C
Champion Iron Ltd
ASX:CIA
Champion Iron Ltd
ASX:CIA
Price:
4.93
AUD
2.28%
Market Closed
Market Cap:
AU$2.6B
Income Statement
Earnings Waterfall
Champion Iron Ltd
Champion Iron Ltd
Income Statement
Champion Iron Ltd
Champion Iron Ltd
Currency: CAD
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
4
|
3
|
4
|
6
|
10
|
19
|
28
|
37
|
42
|
43
|
42
|
40
|
38
|
36
|
34
|
41
|
45
|
|
| Revenue |
1 526
N/A
|
1 461
-4%
|
1 195
-18%
|
1 164
-3%
|
1 263
+8%
|
1 395
+10%
|
1 413
+1%
|
1 500
+6%
|
1 656
+10%
|
1 524
-8%
|
1 694
+11%
|
1 658
-2%
|
1 514
-9%
|
1 607
+6%
|
1 530
-5%
|
1 671
+9%
|
1 781
+7%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(483)
|
(495)
|
(535)
|
(628)
|
(744)
|
(904)
|
(973)
|
(1 005)
|
(1 037)
|
(1 008)
|
(1 070)
|
(1 114)
|
(1 141)
|
(1 205)
|
(1 265)
|
(1 315)
|
(1 353)
|
|
| Gross Profit |
1 043
N/A
|
966
-7%
|
660
-32%
|
536
-19%
|
518
-3%
|
492
-5%
|
440
-11%
|
495
+13%
|
618
+25%
|
517
-16%
|
625
+21%
|
544
-13%
|
373
-31%
|
402
+8%
|
264
-34%
|
356
+35%
|
428
+20%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(61)
|
(67)
|
(68)
|
(69)
|
(77)
|
(80)
|
(84)
|
(87)
|
(91)
|
(87)
|
(89)
|
(92)
|
(82)
|
(81)
|
(79)
|
(77)
|
(89)
|
|
| Selling, General & Administrative |
(39)
|
(53)
|
(45)
|
(44)
|
(50)
|
(58)
|
(52)
|
(58)
|
(59)
|
(67)
|
(61)
|
(63)
|
(57)
|
(56)
|
(52)
|
(49)
|
(60)
|
|
| Research & Development |
(5)
|
(6)
|
(7)
|
(9)
|
(11)
|
(12)
|
(13)
|
(10)
|
(13)
|
(11)
|
(10)
|
(10)
|
(7)
|
(9)
|
(9)
|
(9)
|
(10)
|
|
| Other Operating Expenses |
(17)
|
(9)
|
(16)
|
(16)
|
(16)
|
(10)
|
(19)
|
(19)
|
(19)
|
(9)
|
(18)
|
(19)
|
(18)
|
(17)
|
(19)
|
(19)
|
(19)
|
|
| Operating Income |
982
N/A
|
899
-8%
|
592
-34%
|
467
-21%
|
441
-6%
|
412
-7%
|
356
-14%
|
408
+15%
|
527
+29%
|
429
-19%
|
536
+25%
|
452
-16%
|
291
-36%
|
321
+10%
|
185
-42%
|
279
+50%
|
339
+22%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(3)
|
6
|
11
|
(3)
|
(6)
|
(25)
|
(28)
|
(27)
|
(29)
|
(27)
|
(28)
|
(22)
|
(44)
|
(44)
|
(23)
|
(46)
|
(22)
|
|
| Non-Reccuring Items |
(20)
|
(26)
|
(45)
|
(54)
|
(49)
|
(40)
|
(24)
|
(8)
|
(4)
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
|
| Total Other Income |
(7)
|
(8)
|
(7)
|
(4)
|
(2)
|
0
|
0
|
(2)
|
(4)
|
(6)
|
(6)
|
(9)
|
(10)
|
(12)
|
(10)
|
(7)
|
(6)
|
|
| Pre-Tax Income |
951
N/A
|
871
-8%
|
550
-37%
|
406
-26%
|
383
-6%
|
347
-10%
|
305
-12%
|
371
+22%
|
491
+32%
|
393
-20%
|
501
+28%
|
421
-16%
|
237
-44%
|
265
+12%
|
152
-43%
|
224
+48%
|
308
+38%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(388)
|
(348)
|
(211)
|
(162)
|
(155)
|
(146)
|
(129)
|
(150)
|
(194)
|
(159)
|
(202)
|
(167)
|
(108)
|
(123)
|
(68)
|
(103)
|
(124)
|
|
| Income from Continuing Operations |
563
|
523
|
340
|
245
|
228
|
201
|
176
|
222
|
297
|
234
|
299
|
253
|
129
|
142
|
84
|
121
|
185
|
|
| Net Income (Common) |
563
N/A
|
523
-7%
|
340
-35%
|
245
-28%
|
228
-7%
|
201
-12%
|
176
-12%
|
222
+26%
|
297
+34%
|
234
-21%
|
299
+28%
|
253
-15%
|
129
-49%
|
142
+10%
|
84
-41%
|
121
+44%
|
185
+52%
|
|
| EPS (Diluted) |
1.08
N/A
|
1
-7%
|
0.65
-35%
|
0.47
-28%
|
0.43
-9%
|
0.38
-12%
|
0.33
-13%
|
0.42
+27%
|
0.56
+33%
|
0.44
-21%
|
0.57
+30%
|
0.48
-16%
|
0.24
-50%
|
0.27
+13%
|
0.16
-41%
|
0.23
+44%
|
0.35
+52%
|
|
Switch to:
Switch to:
See Also
Discover More
