Brimstone Investment Corporation Limited (JSE:BRT)
South Africa · Delayed Price · Currency is ZAR · Price in ZAc 550.00
0.00 (0.00%)
At close: Sep 8, 2026
JSE:BRT Income Statement
Financials in millions ZAR. Fiscal year is January - December.
Millions ZAR. 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 |
Operating Revenue | 342.92 | 352.98 | 2,196 | 6,461 | 6,137 | 4,980 |
Other Revenue | 54.98 | 60.76 | 31.62 | 68.2 | 75.69 | 74.92 |
| 397.9 | 413.74 | 2,227 | 6,529 | 6,213 | 5,055 | |
Revenue Growth | 7.72% | -81.42% | -65.89% | 5.09% | 22.91% | 6.96% |
Cost of Revenue | 375.1 | 385.89 | 2,164 | 6,074 | 5,703 | 4,360 |
Gross Profit | 22.79 | 27.85 | 63.05 | 455.1 | 509.57 | 695.09 |
Operating Income | 22.79 | 27.85 | 63.05 | 455.1 | 509.57 | 695.09 |
Interest Expense | -133.12 | -163.74 | -298.06 | -466.41 | -299.61 | -214.05 |
Interest & Investment Income | 6.1 | 19.11 | 90.9 | 125.39 | 18.74 | 19.8 |
Earnings From Equity Investments | 291.92 | 358.13 | 433.22 | 428.33 | 228.35 | 256.84 |
Other Non Operating Income (Expenses) | 33.82 | -1.48 | 2.07 | -5.84 | 1.01 | -351.82 |
EBT Excluding Unusual Items | 221.51 | 239.88 | 291.18 | 536.56 | 458.05 | 405.86 |
Gain (Loss) on Sale of Investments | -240.46 | -240.46 | 96.9 | -51.4 | -36.39 | 579.51 |
Gain (Loss) on Sale of Assets | - | - | -562.09 | - | - | - |
Asset Writedown | - | - | - | 14.59 | 4.33 | -5.64 |
Other Unusual Items | - | - | 59.93 | - | 20.44 | -10.63 |
Pretax Income | -18.95 | -0.58 | -114.08 | 499.75 | 446.43 | 969.09 |
Income Tax Expense | -71.17 | -58.93 | 74.68 | 77.88 | 121.92 | 205.94 |
Earnings From Continuing Operations | 52.22 | 58.35 | -188.76 | 421.87 | 324.51 | 763.15 |
Earnings From Discontinued Operations | - | - | - | - | - | 157.71 |
Net Income to Company | 52.22 | 58.35 | -188.76 | 421.87 | 324.51 | 920.86 |
Minority Interest in Earnings | -17.26 | -14.33 | -11.65 | -130.61 | -134.58 | -188.96 |
Net Income | 34.97 | 44.03 | -200.41 | 291.27 | 189.93 | 731.9 |
Net Income to Common | 34.97 | 44.03 | -200.41 | 291.27 | 189.93 | 731.9 |
Net Income Growth | -89.94% | - | - | 53.35% | -74.05% | - |
Shares Outstanding (Basic) | 241 | 241 | 243 | 247 | 248 | 250 |
Shares Outstanding (Diluted) | 248 | 247 | 243 | 250 | 251 | 251 |
Shares Change | 1.94% | 1.79% | -2.81% | -0.37% | -0.07% | -0.74% |
EPS (Basic) | 0.15 | 0.18 | -0.83 | 1.18 | 0.77 | 2.92 |
EPS (Diluted) | 0.14 | 0.18 | -0.83 | 1.17 | 0.76 | 2.92 |
EPS Growth | -90.12% | - | - | 54.03% | -74.04% | - |
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 | 29.66 | -23.15 | -668.95 | -81.92 | 176.25 | 333.99 |
Free Cash Flow Per Share | 0.12 | -0.09 | -2.75 | -0.33 | 0.70 | 1.33 |
Dividend Per Share | 0.420 | 0.420 | 0.400 | 0.400 | 0.330 | 0.300 |
Dividend Growth | 5.00% | 5.00% | 0% | 21.21% | 10.00% | - |
Gross Margin | 5.73% | 6.73% | 2.83% | 6.97% | 8.20% | 13.75% |
Operating Margin | 5.73% | 6.73% | 2.83% | 6.97% | 8.20% | 13.75% |
Profit Margin | 8.79% | 10.64% | -9.00% | 4.46% | 3.06% | 14.48% |
Free Cash Flow Margin | 7.45% | -5.59% | -30.03% | -1.26% | 2.84% | 6.61% |
EBITDA | -11.52 | 36 | 156.15 | 726.77 | 757.94 | 925.22 |
EBITDA Margin | -2.90% | 8.70% | 7.01% | 11.13% | 12.20% | 18.30% |
D&A For EBITDA | -34.31 | 8.16 | 93.09 | 271.68 | 248.37 | 230.13 |
EBIT | 22.79 | 27.85 | 63.05 | 455.1 | 509.57 | 695.09 |
EBIT Margin | 5.73% | 6.73% | 2.83% | 6.97% | 8.20% | 13.75% |
Effective Tax Rate | - | - | - | 15.58% | 27.31% | 21.25% |
Revenue as Reported | 397.9 | 413.74 | 2,227 | 6,529 | 6,213 | 5,055 |