Brimstone Investment Corporation Limited (JSE:BRN)
South Africa · Delayed Price · Currency is ZAR · Price in ZAc 451.00
-49.00 (-9.80%)
Sep 30, 2025, 4:21 PM SAST
JSE:BRN Income Statement
Financials in millions ZAR. Fiscal year is January - December.
Millions ZAR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 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 |
Operating Revenue | 339.72 | 2,196 | 6,461 | 6,137 | 4,980 | 4,615 | Upgrade |
Other Revenue | 29.67 | 31.62 | 68.2 | 75.69 | 74.92 | 110.64 | Upgrade |
| 369.39 | 2,227 | 6,529 | 6,213 | 5,055 | 4,726 | Upgrade | |
Revenue Growth (YoY) | -92.94% | -65.89% | 5.09% | 22.91% | 6.96% | 6.44% | Upgrade |
Cost of Revenue | 371.39 | 2,164 | 6,074 | 5,703 | 4,360 | 4,116 | Upgrade |
Gross Profit | -2 | 63.05 | 455.1 | 509.57 | 695.09 | 609.43 | Upgrade |
Operating Income | -2 | 63.05 | 455.1 | 509.57 | 695.09 | 609.43 | Upgrade |
Interest Expense | -178.97 | -298.06 | -466.41 | -299.61 | -214.05 | -396.33 | Upgrade |
Interest & Investment Income | 24.1 | 90.9 | 125.39 | 18.74 | 19.8 | 27.01 | Upgrade |
Earnings From Equity Investments | 466.31 | 433.22 | 428.33 | 228.35 | 256.84 | 153.2 | Upgrade |
Other Non Operating Income (Expenses) | 7.39 | 62 | -5.84 | 1.01 | -351.82 | 219.9 | Upgrade |
EBT Excluding Unusual Items | 316.83 | 351.11 | 536.56 | 458.05 | 405.86 | 613.22 | Upgrade |
Gain (Loss) on Sale of Investments | 96.9 | 96.9 | -51.4 | -36.39 | 579.51 | -439.79 | Upgrade |
Gain (Loss) on Sale of Assets | - | -562.09 | - | - | - | - | Upgrade |
Asset Writedown | - | - | 14.59 | 4.33 | -5.64 | 2.59 | Upgrade |
Other Unusual Items | - | - | - | 20.44 | -10.63 | -9.11 | Upgrade |
Pretax Income | 413.73 | -114.08 | 499.75 | 446.43 | 969.09 | 166.91 | Upgrade |
Income Tax Expense | 50.69 | 74.68 | 77.88 | 121.92 | 205.94 | 152.91 | Upgrade |
Earnings From Continuing Operations | 363.04 | -188.76 | 421.87 | 324.51 | 763.15 | 13.99 | Upgrade |
Earnings From Discontinued Operations | - | - | - | - | 157.71 | -57.83 | Upgrade |
Net Income to Company | 363.04 | -188.76 | 421.87 | 324.51 | 920.86 | -43.83 | Upgrade |
Minority Interest in Earnings | -15.61 | -11.65 | -130.61 | -134.58 | -188.96 | -140.71 | Upgrade |
Net Income | 347.43 | -200.41 | 291.27 | 189.93 | 731.9 | -184.54 | Upgrade |
Net Income to Common | 347.43 | -200.41 | 291.27 | 189.93 | 731.9 | -184.54 | Upgrade |
Net Income Growth | - | - | 53.35% | -74.05% | - | - | Upgrade |
Shares Outstanding (Basic) | 241 | 243 | 247 | 248 | 250 | 253 | Upgrade |
Shares Outstanding (Diluted) | 244 | 243 | 250 | 251 | 251 | 253 | Upgrade |
Shares Change (YoY) | -0.61% | -2.81% | -0.37% | -0.07% | -0.74% | -1.50% | Upgrade |
EPS (Basic) | 1.44 | -0.83 | 1.18 | 0.77 | 2.92 | -0.73 | Upgrade |
EPS (Diluted) | 1.43 | -0.83 | 1.17 | 0.76 | 2.92 | -0.73 | Upgrade |
EPS Growth | - | - | 54.03% | -74.04% | - | - | Upgrade |
Free Cash Flow | -5.31 | -668.95 | -81.92 | 176.25 | 333.99 | 378.46 | Upgrade |
Free Cash Flow Per Share | -0.02 | -2.75 | -0.33 | 0.70 | 1.33 | 1.50 | Upgrade |
Dividend Per Share | 0.400 | 0.400 | 0.400 | 0.330 | 0.300 | - | Upgrade |
Dividend Growth | - | - | 21.21% | 10.00% | - | - | Upgrade |
Gross Margin | -0.54% | 2.83% | 6.97% | 8.20% | 13.75% | 12.90% | Upgrade |
Operating Margin | -0.54% | 2.83% | 6.97% | 8.20% | 13.75% | 12.90% | Upgrade |
Profit Margin | 94.06% | -9.00% | 4.46% | 3.06% | 14.48% | -3.91% | Upgrade |
Free Cash Flow Margin | -1.44% | -30.03% | -1.26% | 2.84% | 6.61% | 8.01% | Upgrade |
EBITDA | 1.8 | 156.15 | 726.77 | 757.94 | 925.22 | 820.08 | Upgrade |
EBITDA Margin | 0.49% | 7.01% | 11.13% | 12.20% | 18.30% | 17.35% | Upgrade |
D&A For EBITDA | 3.8 | 93.09 | 271.68 | 248.37 | 230.13 | 210.65 | Upgrade |
EBIT | -2 | 63.05 | 455.1 | 509.57 | 695.09 | 609.43 | Upgrade |
EBIT Margin | -0.54% | 2.83% | 6.97% | 8.20% | 13.75% | 12.90% | Upgrade |
Effective Tax Rate | 12.25% | - | 15.58% | 27.31% | 21.25% | 91.62% | Upgrade |
Revenue as Reported | 369.39 | 2,227 | 6,529 | 6,213 | 5,055 | 4,726 | Upgrade |
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.