Re-presented 1 | |||
US$ million | Notes | 2025 | 2024 |
Revenue | 2 | ||
Mining and processing costs | 3 | ( | ( |
Other direct mining income 2 | |||
Other corporate expenditure | 4 | ( | ( |
Impairment charge of non-financial assets | 6 | ( | ( |
Impairment charge of other receivables | 14 | ( | ( |
Total net operating costs | ( | ( | |
Operating loss | ( | ( | |
Finance income | 7 | ||
Finance expense | 7 | ( | ( |
Gain on extinguishment of Notes net of unamortised costs | 7 | ||
Loss before tax | ( | ( | |
Income tax release | 8 | ||
Loss for the year from continuing operations | ( | ( | |
Profit/(loss) for the year from discontinued operations (net of tax) | 33 | ( | |
Loss for the year | ( | ( | |
| Loss for the year attributable to: | |||
Equity holders of the parent company | ( | ( | |
Non-controlling interest | ( | ( | |
( | ( | ||
| Loss per share attributable to the equity holders of the parent during the year | |||
| From continuing operations: | |||
Basic and diluted loss per share – US$ cents | 10 | ( | ( |
| From continuing and discontinued operations: | |||
Basic and diluted loss per share – US$ cents | 10 | ( | ( |
| Re-presented | ||
US$ million | 2025 | 2024 |
Loss for the year | ( | ( |
Other comprehensive profit/(loss) that will be reclassified to the Consolidated Income Statement in subsequent periods | ||
Exchange differences on translation of foreign operations | ( | |
Exchange differences on translation of foreign operations recycled to profit and loss (note 33) | ( | |
Translation difference on non-controlling interest | ( | |
Total comprehensive loss for the year, net of tax | ( | ( |
| Total comprehensive loss for the year attributable to: | ||
Equity holders of the parent company | ( | ( |
Non-controlling interest | ( | ( |
( | ( |
| Restated | Restated | |||
US$ million | Notes | 2025 | 2024 1 | 2023 1 |
| ASSETS | ||||
| Non-current assets | ||||
Property, plant and equipment | 11 | |||
Intangible assets | 12 | |||
Right-of-use assets | 13 | |||
Loans receivable | 14 | |||
Other receivables | 16 | |||
Total non-current assets | ||||
| Current assets | ||||
Trade and other receivables | 16 | |||
Inventories | 17 | |||
Derivative financial asset | 31 | |||
Other financial asset | 18 | |||
Cash and cash equivalents (including restricted amounts) | 19 | |||
Total current assets | ||||
Total assets | ||||
| EQUITY AND LIABILITIES | ||||
| Equity | ||||
Share capital | 20 | |||
Share premium | 20 | |||
Foreign currency translation reserve | 20 | ( | ( | ( |
Share-based payment reserve | ||||
Other reserves | ( | |||
Accumulated losses | ( | ( | ||
Attributable to equity holders of the parent company | ||||
Non-controlling interests | 15 | ( | ( | ( |
Total equity | ||||
| Liabilities | ||||
| Non-current liabilities | ||||
Loans and borrowings | 21 | |||
Provisions | 23 | |||
Lease liabilities | 13 | |||
Deferred tax liabilities | 24 | |||
Total non-current liabilities | ||||
| Current liabilities | ||||
Loans and borrowings | 21 | |||
Lease liabilities | 13 | |||
Trade and other payables | 22 | |||
Income tax payable | 22 | |||
Bank overdraft | 19 | |||
Provisions | 23 | |||
Total current liabilities | ||||
Total liabilities | ||||
Total equity and liabilities |
Re-presented 1 | |||
US$ million | Notes | 2025 | 2024 |
Cash generated from operations | 27 | ||
Net realised gains on foreign exchange contracts | 6 | ||
Interest received from Revenue Authority (SARS) | 6 | ||
Interest paid | ( | ( | |
Income tax paid | ( | ||
Net cash generated from operating activities | |||
| Cashflows from investing activities | |||
Acquisition of property, plant and equipment | ( | ( | |
Proceeds from sale of property, plant and equipment | |||
Repayment of loans | |||
Net bank overdraft disposed with subsidiaries | 33 | ||
Other financial assets | 18 | ( | |
Interest received | |||
Net cash utilised in investing activities | ( | ( | |
| Cashflows from financing activities | |||
Lease instalments paid | 13 | ( | ( |
Repayment of loan notes | 21 | ( | ( |
Repayment of Revolving Credit Facility | ( | ( | |
Draw-down on Revolving Credit Facility | 21 | ||
Net dividend paid to B-BBEE partners | ( | ||
Net cash generated from financing activities | |||
| Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents (net of overdraft) at the beginning of the year | 19 | ||
Effect of exchange rate fluctuations on cash held | |||
Cash and cash equivalents (net of bank overdraft) at the end of the year | 19 |
| Foreign | Share- | ||||||||
| Share | currency | based | Attributable | Non- | |||||
| Share | premium | translation | payment | Other | Accumulated | to the | controlling | Total | |
| US$ million | capital | account | reserve | reserve | reserves | losses | parent | interest | equity |
At 1 July 2024 | ( | ( | ( | ||||||
Loss for the year | ( | ( | ( | ( | |||||
Other comprehensive income | ( | ( | ( | ( | |||||
Total comprehensive profit/(loss) | ( | ( | ( | ( | ( | ||||
| Recycling of foreign currency | |||||||||
| translation reserve on disposal | |||||||||
ofsubsidiary 1 | ( | ( | ( | ||||||
Non-controlling interest disposed 1 | |||||||||
| Equity-settled share-based | |||||||||
