Coeur Mining, Inc.
NYSE:CDE · New York Stock Exchange
-$1.26 today
Vol 45.03M · Avg 27.12M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:CDE · Revenue to Net Income
Key Ratios
Analysis
$2.6B of revenue converted into $799.3M of net income for the selected period. Gross margin is 51.3% and net margin is 30.9%, showing how much revenue survives after costs and taxes. EPS is $1.23, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.1B +96.4% | $1.1B +28.3% | $821.2M +4.5% | $785.6M -5.7% | $832.8M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.3B +96.7% | $638.6M -7.1% | $687.5M +6.2% | $647.2M +17.8% | $549.5M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $813.5M +95.8% | $415.4M +210.8% | $133.7M -3.5% | $138.5M -51.1% | $283.3M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 39.3% -0.1pp | 39.4% +23.1pp | 16.3% -1.3pp | 17.6% -16.4pp | 34.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $57.2M -46.7% | $107.4M +48.0% | $72.6M +9.8% | $66.1M -27.8% | $91.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $62.7M -75.1% | $251.2M +45.7% | $172.4M -3.0% | $177.7M +94.1% | $91.6M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $272.1M +91.9% | $141.8M +22.0% | $116.2M -7.7% | $125.9M -10.3% | $140.3M | $374.2M | $1.2B | $631.8M |
| EBITDA | $985.6M +202.7% | $325.6M +323.6% | $76.9M -7.9% | $83.5M -60.9% | $213.7M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 47.6% +16.7pp | 30.9% +21.5pp | 9.4% -1.3pp | 10.6% -15.0pp | 25.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $750.8M +357.3% | $164.2M +524.1% | -$38.7M +1.4% | -$39.3M -120.5% | $191.8M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 36.3% +20.7pp | 15.6% +20.3pp | -4.7% +0.3pp | -5.0% -28.0pp | 23.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $30.9M -39.7% | $51.3M +76.2% | $29.1M +22.0% | $23.9M +45.0% | $16.5M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$68.3M -80.4% | -$37.8M -27.2% | -$29.7M -22.9% | -$24.2M +87.1% | -$188.1M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $682.5M +440.2% | $126.3M +284.6% | -$68.5M -7.9% | -$63.4M -1845.0% | $3.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 33.0% +21.0pp | 12.0% +20.3pp | -8.3% -0.3pp | -8.1% -8.5pp | 0.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $96.7M +43.3% | $67.5M +91.9% | $35.2M +139.8% | $14.7M -58.1% | $35.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $585.9M +894.7% | $58.9M +156.8% | -$103.6M -32.7% | -$78.1M -149.4% | -$31.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | 28.3% +22.7pp | 5.6% +18.2pp | -12.6% -2.7pp | -9.9% -6.2pp | -3.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +513.3% | $0 +150.0% | -$0 -7.1% | -$0 -115.4% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +500.0% | $0 +150.0% | -$0 -7.1% | -$0 -115.4% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $635.3M +61.3% | $393.8M +14.8% | $343.1M +24.7% | $275.2M +10.1% | $250.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $650.8M +62.4% | $400.8M +16.8% | $343.1M +24.7% | $275.2M +10.1% | $250.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Alcoa Corporation
NYSE:AA
$16.30B
Alamos Gold Inc.
NYSE:AGI
$15.67B
Royal Gold, Inc.
NASDAQ:RGLD
$15.16B
Harmony Gold Mining Company Limited
NYSE:HMY
$10.80B
Hecla Mining Company
NYSE:HL
$10.77B
IAMGOLD Corporation
NYSE:IAG
$10.16B
Equinox Gold Corp.
AMEX:EQX
$8.70B
New Gold Inc.
NGD
$7.19B
Sibanye Stillwater Limited
NYSE:SBSW
$7.18B
ICL Group Ltd
NYSE:ICL
$6.76B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does CDE generate?
Coeur Mining, Inc. (CDE) reported $2.07B of revenue in fiscal 2025.
Is CDE profitable?
Coeur Mining, Inc. (CDE) reported $585.87M of net income, with a net margin of 28.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.