CDE
Coeur Mining Inc.
$17.63
-$0.18(-1.01%)
55
Overall
80
Value
27
Tech
60
Quality
Market Cap
$10.05B
Volume
13.05M
52W Range
$7.15 - $27.77
Target Price
$28.05
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $571.9M | $709.6M | $625.9M | $711.5M | $785.5M | $832.8M | $785.6M | $821.2M | $1.1B | $2.1B | ||
| Total Revenue | $571.9M | $709.6M | $625.9M | $711.5M | $785.5M | $832.8M | $785.6M | $821.2M | $1.1B | $2.1B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-335.4M | $-440.3M | $-440.9M | $22.5M | $571.7M | $639.9M | $718.2M | $732.7M | $731.2M | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $236.5M | $239.0M | $159.6M | $689.0M | $213.7M | $193.0M | $67.5M | $821.2M | $1.1B | $2.1B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-513.0M | $-669.7M | $-646.2M | $1.1B | $703.7M | $780.1M | $66.1M | $859.9M | $889.8M | $1.4B | ||
| Selling, General & Administrative | $29.3M | $33.6M | $31.3M | $34.5M | $33.7M | $53.3M | $39.5M | $41.6M | $155.5M | $57.2M | ||
| Selling & Marketing Expenses | -- | -- | -- | -- | -- | $12.9M | -- | -- | $125.0M | -- | ||
| General & Administrative Expenses | $29.3M | $33.6M | $31.3M | $34.5M | $33.7M | $40.4M | $39.5M | $41.6M | $30.6M | $57.2M | ||
| Depreciation & Amortization | $116.5M | $146.5M | $128.5M | $178.9M | $130.0M | $128.3M | $135.5M | -- | -- | -- | ||
| Other Operating Expenses | $14.4M | $18.9M | $20.0M | $-18.4M | $-55.7M | $-48.7M | $14.2M | $10.7M | $-6.1M | $-5.6M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $63.4M | $39.9M | $-20.3M | $516.6M | $677.4M | $699.9M | $610.7M | $-38.7M | $164.2M | $707.0M | ||
| EBITDA | $100.7M | $186.5M | $87.1M | $-129.6M | $213.2M | $146.7M | $7.7M | $160.3M | $302.6M | $964.6M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $36.9M | $16.4M | $24.4M | $24.8M | $19.2M | $14.7M | $21.8M | $128.9M | $51.3M | $30.9M | ||
| Intinc | -- | -- | $1.8M | $1.8M | $1.5M | $11.1M | $11.2M | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-36.9M | $-16.4M | $-24.4M | $-24.8M | $-20.7M | $-16.5M | $-23.9M | $10.8M | $-51.3M | $-30.9M | ||
| Gain on Sale of Securities | $-11.6M | $-864.0K | $3.6M | $16.0M | $7.6M | $-543.0K | $-66.7M | $3.4M | -- | $-342.0K | ||
| Other Income/Expense | $37.3M | $-16.4M | $21.1M | $239.3M | $-1.7M | $9.7M | $-41.0M | $642.0K | $-13.4M | $-6.5M | ||
| Other Special Charges | $-21.3M | $17.3M | $-24.7M | $-4.5M | $-5.9M | $-9.2M | $66.3M | $-4.0M | $13.4M | $6.8M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-7.0M | $-8.8M | $-11.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | $-7.0M | $-11.1M | $-16.8M | $-2.6M | $-1.7M | $22.9M | $-67.0M | -- | $7.2M | -- | ||
| Impairment of Capital Assets | $-4.4M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-15.8M | $39.9M | $-41.4M | $-308.5M | $81.9M | $18.4M | $-103.9M | $60.5M | $177.6M | $713.5M | ||
| Pre-Tax Income | $-10.8M | $39.9M | $-65.7M | $-358.0M | $62.7M | $3.6M | $-63.4M | $-68.5M | $126.3M | $682.5M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-33.2M | $29.0M | $-16.8M | $-11.1M | $37.0M | $35.0M | $14.7M | $35.2M | $67.5M | $96.7M | ||
| NET INCOME | ||||||||||||
| Net Income | $22.4M | $10.9M | $-49.0M | $-341.2M | $25.6M | $-31.3M | $-78.1M | $-103.6M | $58.9M | $585.9M | ||
| Net Income (Continuing Operations) | $22.4M | $10.9M | $-49.0M | $-341.2M | $25.6M | $-31.3M | $-140.4M | $-103.6M | $58.9M | $585.9M | ||
| Net Income (Discontinued Operations) | $22.4M | $10.9M | $-49.0M | $-341.2M | $25.6M | $-31.3M | $-78.1M | $-103.6M | $58.9M | $585.9M | ||
