Coeur Mining, Inc.

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
Rok finansowy 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025
Kwartał Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Data 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31 2025-03-31
Przychód (mln) 141 153 166 163 164 148 182 176 159 206 173 176 154 163 170 149 144 155 162 199 195 173 154 230 228 202 215 208 208 188 204 183 210 187 177 195 262 213 206 313 305 360
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 16.9% -2.99% 9.5% 8.4% -3.15% 38.9% -4.75% -0.16% -3.14% -20.80% -1.94% -15.44% -6.67% -5.14% -4.63% 34.1% 35.6% 11.8% -4.86% 15.2% 17.1% 16.7% 39.3% -9.47% -8.95% -6.78% -5.00% -12.01% 1.1% -0.59% -13.17% 6.3% 24.7% 13.8% 16.2% 61.1% 16.5% 69.0%
Marża brutto -17.39% 3.1% 4.9% 4.2% 1.7% 12.7% 24.2% 24.4% 17.0% 16.2% 8.5% 13.2% 33.4% 20.3% 19.0% 0.5% -6.75% -12.05% -8.04% 6.4% 0.1% 10.4% 23.6% 36.9% 32.7% 31.7% 23.4% 20.5% 17.3% 15.2% 12.5% -5.10% 10.8% 6.2% 10.2% 12.2% 13.4% 18.7% 7.9% 39.4% 36.1% 31.3%
Koszty i Wydatki (mln) 186 168 172 169 176 144 152 148 148 193 178 178 121 150 155 172 169 191 193 207 214 177 157 181 189 173 200 200 235 179 197 220 236 203 182 201 273 202 203 226 305 298
EBIT (mln) -45 -15 -6 -7 -12 5 30 28 11 13 -4 -2 33 13 15 -23 -25 -36 -31 -8 -19 -4 -3 49 39 29 15 16 -8 -1 2 -36 -11 -17 -42 -6 -9 -3 3 89 0 62
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -74.60% 130.9% 592.1% 500.9% 196.4% 186.8% -114.76% -107.12% 197.5% 0.6% 428.9% 1075.6% -176.02% -369.97% -311.42% -67.57% -22.84% -89.60% -90.96% 751.6% 302.4% 871.3% 625.1% -68.44% -119.25% -101.78% -88.01% -334.88% 44.8% 3197.9% -2509.00% -82.50% -19.29% -80.31% 107.9% 1492.4% -100.00% 1951.5%
EBIT (%) -32.20% -9.85% -3.67% -4.26% -7.00% 3.1% 16.5% 15.8% 7.0% 6.5% -2.56% -1.12% 21.4% 8.2% 8.6% -15.63% -17.43% -23.42% -19.02% -3.78% -9.92% -2.18% -1.81% 21.4% 17.1% 14.4% 6.8% 7.5% -3.63% -0.27% 0.9% -19.90% -5.19% -9.10% -23.85% -3.28% -3.36% -1.58% 1.6% 28.3% 0.0% 17.3%
Przychody fiansowe (mln) 4 0 1 0 4 0 0 0 0 0 0 0 0 0 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 8 7 1 0 3 0 0 0 -1 0
Koszty finansowe (mln) 6 11 11 12 10 11 11 8 7 3 4 3 5 6 5 5 6 6 6 5 5 5 5 5 4 5 5 3 3 4 5 5 8 7 6 7 7 12 13 13 11 10
Amortyzacja (mln) 39 33 39 35 36 28 38 28 30 40 33 34 40 31 29 31 37 42 43 46 48 36 28 32 35 33 35 34 39 30 31 29 32 27 24 27 39 31 32 33 37 43
