Legend Internet PlcNSENG: LEGENDINT

Quarter 1 - financial statement for 2026

· MarketScreener


LEGEND INTERNET PLC

UNAUDITED MANAGEMENT REPORT FOR THE PERIOD ENDED 31, OCTOBER 2025

LEGEND INTERNET PLC

Management financial statements For the period ended 31 October 2025

Table of Contents

Corporate information i

Results at a glance ii

Statement of financial position 1

Statement of profit or loss and other comprehensive income 2

Statement of Changes in Equity 3

Statement of cashflow 4

Notes to the accounts 5-16

Statement of value added 17

LEGEND INTERNET PLC

Management financial statements For the period ended 31 October 2025

CORPORATE INFORMATION RC NUMBER: 1829214 DIRECTORS AND PROFESSIONAL ADVISERS

DIRECTORS

  1. Mr. Bruce Brai Ayonote

  2. Mr. Suleiman Muhammad Arzika

Non-Executive Director

Non-Executive Director

3. Ms. Aisha Abdulaziz

Executive Director/CEO

4. Mr. Ehianeta Mondritz Ebhohimhen

Non-Executive Director

5. Mr. Ayodele Olubunmi Arogbo

Non-Executive Director

6. Dr. Oladimeji Mobolaji Bada

Chairman/Independent Director

7. Mr. Mohammed Yamani Shema

Independent Director

  1. Ms. Ifeyinwa Umunnakwe-Okeke

  2. Ms. Lydia Abayomi

Independent Director Independent Director

REGISTERED OFFICE

15, Bangui Street,

Off Adetokunbo Ademola Crescent, Wuse II,

Abuja, FCT, Nigeria.

BUSINESS OFFICE

15, Bangui Street,

Off Adetokunbo Ademola Crescent, Wuse II,

Abuja, FCT, Nigeria.

BANKERS

Taj Bank

SunTrust Bank FCMB FCMB

RESULTS AT A GLANCE

31-Oct-2025

₦'000

31-Oct-2024

₦'000

Revenue

258,270

309,744

Earnings after tax and interest

(14,775)

94,519

Retained earnings

566,008

660,367

Share capital

1,000,000

1,000,000

Shareholders' funds

2,704,569

2,798,927

Per share data

Basic earnings/(loss) per share (in kobos)

(7)

5

STATEMENT OF FINANCIAL POSITION

Notes

31-Oct-2025

31-Jul-2025

ASSETS

₦'000

₦'000

Non-current assets

Property, plant and equipment

5

2,473,471

2,595,924

Rights-of-use

5.4

-

-

Intangible asset

5.5

16,424

17,073

Total non-current assets

2,489,895

2,612,998

Current assets

Inventory

7

30,519

74,378

Receivables from clients

8.1

166,472

173,193

Other Receivables

8.2

329,228

329,228

Cash and cash equivalents

9

11,523

21,024

Deferred Tax Asset

59,511

Total current assets

597,253

597,823

Total assets

3,087,148

3,210,821

EQUITY AND LIABILITIES

Capital and reserves

Share capital

10

1,000,000

1,000,000

Deposit for shares

1,138,561

1,138,561

Retained earnings

11

566,008

700,783

Total equity

2,704,569

2,839,344

Current liabilities

Trade payables

12

18,952

18,952

Other payables

13

194,255

173,791

Loan

14

49,373

75,233

Dividend Liability

120,000

-

Provisions for tax/Current Tax

15

51,139

Total current liabilities

382,580

319,114

Non-Current liabilities

Deferred tax liabilities

17

52,362

Total Non-current liabilities

-

52,362

Total liabilities

382,580

371,476

Total equity and liabilities

3,087,148

3,210,821



Bada Oladimeji Mobolaji

Chairman of the Board of Directors

Aisha Abdulaziz

Chief Executive Officer

FRC/2014/PRO/DIR/003/00000006009 FRC/2025/PRO/DIR/003/111246

‌STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME

Unaudited

Audited

Notes

31-Oct-2025

31-Oct-2024

₦'000

₦'000

Revenue

11

258,270

309,744

Cost of sales

12

(110,369)