| Net Income (Common Stockholders) | $22.4M | $10.9M | $-49.0M | $263.7M | $25.6M | $-31.3M | $-78.1M | $-103.6M | $58.9M | $585.9M | ||
| Normalized Income | -- | -- | $-99.3M | -- | -- | -- | -- | -- | -- | $953.2M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-848.3M | $-1.1B | $-1.1B | $1.1B | $746.4M | $831.3M | $784.2M | $859.9M | $889.8M | $1.4B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $159.9M | $180.1M | $188.6M | $218.8M | $240.8M | $250.0M | $275.2M | $85.0M | $392.7M | $610.3M | ||
| Average Shares Outstanding (Diluted) | $163.5M | $184.1M | $188.6M | $218.8M | $242.5M | $250.0M | $275.2M | $425.1M | $392.7M | $616.7M | ||
| Shares Outstanding | $181.1M | $185.4M | $203.3M | $243.1M | $243.6M | $256.8M | $295.6M | $386.3M | $638.6M | $642.1M | ||
| Basic EPS | $0.35 | $-0.01 | $-0.26 | $-1.56 | $0.11 | $-0.26 | $-0.28 | $-0.30 | $0.15 | $0.96 | ||
| Basic EPS (Continuing Operations) | $0.35 | $0.06 | $-0.26 | $-1.59 | $0.11 | $-0.26 | $-0.28 | $-0.30 | $0.15 | $0.96 | ||
| Diluted EPS | $0.34 | $-0.01 | $-0.26 | $-1.56 | $0.11 | $-0.26 | $-0.28 | $-0.30 | $0.15 | $0.95 | ||
| Diluted EPS (Continuing Operations) | $0.34 | $-0.01 | $-0.26 | $-1.59 | $0.11 | $-0.26 | $-0.28 | $-0.30 | $0.15 | $0.95 | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | -- | -- | -- | -- | -- | -- | -- | $8.5M | $26.4M | ||
| Basic Discontinuous Operations | -- | $-0.07 | -- | $0.03 | -- | -- | -- | -- | -- | -- | ||
| Diluted Discontinuous Operations | -- | -- | -- | $0.03 | -- | -- | -- | -- | -- | -- | ||
| Earnings from equity interest | -- | -- | -- | $16.2M | -- | -- | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | -- | -- | -- | $16.2M | -- | -- | -- | -- | -- | -- | ||
| Exploration Development And Mineral Property Lease Expenses | $12.9M | $30.3M | -- | -- | -- | -- | -- | -- | $-17.2M | -- | ||
| Gain On Sale Of P P E | $11.3M | $21.1M | $19.0K | $-714.0K | $-2.8M | $4.1M | $-1.8M | -- | -- | -- | ||
| Gains Loss On Disposal Of Discontinued Operations | $32.9M | $-12.2M | $550.0K | $5.7M | -- | -- | $62.2M | -- | -- | -- | ||
| Insurance And Claims | -- | -- | -- | -- | -- | -- | $23.9M | -- | $-17.2M | -- | ||
| Interest Expense Operating | $-41.9M | $-16.4M | $-24.4M | $24.8M | $20.7M | $16.5M | $23.9M | -- | -- | -- | ||
| Loss And Loss Adjustment Expected Incurred | -- | -- | -- | -- | -- | $12.9M | -- | -- | -- | -- | ||
| Marketing Expense | -- | -- | -- | -- | -- | $12.9M | -- | -- | -- | -- | ||
| Net Income Discontinuous Operations | $32.9M | $-12.2M | $550.0K | $5.7M | -- | -- | $62.2M | -- | -- | -- | ||
| Net Operating Interest Income Expense | $41.9M | $16.4M | $24.4M | $-24.8M | $-20.7M | $-16.5M | $-23.9M | $-29.1M | $-51.3M | -- | ||
| Non Recurring Operation Expense | $-2.0M | $-2.3M | $-5.8M | $-2.6M | $-1.7M | $22.9M | $-67.0M | -- | $7.2M | -- | ||
| Other Gand A | $29.3M | $33.6M | $31.3M | $34.5M | $33.7M | $40.4M | $39.5M | $41.6M | $30.6M | $57.2M | ||
| Other Impairment Of Capital Assets | $4.4M | $-426.0K | -- | $250.8M | -- | -- | -- | -- | -- | -- | ||
| Other Taxes | -- | -- | -- | -- | $122.0K | -- | -- | $99.8M | -- | -- | ||
| Otherunder Preferred Stock Dividend | -- | -- | -- | $-573.7M | $-483.0M | $-562.7M | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-16.8M | $-18.0M | $-24.4M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | -- | -- | -- | -- | -- | -- | -- | -- | $125.0M | -- | ||
| Restruct | $-7.0M | $-8.8M | $-11.0M | -- | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | CDE | $17.63 | -1.0% | 13.05M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |