Also trades as: IMPUY (OTC) · $vol 2M · IMPUF (OTC) · $vol 0M

R19,571.00 ($11.76)

+259.00 (+1.34%)

Weekly Expected Move ±4.7%

R17535 R18440 R19345 R20250 R21155

JNB · Basic Materials · Other Precious Metals · Tech Score Sell · Power 36 · R173.7B mcap · 890M float · 0.420% daily turnover

Revenue

$135.1B +58.1% ▲

5Y CAGR: +0.8%

Gross Profit

$32.8B +1243.3% ▲

5Y CAGR: -9.3%

Operating Income

$32.3B +1253.7% ▲

5Y CAGR: -9.3%

Net Income

$31.0B +3978.7% ▲

5Y CAGR: -8.0%

EPS (Diluted)

$34.38 +3992.9% ▲

5Y CAGR: -10.4%

EBITDA

$41.3B +311.8% ▲

5Y CAGR: -10.3%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$118.3B	$106.6B	$86.4B	$85.5B	$135.1B
YoY Growth	-8.7%	-9.9%	-18.9%	-1.1%	+58.1%
Cost of Revenue	$77.0B	$84.3B	$80.9B	$83.0B	$102.3B
Gross Profit	$41.3B	$22.3B	$5.5B	$2.4B	$32.8B
Gross Margin	34.9%	21.0%	6.3%	2.9%	24.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$26M	$37M	$52M	$48M	$560M
Operating Expenses	$185M	$206M	$2.1B	$54M	$477M
Operating Income	$40.7B	$21.5B	$3.4B	$2.4B	$32.3B
Operating Margin	34.4%	20.2%	3.9%	2.8%	23.9%
Interest Expense	$293M	$402M	$768M	$438M	$467M
Income Before Tax	$45.2B	$9.8B	-$20.4B	$1.5B	$44.7B
Tax Expense	$12.1B	$3.6B	-$3.3B	$786M	$13.1B
Net Income	$32.0B	$4.9B	-$17.3B	$761M	$31.0B
Net Margin	27.1%	4.6%	-20.0%	0.9%	23.0%
EPS (Diluted)	$38.40	$5.75	$-19.29	$0.84	$34.38
EBITDA	$47.3B	$14.8B	-$10.5B	$10.0B	$41.3B
Shares Outstanding	835M	854M	897M	902M	903M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$57.8B	$48.8B	$43.4B	$43.0B	$42.3B	$43.2B	$60.8B	$74.4B
Cost of Revenue	$40.7B	$43.7B	$40.1B	$44.2B	$40.2B	$42.9B	$47.3B	$54.7B
Gross Profit	$17.1B	$5.1B	$3.4B	-$1.2B	$2.1B	$313M	$13.4B	$19.7B
Gross Margin	29.6%	10.4%	7.7%	-2.8%	5.0%	0.7%	22.1%	26.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$104M	$211M	$130M	$149M	$145M	$247M	$136M	$424M
Operating Expenses	$76M	$225M	$37M	$149M	$74M	$286M	$18M	$459M
Operating Income	$17.0B	$4.8B	$3.3B	-$1.4B	$2.0B	$27M	$13.4B	$19.2B
Operating Margin	29.5%	9.9%	7.7%	-3.2%	4.8%	0.1%	22.1%	25.9%
Interest Expense	$318M	$297M	$454M	$506M	$432M	$569M	$578M	$516M
Income Before Tax	$18.0B	-$11.6B	$2.4B	-$22.3B	$2.5B	-$1.1B	$13.0B	$31.8B
Tax Expense	$5.0B	-$1.4B	$175M	-$3.5B	$736M	$50M	$3.5B	$9.5B
Net Income	$14.0B	-$9.1B	$1.6B	-$18.9B	$1.9B	-$1.1B	$9.3B	$21.7B
Net Margin	24.2%	-18.6%	3.7%	-44.0%	4.4%	-2.6%	15.3%	29.2%
EPS (Diluted)	$16.44	$-10.51	$1.80	$-21.04	$2.07	$-1.23	$10.35	$24.03
EBITDA	$22.0B	$6.3B	$7.1B	$2.2B	$6.6B	$4.2B	$18.0B	$23.3B
Shares Outstanding	850M	863M	896M	900M	900M	897M	900M	904M

IMP.JO JNB