payments | |||||||||
At 30 June 2025 | ( | ( | ( | ||||||
| Foreign | Share- | ||||||||
| Share | currency | based | Accumulated | Attributable | Non- | ||||
| Share | premium | translation | payment | Other | (losses)/ | to the | controlling | Total | |
| US$ million | capital | account | reserve | reserve | reserves | reserves | parent | interest | equity |
| At 1 July 2023 as previously | |||||||||
| reported | ( | ( | ( | ||||||
Prior period adjustments 2 | ( | ( | ( | ||||||
Restated balance at 1 July 2023 | ( | ( | ( | ||||||
Loss for the year | ( | ( | ( | ( | |||||
Other comprehensive loss | |||||||||
Total comprehensive loss | ( | ( | ( | ( | |||||
| Dividend paid to non-controlling | |||||||||
interest shareholders | ( | ( | |||||||
| Equity-settled share-based | |||||||||
payments | |||||||||
Transfer between reserves | ( | ||||||||
At 30 June 2024 | ( | ( | ( |
Key estimate or judgement | Note |
Going concern | 1.1 |
Life-of-mine and ore reserves and resources estimates and judgements | 6 |
Impairment review estimates and judgements | 6 |
Taxation | 8 and 24 |
Depreciation judgements | 11 |
B-BBEE guarantee and expected credit loss assessment for loans receivable | 14 |
Inventory and inventory stockpiles | 17 |
Provision for rehabilitation estimates | 23 |
Provision for Human rights settlement claims estimates | 23 |
Pension scheme estimates | 29 |
Post-retirement medical fund estimates | 30 |
Recoverability of Blocked Diamond Parcel proceeds in Tanzania | 33 |
Discontinued operations | 33 |
| Re-presented | ||
US$ million | 2025 | 2024 |
Sale of rough diamonds | 206 | 309 |
Sale of polished stones | 1 | 1 |
207 | 310 |
| Re-presented | ||
US$ million | 2025 | 2024 |
Raw materials and consumables used | 97 | 104 |
Employee expenses | 83 | 93 |
Depreciation of mining assets and amortisation | 75 | 75 |
Diamond royalty | 1 | 2 |
Changes in inventory of finished goods and stockpiles | (1) | 39 |
255 | 313 |
| Re-presented | ||
US$ million | 2025 | 2024 |
Depreciation of property, plant and equipment | 1 | 1 |
London Stock Exchange and other regulatory expenses | 1 | 1 |
Legal fees | 2 | 3 |
Other | 3 | 4 |
Staff costs: | 4 | 4 |
Share-based expense – Directors | 1 | 1 |
Salaries and other staff costs | 3 | 3 |
11 | 13 |
US$ million | 2025 | 2024 |
Audit services 1 | 2 | 2 |
Audit-related assurance services 2 | – | – |
Non-audit services 3 | – | – |
2 | 2 |
US$ million | 2025 | 2024 |
Cullinan Mine | 70 | 33 |
Finsch | 37 | 45 |
Total impairment charge of non-financial assets | 107 | 78 |
Key Estimate | Explanation | |
| Current mine plan | Economically recoverable reserves and resources are based on management’s expectations based on the availability | |
| and recoverable | of reserves and resources at mine sites and technical studies undertaken in-house and by third party specialists. | |
| value of reserves | The end of life-of-mine based on current mine plans for the operations are as follows: | |
| and resources | • | Cullinan Mine: FY 2035 (FY 2024: FY 2032) |
• | Finsch : FY 2033 (FY 2024: FY 2031) | |
| Resources remaining after the current mine plans have not been included in impairment testing for the operations. | ||
Current reserves | • | Cullinan Mine: 38.6 Mt (FY 2024: 33.6 Mt) |
• | Finsch: 16.4 Mt (FY 2024: 18.3 Mt) | |
| Current – capital | Management has estimated the timing and quantum of the capital expenditure based on the Group’s current mine | |
| expenditure | plans for each operation. There is no inclusion of capital expenditure to enhance the asset beyond exploitation of | |
| the current mine plan orebody. | ||
Diamond prices | Diamond prices used in the impairment test were based on actual pricing achieved during FY 2025, adjusted for | |
| current market trends. The Group no longer applies a uniform run-of-mine (ROM) or homogeneous pricing assumption; | ||
| prices are now determined by both market conditions and expected product mix from each orebody, reflecting | ||
| differences in size, quality and colour profiles. The long-term models incorporate normalised real diamond price growth | ||
| of 2.0% per annum (FY 2024: 1.9% above a long-term US inflation rate of 2.0%). Exceptional Stones, defined as those | ||
| valued above US$15 million, are excluded from price assumptions and would represent windfall earnings for the Group. | ||
| At Cullinan Mine: | ||
• | The starting price for FY 2026 is the average actual prices achieved during FY 2025, adjusted for a 2% market | |
| price uplift | ||
• | Forecast prices are within the range estimates provided to the market during August 2025 | |
• | This represents an approximate 10% increase year-on-year for FY 2027 and FY 2028, and 2% market price increase | |
| thereafter | ||
| At Finsch: | ||
• | The starting price for FY 2026 is the average actual prices achieved during FY 2024, being the most representative | |
| price for the orebody | ||
• | Forecast prices are within the range estimates provided to the market during August 2025 | |
• | This represents an approximate 6% increase year-on-year for FY 2027, and 2% market price increase thereafter | |