(108,587)

Gross profit

147,901

201,157

Administrative expenses

13

(168,782)

(105,791)

Operating profit before tax & interest

(20,881)

95,366

Interest income Finance cost

-(847)

(847)

Operating profit before tax but after

interest

(21,728)

94,519

Provision for Income tax (expense)/credit

10.1

6,953

-

Profit/(loss) for the period

(14,775)

94,519

Other comprehensive income

Actuarial gains/losses on defined benefit

scheme

-

-

Available for sale financial asset surplus/deficit

-

-

-

-

Profit/(Loss) for the period & other

comprehensive income

(14,775)

94,519

‌STATEMENT OF CHANGES IN EQUITY

Issued share

capital

Deposit

for shares

Retained

Earnings

Total Equity

₦'000

₦'000

₦'000

₦'000

At August 1 2023

10,000

2,128,561

442,440

2,581,001

Profit/(loss) for the year

-

-

115,886

115,886

Issue of share capital

990,000

(990,000)

-

-

At 31 July 2024

1,000,000

1,138,561

558,326

2,696,887

Profit/(loss) for the year

-

-

142,457

142,457

At 31 July 2025

1,000,000

1,138,561

700,783

2,839,344

At August 1 2025

1,000,000

1,138,561

700,783

2,839,344

Dividend Liability

(120,000)

(120,000)

Profit/(loss) for the period

(14,775)

(14,775)

At 31 October 2025

1,000,000

1,138,561

566,008

2,704,569

STATEMENT OF CASHFLOW

Unaudited

Audited

Notes

31-Oct-2025

31-Jul-2025

₦'000

₦'000

CASHFLOW FROM OPERATING ACTIVITIES

Profit/(loss) before tax & interest

(21,728)

138,398

Adjustment to reconcile net income to net

cash provided by operating activities:

Amortisation of intangible asset

650

2,305

Depreciation of rights-of-use

-

331

Depreciation of property, plant & equipment

49,069

152,016

Finance cost

843

29,443

Interest income

-

-

Tax Credit

(6,953)

(118,829)

Changes in assets and liabilities

Inventories

43,860

(56,379)

Receivables from clients

4,705

89,596

Receivables from resellers

4,064

(329,211)

Trade payables

(2,202)

10,026

Other payables

(20,464)

100,731

Total adjustments

73,572

(119,971)

Net cash (used in)/from operating activities

51,844

18,427

CASHFLOW FROM INVESTING ACTIVITIES

Purchases of property, plant & equipment Interest income

1

(35,485)

-

(29,029)

-

Net cash (used in)/from investing activities

(35,485)

(29,029)

CASHFLOW FROM FINANCING ACTIVITIES

Loan

9,186

Loan Repayment

(25,860)

(29,443)

Net cash (used in)/from financing activities

(25,860)

(20,257)

Net change in cash and cash equivalents

(9,501)

(30,861)

Cash and cash equivalents at the beginning of the period

(28,349)

2,512

(37,850)

(28,349)

REPRESENTED BY

Cash & cash equivalent:

Cash and bank balances

4

11,523

21,024

Bank Overdraft

(49,373)

(49,373)

(37,850)

(28,349)

