Mineros S.A. (BVC:MINEROS)

Mineros Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	930.92	799.67	538.57	447.29	414.94	496.25
Revenue Growth (YoY)	59.14%	48.48%	20.41%	7.80%	-16.38%	-5.33%
Cost of Revenue	529.32	476.48	355.64	302.79	283.16	371.28
Gross Profit	401.6	323.19	182.92	144.5	131.78	124.96
Selling, General & Admin	22.66	22.97	21.9	17.81	18.39	19.26
Other Operating Expenses	65.1	62.27	10.12	9.7	8.18	19.01
Operating Expenses	94.03	91.12	38.37	33.6	35.16	52.71
Operating Income	307.57	232.08	144.55	110.9	96.61	72.26
Interest Expense	-7.94	-8.1	-8.26	-8.73	-6.34	-8.75
Interest & Investment Income	3.56	3.56	1.69	1.3	1.77	1.39
Earnings From Equity Investments	-0.06	-0.06	-0.1	-0.12	-0	5.29
Currency Exchange Gain (Loss)	-1.59	-1.74	1	-6.77	5.69	1.13
Other Non Operating Income (Expenses)	1.54	3.79	2.84	5.4	1.24	2.11
EBT Excluding Unusual Items	303.09	229.53	141.72	101.99	98.97	73.43
Gain (Loss) on Sale of Investments	0	0	0	-	-	0.12
Asset Writedown	1.97	1.97	-0.16	0.59	-5.02	3.58
Pretax Income	305.06	231.5	141.57	102.58	93.95	77.13
Income Tax Expense	110.4	86.52	55.02	28.04	37.86	33.74
Earnings From Continuing Operations	194.66	144.98	86.55	74.54	56.1	43.39
Earnings From Discontinued Operations	-	-	-	-57.32	-51.61	-
Net Income to Company	194.66	144.98	86.55	17.21	4.49	43.39
Minority Interest in Earnings	-	-	-	-	-	-0.12
Net Income	194.66	144.98	86.55	17.21	4.49	43.27
Net Income to Common	194.66	144.98	86.55	17.21	4.49	43.27
Net Income Growth	80.60%	67.51%	402.80%	283.64%	-89.63%	-36.78%
Shares Outstanding (Basic)	301	299	300	300	300	265
Shares Outstanding (Diluted)	301	299	300	300	300	265
Shares Change (YoY)	1.13%	-0.33%	-	-	13.17%	1.21%
EPS (Basic)	0.65	0.49	0.29	0.06	0.01	0.16
EPS (Diluted)	0.65	0.49	0.29	0.06	0.01	0.16
EPS Growth	78.59%	68.07%	402.80%	283.66%	-90.84%	-37.54%
Free Cash Flow	45.4	119.16	89.72	45.82	31.01	30.28
Free Cash Flow Per Share	0.15	0.40	0.30	0.15	0.10	0.11
Dividend Per Share	0.100	0.100	0.100	0.075	0.070	0.065
Dividend Growth	-	-	33.33%	7.14%	8.03%	5.20%
Gross Margin	43.14%	40.41%	33.97%	32.31%	31.76%	25.18%
Operating Margin	33.04%	29.02%	26.84%	24.79%	23.28%	14.56%
Profit Margin	20.91%	18.13%	16.07%	3.85%	1.08%	8.72%
Free Cash Flow Margin	4.88%	14.90%	16.66%	10.24%	7.47%	6.10%
EBITDA	349.87	272.91	179.56	168.08	150.22	123.01
EBITDA Margin	37.58%	34.13%	33.34%	37.58%	36.20%	24.79%
D&A For EBITDA	42.29	40.84	35.01	57.18	53.6	50.75
EBIT	307.57	232.08	144.55	110.9	96.61	72.26
EBIT Margin	33.04%	29.02%	26.84%	24.79%	23.28%	14.56%
Effective Tax Rate	36.19%	37.37%	38.86%	27.34%	40.29%	43.75%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.