| Discount rates | A discount rate of 13.5% (2024: 13.5%) was used for the South African operations. Discount rates were calculated based | |
| on a nominal weighted cost of capital including the effect of factors such as market risk and country risk as at the Year | ||
| end. US$ and ZAR discount rates are applied based on the respective functional currency of the cash-generating unit. | ||
Cost inflation | Long-term inflation rates of 4.0%-10.0% (2024: 4.0%–10.0%) above the long-term US$ inflation rate were used | |
| for operating and capital expenditure escalators. | ||
Exchange rates | Exchange rates are estimated based on an assessment of current market fundamentals and long-term expectations. | |
| The US$/ZAR exchange rate range used for all South African operations commenced at ZAR19.00 (2024: ZAR18.36) | ||
| for FY 2025, thereafter devaluing at 3.5% per annum. Given the volatility in the US$/ZAR exchange rate and the | ||
| current levels of economic uncertainty, the determination of the exchange rate assumptions required significant | ||
| judgement. | ||
Valuation basis | Discounted present value of future cashflows. Fair value hierarchy level 3. | |
US$ Million | Cullinan Mine | Finsch |
Base case | 70 | 37 |
Increase in discount rate by 100 basis points | 79 | 42 |
Increase in discount rate by 200 basis points | 87 | 47 |
Reduction in pricing forecasts by 5% over mine plan | 109 | 63 |
Reduction in pricing forecasts by 10% over mine plan | 156 | 90 |
Reduction of 10% carats production | 141 | 63 |
Increase in operating expenditure by 5% | 91 | 52 |
ZAR stronger by 5% through the LOM period | 110 | 63 |
| Re-presented | ||
US$ million | 2025 | 2024 |
Interest received on loans and other receivables | 6 | 6 |
Interest received on bank deposits | 2 | 3 |
Interest received from Revenue Authority (SARS) | 6 | – |
Net unrealised foreign exchange profits | 8 | 7 |
Foreign exchange gains realised on settlement of forward exchange contracts | 6 | 5 |
Finance income | 28 | 21 |
Gross interest on senior secured second lien notes, bank loans | (34) | (33) |
Other debt finance costs, including facility fees and charges | (2) | (2) |
Unwinding of rehabilitation obligations | (5) | (5) |
Note redemption premium and acceleration of unamortised bank facility and Notes costs | (1) | – |
Finance expense | (42) | (40) |
Gain on extinguishment of Notes | 5 | 1 |
Net finance expense | (9) | (18) |
| Re-presented | ||
US$ million | 2025 | 2024 |
| Current taxation: | ||
– Current tax charge | 10 | 2 |
| Deferred taxation: | ||
– Current period | (47) | (34) |
(37) | (32) | |
| Reconciliation of tax rate: | ||
– Loss before taxation (including loss on discontinued operation) 1 | (153) | (139) |
Tax at South African corporate rate of 27% (2024: 27%) | (41) | (38) |
| Effects of: | ||
– Tax charge at different rates in foreign jurisdictions | – | (1) |
– Non-deductible expenses | 3 | 2 |
– Tax losses and temporary differences not recognised | 12 | 5 |
– Prior year under provision of tax (current and deferred) | 1 | – |
– Non taxable income (profit on sale of subsidiaries) | (12) | – |
Total tax release | (37) | (32) |
| Re-presented | ||
US$ million | 2025 | 2024 |
Wages and salaries – included in mining and processing costs | 83 | 93 |
Wages and salaries – Included in corporate expenditure | 4 | 4 |
87 | 97 |
| Re-presented | ||
| Number | Number | |
Number of employees (excluding the Non-Executive Directors and contractors) | 1,911 | 2,396 |
US$ million | 2025 | 2024 |
Salary and benefits | 3 | 3 |
Annual bonus – paid in cash | – | 1 |
Share-based payment charge | – | 1 |
3 | 5 |
| Continuing | Discontinued | Continuing | Discontinued | |||
| operations | operation | Total | operations | operation | Total | |
| 30 June | 30 June | 30 June | 30 June | 30 June | 30 June | |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| Numerator | US$ million | US$ million | US$ million | US$ million | US$ million | US$ million |
Profit/(loss) for the year | (124) | 38 | (86) | (84) | (2) | (86) |
Denominator | Shares | Shares | Shares | Shares | Shares | Shares |
| Weighted average number of Ordinary Shares | ||||||
| used in basic loss per share: | ||||||
As at 30 June | 194,201,785 | 194,201,785 | 194,201,785 | 194,201,785 | 194,201,785 | 194,201,785 |
Re-presented | US$ cents | US$ cents | US$ cents | US$ cents | US$ cents | US$ cents |
Basic and diluted profit/(loss) per share | (64) | 19 | (45) | (43) | (1) | (44) |
| Plant and | Mineral | Assets under | ||
| US$ million | machinery | properties | construction | Total |
| Cost | ||||
Balance at 1 July 2023 | 978 | 50 | 87 | 1,115 |
Additions | – | – | 84 | 84 |
Disposals | (25) | – | – | (25) |
Transfer of assets under construction | 43 | – | (46) | (3) |
Translation difference | 35 | 2 | 4 | 41 |
Balance at 30 June 2024 | 1 031 | 52 | 129 | 1,212 |
Additions | – | – | 76 | 76 |
Disposals | (2) | – | – | (2) |
Transfer of assets under construction | 31 | – | (31) | – |
Disposal of subsidiaries | (201) | – | (5) | (206) |
Translation difference | 26 | 1 | 4 | 31 |
Balance at 30 June 2025 | 885 | 53 | 173 | 1,111 |
| Depreciation and impairment | ||||
