Coeur Mining, Inc. (CDE)

Coeur Mining Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	2,566	2,070	1,054	821.21	785.64	832.83
Revenue Growth (YoY)	113.67%	96.41%	28.35%	4.53%	-5.67%	6.03%
Cost of Revenue	1,024	898.44	606.19	632.9	606.53	511.54
Gross Profit	1,542	1,172	447.81	188.31	179.11	321.29
Selling, General & Admin	64.95	57.2	47.73	41.61	39.46	40.4
Depreciation & Amortization Expenses	307.83	251.1	124.97	99.82	111.63	128.32
Exploration Expenses	92.61	86.59	59.66	30.96	26.62	51.17
Other Operating Expenses	82.66	69.79	51.27	54.64	40.65	44.57
Total Operating Expenses	548.05	464.68	283.63	227.03	218.36	264.45
Operating Income	994.03	707.01	164.18	-38.72	-39.25	56.84
Interest Expense	-26.94	-30.94	-51.28	-29.1	-23.86	-16.45
Other Non-Operating Income (Expense)	12.4	6.47	13.44	-0.64	-0.34	-36.75
Total Non-Operating Income (Expense)	-14.54	-24.48	-37.83	-29.74	-24.2	-53.2
Pretax Income	979.49	682.54	126.35	-68.46	-63.45	3.64
Provision for Income Taxes	75.5	96.67	67.45	35.16	14.66	34.96
Net Income	799.28	585.87	58.9	-103.61	-78.11	-31.32
Net Income to Common	799.28	585.87	58.9	-103.61	-78.11	-31.32
Net Income Growth	558.55%	894.69%	-	-	-	-
Shares Outstanding (Basic)	654	607	392	343	275	241
Shares Outstanding (Diluted)	658	615	397	343	275	241
Shares Change (YoY)	52.80%	54.66%	15.85%	24.67%	14.21%	3.42%
EPS (Basic)	1.23	0.96	0.15	-0.30	-0.28	-0.13
EPS (Diluted)	1.21	0.95	0.15	-0.30	-0.28	-0.13
EPS Growth	332.14%	533.33%	-	-	-	-
Shares Outstanding	1,035	642.09	399.24	386.28	295.7	256.92
Free Cash Flow	914.84	665.72	-8.95	-297.33	-326.74	-199.3
Free Cash Flow Growth	37.42%	-	-	-	-	-
Free Cash Flow Per Share	1.39	1.08	-0.02	-0.87	-1.19	-0.83
Gross Margin	60.09%	56.60%	42.49%	22.93%	22.80%	38.58%
Operating Margin	38.73%	34.15%	15.58%	-4.71%	-5.00%	6.82%
Profit Margin	35.23%	28.30%	5.59%	-12.62%	-9.94%	-3.76%
FCF Margin	35.65%	32.16%	-0.85%	-36.21%	-41.59%	-23.93%
EBITDA	1,302	958.11	289.16	61.11	72.38	185.15
EBITDA Margin	50.73%	46.28%	27.43%	7.44%	9.21%	22.23%
EBIT	994.03	707.01	164.18	-38.72	-39.25	56.84
EBIT Margin	38.73%	34.15%	15.58%	-4.71%	-5.00%	6.82%
Effective Tax Rate	7.71%	14.16%	53.38%	-51.36%	-23.10%	961.44%

Updated May 6, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.