Also trades as: TGA.L (LSE) · $vol 2M · TNGRF (OTC) · $vol 0M

R12,584.00 ($7.56)

+942.00 (+8.09%)

Weekly Expected Move ±7.8%

R10591 R11569 R12548 R13527 R14505

JNB · Energy · Coal · Tech Score Sell · Power 39 · R15.9B mcap · 126M float · 0.566% daily turnover

Revenue

$29.6B -16.7% ▼

5Y CAGR: +51.2%

Gross Profit

$4.9B -75.8% ▼

5Y CAGR: +30.5%

Operating Income

-$2.3B -164.2% ▼

Net Income

-$7.1B -297.2% ▼

EPS (Diluted)

$-54.64 -306.8% ▼

EBITDA

$1.5B -82.2% ▼

5Y CAGR: +40.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$26.3B	$50.8B	$30.6B	$35.6B	$29.6B
YoY Growth	+600.9%	+93.1%	-39.6%	+16.1%	-16.7%
Cost of Revenue	$5.9B	$10.6B	$18.9B	$15.3B	$24.7B
Gross Profit	$20.3B	$40.1B	$11.7B	$20.3B	$4.9B
Gross Margin	77.4%	79.1%	38.2%	57.0%	16.6%
R&D Expenses	$169M	$254M	$268M	$278M	$0
SG&A Expenses	$8.4B	$5.9B	$5.3B	$289M	$6.7B
Operating Expenses	$4.9B	$6.2B	$5.7B	$16.7B	$7.2B
Operating Income	$8.2B	$27.2B	$6.0B	$3.6B	-$2.3B
Operating Margin	31.2%	53.7%	19.6%	10.1%	-7.8%
Interest Expense	$100M	$738M	$1.0B	$1.2B	$127M
Income Before Tax	$7.5B	$24.1B	$7.2B	$5.0B	-$8.0B
Tax Expense	$571M	$5.9B	$2.2B	$1.5B	-$889M
Net Income	$6.4B	$17.0B	$5.2B	$3.6B	-$7.1B
Net Margin	24.5%	33.5%	16.9%	10.1%	-23.9%
EPS (Diluted)	$60.87	$124.87	$36.92	$26.42	$-54.64
EBITDA	$9.2B	$26.0B	$9.7B	$8.6B	$1.5B
Shares Outstanding	134M	136M	140M	136M	130M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$24.6B	$14.4B	$16.3B	$16.8B	$18.8B	$14.8B	$14.8B	$15.2B
Cost of Revenue	$9.8B	$8.5B	$10.4B	$12.6B	$13.7B	$7.3B	$12.2B	$11.2B
Gross Profit	$14.8B	$5.9B	$5.9B	$4.1B	$5.1B	$7.5B	$2.6B	$4.0B
Gross Margin	60.1%	40.7%	36.0%	24.7%	27.3%	50.5%	17.3%	26.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.9B	$2.3B	$3.1B	$3.2B	$3.0B	$3.0B	$3.6B	$3.4B
Operating Expenses	$2.9B	$2.6B	$3.1B	$3.5B	$3.1B	$6.3B	$4.0B	$3.8B
Operating Income	$11.8B	$3.3B	$2.7B	$668M	$2.0B	$1.1B	-$1.4B	$229M
Operating Margin	48.2%	22.9%	16.7%	4.0%	10.7%	7.6%	-9.4%	1.5%
Interest Expense	$19M	$21M	$45M	$27M	$70M	$52M	$75M	$77M
Income Before Tax	$12.4B	$4.3B	$2.9B	$1.8B	$3.2B	$384M	-$8.4B	$2.3B
Tax Expense	$3.8B	$1.3B	$944M	$587M	$867M	$136M	-$1.0B	$897M
Net Income	$8.0B	$3.1B	$2.1B	$1.3B	$2.3B	$254M	-$7.3B	$1.4B
Net Margin	32.7%	21.5%	12.8%	7.7%	12.2%	1.7%	-49.6%	9.2%
EPS (Diluted)	$57.70	$22.11	$14.82	$9.31	$17.12	$1.91	$-57.89	$10.79
EBITDA	$13.4B	$5.3B	$4.4B	$3.4B	$5.1B	$891M	$618M	$1.4B
Shares Outstanding	139M	139M	140M	139M	135M	133M	127M	129M

TGA.JO JNB