Coeur Mining, Inc. (CDE)

Activision Blizzard 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	1,201	1,054	821.21	785.64	832.83	785.46
Revenue Growth (YoY)	41.80%	28.35%	4.53%	-5.67%	6.03%	10.39%
Cost of Revenue	695.59	638.59	687.53	647.18	549.49	477.32
Gross Profit	505.42	415.41	133.67	138.46	283.34	308.14
Selling, General & Admin	47.24	47.73	41.61	39.46	40.4	33.72
Other Operating Expenses	-	-	-	3.14	-9.93	-
Operating Expenses	256.05	231.56	172.39	180.85	209.95	207.75
Operating Income	249.37	183.86	-38.72	-42.39	73.39	100.39
Interest Expense	-48.78	-51.28	-29.1	-23.86	-16.45	-20.71
Currency Exchange Gain (Loss)	4.36	4.75	-0.46	-0.85	-2.78	-2.25
Other Non Operating Income (Expenses)	4.66	6.98	3.8	1.74	1.73	1.65
EBT Excluding Unusual Items	209.61	144.31	-64.48	-65.36	55.89	79.09
Merger & Restructuring Charges	-8.52	-8.52	-	-	-	-
Gain (Loss) on Sale of Investments	-	-	3.38	-63.53	-10.48	7.6
Gain (Loss) on Sale of Assets	-	-	-12.32	63.79	-	-2.85
Asset Writedown	-4	-4	-	-	-	-
Legal Settlements	-7.16	-7.16	-	-	-25.98	-
Other Unusual Items	1.27	1.71	4.95	1.65	-15.79	-21.17
Pretax Income	191.21	126.35	-68.46	-63.45	3.64	62.67
Income Tax Expense	69.84	67.45	35.16	14.66	34.96	37.05
Earnings From Continuing Operations	121.37	58.9	-103.61	-78.11	-31.32	25.63
Net Income	121.37	58.9	-103.61	-78.11	-31.32	25.63
Net Income to Common	121.37	58.9	-103.61	-78.11	-31.32	25.63
Shares Outstanding (Basic)	424	392	343	275	250	241
Shares Outstanding (Diluted)	431	397	343	275	250	243
Shares Change (YoY)	18.52%	15.85%	24.67%	10.05%	3.09%	10.85%
EPS (Basic)	0.29	0.15	-0.30	-0.28	-0.13	0.11
EPS (Diluted)	0.28	0.15	-0.30	-0.28	-0.13	0.11
Free Cash Flow	66.63	-8.95	-297.33	-326.74	-199.3	49.43
Free Cash Flow Per Share	0.15	-0.02	-0.87	-1.19	-0.80	0.20
Gross Margin	42.08%	39.41%	16.28%	17.62%	34.02%	39.23%
Operating Margin	20.76%	17.44%	-4.71%	-5.40%	8.81%	12.78%
Profit Margin	10.11%	5.59%	-12.62%	-9.94%	-3.76%	3.26%
Free Cash Flow Margin	5.55%	-0.85%	-36.21%	-41.59%	-23.93%	6.29%
EBITDA	407.57	325.61	77.51	83.47	213.69	243.53
EBITDA Margin	33.94%	30.89%	9.44%	10.62%	25.66%	31.00%
D&A For EBITDA	158.2	141.75	116.23	125.86	140.3	143.14
EBIT	249.37	183.86	-38.72	-42.39	73.39	100.39
EBIT Margin	20.76%	17.44%	-4.71%	-5.40%	8.81%	12.78%
Effective Tax Rate	36.52%	53.38%	-	-	961.44%	59.11%

Updated Feb 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q