Balance at 1 July 2023 | 477 | 41 | 1 | 519 |
Depreciation for the year | 85 | 4 | – | 89 |
Disposals | (21) | – | – | (21) |
Impairments | 78 | – | – | 78 |
Translation difference | 18 | 1 | – | 19 |
Balance at 30 June 2024 | 637 | 46 | 1 | 684 |
Disposals | (2) | – | – | (2) |
Depreciation for the year | 79 | 5 | – | 84 |
Impairments | 107 | – | – | 107 |
Disposal of subsidiaries | (176) | – | – | (176) |
Translation difference | 20 | 1 | – | 21 |
Balance at 30 June 2025 | 665 | 52 | 1 | 718 |
| Net book value | ||||
At 30 June 2024 1 | 394 | 6 | 128 | 528 |
At 30 June 2025 | 220 | 1 | 172 | 393 |
| Computer | ||
| US$ million | software | Total |
| Cost | ||
Balance at 1 July 2023 | 7 | 7 |
Disposals | (3) | (3) |
Transfer of assets under construction | 3 | 3 |
Balance at 30 June 2024 | 7 | 7 |
Disposal of subsidiaries | (1) | (1) |
Balance at 30 June 2025 | 6 | 6 |
| Amortisation and impairment | ||
Balance at 1 July 2023 | 5 | 5 |
Amortisation for the year 1 | 1 | 1 |
Disposals | (3) | (3) |
Balance at 30 June 2024 | 3 | 3 |
Amortisation for the year 1 | 1 | 1 |
Disposal of subsidiaries | (1) | (1) |
Balance at 30 June 2025 | 3 | 3 |
| Net book value | ||
At 30 June 2024 | 4 | 4 |
At 30 June 2025 | 3 | 3 |
| Plant and | |||
US$ million | Buildings | machinery | Total |
| Cost | |||
Balance at 1 July 2023 | 6 | 39 | 45 |
Balance at 30 June 2024 | 6 | 39 | 45 |
Disposal of subsidiary | – | (39) | (39) |
Balance at 30 June 2025 | 6 | – | 6 |
| Amortisation and impairment | |||
Balance at 1 July 2023 | 3 | 15 | 18 |
Amortisation for the year | – | 5 | 5 |
Balance at 30 June 2024 | 3 | 20 | 23 |
Amortisation for the year | 1 | 2 | 3 |
Disposal of subsidiary | – | (22) | (22) |
Balance at 30 June 2025 | 4 | – | 4 |
| Net book value | |||
At 30 June 2024 | 3 | 19 | 22 |
At 30 June 2025 | 2 | – | 2 |
| Plant and | |||
US$ million | Buildings | machinery | Total |
Balance at 1 July 2023 | 3 | 26 | 29 |
Finance charges | – | 2 | 2 |
Lease payments | (1) | (5) | (6) |
Balance at 30 June 2024 | 2 | 23 | 25 |
Finance charges | – | 2 | 2 |
Lease payments | – | (5) | (5) |
Disposal of subsidiary | – | (20) | (20) |
Balance at 30 June 2025 | 2 | – | 2 |
US$ million | 2025 | 2024 |
Current | – | 4 |
Non-current | 2 | 21 |
At 30 June | 2 | 25 |
US$ million | 2025 | 2024 |
Amortisation on right-of-use assets | (3) | (5) |
Finance expense on lease liabilities | 2 | (2) |
(1) | (7) |
US$ million | 2025 | 2024 |
| Non-current assets | ||
Loans receivable 1 | 27 | 42 |
US$ million | 2025 | 2024 |
As at 1 July | 42 | 37 |
Interest receivable | 6 | 6 |
Expected credit loss provision | (23) | (3) |
Translation difference | 2 | 2 |
As at 30 June | 27 | 42 |
| Resultant | |||
| Group’s | |||
| B-BBEE interest | effective | ||
Mine | B-BBEE Partner | % | interest % |
Cullinan Mine | Kago Diamonds and IPDET | 26.0 | 78.4 |
Finsch | Kago Diamonds and IPDET | 26.0 | 78.4 |
US$ million | Cullinan Mine | Finsch | Koffiefontein | Tarorite | Williamson 1 | Total |
Effective interest % | 21.6% | 21.6% | 21.6% | 17.8 % | 0.0% | |
Country | South Africa | South Africa | South Africa | South Africa | Tanzania | |
As at 1 July 2024 | 7 | 5 | (39) | – | – | (27) |
Loss for the year | (19) | (11) | – | – | – | (30) |
Derecognition on disposal | – | – | 41 | – | – | 41 |
Translation difference | 1 | – | (2) | – | – | (1) |
At 30 June 2025 | (11) | (6) | – | – | – | (17) |
US$ million | Cullinan Mine | Finsch | Koffiefontein | Tarorite | Williamson 1 | Total |
Effective interest % | 21.6% | 21.6% | 21.6% | 17.8 % | 25.0% | |
Country | South Africa | South Africa | South Africa | South Africa | Tanzania | |
As at 1 July 2023 | 16 | 17 | (37) | – | – | (4) |
Loss for the year | (7) | (13) | (1) | – | – | (21) |
Dividend paid to non-controlling interest shareholders | (2) | – | – | – | – | (2) |
Translation difference | – | 1 | (1) | – | – | – |
At 30 June 2024 | 7 | 5 | (39) | – | – | (27) |
| Restated | ||
US$ million | 2025 | 2024 |
| Current | ||
Diamond debtors | 12 | 30 |
Trade receivables | 2 | 5 |
Other receivables – net | 1 | 9 |
Prepayments | 7 | 9 |
22 | 53 | |
| Non-current | ||
Williamson VAT receivable | – | 5 |
Environmental rehabilitation investment 1 | 1 | 5 |
Other receivables | 1 | 10 |
US$ million | 2025 | 2024 |
Diamonds held for sale, including US$4 million for diamond inventory written down to cost in FY 2025 | 26 | 32 |
Work in progress stockpiles | – | 1 |
Consumables and stores (net of provision) | 9 | 18 |
35 | 51 |
US$ million | 2025 | 2024 |
| At fair value | ||
Guardrisk environmental rehabilitation investment | 14 | 14 |
US$ million | 2025 | 2024 |
Cash and cash equivalents – unrestricted | 34 | 28 |
Cash – restricted 1 | 3 | 1 |
37 | 29 | |
Bank overdraft | – | (8) |
37 | 21 |
US$ million | Number of shares | 2025 | Number of shares | 2024 |
| Authorised – Ordinary Shares of 0.05 pence (2024: 0.05 pence) each | ||||
At 30 June | 10,000,000,000 | 164 | 10,000,000,000 | 164 |
| Issued and fully paid | ||||
At 30 June | 194,201,785 | 146 | 194,201,785 | 146 |
US$ million | 2025 | 2024 |
| Current | ||
Loans and borrowings – senior secured lender debt facilities | 99 | – |
Loans and borrowings – senior secured second lien notes | 226 | 25 |
Total current borrowings | 325 | 25 |
| Non-current | ||
Loans and borrowings – senior secured lender debt facilities | – | 25 |
Loans and borrowings – senior secured second lien notes | – | 221 |
Total non-current borrowings | – | 246 |
Total borrowings | 325 | 271 |
| Redemption | |
| price | |
Period of 12 months from 9 March 2025 | 100.00% |
FY25 | FY26 H1 | |
Consolidated net debt:EBITDA leverage ratio (maximum) | 3.25 | 3.00 |
Interest cover ratio (minimum) | 2.75 | 3.00 |
| Senior | Senior | Senior | Senior | |||||
| secured second | secured lender | secured second | secured lender | |||||
| lien notes | debt facilities | Lease liability | Total | lien notes | debt facilities | Lease liability | Total | |
| US$ million | 2025 | 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | 2024 |
| Loans and borrowings | ||||||||
At 1 July | 246 | 25 | 25 | 296 | 247 | – | 29 | 276 |
Cash draw-downs | – | 107 | – | 107 | – | 45 | – | 45 |
Capital repayments | – | (36) | (36) | – | (21) | _ | (21) | |
Interest repayment | (22) | (8) | – | (30) | (25) | (5) | – | (30) |
Lease payments | – | – | (5) | (5) | – | – | (6) | (6) |
Redemption of Notes | (24) | – | – | (24) | (5) | – | – | (5) |
Disposal of subsidiaries | – | – | (20) | (20) | – | – | – | – |
Interest | 26 | 7 | 2 | 35 | 29 | 5 | 2 | 36 |
| Effect of foreign | ||||||||
exchange | – | 4 | – | 4 | – | 1 | – | 1 |
At 30 June | 226 | 99 | 2 | 327 | 246 | 25 | 25 | 296 |
US$ million | 2025 | 2024 |
| Current | ||
Trade payables | 12 | 48 |
Accruals and other payables | 27 | 30 |
39 | 78 | |
Income tax payable | 8 | 23 |
47 | 101 |
| Provisions for | |||||||
| unsettled and | Provision for | ||||||
| Human rights | disputed tax claims, | closure of | Pension and | ||||
| settlement | and severance | Provision for | Koffiefontein | post-retirement | Decommissioning | ||
| US$ million | claims | payments | TSF costs | mine | medical fund | and rehabilitation | Total |
Balance at 1 July 2024 (Restated) | 8 | 2 | 1 | 7 | 11 | 71 | 100 |
Disposal of subsidiary | – | (2) | – | (5) | – | (25) | (32) |
Change in estimate | (3) | 2 | (1) | (2) | 2 | (5) | (7) |
| Unwinding of present value adjustment | |||||||
of rehabilitation provision | – | – | – | – | – | 6 | 6 |
Translation difference | 1 | – | – | – | – | 1 | 2 |
Balance at 30 June 2025 | 6 | 2 | – | – | 13 | 48 | 69 |
US$ million | 2025 | 2024 |
Current | 7 | 8 |
Non-current | 62 | 92 |
Balance at 30 June 2025 | 69 | 100 |
US$ million | 2025 | 2024 |
Balance at the beginning of the year | 50 | 82 |
Income statement credit | (47) | (34) |
Foreign currency translation difference | – | 2 |
Balance at the end of the year | 3 | 50 |
| 2025 | 2025 | ||
US$ million | Total | Recognised | Unrecognised |
| Deferred tax liability | |||
– Property, plant and equipment | 103 | 103 | – |
103 | 103 | – | |
| Deferred tax asset | |||
– Capital allowances | (78) | (76) | (2) |
– Provisions and accruals | (27) | (23) | (4) |
– Tax losses | (31) | (1) | (30) |
(136) | (100) | (36) | |
Net deferred taxation (asset)/liability | (33) | 3 | (36) |
| 2024 | 2024 | ||
US$ million | Total | Recognised | Unrecognised |
| Deferred tax liability | |||
– Property, plant and equipment | 132 | 132 | – |
132 | 132 | – | |
| Deferred tax asset | |||
– Capital allowances | (96) | (61) | (35) |
– Provisions and accruals | (37) | (19) | (18) |
– Tax losses | (73) | (2) | (71) |
(206) | (82) | (124) | |
Net deferred taxation (asset)/liability | (74) | 50 | (124) |
| 2025 | 2024 | 2024 | |
| PSP – market and non-market-based performance conditions | (FY 2025–FY 2027) | (FY 2024–FY 2026) | (FY 2024–FY 2026) |
Grant date | 27 September 2024 | 18 January 2024 | 19 October 2023 |
Share price at grant date (30-day VWAP) | 27.1p | 60.5p | 51.9 p |
Performance period | 3 years | 3 years | 3 years |
| Partner and respective | Partner and respective | |
| Mine | interest as at 30 June 2025 | interest as at 30 June 2024 |
Cullinan Mine | Kago Diamonds (14%) | Kago Diamonds (14%) |
Finsch | Itumeleng Petra Diamonds | Itumeleng Petra Diamonds |
| Employee Trust (12%) | Employee Trust (12%) |
US$ million | 2025 | 2024 |
| Non-current receivable | ||
Itumeleng Petra Diamonds Employee Trust | 13 | 21 |
Kago Diamonds | 14 | 21 |
27 | 42 | |
| Finance income | ||
Itumeleng Petra Diamonds Employee Trust | 3 | 2 |
Kago Diamonds | 3 | 3 |
6 | 5 | |
| Dividend paid | ||
Itumeleng Petra Diamonds Employee Trust | – | – |
Kago Diamonds | – | 1 |
– | 1 |
| Re-presented | ||
US$ million | 2025 | 2024 |
Loss before taxation for the year from continuing and discontinued operations | (153) | (139) |
Depreciation of property, plant and equipment | 76 | 95 |
Amortisation of right-of-use asset | – | 1 |
Net impairment charge | 130 | 75 |
Gain on extinguishment of Notes | (5) | (1) |
Movement in provisions | (6) | (3) |
Finance income | (28) | (21) |
Finance expense | 42 | 40 |
(Profit)/loss on sale of property, plant and equipment | – | (1) |
Non-cash items on discontinued operation | (33) | 2 |
Share-based payment expense | 1 | 1 |
Operating profit before working capital changes | 24 | 49 |
