Sibanye Stillwater Income Statement

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

Millions ZAR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	129,677	112,129	113,684	138,288	172,194
Revenue Growth (YoY)	15.65%	-1.37%	-17.79%	-19.69%	35.17%
Cost of Revenue	97,806	105,208	99,768	101,624	109,306
Gross Profit	31,871	6,921	13,916	36,664	62,888
Selling, General & Admin	2,114	251	113	218	383
Depreciation & Amortization Expenses	9,367	-	10,012	-	-
Other Operating Expenses	22,240	-5,735	-41,944	2,928	-2,683
Operating Income	-1,850	12,405	45,735	33,518	65,188
Interest Income	1,905	1,549	195	2,490	2,191
Interest Expense	-5,000	-4,571	-3,299	-2,840	-2,493
Other Non-Operating Income (Expense)	-4,833	4,749	2,419	-5,276	-10,216
Total Non-Operating Income (Expense)	-7,928	1,727	-685	-5,626	-10,518
Pretax Income	-411	-4,214	-39,846	27,904	47,557
Provision for Income Taxes	4,328	1,496	-2,416	8,924	13,761
Net Income	-5,171	-7,297	-37,772	18,396	33,054
Minority Interest in Earnings	432	1,587	342	584	742
Net Income to Common	-5,171	-7,297	-37,772	18,396	33,054
Net Income Growth	-	-	-	-44.35%	12.77%
Shares Outstanding (Basic)	708	708	708	707	725
Shares Outstanding (Diluted)	708	708	708	708	732
Shares Change (YoY)	-	0.00%	-0.01%	-3.29%	5.37%
EPS (Basic)	-7.32	-10.32	-53.36	26.04	45.60
EPS (Diluted)	-7.32	-10.32	-53.36	26.00	45.16
EPS Growth	-	-	-	-42.43%	7.01%
Free Cash Flow	1,100	-11,456	-15,316	-356	19,516
Free Cash Flow Growth	-	-	-	-	11.30%
Free Cash Flow Per Share	1.55	-16.19	-21.64	-0.50	26.67
Dividends Per Share	1.310	-	0.530	2.600	4.790
Dividend Growth	-	-	-79.62%	-45.72%	29.11%
Gross Margin	24.58%	6.17%	12.24%	26.51%	36.52%
Operating Margin	-1.43%	11.06%	40.23%	24.24%	37.86%
Profit Margin	-3.65%	-5.09%	-32.92%	13.72%	19.63%
FCF Margin	0.85%	-10.22%	-13.47%	-0.26%	11.33%
EBITDA	-1,850	12,405	45,735	33,518	65,188
EBIT	-1,850	12,405	45,735	33,518	65,188
EBIT Margin	-1.43%	11.06%	40.23%	24.24%	37.86%
Effective Tax Rate	-1053.04%	-35.50%	6.06%	31.98%	28.94%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.