Capstone Copper Corp. (FRA:OUW0)
Germany · Delayed Price · Currency is EUR 9.78
-0.82 (-7.70%)
At close: Jan 30, 2026
Capstone Copper Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 2,122 | 1,599 | 1,346 | 1,296 | 794.77 | 453.76 | |
Revenue Growth (YoY) | 40.88% | 18.86% | 3.82% | 63.07% | 75.15% | 8.38% |
Cost of Revenue | 1,273 | 1,077 | 1,026 | 914.16 | 342.4 | 291.19 |
Gross Profit | 849.21 | 522.46 | 319.36 | 381.86 | 452.37 | 162.57 |
Selling, General & Admin | 34.95 | 31.53 | 26.12 | 26.24 | 20.99 | 13.66 |
Other Operating Expenses | 14.61 | 17.43 | 12.66 | -75.1 | 0.26 | - |
Operating Expenses | 330.63 | 379.53 | 300.01 | 167.47 | 97.85 | 125.26 |
Operating Income | 518.58 | 142.93 | 19.35 | 214.39 | 354.52 | 37.31 |
Interest Expense | -117.89 | -29.84 | -9.14 | 8.18 | -18.76 | -15.27 |
Interest & Investment Income | 7.05 | 5.21 | 6.42 | - | - | - |
Currency Exchange Gain (Loss) | 10.04 | 23 | -5.07 | 2.07 | -1.79 | -0.57 |
Other Non Operating Income (Expenses) | -12.67 | -0.17 | -88.61 | -5.35 | 4.18 | -0.72 |
EBT Excluding Unusual Items | 405.11 | 141.14 | -77.05 | 219.29 | 338.14 | 20.75 |
Merger & Restructuring Charges | - | -0.42 | -11.24 | -33.6 | -3.26 | - |
Gain (Loss) on Sale of Assets | -10.83 | -7.3 | - | - | - | 5.02 |
Other Unusual Items | 5.43 | - | -2.72 | 8.04 | -1.1 | - |
Pretax Income | 399.71 | 133.41 | -91 | 193.72 | 333.78 | 25.77 |
Income Tax Expense | 61.22 | 47.54 | 33.72 | 57.58 | 80.92 | 13.39 |
Earnings From Continuing Operations | 338.49 | 85.87 | -124.73 | 136.14 | 252.87 | 12.38 |
Net Income to Company | 338.49 | 85.87 | -124.73 | 136.14 | 252.87 | 12.38 |
Minority Interest in Earnings | -27.33 | -2.97 | 23.05 | -13.94 | -26.04 | 0.18 |
Net Income | 311.16 | 82.91 | -101.67 | 122.2 | 226.83 | 12.56 |
Net Income to Common | 311.16 | 82.91 | -101.67 | 122.2 | 226.83 | 12.56 |
Net Income Growth | 1156.24% | - | - | -46.13% | 1706.39% | - |
Shares Outstanding (Basic) | 754 | 751 | 694 | 625 | 406 | 394 |
Shares Outstanding (Diluted) | 755 | 752 | 694 | 630 | 414 | 399 |
Shares Change (YoY) | 2.88% | 8.47% | 10.05% | 52.18% | 3.87% | 0.89% |
EPS (Basic) | 0.41 | 0.11 | -0.15 | 0.20 | 0.56 | 0.03 |
EPS (Diluted) | 0.41 | 0.11 | -0.15 | 0.19 | 0.55 | 0.03 |
EPS Growth | 1154.68% | - | - | -65.45% | 1733.33% | - |
Free Cash Flow | 189.84 | -109.65 | -561.45 | -503.24 | 419.92 | 49.65 |
Free Cash Flow Per Share | 0.25 | -0.15 | -0.81 | -0.80 | 1.01 | 0.13 |
Gross Margin | 40.02% | 32.67% | 23.73% | 29.46% | 56.92% | 35.83% |
Operating Margin | 24.44% | 8.94% | 1.44% | 16.54% | 44.61% | 8.22% |
Profit Margin | 14.67% | 5.18% | -7.56% | 9.43% | 28.54% | 2.77% |
Free Cash Flow Margin | 8.95% | -6.86% | -41.73% | -38.83% | 52.84% | 10.94% |
EBITDA | 558.43 | 353.4 | 184.33 | 334.97 | 434.28 | 96.77 |
EBITDA Margin | 26.32% | 22.10% | 13.70% | 25.85% | 54.64% | 21.33% |
D&A For EBITDA | 39.86 | 210.47 | 164.98 | 120.58 | 79.76 | 59.46 |
EBIT | 518.58 | 142.93 | 19.35 | 214.39 | 354.52 | 37.31 |
EBIT Margin | 24.44% | 8.94% | 1.44% | 16.54% | 44.61% | 8.22% |
Effective Tax Rate | 15.32% | 35.63% | - | 29.72% | 24.24% | 51.95% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.