Decrease/(increase) in trade and other receivables | 15 | (19) |
Increase in trade and other payables | 1 | 2 |
Decrease in inventories | 12 | 35 |
Cash generated from operations | 52 | 67 |
| Class of share | Direct percentage | Direct percentage | |||
| Country of incorporation | capital held | held 30 June 2025 | held 30 June 2024 | Nature of business | |
Cullinan Diamond Mine (Pty) Ltd 1 | South Africa | Ordinary | 74% | 74% | Mining and exploration |
Ealing Management Services (Pty) Ltd 1 | South Africa | Ordinary | 100% | 100% | Treasury |
Finsch Diamond Mine (Pty) Ltd 1 | South Africa | Ordinary | 74% | 74% | Mining and exploration |
| Johannesburg Diamond Trading Company | |||||
(Pty) Ltd | South Africa | Ordinary | 100% | 100% | Dormant |
Kalahari Diamonds Ltd | United Kingdom | Ordinary | 100% | 100% | Dormant |
Petra Diamonds Angola Holdings Ltd | BVI | Ordinary | 100% | 100% | Dormant |
Petra Diamonds Belgium BV | Belgium | Ordinary | 100% | 100% | Services provision |
Petra Diamonds Foundation PPC | South Africa | Ordinary | 100% | 100% | Community development |
Petra Diamonds Holdings SA (Pty) Ltd 1 | South Africa | Ordinary | 100% | 100% | Investment holding |
Petra Diamonds Netherlands Treasury B.V. 1 | Netherlands | Ordinary | 100% | 100% | Dormant |
Petra Diamonds Southern Africa (Pty) Ltd1 1 | South Africa | Ordinary | 100% | 100% | Services provision |
Petra Diamonds UK Services Ltd | United Kingdom | Ordinary | 100% | 100% | Services provision |
Petra Diamonds UK Treasury Ltd 1 | United Kingdom | Ordinary | 100% | 100% | Treasury |
Petra Diamonds US$ Treasury Plc 1 | United Kingdom | Ordinary | 100% | 100% | Treasury |
| Premier Transvaal Diamond Mining | |||||
Company (Pty) Ltd | South Africa | Ordinary | 100% | 100% | Mining and exploration |
Tarorite (Pty) Ltd 1 | South Africa | Ordinary | 74% | 74% | Beneficiation |
Willcroft Company Ltd 1 | Bermuda | Ordinary | 100% | 100% | Investment holding |
US$ million | 2025 | 2024 |
| Defined benefit scheme | ||
Defined benefit obligations | (8) | (8) |
Plan assets | 8 | 8 |
| Plan assets | ||
At 1 July | 8 | 7 |
Return on plan assets – net of actuarial movements | 1 | 1 |
Benefits paid to members | (1) | – |
At 30 June | 8 | 8 |
| Defined benefit obligations | ||
At 1 July | (8) | (7) |
Benefits paid to members` | 1 | – |
Finance expense | (1) | (1) |
At 30 June | (8) | (8) |
Effect of the asset ceiling | 1 | 1 |
US$ million | 2025 | 2024 |
| Estimation of future pension benefit payments (for the next 5 years) | ||
Benefit payments 2026 | – | 1 |
Benefit payments 2027 | 1 | 1 |
Benefit payments 2028 | 1 | 1 |
Benefit payments 2029 | 1 | 1 |
Benefit payments 2030 | 1 | – |
Liabilities at fair market value at 30 June | 4 | 4 |
US$ million | 2025 | 2024 |
| Unfunded post-retirement medical fund | ||
Present value of post-employment medical liability | 13 | 11 |
| Movements in the present value of the post-retirement medical liability recognised in the Consolidated | ||
| Statement of Financial Position | ||
Net liability for the post-retirement medical fund obligation as at 1 July | 11 | 10 |
Net expense recognised in the income statement | 2 | 1 |
Membership changes | – | 1 |
Benefit payments | – | (1) |
Net liability for post-employment medical care obligations at 30 June | 13 | 11 |
| The expense is recognised in the following line items in the income statement | ||
Finance expense | 2 | 1 |
| Principal actuarial assumptions | ||
Discount rate | 11.2 % | 12.4% |
Health care cost inflation | 6.6% | 7.9% |
Net discount rate | 4.3% | 4.1% |
US$ million | 2025 | 2024 |
| Estimated future benefit payments (for the next 5 years) | ||
The following future benefit payments, which reflect the expected future services, as appropriate, are expected to be paid: | ||
2026 | – | 1 |
2027 | 1 | 1 |
2028 | 1 | 1 |
2029 | 1 | 1 |
2030 | 1 | – |
4 | 4 |
| Total | Total | |
| US$ million | 2025 | 2024 |
Diamond debtors | 12 | 30 |
Trade receivables | 2 | 5 |
Other receivables (excluding taxation, VAT and prepayments) | 1 | 15 |
Non-current receivables (excluding VAT) | 44 | 47 |
59 | 97 |
| Total | Total | |
| US$ million | 2025 | 2024 |
Pound Sterling | 1 | 1 |
South African Rand | 31 | 54 |
US Dollar | 27 | 42 |
59 | 97 |
| Total | Total | |
| US$ million | 2025 | 2024 |
Trade payables | 12 | 48 |
Other payables (excluding taxation, VAT and derivatives) | 27 | 33 |
Current lease liability | – | 4 |
Bank overdraft | – | 8 |
Non-current lease liability | 2 | 21 |
41 | 114 |
| Total | Total | |
| US$ million | 2025 | 2024 |
Pound Sterling | – | 14 |
South African Rand | 40 | 30 |
EURO | 1 | – |
US Dollar | – | 70 |
41 | 114 |
| Total | Total | |
| US$ million | 2025 | 2024 |
| Financial assets | ||
| Held at amortised cost: | ||
– Non-current trade and other receivables (excluding VAT) | 44 | 47 |
– Trade receivables | 14 | 35 |
– Other receivables (excluding taxation, prepayments and VAT) | 1 | 15 |
– Cash and cash equivalents – unrestricted | 34 | 28 |
– Cash and cash equivalents – restricted | 3 | 1 |
| Held at Fair value through profit and loss | ||
– Environmental rehabilitation investment | 1 | 5 |
97 | 131 | |
| Financial liabilities | ||
