Namib Minerals Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	82.6	85.88	65.06
Revenue Growth (YoY)	-3.83%	32.00%	-
Cost of Revenue	48.36	47.09	42.61
Gross Profit	34.23	38.79	22.46
Selling, General & Admin	23.4	20.1	8.99
Other Operating Expenses	-99.61	4.01	-4.09
Total Operating Expenses	-76.21	24.11	4.9
Operating Income	110.44	14.68	17.56
Interest Income	0.02	0.01	0.11
Interest Expense	-1.95	-1.52	-2.42
Other Non-Operating Income (Expense)	-	1.32	-0.04
Total Non-Operating Income (Expense)	-1.94	-0.19	-2.34
Pretax Income	108.51	14.5	8.88
Provision for Income Taxes	7.33	10.91	5.25
Net Income	101.18	3.59	3.63
Net Income to Common	101.18	3.59	3.63
Net Income Growth	2719.95%	-1.07%	-
Shares Outstanding (Basic)	52	49	49
Shares Outstanding (Diluted)	55	49	49
Shares Change (YoY)	12.57%	-	-
EPS (Basic)	1.96	0.07	0.07
EPS (Diluted)	1.84	0.07	0.07
EPS Growth	2528.57%	0%	-
Free Cash Flow	1.88	9.44	8.57
Free Cash Flow Growth	-80.13%	10.20%	-
Free Cash Flow Per Share	0.03	0.19	0.18
Gross Margin	41.45%	45.17%	34.52%
Operating Margin	133.72%	17.10%	26.98%
Profit Margin	122.50%	4.18%	5.57%
FCF Margin	2.27%	10.99%	13.17%
EBITDA	117.71	18.82	20.26
EBITDA Margin	142.51%	21.92%	31.14%
EBIT	110.44	14.68	17.56
EBIT Margin	133.72%	17.10%	26.98%
Effective Tax Rate	6.75%	75.25%	59.16%

SEC Filings: 10-K · 10-Q