NOTES TO THE MANAGEMENT FINANCIAL STATEMENT

5

PROPERTY, PLANT AND

EQUIPMENT

As at 31 July 2025

Fibre

Wi-Fi

Plant &

Furniture &

Computer

Infrastructure

Infrastructure

Machinery

Fittings

Equipment

Total

Cost

₦'000

₦'000

₦'000

₦'000

₦'000

₦'000

At 1 August 2024

3,023,569

136,325

-

-

12,454

3,172,349

Additions

21,113

-

2,852

50

1,098

25,113

At 31 July 2025

3,044,682

136,325

2,852

50

13,552

3,197,461

At 1 August 2025

3,044,682

136,325

2,852

50

13,552

3,197,461

Additions

35,485

At 31 October 2025

3,080,167

136,325

2,852

50

13,552

3,232,946

Depreciation

At 1 August 2025

560,493

32,718

464

1

7,861

601,537

Depreciation charge for

the period

46,203

2,045

143

-

678

49,069

At 31 October 2025

606,696

34,763

607

1

8,539

650,606

Carrying amount At 31 October 2025

2,473,471

101,562

2,245

49

5,013

2,582,340

At 31 July 2025

2,484,189

103,607

2,388

49

5,691

2,595,924

  1. Impairment losses recognised in the year

    There were no impairment losses recognized during the period.

  2. Contractual commitments

    At 31 October 2025, the Company had no contractual commitments for the acquisition of property, plant and equipment.

  3. Assets pledged as security

    The Company does not have any asset pledged as security for liabilities.

  4. RIGHTS OF USE ASSET

At 31 October 2025 -

Right-of-use assets relates to leased property that do not meet the definition of investment property are presented as property, plant and equipment (see Note 1.4).

The Company currently has one leased at Guzape, Abuja. The lease runs for a period of 4 years, with options to extend the period.

NOTES TO THE MANAGEMENT FINANCIAL STATEMENTS

Unaudited

Audited

5.5 INTANGIBLE ASSET (BILLING SYSTEM)

31-Oct-2025

31-Jul-2025

Cost

₦'000

₦'000

At 1 August

26,005

22,088

Additions

-

3,917

At 31 October 2025

26,005

26,005

Depreciation

At 1 August

8,931

6,626

Amortisation charge for the period

650

2,305

At 31 October 2025

9,581

8,931

Carrying amount

At 31 October 2025

16,424

17,073

At 31 July 2025

17,073

17,073

Unaudited

Audited

7 INVENTORIES

31-Oct-2025

31-Jul-2025

Inventory items

₦'000

30,519

₦'000

74,379

Unaudited

Audited

8 TRADE AND OTHER RECEIVABLES

31-Oct-2025

31-Jul-2025

8.1 Trade receivables

₦'000

₦'000

Receivables from clients

-

4,705

Receivables from resellers

166,472

170,536

166,472

175,241

Less: Expected credit loss allowance on trade receivables

-

(2,048)

Net trade receivables

166,472

173,193

Unaudited

Audited

8.2 Other receivables

31-Oct-2025

31-Jul-2025

₦'000

₦'000

Advance payment to vendor

329,228

329,211

Withholding tax credit notes

-

16

329,228

329,228

Management financial statements For the year ended 31 October 2025

NOTES TO THE MANAGEMENT FINANCIAL STATEMENTS

8.3 Expected credit loss allowance on trade and other receivables

31-Oct-2025 31-Jul-2025

₦'000 ₦'000

Balance as at 1-August - 3,581

Provision for impairment charge for the year 2,048

Impairment charge no longer required - (3,581)

Balance as at end of period - 2,048

Age analysis of receivables

Not Past due

31-Oct-2025 31-Jul-2025

₦'000 ₦'000

1-30 days - 175,241

31-60 days - -

61-90 days - -

91 days and above - -

9

CASH AND CASH EQUIVALENTS (EXCLUDING BANK OVERDRAFT)

Unaudited

Audited

Cash at hand

₦'000

-

₦'000

12

Taj Bank 0001685496

6,875

5,983

SunTrust 0002606166

1,485

1,485

Fcmb

450

224

Access

3

105

Parallex

3

3

Flutterwave/Legend Pay

2,707

13,212

Balance for statement of cash flow purposes at 31 October

11,523

21,024

For the purposes of statement of cashflow, cash and cash equivalent comprise cash in hand, deposit held at call with banks, net of bank overdraft. In the statement of financial position, bank overdraft are included in borrowings under current liabilities. The year end cash and cash equivalent comprise the following:

