Lundin Mining Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Year	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013 - 2001
Revenue	3,392	3,041	3,329	2,042	1,893	1,726	2,077	1,546	1,702	951.31	Upgrade
Revenue Growth (YoY)	11.54%	-8.64%	63.05%	7.86%	9.69%	-16.94%	34.41%	-9.19%	78.90%	30.71%	Upgrade
Cost of Revenue	2,740	2,279	1,959	1,543	1,452	1,289	1,257	1,299	1,517	828.08	Upgrade
Gross Profit	652.37	762.57	1,370	498.12	440.39	436.6	820.35	246.54	184.59	123.24	Upgrade
Selling, General & Admin	66.72	53.88	52.2	44.17	47.1	49.44	38.84	27.2	27.53	27.61	Upgrade
Research & Development	10.96	107.6	8.2	18.03	16.83	10.08	8.23	9.38	7.93	39.16	Upgrade
Other Operating Expenses	-11.57	51.09	45.84	36.55	70.75	-1.98	-5.66	-49.52	-13.66	19.07	Upgrade
Operating Expenses	145.58	212.58	106.24	98.75	134.68	140.51	125.86	88.2	90.94	104.53	Upgrade
Operating Income	479.51	448.16	1,265	364.23	294.98	296.09	694.49	158.34	93.65	18.71	Upgrade
Interest Income	11.14	4.21	0.61	5.99	12.17	25.49	21.61	1.53	0.56	1.86	Upgrade
Interest Expense	63.88	11.63	7.52	12.32	13.93	27.08	70.8	79.94	83.66	23.04	Upgrade
Other Expense / Income	-31.39	-120.74	111.86	36.68	45.54	22.28	27.41	737.36	278.39	-46.34	Upgrade
Pretax Income	531.85	598.16	1,245	341.48	269.6	291.81	638.32	128.18	-255.54	54.65	Upgrade
Income Tax	216.6	134.63	365.69	152.42	80.42	76.37	191.4	4.31	26.25	-68.74	Upgrade
Net Income	241.56	426.85	780.35	168.8	167.26	195.85	426.49	-661.74	-294.08	112.61	Upgrade
Net Income Growth	-43.41%	-45.30%	362.30%	0.92%	-14.60%	-54.08%	-	-	-	-17.65%	Upgrade
Shares Outstanding (Basic)	773	739	737	734	735	732	727	720	719	600	Upgrade
Shares Outstanding (Diluted)	773	739	739	735	736	734	730	721	719	602	Upgrade
Shares Change	4.50%	-	0.54%	-0.10%	0.34%	0.52%	1.18%	0.29%	19.38%	2.98%	Upgrade
EPS (Basic)	0.31	0.58	1.06	0.23	0.23	0.27	0.59	-0.92	-0.41	0.19	Upgrade
EPS (Diluted)	0.31	0.58	1.06	0.23	0.23	0.27	0.59	-0.92	-0.41	0.19	Upgrade
EPS Growth	-46.55%	-45.28%	360.87%	0%	-14.81%	-54.24%	-	-	-	-17.39%	Upgrade
Free Cash Flow	3.5	33.99	952.86	134.65	-100.73	-275.4	424.67	175.64	436.2	-234.19	Upgrade
Free Cash Flow Per Share	0.00	0.05	1.29	0.18	-0.14	-0.38	0.58	0.24	0.61	-0.39	Upgrade
Gross Margin	19.23%	25.07%	41.15%	24.40%	23.27%	25.30%	39.49%	15.95%	10.85%	12.95%	Upgrade
Operating Margin	14.14%	14.74%	38.00%	17.84%	15.58%	17.16%	33.43%	10.24%	5.50%	1.97%	Upgrade
Profit Margin	7.12%	14.04%	23.44%	8.27%	8.84%	11.35%	20.53%	-42.81%	-17.28%	11.84%	Upgrade
Free Cash Flow Margin	0.10%	1.12%	28.62%	6.60%	-5.32%	-15.96%	20.44%	11.36%	25.63%	-24.62%	Upgrade
Effective Tax Rate	40.73%	22.51%	29.37%	44.64%	29.83%	26.17%	29.99%	3.36%	-	-125.79%	Upgrade
EBITDA	1,133	1,003	1,788	811.71	681.09	618.29	1,085	545.17	661.2	339.81	Upgrade
EBITDA Margin	33.40%	32.98%	53.70%	39.76%	35.99%	35.83%	52.24%	35.27%	38.85%	35.72%	Upgrade
Depreciation & Amortization	635.04	554.75	601.01	453.4	396.45	319.38	381.32	434.87	555.02	208.7	Upgrade
EBIT	498.07	448.16	1,187	358.31	284.64	298.92	704.03	110.31	106.17	131.11	Upgrade
EBIT Margin	14.68%	14.74%	35.65%	17.55%	15.04%	17.32%	33.89%	7.14%	6.24%	13.78%	Upgrade

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