Eldorado Gold Corporation (TSX: ELD)

Eldorado Gold Income Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Revenue	1,194	1,009	871.98	940.91	1,027	617.82
Revenue Growth (YoY)	25.95%	15.66%	-7.33%	-8.35%	66.18%	34.60%
Cost of Revenue	541.57	495.05	493.95	465.1	455.75	352.17
Gross Profit	652.16	513.45	378.03	475.82	570.94	265.65
Selling, General & Admin	55.89	54.21	53.74	45.78	42.07	42.29
Other Operating Expenses	4.72	4.29	1.98	1.39	1.89	2.53
Operating Expenses	332.04	342.01	315.54	262.91	274.54	202.92
Operating Income	320.13	171.44	62.49	212.9	296.39	62.73
Interest Expense	-21.93	-30.51	-35.22	-46.31	-44.47	-46.96
Interest & Investment Income	29.52	23.95	8.86	2.2	2.1	2.8
Currency Exchange Gain (Loss)	-0.76	16	9.71	26.63	4	0.63
Other Non Operating Income (Expenses)	-75.99	-7.19	-4.44	-0.01	0.97	4.58
EBT Excluding Unusual Items	250.97	173.69	41.4	195.42	258.99	23.78
Gain (Loss) on Sale of Assets	59.4	-0.61	2.96	6.48	-4.63	8.73
Asset Writedown	-6.16	-9.72	-32.5	-23.03	-38.66	80.95
Other Unusual Items	-	-	-	-21.4	-9.38	-
Pretax Income	304.21	163.37	11.86	157.46	206.33	113.46
Income Tax Expense	19.98	57.58	61.22	138.07	82.36	39.77
Earnings From Continuing Operations	284.23	105.79	-49.37	19.39	123.97	73.69
Earnings From Discontinued Operations	-10.89	-4.41	-377.49	-156.91	-6.35	-
Net Income to Company	273.34	101.38	-426.85	-137.52	117.62	73.69
Minority Interest in Earnings	3.14	3.25	73.03	1.5	7.18	6.9
Net Income	276.48	104.63	-353.82	-136.02	124.8	80.59
Net Income to Common	276.48	104.63	-353.82	-136.02	124.8	80.59
Net Income Growth	394.60%	-	-	-	54.86%	-
Shares Outstanding (Basic)	203	194	183	180	171	159
Shares Outstanding (Diluted)	205	195	183	182	175	162
Shares Change (YoY)	7.53%	6.48%	0.92%	3.73%	8.48%	1.91%
EPS (Basic)	1.36	0.54	-1.93	-0.75	0.73	0.51
EPS (Diluted)	1.36	0.54	-1.93	-0.75	0.71	0.50
EPS Growth	367.25%	-	-	-	42.75%	-
Free Cash Flow	-29.9	-29.34	-78.86	80.28	281.12	-52.53
Free Cash Flow Per Share	-0.15	-0.15	-0.43	0.44	1.60	-0.33
Gross Margin	54.63%	50.91%	43.35%	50.57%	55.61%	43.00%
Operating Margin	26.82%	17.00%	7.17%	22.63%	28.87%	10.15%
Profit Margin	23.16%	10.37%	-40.58%	-14.46%	12.16%	13.04%
Free Cash Flow Margin	-2.50%	-2.91%	-9.04%	8.53%	27.38%	-8.50%
EBITDA	574.3	436.38	301.61	408.24	511.38	205.04
EBITDA Margin	48.11%	43.27%	34.59%	43.39%	49.81%	33.19%
D&A For EBITDA	254.17	264.94	239.12	195.33	214.99	142.31
EBIT	320.13	171.44	62.49	212.9	296.39	62.73
EBIT Margin	26.82%	17.00%	7.17%	22.63%	28.87%	10.15%
Effective Tax Rate	6.57%	35.24%	516.40%	87.69%	39.92%	35.05%

Source: S&P Capital IQ. Standard template. Financial Sources.