Unaudited

Audited

Cash at bank and in hand

₦'000

11,523

₦'000

21,024

Bank overdraft (note 7.1)

(49,373)

(49,373)

Balance for statement of cash flow purposes

(37,850)

(28,349)

Management financial statement For the period ended 31 October 2025

NOTES TO THE MANAGEMENT FINANCIAL STATEMENTS 10 SHARE CAPITAL Unaudited 31-Oct-2025

Audited

31-Jul-2025 ₦'000 ₦'000

2,000,000,000 ordinary shares of ₦0.50

1,000,000

1,000,000

11 RETAINED EARNINGS

Unaudited

Audited

107/31/2025

31-Jul-2025

₦'000

₦'000

Balance brought forward

700,783

558,326

Dividend Liability

(120,000)

Result for the period

(14,775)

142,457

566,008

700,783

12 TRADE PAYABLES

Unaudited

Audited

10-/31/2025

31-Jul-2025

₦'000

₦'000

Trade payables

16,750

18,952

Less: provision for impairment of trade payables

-

-

Net trade payables

16,750

18,952

13 OTHER PAYABLES

Unaudited

31-Oct-2025

Audited

31-Jul-2025

₦'000

₦'000

Accrued PAYE

36,658

26,695

Staff pension - Employee

23,540

18,008

Staff pension - Employer

27,124

20,209

Industrial Training Fund

4,949

4,257

Nigeria Social Insurance Trust Fund

231

4,257

National Housing Fund

1,729

3,752

Audit Fees

3,375

5,375

Professional services

8,600

4,300

Consultancy for customer care

6,811

6,811

Unpaid installation cost

4,146

4,146

Customer deposit

1,468

1,468

Other accrued expenses

75,624

74,513

194,255

173,791

Trdae & other payables is analysed below

Current

16,750

18,952

Non-current

-

-

16,750

18,952

14 BORROWING

Unaudited

31-Oct-2025

Audited

31-Jul-2025

₦'000

₦'000

14.1 Interest bearing loan (less than 12 months)

Bank overdraft

49,373

49,373

Bank loan

-

25,860

49,373

75,233

For the year ended 31 October 2025

NOTES TO THE MANAGEMENT FINANCIAL STATEMENTS

15

INCOME TAX PAYABLE

Unaudited

Audited

31-Oct-2025

31-Jul-2025

Balance at 1 August

₦'000

-

₦'000

127,930

Charge for the year

-

42,038

Payment for the year

-

(118,829)

Balance at 31 July

-

51,139

15.1

INCOME TAX EXPENSE

Unaudited

Audited

31-Oct-2025

31-Jul-2025

₦'000

₦'000

Current tax

Income tax calculated at 30%

-

31,001

Education tax calculated at 3%

-

9,300

NASENI

-

346

Police levy

-

7

NITDA

-

1,384

Net Current Tax Charge

-

42,038

Deferred tax

Charge for the year

16,112

Adjustments recognized in the current period in relation to the

deferred tax of prior periods

-

(62,210)

Income tax (credit)/expense charged to income statement

-

(4,059)

Charge for the year in OCI

-

-

Total income tax (credit)/expense recognised in current

year

-

(4,059)

20

REVENUE

Unaudited

Audited

31-Oct-2025

31-Oct-2024

₦'000

₦'000

Legend fiber

224,285

292,605

Legend WiFi

2,537

3,911

Legend pay

337

955

Wholesale Bandwidth

12,578

-

CPE sales

18,533

12,272

258,270

309,744

21

COST OF SALES

Unaudited

Audited

31-Oct-2025

31-Oct-2024

₦'000

₦'000

Customer Last Mile Installation

2,949

2,901

Infraco (Abuja)

