Sibanye Stillwater Limited (JSE:SSW)
South Africa · Delayed Price · Currency is ZAR · Price in ZAc 5,184.00
-51.00 (-0.97%)
Sep 4, 2026, 5:04 PM SAST
Sibanye Stillwater 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 |
| 164,887 | 129,677 | 112,129 | 113,684 | 138,288 | 172,194 | |
Revenue Growth | 47.63% | 15.65% | -1.37% | -17.79% | -19.69% | 35.17% |
Cost of Revenue | 115,766 | 97,806 | 105,208 | 99,768 | 101,624 | 109,306 |
Gross Profit | 49,121 | 31,871 | 6,921 | 13,916 | 36,664 | 62,888 |
Other Operating Expenses | 6,315 | 5,789 | 5,654 | 6,435 | 3,959 | 3,618 |
Operating Expenses | 12,032 | 21,824 | 15,114 | 45,223 | 4,190 | 9,161 |
Operating Income | 37,089 | 10,047 | -8,193 | -31,307 | 32,474 | 53,727 |
Interest Expense | -3,697 | -3,982 | -3,567 | -2,471 | -2,144 | -1,804 |
Interest & Investment Income | 1,654 | 1,568 | 1,337 | 1,369 | 1,203 | 1,202 |
Earnings From Equity Investments | 2,410 | 337 | 212 | -1,174 | 1,287 | 1,989 |
Currency Exchange Gain (Loss) | 57 | 155 | -215 | 1,973 | 616 | 1,149 |
Other Non Operating Income (Expenses) | -5,211 | -4,039 | 6,271 | 135 | -5,301 | -8,245 |
EBT Excluding Unusual Items | 32,302 | 4,086 | -4,155 | -31,475 | 28,135 | 48,018 |
Merger & Restructuring Charges | -4,433 | -4,790 | -1,401 | -989 | -515 | -247 |
Impairment of Goodwill | - | - | - | -8,435 | - | - |
Gain (Loss) on Sale of Investments | 109 | 126 | -22 | -4 | 152 | -4 |
Gain (Loss) on Sale of Assets | 37 | 2 | 55 | 105 | -1 | 52 |
Asset Writedown | -26 | -26 | - | -86 | 7 | - |
Legal Settlements | -77 | -83 | 38 | 295 | 126 | -63 |
Other Unusual Items | - | - | 396 | 743 | - | -199 |
Pretax Income | 28,122 | -411 | -4,214 | -39,846 | 27,904 | 47,557 |
Income Tax Expense | 10,148 | 4,328 | 1,496 | -2,416 | 8,924 | 13,761 |
Earnings From Continuing Operations | 17,974 | -4,739 | -5,710 | -37,430 | 18,980 | 33,796 |
Minority Interest in Earnings | -1,809 | -432 | -1,587 | -342 | -584 | -742 |
Net Income | 16,165 | -5,171 | -7,297 | -37,772 | 18,396 | 33,054 |
Net Income to Common | 16,165 | -5,171 | -7,297 | -37,772 | 18,396 | 33,054 |
Net Income Growth | - | - | - | - | -44.35% | 12.77% |
Shares Outstanding (Basic) | 2,831 | 2,831 | 2,831 | 2,831 | 2,826 | 2,899 |
Shares Outstanding (Diluted) | 3,022 | 2,831 | 2,831 | 2,831 | 2,831 | 2,927 |
Shares Change | 6.77% | - | - | -0.01% | -3.29% | 5.37% |
EPS (Basic) | 5.71 | -1.83 | -2.58 | -13.34 | 6.51 | 11.40 |
EPS (Diluted) | 5.44 | -1.83 | -2.58 | -13.34 | 6.50 | 11.29 |
EPS Growth | - | - | - | - | -42.43% | 7.01% |
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 | 12,867 | 1,402 | -11,283 | -9,998 | 9,097 | 37,692 |
Free Cash Flow Per Share | 4.26 | 0.49 | -3.99 | -3.53 | 3.21 | 12.88 |
Dividend Per Share | 3.320 | 1.310 | - | 0.530 | 2.600 | 4.790 |
Dividend Growth | - | - | - | -79.62% | -45.72% | 29.11% |
Gross Margin | 29.79% | 24.58% | 6.17% | 12.24% | 26.51% | 36.52% |
Operating Margin | 22.49% | 7.75% | -7.31% | -27.54% | 23.48% | 31.20% |
Profit Margin | 9.80% | -3.99% | -6.51% | -33.23% | 13.30% | 19.20% |
Free Cash Flow Margin | 7.80% | 1.08% | -10.06% | -8.79% | 6.58% | 21.89% |
EBITDA | 61,248 | 34,205 | 10,647 | 17,745 | 40,072 | 67,671 |
EBITDA Margin | 37.15% | 26.38% | 9.50% | 15.61% | 28.98% | 39.30% |
D&A For EBITDA | 24,159 | 24,158 | 18,840 | 49,052 | 7,598 | 13,944 |
EBIT | 37,089 | 10,047 | -8,193 | -31,307 | 32,474 | 53,727 |
EBIT Margin | 22.49% | 7.75% | -7.31% | -27.54% | 23.48% | 31.20% |
Effective Tax Rate | 36.09% | - | - | - | 31.98% | 28.94% |