Coeur Mining, Inc. (LON:0R0U)

Coeur Mining Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	2,070	1,054	821.21	785.64	832.83
Revenue Growth (YoY)	96.41%	28.35%	4.53%	-5.67%	6.03%
Cost of Revenue	898.44	606.19	632.9	606.53	511.54
Gross Profit	1,172	447.81	188.31	179.11	321.29
Selling, General & Admin	57.2	47.73	41.61	39.46	40.4
Depreciation & Amortization Expenses	251.1	124.97	99.82	111.63	128.32
Exploration Expenses	86.59	59.66	30.96	26.62	51.17
Other Operating Expenses	69.79	51.27	54.64	40.65	44.57
Operating Income	707.01	164.18	-38.72	-39.25	56.84
Interest Expense	-30.94	-51.28	-29.1	-23.86	-16.45
Other Non-Operating Income (Expense)	6.47	13.44	-0.64	-0.34	-36.75
Total Non-Operating Income (Expense)	-24.48	-37.83	-29.74	-24.2	-53.2
Pretax Income	682.54	126.35	-68.46	-63.45	3.64
Provision for Income Taxes	96.67	67.45	35.16	14.66	34.96
Net Income	585.87	58.9	-103.61	-78.11	-31.32
Net Income to Common	585.87	58.9	-103.61	-78.11	-31.32
Net Income Growth	894.69%	-	-	-	-
Shares Outstanding (Basic)	607	392	343	275	241
Shares Outstanding (Diluted)	615	397	343	275	241
Shares Change (YoY)	54.66%	15.85%	24.67%	14.21%	3.42%
EPS (Basic)	0.96	0.15	-0.30	-0.28	-0.13
EPS (Diluted)	0.95	0.15	-0.30	-0.28	-0.13
EPS Growth	533.33%	-	-	-	-
Free Cash Flow	665.72	-8.95	-297.33	-326.74	-199.3
Free Cash Flow Per Share	1.08	-0.02	-0.87	-1.19	-
Gross Margin	56.60%	42.49%	22.93%	22.80%	38.58%
Operating Margin	34.15%	15.58%	-4.71%	-5.00%	6.82%
Profit Margin	28.30%	5.59%	-12.62%	-9.94%	-3.76%
FCF Margin	32.16%	-0.85%	-36.21%	-41.59%	-23.93%
EBITDA	958.11	289.16	61.11	72.38	185.15
EBITDA Margin	46.28%	27.43%	7.44%	9.21%	22.23%
EBIT	707.01	164.18	-38.72	-39.25	56.84
EBIT Margin	34.15%	15.58%	-4.71%	-5.00%	6.82%
Effective Tax Rate	14.16%	53.38%	-51.36%	-23.10%	961.44%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.