Eldorado Gold Corporation (TSX:ELD)

Eldorado Gold Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	1,677	1,323	1,009	871.98	940.91	1,027
Revenue Growth (YoY)	40.52%	31.14%	15.66%	-7.33%	-8.35%	66.18%
Cost of Revenue	665.43	575.43	495.05	493.95	465.1	455.75
Gross Profit	1,012	747.15	513.45	378.03	475.82	570.94
Selling, General & Admin	55.23	51.7	54.21	53.74	45.78	42.07
Other Operating Expenses	5.65	4.87	4.29	1.98	1.39	1.89
Operating Expenses	356.2	331.8	342.01	315.54	262.91	274.54
Operating Income	655.78	415.35	171.44	62.49	212.9	296.39
Interest Expense	-27.94	-20.12	-30.51	-35.22	-46.31	-44.47
Interest & Investment Income	32.39	23.95	17.64	8.86	2.2	2.1
Currency Exchange Gain (Loss)	-18.95	5.31	16	9.71	26.63	4
Other Non Operating Income (Expenses)	-121.55	-42.96	-1.49	-4.44	-0.01	0.97
EBT Excluding Unusual Items	519.73	381.53	173.08	41.4	195.42	258.99
Gain (Loss) on Sale of Investments	-5.15	-	-	-	-	-
Gain (Loss) on Sale of Assets	-	60	-	2.96	6.48	-4.63
Asset Writedown	-13.15	-6.14	-9.72	-32.5	-23.03	-38.66
Other Unusual Items	-	-	-	-	-21.4	-9.38
Pretax Income	501.43	435.39	163.37	11.86	157.46	206.33
Income Tax Expense	123.38	134.76	57.58	61.22	138.07	82.36
Earnings From Continuing Operations	378.06	300.64	105.79	-49.37	19.39	123.97
Earnings From Discontinued Operations	-4.24	-11.79	-1.55	-377.49	-156.91	-6.35
Net Income to Company	373.82	288.85	104.24	-426.85	-137.52	117.62
Minority Interest in Earnings	-2.32	0.27	0.39	73.03	1.5	7.18
Net Income	371.5	289.12	104.63	-353.82	-136.02	124.8
Net Income to Common	371.5	289.12	104.63	-353.82	-136.02	124.8
Net Income Growth	34.37%	176.33%	-	-	-	54.86%
Shares Outstanding (Basic)	204	204	194	183	180	171
Shares Outstanding (Diluted)	206	206	195	183	182	175
Shares Change (YoY)	0.73%	5.23%	6.48%	0.92%	3.73%	8.48%
EPS (Basic)	1.82	1.42	0.54	-1.93	-0.75	0.73
EPS (Diluted)	1.80	1.40	0.53	-1.93	-0.75	0.71
EPS Growth	33.02%	163.63%	-	-	-	42.75%
Free Cash Flow	-98.69	15.55	-29.34	-78.86	80.28	281.12
Free Cash Flow Per Share	-0.48	0.08	-0.15	-0.43	0.44	1.60
Gross Margin	60.33%	56.49%	50.91%	43.35%	50.57%	55.61%
Operating Margin	39.09%	31.41%	17.00%	7.17%	22.63%	28.87%
Profit Margin	22.15%	21.86%	10.38%	-40.58%	-14.46%	12.16%
Free Cash Flow Margin	-5.88%	1.18%	-2.91%	-9.04%	8.53%	27.38%
EBITDA	921.48	670.49	436.38	301.61	408.24	511.38
EBITDA Margin	54.93%	50.70%	43.27%	34.59%	43.39%	49.81%
D&A For EBITDA	265.69	255.14	264.94	239.12	195.33	214.99
EBIT	655.78	415.35	171.44	62.49	212.9	296.39
EBIT Margin	39.09%	31.40%	17.00%	7.17%	22.63%	28.87%
Effective Tax Rate	24.61%	30.95%	35.24%	516.40%	87.69%	39.92%

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