Livestock Feeds Plc (NGX:LIVESTOCK)
Nigeria
· Delayed Price · Currency is NGN 8.70
+0.50 (6.10%)
At close: May 13, 2025
Livestock Feeds 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 | 45,333 | 41,670 | 20,410 | 16,410 | 14,640 | 11,179 | Upgrade
|
| Revenue Growth (YoY) | 99.70% | 104.16% | 24.37% | 12.09% | 30.96% | 12.30% | Upgrade
|
| Cost of Revenue | 38,471 | 35,243 | 19,138 | 15,714 | 13,062 | 9,894 | Upgrade
|
| Gross Profit | 6,862 | 6,427 | 1,271 | 696.39 | 1,578 | 1,286 | Upgrade
|
| Selling, General & Admin | 2,299 | 2,172 | 887.26 | 778.33 | 683.46 | 677.51 | Upgrade
|
| Other Operating Expenses | -456.92 | -434.18 | -62.34 | -154.6 | -23.92 | -16.07 | Upgrade
|
| Operating Expenses | 1,842 | 1,737 | 812.87 | 628.13 | 707.4 | 669.43 | Upgrade
|
| Operating Income | 5,021 | 4,689 | 458.59 | 68.26 | 870.78 | 616.19 | Upgrade
|
| Interest Expense | -2,551 | -2,006 | -597.95 | -853.65 | -298.45 | -73.88 | Upgrade
|
| Interest & Investment Income | 145.87 | 145.59 | 1.59 | 5.65 | 0.99 | 0.59 | Upgrade
|
| Currency Exchange Gain (Loss) | 3.45 | 3.33 | - | -2.75 | -0.49 | - | Upgrade
|
| Other Non Operating Income (Expenses) | -0 | - | 0 | - | 0 | -66.21 | Upgrade
|
| EBT Excluding Unusual Items | 2,619 | 2,832 | -137.76 | -782.49 | 572.83 | 476.68 | Upgrade
|
| Gain (Loss) on Sale of Assets | 14.92 | 14.92 | 11 | 1.1 | -9.82 | 3.18 | Upgrade
|
| Other Unusual Items | - | - | - | - | - | 66.21 | Upgrade
|
| Pretax Income | 2,634 | 2,847 | -126.76 | -781.39 | 565.13 | 546.07 | Upgrade
|
| Income Tax Expense | 842.56 | 912.92 | 103.26 | 40.83 | 135.44 | 42.88 | Upgrade
|
| Net Income | 1,792 | 1,934 | -230.02 | -822.22 | 429.7 | 503.19 | Upgrade
|
| Net Income to Common | 1,792 | 1,934 | -230.02 | -822.22 | 429.7 | 503.19 | Upgrade
|
| Net Income Growth | - | - | - | - | -14.61% | 373.13% | Upgrade
|
| Shares Outstanding (Basic) | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | Upgrade
|
| Shares Outstanding (Diluted) | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | Upgrade
|
| EPS (Basic) | 0.60 | 0.64 | -0.08 | -0.27 | 0.14 | 0.17 | Upgrade
|
| EPS (Diluted) | 0.60 | 0.64 | -0.08 | -0.27 | 0.14 | 0.17 | Upgrade
|
| EPS Growth | - | - | - | - | -14.61% | 373.04% | Upgrade
|
| Free Cash Flow | 1,753 | -753.6 | -5,969 | 4,953 | -4,892 | -863.69 | Upgrade
|
| Free Cash Flow Per Share | 0.58 | -0.25 | -1.99 | 1.65 | -1.63 | -0.29 | Upgrade
|
| Gross Margin | 15.14% | 15.42% | 6.23% | 4.24% | 10.78% | 11.50% | Upgrade
|
| Operating Margin | 11.07% | 11.25% | 2.25% | 0.42% | 5.95% | 5.51% | Upgrade
|
| Profit Margin | 3.95% | 4.64% | -1.13% | -5.01% | 2.94% | 4.50% | Upgrade
|
| Free Cash Flow Margin | 3.87% | -1.81% | -29.25% | 30.18% | -33.41% | -7.73% | Upgrade
|
| EBITDA | 5,236 | 4,892 | 626.84 | 228.67 | 1,036 | 770.49 | Upgrade
|
| EBITDA Margin | 11.55% | 11.74% | 3.07% | 1.39% | 7.08% | 6.89% | Upgrade
|
| D&A For EBITDA | 215.5 | 203.03 | 168.24 | 160.41 | 165.55 | 154.31 | Upgrade
|
| EBIT | 5,021 | 4,689 | 458.59 | 68.26 | 870.78 | 616.19 | Upgrade
|
| EBIT Margin | 11.07% | 11.25% | 2.25% | 0.42% | 5.95% | 5.51% | Upgrade
|
| Effective Tax Rate | 31.99% | 32.06% | - | - | 23.96% | 7.85% | Upgrade
|
| Advertising Expenses | - | 1.96 | 3.12 | 1.56 | 0.92 | 0.81 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.