Champion Iron Limited (TSX: CIA)

Champion Iron Income Statement

Financials in millions CAD. Fiscal year is April - March.

Year	2023	2022	2021	2020	2019
Revenue	1,518	1,395	1,461	1,282	785.09
Revenue Growth (YoY)	8.85%	-4.50%	13.96%	63.27%	19.84%
Cost of Revenue	1,011	943.81	502.61	464.06	421.37
Gross Profit	507.29	451.28	958.2	817.76	363.72
Selling, General & Admin	61.14	60.99	55.73	36.41	31.23
Research & Development	11.29	11.86	5.55	1.26	0
Other Operating Expenses	-7.3	0.05	-0.82	6.03	6.12
Operating Expenses	79.72	79.97	84.87	43.69	37.35
Operating Income	427.57	371.31	873.33	774.06	326.54
Interest Income	14.44	18.77	3.04	8.77	23.77
Interest Expense	39	14.09	1.54	10.75	23.96
Other Expense / Income	10.8	29.44	3.99	10.21	116.78
Pretax Income	391.33	346.55	870.84	761.87	241.19
Income Tax	158.03	145.84	348.26	297.45	120.14
Net Income	234.19	200.71	522.59	464.43	89.43
Net Income Growth	16.68%	-61.59%	12.52%	419.34%	7.68%
Shares Outstanding (Basic)	518	517	508	479	442
Shares Outstanding (Diluted)	528	528	524	506	465
Shares Change	-0.03%	0.68%	3.51%	8.97%	3.37%
EPS (Basic)	0.45	0.39	1.04	0.98	0.19
EPS (Diluted)	0.44	0.38	1.01	0.93	0.19
EPS Growth	15.79%	-62.38%	8.60%	389.47%	5.56%
Free Cash Flow	130.81	-58.68	-53.96	446.54	156.06
Free Cash Flow Per Share	0.25	-0.11	-0.10	0.88	0.34
Gross Margin	33.41%	32.35%	65.59%	63.80%	46.33%
Operating Margin	28.16%	26.62%	59.78%	60.39%	41.59%
Profit Margin	15.42%	14.39%	35.77%	36.23%	11.39%
Free Cash Flow Margin	8.61%	-4.21%	-3.69%	34.84%	19.88%
Effective Tax Rate	40.38%	42.08%	39.99%	39.04%	49.81%
EBITDA	550.68	488.13	907.29	807.21	348.37
EBITDA Margin	36.27%	34.99%	62.11%	62.97%	44.37%
Depreciation & Amortization	123.11	121.04	43.93	35.18	22
EBIT	427.57	367.08	863.36	772.03	326.37
EBIT Margin	28.16%	26.31%	59.10%	60.23%	41.57%

Sources: The data provider is Financial Modeling Prep and the numbers are sourced from SEC filings.