| Held at amortised cost: | ||
– Non-current lease liability | 2 | 21 |
– Non-current loans and borrowings | – | 246 |
– Current loans and borrowings | 325 | 25 |
– Bank overdraft | – | 8 |
– Trade and other payables (excluding taxation, VAT and derivatives) | 39 | 78 |
– Current lease liability | – | 4 |
366 | 382 |
US$ million | Total 2025 | Total 2024 |
| Financial assets | ||
Pound Sterling | 1 | 1 |
South African Rand | 42 | 62 |
US Dollar | 54 | 68 |
97 | 131 | |
| Financial liabilities | ||
Pound Sterling | 1 | 11 |
South African Rand | 139 | 54 |
US Dollar | 226 | 317 |
366 | 382 |
| BEE | Other | ||
| US$ million | receivables | receivables | Total |
Opening loss allowance at 1 July 2023 | 5 | – | 5 |
Allowance for the year | 3 | – | 3 |
Translation differences | (1) | – | (1) |
Loss allowance at 30 June 2024 | 7 | – | 7 |
Allowance for the year | 22 | 1 | 23 |
Translation differences | 1 | – | 1 |
Loss allowance at 30 June 2025 | 30 | 1 | 31 |
| 30 June 2025 | ||||
| US$ | ||||
| Year-end | Year-end | strengthens | US$ | |
| US$ million | US$ rate | amount | 10% | weakens 10% |
| Financial assets | ||||
South African Rand | 0.0563 | 51 | 48 | 54 |
US Dollar | 1.0000 | 16 | 16 | 16 |
67 | 64 | 70 | ||
| Financial liabilities | ||||
| Pound Sterling | 0.7282 | 1 | 1 | 1 |
South African Rand | 0.0563 | 139 | 136 | 140 |
US Dollar | 1.0000 | 226 | 225 | 226 |
366 | 362 | 367 |
| 30 June 2024 | ||||
| US$ | ||||
| Year-end | Year-end | strengthens | US$ | |
| US$ million | US$ rate | amount | 10% | weakens 10% |
| Financial assets | ||||
Pound Sterling | 0.7910 | 1 | 1 | 1 |
South African Rand | 0.0550 | 71 | 63 | 73 |
US Dollar | 1.0000 | 68 | 69 | 69 |
140 | 133 | 143 | ||
| Financial liabilities | ||||
Pound Sterling | 0.7910 | 14 | 13 | 15 |
South African Rand | 0.0550 | 54 | 48 | 59 |
US Dollar | 1.0000 | 317 | 317 | 317 |
385 | 378 | 391 |
| 30 June 2025 | ||||||||
| 3 months | ||||||||
US$ million | Notes | Interest rate | Total | or less | 3–6 months | 6–12 months | 1–2 years | 2–5 years |
| Cash | ||||||||
Cash – unrestricted | 19 | 0.1– 5.1% | 34 | 34 | – | – | – | – |
Cash – restricted | 19 | 0.1–5.1% | 3 | 3 | – | – | – | – |
Total cash | 37 | 37 | – | – | – | – | ||
| Loans and borrowings | ||||||||
Bank loan – secured | 19 | 11.25% | 105 | 3 | 3 | 99 | – | – |
Trade payables | 22 | – | 12 | 12 | – | – | – | – |
| Senior secured second | ||||||||
lien notes | 19 | 9.75% | 237 | – | 11 | 226 | – | – |
| Cashflow of loans | ||||||||
and borrowings | 354 | 15 | 14 | 325 | – | – |
| 30 June 2024 | ||||||||
| 3 months | ||||||||
US$ million | Notes | Interest rate | Total | or less | 3–6 months | 6–12 months | 1–2 years | 2–5 years |
| Cash | ||||||||
Cash – unrestricted | 17 | 0.1– 5 .1% | 28 | 28 | – | – | – | – |
Cash – restricted | 17 | 0.1–5.1% | 1 | 1 | – | – | – | – |
Total cash | 29 | 29 | – | – | – | – | ||
| Loans and borrowings | ||||||||
Bank loan – secured | 19 | 12.38% | 30 | – | 1 | 1 | 28 | – |
Trade payables | 22 | – | 48 | 48 | – | – | – | – |
Bank overdraft | 17 | 5.00–9.00% | 8 | 8 | – | – | – | – |
| Senior secured second | ||||||||
lien notes | 19 | 9.75% | 294 | – | 12 | 12 | 270 | – |
Lease liabilities | 11 | 5.98% | 31 | 2 | 1 | 3 | 6 | 19 |
| Cashflow of loans | ||||||||
and borrowings | 411 | 58 | 14 | 16 | 304 | 19 |
| Represented | ||
US$ million | 2025 | 2024 |
Total debt | 325 | 271 |
Net cash and cash equivalents | (37) | (21) |
Net debt | 288 | 250 |
Diamond debtors | (12) | (30) |
Environmental rehabilitation investment (restricted) | (15) | (19) |
Consolidated net debt | 261 | 201 |
Total equity attributable to equity holders of the parent company | 93 | 201 |
Net debt to equity ratio | 2.81:1 | 1.00:1 |
| Tanzania – | United | |||||||
| South Africa – mining activities | mining activities | Kingdom | South Africa | |||||
| Corporate | ||||||||
| Operating segments | Cullinan Mine | Finsch | Koffiefontein 5 | Williamson 6 | and treasury | Beneficiation 4 | Inter-segment | Consolidated |
| US$ million | 2025 | 2025 | 2025 | 2025 | 2025 | 2025 | 2025 | 2025 |
Revenue | 137 | 70 | – | – | – | – | – | 207 |
Segment result 1 | (12) | (36) | – | – | (10) | – | – | (58) |
Impairment charge – property, plant and equipment and other receivables | (70) | (37) | – | – | (23) | – | – | (130) |
Other direct income | – | 6 | – | – | – | – | – | 6 |
Operating loss 2 | (82) | (67) | – | – | (33) | – | – | (182) |
Financial income | 28 | |||||||
Financial expense | (42) | |||||||
Gain on extinguishment of Notes net of unamortised costs | 5 | |||||||
Income tax charge | 37 | |||||||
| Profit on discontinued operation | ||||||||
| including associated impairment | ||||||||
charges (net of tax) | 38 | |||||||
Non-controlling interest | 30 | |||||||
| Loss attributable to equity | ||||||||
holders of the parent company | (86) | |||||||
Segment assets 3 | 314 | 151 | – | – | 3,366 | – | (3,292) | 539 |
Segment liabilities 3 | 359 | 151 | – | – | 2,192 | 8 | (2,264) | 446 |
Cash flow from operating activities | 40 | (7) | – | – | – | – | – | 33 |
Capital expenditure | 36 | 27 | – | – | 1 | – | – | 64 |
| Tanzania – | United | |||||||
