.30% | 7.79% | 24.61% |
Cost of Revenue | 440,393 | 262,131 | 150,594 | 99,210 | 95,033 | 83,837 |
Gross Profit | 154,645 | 78,342 | 46,306 | 21,319 | 14,237 | 17,540 |
Selling, General & Admin | 97,901 | 57,786 | 30,575 | 20,234 | 17,312 | 14,846 |
Other Operating Expenses | -2,118 | -1,810 | -2,840 | -1,113 | -1,202 | -808.69 |
Operating Expenses | 95,862 | 56,054 | 27,859 | 19,204 | 16,227 | 14,138 |
Operating Income | 58,782 | 22,288 | 18,447 | 2,115 | -1,990 | 3,402 |
Interest Expense | -38,485 | -17,836 | -6,527 | -3,491 | -3,466 | -1,476 |
Interest & Investment Income | 4,458 | 4,459 | 3,475 | 1,834 | 1,131 | 1,471 |
Earnings From Equity Investments | 2,631 | 3,423 | 722.6 | 859.6 | 103.44 | -895.44 |
Currency Exchange Gain (Loss) | 4,931 | 4,931 | 9,266 | 4,164 | 326.52 | 346.53 |
Other Non Operating Income (Expenses) | 1,518 | -6,897 | -48.88 | -164.59 | -106.64 | -31.13 |
EBT Excluding Unusual Items | 33,835 | 10,369 | 25,335 | 5,317 | -4,002 | 2,817 |
Gain (Loss) on Sale of Investments | -8.64 | -8.64 | -18.45 | -744.21 | 95.21 | 23.75 |
Gain (Loss) on Sale of Assets | 1,369 | 1,369 | 223.65 | 7,814 | 473.51 | 128.06 |
Asset Writedown | 124.18 | 244.69 | 19.68 | -186.37 | -932.31 | 1,139 |
Other Unusual Items | 4,452 | 4,452 | -12.78 | 139.96 | - | - |
Pretax Income | 39,771 | 16,425 | 25,547 | 12,340 | -4,365 | 4,108 |
Income Tax Expense | 17,195 | 6,517 | 9,237 | 3,432 | -365.81 | 1,519 |
Earnings From Continuing Operations | 22,576 | 9,908 | 16,311 | 8,908 | -4,000 | 2,589 |
Earnings From Discontinued Operations | - | - | - | - | 6.51 | -2.11 |
Net Income to Company | 22,576 | 9,908 | 16,311 | 8,908 | -3,993 | 2,587 |
Minority Interest in Earnings | 310.16 | 678.71 | -1,772 | 279.36 | 914.07 | -780.15 |
Net Income | 22,886 | 10,587 | 14,539 | 9,187 | -3,079 | 1,807 |
Net Income to Common | 22,886 | 10,587 | 14,539 | 9,187 | -3,079 | 1,807 |
Net Income Growth | 81.68% | -27.18% | 58.25% | - | - | -30.28% |
Shares Outstanding (Basic) | 2,927 | 2,926 | 2,926 | 2,926 | 2,896 | 2,896 |
Shares Outstanding (Diluted) | 2,927 | 2,926 | 2,926 | 2,926 | 2,896 | 2,896 |
Shares Change | 0.08% | - | - | 1.03% | - | 0.52% |
EPS (Basic) | 7.82 | 3.62 | 4.97 | 3.14 | -1.06 | 0.62 |
EPS (Diluted) | 7.82 | 3.62 | 4.97 | 3.14 | -1.07 | 0.62 |
EPS Growth | 81.53% | -27.18% | 58.25% | - | - | -31.16% |
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 | 76,338 | 13,968 | 1,697 | -7,909 | 10,650 | -18,991 |
Free Cash Flow Per Share | 26.08 | 4.77 | 0.58 | -2.70 | 3.68 | -6.56 |
Dividend Per Share | 1.000 | 1.000 | 0.220 | 0.220 | 0.220 | 0.650 |
Dividend Growth | 354.55% | 354.55% | 0% | 0% | -66.15% | 0% |
Gross Margin | 25.99% | 23.01% | 23.52% | 17.69% | 13.03% | 17.30% |
Operating Margin | 9.88% | 6.55% | 9.37% | 1.75% | -1.82% | 3.36% |
Profit Margin | 3.85% | 3.11% | 7.38% | 7.62% | -2.82% | 1.78% |
Free Cash Flow Margin | 12.83% | 4.10% | 0.86% | -6.56% | 9.75% | -18.73% |
EBITDA | 73,108 | 27,879 | 21,730 | 5,075 | 506.44 | 5,541 |
EBITDA Margin | 12.29% | 8.19% | 11.04% | 4.21% | 0.46% | 5.46% |
D&A For EBITDA | 14,326 | 5,591 | 3,283 | 2,960 | 2,496 | 2,139 |
EBIT | 58,782 | 22,288 | 18,447 | 2,115 | -1,990 | 3,402 |
EBIT Margin | 9.88% | 6.55% | 9.37% | 1.75% | -1.82% | 3.36% |
Effective Tax Rate | 43.23% | 39.67% | 36.16% | 27.81% | - | 36.98% |