United Capital Plc (NGX:UCAP)

United Capital Balance Sheet

Financials in millions NGN. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	305,749	337,014	145,256	149,867	53,662	43,420
Trading Asset Securities	295,678	262,854	287,594	194,850	176,476	23,335
Accounts Receivable	59,946	63,227	25,436	479.65	934.45	1,166
Other Receivables	31,164	25,689	7,000	15,528	2,085	1,635
Property, Plant & Equipment	2,055	1,935	1,348	528.5	684.67	849.52
Other Intangible Assets	880.23	955.49	188.62	179.3	78.6	42.02
Investments in Debt & Equity Securities	900,398	870,742	381,243	191,694	187,171	121,814
Other Current Assets	114,078	131,355	78,176	42,935	27,900	25,672
Long-Term Deferred Tax Assets	-	-	402.04	1,238	312.76	314.74
Other Long-Term Assets	8,556	7,933	5,306	4,615	4,294	4,500
Total Assets	1,718,504	1,701,704	931,948	601,915	453,598	222,748
Accrued Expenses	-	-	196.41	-	-	-
Short-Term Debt	5,686	28,332	855.37	191.34	19,037	14,881
Current Portion of Long-Term Debt	-	-	-	6,001	55.64	5,250
Other Current Liabilities	956,062	952,407	503,710	305,593	284,212	77,390
Long-Term Debt	376,228	377,729	199,968	94,262	60,645	52,535
Long-Term Deferred Tax Liabilities	12,064	-	-	-	82.5	126.97
Other Long-Term Liabilities	201,685	190,263	124,180	156,755	57,216	46,309
Total Liabilities	1,556,983	1,568,200	841,235	568,928	423,051	198,322
Common Stock	9,000	9,000	3,000	3,000	3,000	3,000
Additional Paid-In Capital	515.24	515.24	683.61	683.61	683.61	683.61
Retained Earnings	36,735	39,841	31,733	29,314	28,661	21,602
Comprehensive Income & Other	115,271	84,147	55,296	-9.88	-1,797	-858.93
Shareholders' Equity	161,521	133,503	90,713	32,987	30,547	24,426
Total Liabilities & Equity	1,718,504	1,701,704	931,948	601,915	453,598	222,748
Total Debt	381,914	406,061	200,823	100,454	79,738	72,665
Net Cash (Debt)	219,512	193,807	232,027	244,263	150,400	-5,910
Net Cash Growth	-34.07%	-16.47%	-5.01%	62.41%	-	-
Net Cash Per Share	12.20	10.77	12.89	13.57	8.36	-0.33
Filing Date Shares Outstanding	18,000	18,000	18,000	18,000	18,000	18,000
Total Common Shares Outstanding	18,000	18,000	18,000	18,000	18,000	18,000
Working Capital	-159,894	-179,676	26,543	85,749	-44,050	-4,123
Book Value Per Share	8.97	7.42	5.04	1.83	1.70	1.36
Tangible Book Value	160,641	132,548	90,525	32,808	30,468	24,384
Tangible Book Value Per Share	8.92	7.36	5.03	1.82	1.69	1.35

Updated Mar 3, 2025. Source: S&P Global Market Intelligence. Capital Markets template. Financial Sources.