58,075

100,000

Bandwidth cost

41,925

-

Legend pay

47

840

CPE

6,740

3,850

Installation cost

547

57

Legend home

85

940

110,369

108,588

For the period ended 31 October 2025

NOTES TO THE MANAGEMENT FINANCIAL STATEMENTS

22

ADMINISTRATIVE EXPENSES

Notes

Unaudited

31-Oct-2025

₦'000

Audited

31-Oct-2024

₦'000

Director remuneration

-

Personnel cost

14

74,356

32,341

Repairs and maintenance

1,622

2,609

Transport & travelling

14,654

3,380

Printing & stationeries

26

164

Electricity

Board expenses Office expenses

10,970

Fueling

Entertainment

963

99

Legal fee

3,000

Bank charges

139

380

Marketing expenses

5,449

228

Email marketing

Licence and renewal

78

79

Toll number

Delivery

Insurance

Audit fees

Professional accounting fees

10,000

9,193

Other professional services

5,577

6,514

Telephone

835

Consultancy

42

Statutory fees

Rent

2,838

500

Insurance

Training

20

Industrial Training Fund

Nigeria Social Insurance Trust Fund

Janitorial services

300

300

Amortisation of intangible asset

1.5

650

576

Depreciation of rights-of-use

1.4

Depreciation of property, plant & equipmen

15

49,069

37,623

168,782

105,791

23

PERSONNEL COST

31-Oct-2025

31-Jul-2025

₦'000

₦'000

Staff salaries

51,945

170,486

Staff PAYE

9,963

20,354

Staff pension

12,448

27,015

Staff Welfare

51

74,356

220,302

For the year ended 31 October 2025

  1. Employee information

    Employees of the company, other than Directors, whose duties were wholly or mainly discharged in Nigeria, received remuneration (excluding pension costs and certain benefits) in the following ranges:

    NOTES

    TO THE MANAGEMENT FINANCIAL STATEMENTS

    31-Oct-2025

    31-Oct-2024

    Number

    Number

    ₦100,001 - ₦500,000

    5

    5

    ₦500,001 - ₦1,000,000

    7

    7

    ₦1,000,001 - ₦2,000,000

    19

    19

    ₦2,000,001 - ₦3,000,000

    9

    9

    ₦3,000,001 and above

    15

    15

    24

    DEPRECIATION EXPENSES

    31-Oct-2025

    31-Oct-2024

    ₦'000

    ₦'000

    Fibre infrastructure

    140,783

    143,366

    Wi-Fi infrastructure

    8,180

    8,180

    Computer equipment

    2,588

    2,491

    Furniture & fittings

    1

    -

    Plant & machinery

    464

    -

    152,016

    154,036

    26

    PROFIT BEFORE TAXATION

    31-Jul-2025

    31-Jul-2025

    This is stated after charging/(crediting):

    ₦'000

    ₦'000

    Directors' remuneration

    10,500

    26,302

    Audit Fees

    -

    5,375

    Depreciation and amortization

    49,069

    154,321

    27

    RELATED PARTY DISCLOSURES

    (i)

    Key management personnel compensation

    Remuneration(excluding pension contributions) for

    Executive

    Executive

    Directors of the Company charged to the profit or

    Directors

    Directors

    loss are as follows:

    ₦'000

    ₦'000

    Short- term benefits:

    Salary

    10,500

    26,302

    10,500

    26,302

  2. Key management personnel and directors transactions

Directors of the company control significant percent of the voting shares of the company There are no significant transactions with key management personnel and directors

27

RELATED PARTY DISCLOSURES (Cont'd)

Numbers and cadre of key management

(iii)

personnel

31-Oct-2025

31-Oct-2025

Number

Number

Director

1

1

Managing Director (MD)

1

1

Senior Manager (SM)

3

3

Manager (M)

5

5

(iv)

Salary Range

31-Oct-2025

31-Oct-2024

Number

Number

₦8,000,001 and above

9

1

  1. EARNINGS PER SHARE
    1. Basic

      Basic earnings per share is calculated by dividing the net profit attributable to equity holders

      of the Company by the weighted average number of ordinary shares in issue during the year, excluding the average number of ordinary shares purchased by the Company and held as treasury shares.