| South Africa – mining activities | mining activities | Kingdom | South Africa | |||||
| Corporate | ||||||||
| Operating segments Re-presented | Cullinan Mine | Finsch | Koffiefontein 5 | Williamson 6 | and treasury | Beneficiation 4 | Inter-segment | Consolidated |
| US$ million | 2024 | 2024 | 2024 | 2024 | 2024 | 2024 | 2024 | 2024 |
Revenue | 190 | 120 | – | – | – | – | – | 310 |
Segment result 1 | 22 | (21) | – | – | (14) | – | (3) | (16) |
Impairment charge – property, plant and equipment and other receivables | (33) | (45) | – | – | (3) | (1) | – | (82) |
Other direct income | 1 | 1 | – | – | – | – | – | 2 |
Operating loss 2 | (10) | (65) | – | – | (17) | (1) | (3) | (96) |
Financial income | 21 | |||||||
Financial expense | (40) | |||||||
Gain on extinguishment of Notes net of unamortised costs | 1 | |||||||
Income tax charge | 32 | |||||||
| Loss on discontinued operation | ||||||||
| including associated impairment | ||||||||
charges (net of tax) | (25) | |||||||
Non-controlling interest | 21 | |||||||
| Loss attributable to equity | ||||||||
holders of the parent company | (86) | |||||||
Segment assets 3 | 395 | 199 | 1 | 87 | 3,159 | 5 | (3,074) | 772 |
Segment liabilities 3 | 349 | 153 | 57 | 114 | 2,049 | 7 | (2,174) | 555 |
| Cash flow from operating | ||||||||
activities | 68 | 12 | – | (7) | (3) | – | – | 70 |
Capital expenditure | 48 | 25 | – | 10 | 1 | – | – | 84 |
| Total | Total | |
| US$ million | 2025 | 2024 |
Williamson operation (note 33 (a)) | 26 | – |
Koffiefontein operation (note 33 (b)) | 12 | (3) |
38 | (3) |
US$ million | 2025 |
Mining property, plant and equipment | 30 |
Right-of-use asset | 17 |
Non-current trade and other receivables | 2 |
Trade and other receivables | 16 |
Inventory | 5 |
Assets disposed (other than cash) | 70 |
Environmental liabilities | 8 |
Provisions | 22 |
Deferred tax | 1 |
Lease liabilities | 20 |
Trade and other payables | 43 |
Bank overdraft | 9 |
Liabilities disposed | 103 |
Net liabilities disposed | 33 |
US$ million | 2025 |
Net liabilities disposed of | 33 |
Less: other costs related to the disposal of Williamson | – |
Gain on disposal of discontinued operation | 33 |
Consideration received 1 | – |
Less: cash and cash equivalents disposed | – |
Gain on disposal before tax | 33 |
Tax | – |
Gain on disposal, net of tax | 33 |
| 1 July 2024– | 1 July 2023– | |
| US$ million | 14 May 2025 | 30 June 2024 |
Revenue | 54 | 57 |
Cost of sales | (60) | (79) |
Gross loss | (6) | (22) |
Impairment reversal – other receivables | 2 | 7 |
Gain on disposal (refer to a(ii) above) | 33 | – |
Financial expense | (3) | (6) |
Profit/(loss) before tax | 26 | (21) |
Income tax charge | – | (1) |
Net profit/(loss) for the year | 26 | (22) |
| Attributable to: | ||
Equity holders of the parent | 26 | (22) |
Non-controlling interest | – | – |
26 | (22) | |
| 1 July 2024– | 1 July 2023– | |
| US$ million | 14 May 2025 | 30 June 2024 |
Operating activities | 13 | 8 |
Investing activities | (9) | (10) |
Financing activities | (5) | (6) |
(1) | (8) |
US$ million | 2025 |
Provisions and trade payables | 23 |
Net liabilities disposed (other than cash) | 23 |
US$ million | 2025 |
Net liabilities disposed of | 23 |
Add: foreign currency translation recycled on disposal | 31 |
Less: non-controlling interest derecognised | (41) |
Less: other costs related to the disposal of Koffiefontein | (1) |
Gain on disposal of discontinued operation | 12 |
Less: cash and cash equivalents disposed | – |
Gain on disposal, net of tax | 12 |
| 1 July 2024– | 1 July 2023– | |
| US$ million | 30 June 2025 | 30 June 2024 |
Revenue | – | – |
Cost of sales | – | – |
Gross loss | – | – |
Provisions for rehabilitation and closure costs | – | (1) |
Gain on disposal (refer to b(ii) above) | 12 | – |
Financial expense | – | (2) |
Net profit/(loss) for the year | 12 | (3) |
| Attributable to: | ||
Equity holders of the parent | 12 | (2) |
Non-controlling interest | – | (1) |
Gain/(loss) on disposal | 12 | (3) |
| 1 July 2024– | 1 July 2023– | |
| US$ million | 30 June 2025 | 30 June 2024 |
Operating activities | (2) | (3) |
Net cash utilised in discontinued operations | (2) | (3) |
30 June 2024 | 30 June 2023 | |||||
| As previously | As previously | |||||
reported | Adjustments | Restated | reported | Adjustments | Restated | |
| Consolidated Statement of Financial Position | ||||||
Property, Plant and Equipment 1 | 532 | (4) | 528 | 598 | (2) | 596 |
Intangible assets 1 | – | 4 | 4 | – | 2 | 2 |
Total non-current assets | 606 | – | 606 | 673 | – | 673 |
Trade and other receivables 2 | 65 | (12) | 53 | 41 | (12) | 29 |
Inventories 3 | 55 | (4) | 51 | 88 | (4) | 84 |
Total current assets | 166 | (16) | 150 | 188 | (16) | 172 |
Total assets | 772 | (16) | 756 | 861 | (16) | 845 |
Income tax payables 4 | 3 | 20 | 23 | 1 | 20 | 21 |
Total current liabilities | 126 | 20 | 146 | 115 | 20 | 135 |
Provisions 4 | 112 | (20) | 92 | 99 | (20) | 79 |
Total non-current liabilities | 429 | (20) | 409 | 429 | (20) | 409 |
Accumulated reserves/(losses) 2, 3 | (23) | (16) | (39) | 62 | (16) | 46 |
Total equity | 217 | (16) | 201 | 1317 | (16) | 301 |
Total equity and liabilities | 772 | (16) | 756 | 861 | (16) | 845 |