Ramaco Resources Inc
NASDAQ:METC
Income Statement
Earnings Waterfall
Ramaco Resources Inc
Revenue
|
693.5m
USD
|
Cost of Revenue
|
-493.8m
USD
|
Gross Profit
|
199.7m
USD
|
Operating Expenses
|
-104.5m
USD
|
Operating Income
|
95.2m
USD
|
Other Expenses
|
-12.9m
USD
|
Net Income
|
82.3m
USD
|
Income Statement
Ramaco Resources Inc
Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
2
N/A
|
5
+247%
|
17
+223%
|
28
+66%
|
41
+46%
|
61
+50%
|
105
+73%
|
160
+51%
|
207
+30%
|
228
+10%
|
229
+1%
|
230
+0%
|
229
0%
|
230
+1%
|
215
-7%
|
185
-14%
|
163
-12%
|
169
+3%
|
171
+1%
|
210
+23%
|
247
+18%
|
283
+15%
|
395
+39%
|
458
+16%
|
518
+13%
|
566
+9%
|
577
+2%
|
576
0%
|
626
+9%
|
694
+11%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
(4)
|
(15)
|
(27)
|
(42)
|
(61)
|
(92)
|
(128)
|
(163)
|
(177)
|
(173)
|
(169)
|
(164)
|
(163)
|
(152)
|
(139)
|
(130)
|
(146)
|
(146)
|
(173)
|
(193)
|
(195)
|
(246)
|
(264)
|
(289)
|
(333)
|
(362)
|
(385)
|
(450)
|
(494)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
1
N/A
|
0
-88%
|
(1)
N/A
|
(1)
-50%
|
1
N/A
|
13
+2 540%
|
31
+137%
|
44
+42%
|
51
+15%
|
56
+10%
|
61
+9%
|
65
+6%
|
68
+5%
|
62
-8%
|
46
-26%
|
33
-27%
|
23
-30%
|
25
+6%
|
37
+49%
|
55
+48%
|
88
+61%
|
149
+70%
|
193
+29%
|
229
+18%
|
233
+2%
|
215
-8%
|
191
-11%
|
176
-8%
|
200
+13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||
Operating Expenses |
(6)
|
(9)
|
(8)
|
(8)
|
(11)
|
(14)
|
(16)
|
(20)
|
(24)
|
(25)
|
(27)
|
(29)
|
(32)
|
(35)
|
(38)
|
(40)
|
(41)
|
(42)
|
(43)
|
(44)
|
(44)
|
(46)
|
(49)
|
(58)
|
(66)
|
(74)
|
(82)
|
(86)
|
(95)
|
(100)
|
(104)
|
|
Selling, General & Administrative |
(5)
|
(7)
|
(8)
|
(11)
|
(14)
|
(15)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(29)
|
(32)
|
(35)
|
(40)
|
(40)
|
(46)
|
(48)
|
(49)
|
|
Depreciation & Amortization |
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(8)
|
(11)
|
(12)
|
(14)
|
(16)
|
(18)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(22)
|
(23)
|
(24)
|
(26)
|
(29)
|
(33)
|
(37)
|
(41)
|
(44)
|
(48)
|
(51)
|
(54)
|
|
Other Operating Expenses |
(1)
|
(1)
|
(1)
|
4
|
4
|
2
|
(1)
|
(2)
|
(2)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Operating Income |
(6)
N/A
|
(7)
-22%
|
(8)
-3%
|
(7)
+8%
|
(10)
-45%
|
(15)
-48%
|
(16)
-7%
|
(7)
+55%
|
7
N/A
|
19
+168%
|
24
+25%
|
27
+11%
|
29
+9%
|
30
+2%
|
30
-1%
|
22
-24%
|
5
-77%
|
(9)
N/A
|
(19)
-115%
|
(19)
N/A
|
(8)
+59%
|
9
N/A
|
40
+359%
|
91
+131%
|
127
+39%
|
155
+22%
|
150
-3%
|
129
-14%
|
97
-25%
|
76
-21%
|
95
+25%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
2
|
2
|
2
|
2
|
3
|
11
|
12
|
12
|
14
|
9
|
8
|
7
|
5
|
4
|
2
|
3
|
4
|
4
|
16
|
18
|
|
Pre-Tax Income |
(6)
N/A
|
(7)
-22%
|
(8)
-3%
|
(7)
+11%
|
(10)
-43%
|
(14)
-49%
|
(15)
-8%
|
(6)
+59%
|
8
N/A
|
21
+156%
|
25
+23%
|
27
+9%
|
29
+7%
|
30
+1%
|
30
+1%
|
24
-20%
|
15
-37%
|
2
-85%
|
(8)
N/A
|
(7)
+23%
|
(0)
+97%
|
15
N/A
|
44
+204%
|
93
+108%
|
125
+36%
|
150
+20%
|
146
-3%
|
125
-15%
|
92
-27%
|
83
-9%
|
105
+26%
|
|
Net Income | ||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(5)
|
(4)
|
(3)
|
(1)
|
4
|
4
|
5
|
2
|
(5)
|
(16)
|
(25)
|
(30)
|
(30)
|
(25)
|
(18)
|
(17)
|
(22)
|
|
Income from Continuing Operations |
(6)
|
(7)
|
(8)
|
(7)
|
(10)
|
(14)
|
(15)
|
(7)
|
7
|
19
|
25
|
27
|
27
|
27
|
25
|
20
|
12
|
2
|
(5)
|
(3)
|
5
|
16
|
40
|
77
|
100
|
120
|
116
|
100
|
74
|
67
|
82
|
|
Net Income (Common) |
(6)
N/A
|
(7)
-22%
|
(8)
-3%
|
(7)
+11%
|
(10)
-43%
|
(14)
-49%
|
(15)
-8%
|
(7)
+55%
|
7
N/A
|
19
+185%
|
25
+31%
|
27
+6%
|
27
+1%
|
27
-2%
|
25
-6%
|
20
-19%
|
12
-39%
|
2
-85%
|
(5)
N/A
|
(3)
+45%
|
5
N/A
|
16
+262%
|
40
+144%
|
77
+93%
|
100
+30%
|
120
+20%
|
116
-4%
|
100
-14%
|
74
-26%
|
67
-10%
|
82
+23%
|
|
EPS (Diluted) |
-0.1
N/A
|
-0.18
-80%
|
-0.19
-6%
|
-0.19
N/A
|
-0.24
-26%
|
-0.36
-50%
|
-0.41
-14%
|
-0.19
+54%
|
0.15
N/A
|
0.46
+207%
|
0.62
+35%
|
0.65
+5%
|
0.66
+2%
|
0.65
-2%
|
0.61
-6%
|
0.5
-18%
|
0.3
-40%
|
0.05
-83%
|
-0.12
N/A
|
-0.06
+50%
|
0.11
N/A
|
0.38
+245%
|
0.9
+137%
|
1.72
+91%
|
2.23
+30%
|
2.7
+21%
|
2.6
-4%
|
2.23
-14%
|
1.66
-26%
|
1.91
+15%
|
2.13
+12%
|