      31-Oct-2025

      31-Oct-2024

      ₦'000

      ₦'000

      Earnings after tax and interest

      (34,921)

      94,519

      Weighted average numbers of ordinary shares at year end (thousands)

      2,000,000 2,000,000

      Basic earnings per share (Kobo) (2) 5

    2. Diluted

    Diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares.

    Diluted earning per share is same as basic earnings per share

  2. FINANCIAL INSTRUMENTS
    1. Capital risk management

      The Company manages its capital to ensure that the Company will be able to continue as a going concern.

      The capital structure of the company consists of equity attributable to equity holders of the company, comprising issued capital and retained earnings.

      The Company is not subject to any externally imposed capital requirements.

      Equity includes all capital and reserves of the company that are managed as capital.

    2. Critical judgements and significant estimates

Details of the significant accounting policies and methods adopted (including the criteria for recognition, the basis of measurement and the bases for recognition of income and expenses) for each class of financial asset, financial liability and equity instrument are disclosed in note 3.

30.3

Categories of financial instruments

Unaudited

Audited

Financial assets

31-Oct-2025

31-Jul-2025

₦'000

₦'000

Cash and bank balance

11,523

21,024

Receivables

Trade receivables

166,472

173,193

Other receivables

329,228

329,228

495,700

502,420

Financial liabilities

Financial liabilities at amortized cost

Trade payables

18,952

18,952

Other payables

119,675

173,791

Loans

49,373

75,233

188,000

267,975

  1. Financial risk management objectives

    A financial risk management framework is in place, where appropriate, to mitigate any negative impact that financial risks that may arise will have on the Company's reported results.

    The Company's senior management oversees the management of risks to ensure that financial risks are identified, measured and managed in accordance with Company's policies for risk.

    Risk management policies and systems are reviewed regularly to reflect the changes in market conditions and the company's activities. The Board of Directors reviews and agrees policies for managing each of these risks which are summarised below.

    The company does not trade in financial instruments, nor does it take on speculative or open positions through the use of derivatives.

  2. Foreign currency risk management

    Foreign currency risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in foreign exchange rates. The company undertakes transactions denominated in foreign currencies; consequently, exposures to exchange rate fluctuations arise. Exchange rate exposures are managed within approved policy parameters. The Company's exposure to the risk of changes in foreign exchange rates is hedged and minimised proactive application for forex.

  3. Credit risk management

    Credit risk refers to the risk that a counterparty will default on its contractual obligations resulting in financial loss to the company. The company's credit risk exposure is limited to the credit sales availed to few customers with great records of payment on time and without defaulting and loans availed to its members of staff. Both credit sales and staff loans are subject to management approval and are continuously monitored.

    The carrying amount of financial assets represents the company's maximum exposure to credit risk, which at the reporting date, was as follows:

    31-Oct-2025 31-Jul-2025 ₦'000 ₦'000

    Receivables 495,700 502,420

  4. Collateral held as security and other credit enhancements

    The carrying amount of financial assets recorded in the Management financial statements represents the company's maximum exposure to credit risk as no collateral or other credit enhancements are held. The asset comprise of loans to staff members and due repayment is deducted from staff salary at source.

  5. Liquidity risk management

Liquidity risk is the risk that the company is unable to meet its current and future cash flow obligations as and when they fall due, or can only do so at excessive cost. This includes the risk that the company is unable to meet settlement obligations to the acquiring banks due to failure of an issuing bank to pay.

Ultimate responsibility for liquidity risk management rests with the board of directors, which has established an appropriate liquidity risk management framework for the management of the company's short-, medium- and long-term funding and liquidity management requirements. The company manages liquidity risk by maintaining adequate reserves, by continuously monitoring forecast and actual cash flows, and by matching the maturity profiles of financial assets and liabilities.

Earlier from Legend Internet

All Legend Internet news releases