Mineros Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	799.67	538.57	447.29	414.94	496.25
Revenue Growth (YoY)	48.48%	20.41%	7.80%	-16.38%	2.26%
Cost of Revenue	473.42	354.57	301.89	282.92	371.28
Gross Profit	326.25	184	145.4	132.02	124.96
Selling, General & Admin	23.95	22.45	18.36	19.2	19.37
Exploration Expenses	5.88	6.35	6.09	8.6	12.54
Other Operating Expenses	60.08	7.89	3.95	11.11	14.72
Total Operating Expenses	89.9	36.7	28.4	38.91	46.62
Operating Income	236.35	147.3	117.01	93.11	78.34
Interest Income	5.2	1.7	1.29	1.97	6.85
Interest Expense	-8.31	-8.43	-8.95	-6.81	-9.19
Other Non-Operating Income (Expense)	-1.74	1	-6.77	5.69	1.13
Total Non-Operating Income (Expense)	-4.85	-5.73	-14.43	0.84	-1.21
Pretax Income	231.5	141.57	102.58	93.95	77.13
Provision for Income Taxes	86.52	55.02	28.04	37.86	33.74
Net Income	144.98	86.55	17.21	4.49	43.27
Minority Interest in Earnings	-	-	-	-	0.12
Earnings From Discontinued Operations	-	-	-57.32	-51.61	-
Net Income to Common	144.98	86.55	17.21	4.49	43.27
Net Income Growth	67.51%	402.80%	283.64%	-89.63%	-31.72%
Shares Outstanding (Basic)	299	300	69	24	265
Shares Outstanding (Diluted)	299	300	69	24	265
Shares Change (YoY)	-0.33%	335.31%	191.57%	-91.08%	1.21%
EPS (Basic)	0.49	0.29	0.25	0.19	0.16
EPS (Diluted)	0.49	0.29	0.25	0.19	0.16
EPS Growth	68.97%	16.00%	31.58%	18.75%	-33.33%
Free Cash Flow	119.16	89.72	45.82	31.01	30.28
Free Cash Flow Growth	32.81%	95.83%	47.77%	2.41%	-65.53%
Free Cash Flow Per Share	0.40	0.30	-	-	0.11
Dividends Per Share	-	0.100	0.075	0.070	0.065
Dividend Growth	-	33.33%	7.14%	8.03%	5.20%
Gross Margin	40.80%	34.16%	32.51%	31.82%	25.18%
Operating Margin	29.56%	27.35%	26.16%	22.44%	15.79%
Profit Margin	18.13%	16.07%	3.85%	1.08%	8.74%
FCF Margin	14.90%	16.66%	10.24%	7.47%	6.10%
EBITDA	236.35	147.3	117.01	93.11	78.34
EBIT	236.35	147.3	117.01	93.11	78.34
EBIT Margin	29.56%	27.35%	26.16%	22.44%	15.79%
Effective Tax Rate	37.37%	38.86%	27.34%	40.29%	43.75%

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