EBITDA (mln) -799 8 30 23 -452 19 61 51 27 73 24 35 71 44 41 -9 9 14 11 41 -210 28 25 77 76 53 88 -11 31 44 -29 -17 89 20 8 19 29 27 54 122 104 105
EBITDA(%) -5.58% 10.2% 18.4% 10.7% 23.8% 20.9% 37.1% 31.5% 25.9% 26.3% 18.0% 18.5% 46.8% 27.2% 27.4% 5.4% 10.6% 3.7% 8.0% 18.5% 15.4% 18.8% 16.1% 33.8% 32.5% 29.2% 21.7% 5.9% 14.7% 13.8% 14.6% -4.35% 8.2% 3.0% 9.2% 8.5% 9.9% 17.2% 17.2% 38.9% 34.1% 29.1%
NOPLAT (mln) -1,520 -33 -17 -22 -321 -18 14 15 -9 30 -13 -2 26 13 7 -49 -36 -34 -42 -14 -268 -16 2 40 37 15 47 -48 -10 9 -66 -56 49 -14 -23 -15 -17 -13 9 75 56 52
Podatek (mln) -441 0 -0 -8 -18 2 -1 -54 -1 11 -2 14 6 12 4 4 -36 -9 -6 0 3 -4 3 13 25 13 15 6 0 2 12 2 -0 11 10 6 8 16 7 26 18 18
Zysk Netto (mln) -1,079 -33 -17 -14 -303 -20 14 70 -8 19 -11 -17 8 1 3 -53 0 -19 -37 -14 -271 -12 -1 27 12 2 32 -55 -11 8 -77 -57 49 -25 -32 -21 -26 -29 1 49 38 33
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -71.92% -38.73% 186.9% 589.2% -97.26% 191.5% -175.57% -123.94% 191.8% -93.35% 126.7% 218.5% -93.86% -1647.22% -1354.74% -73.08% -57997.65% -38.02% -96.71% 288.1% 104.4% 117.3% 2758.9% -303.93% -190.57% 272.9% -340.88% 4.9% 556.2% -420.05% -58.14% -63.25% -151.96% 18.4% 104.4% 330.9% 248.4% 214.5%
Zysk netto (%) -767.40% -21.76% -10.03% -8.75% -184.40% -13.75% 8.0% 39.5% -5.22% 9.1% -6.32% -9.46% 4.9% 0.8% 1.7% -35.65% 0.3% -12.40% -22.68% -7.16% -138.93% -6.87% -0.78% 11.7% 5.2% 1.0% 15.0% -26.33% -5.18% 4.1% -37.93% -31.39% 23.4% -13.13% -18.29% -10.85% -9.73% -13.67% 0.7% 15.5% 12.4% 9.3%
EPS -10.53 -0.32 -0.12 -0.11 -2.09 -0.14 0.09 0.43 -0.0477 0.1 -0.0611 -0.0929 0.0406 0.01 0.02 -0.29 0.0023 -0.0949 -0.18 -0.0632 -1.13 -0.05 -0.005 0.11 0.0493 0.01 0.13 -0.22 -0.0422 0.0294 -0.28 -0.21 0.17 -0.0817 -0.0973 -0.0592 -0.067 -0.0756 0.0036 0.12 0.0 0.06
EPS (rozwodnione) -10.52 -0.32 -0.12 -0.11 -2.02 -0.14 0.09 0.42 -0.0464 0.1 -0.0611 -0.0929 0.0406 0.01 0.02 -0.29 0.0023 -0.0949 -0.18 -0.0632 -1.13 -0.0495 -0.005 0.11 0.0493 0.01 0.13 -0.21 -0.0422 0.0291 -0.28 -0.21 0.17 -0.0817 -0.0973 -0.0592 -0.067 -0.0756 0.0036 0.12 0.0 0.06
Ilośc akcji (mln) 102 103 135 129 145 146 154 161 174 179 179 179 183 184 185 183 200 202 204 226 239 238 241 241 241 241 249 255 255 261 277 278 284 301 333 357 380 385 394 394 0 515
Ważona ilośc akcji (mln) 103 103 135 135 150 150 158 166 179 183 179 179 188 188 187 185 202 202 208 226 240 240 241 244 241 245 252 255 255 264 278 278 284 301 333 357 380 385 400 401 0 521
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD