Royal Gold Inc
NASDAQ:RGLD
Income Statement
Earnings Waterfall
Royal Gold Inc
Revenue
|
605.7m
USD
|
Cost of Revenue
|
-97.8m
USD
|
Gross Profit
|
507.9m
USD
|
Operating Expenses
|
-204.7m
USD
|
Operating Income
|
303.2m
USD
|
Other Expenses
|
-63.8m
USD
|
Net Income
|
239.4m
USD
|
Income Statement
Royal Gold Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | 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 |
241
N/A
|
224
-7%
|
237
+6%
|
250
+5%
|
258
+3%
|
275
+6%
|
278
+1%
|
283
+2%
|
320
+13%
|
339
+6%
|
360
+6%
|
404
+12%
|
413
+2%
|
426
+3%
|
441
+3%
|
435
-1%
|
443
+2%
|
452
+2%
|
459
+2%
|
447
-3%
|
430
-4%
|
424
-1%
|
423
0%
|
442
+4%
|
468
+6%
|
495
+6%
|
499
+1%
|
527
+6%
|
562
+7%
|
568
+1%
|
616
+8%
|
643
+4%
|
343
-47%
|
673
+96%
|
652
-3%
|
609
-7%
|
603
-1%
|
611
+1%
|
609
0%
|
616
+1%
|
606
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(9)
|
(10)
|
(16)
|
(23)
|
(28)
|
(36)
|
(39)
|
(44)
|
(59)
|
(67)
|
(75)
|
(85)
|
(85)
|
(88)
|
(89)
|
(87)
|
(84)
|
(83)
|
(86)
|
(83)
|
(82)
|
(80)
|
(82)
|
(85)
|
(88)
|
(91)
|
(88)
|
(90)
|
(94)
|
(95)
|
(100)
|
(106)
|
(57)
|
(109)
|
(107)
|
(102)
|
(102)
|
(104)
|
(103)
|
(102)
|
(98)
|
|
Gross Profit |
232
N/A
|
214
-8%
|
221
+3%
|
227
+3%
|
230
+1%
|
239
+4%
|
239
+0%
|
239
+0%
|
261
+9%
|
273
+5%
|
285
+4%
|
319
+12%
|
328
+3%
|
338
+3%
|
352
+4%
|
349
-1%
|
358
+3%
|
368
+3%
|
373
+1%
|
364
-2%
|
348
-4%
|
344
-1%
|
341
-1%
|
357
+5%
|
380
+6%
|
404
+6%
|
411
+2%
|
437
+6%
|
468
+7%
|
473
+1%
|
516
+9%
|
538
+4%
|
286
-47%
|
565
+97%
|
545
-4%
|
507
-7%
|
502
-1%
|
508
+1%
|
506
0%
|
514
+2%
|
508
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(111)
|
(107)
|
(113)
|
(113)
|
(114)
|
(119)
|
(124)
|
(161)
|
(153)
|
(170)
|
(181)
|
(294)
|
(296)
|
(198)
|
(206)
|
(202)
|
(205)
|
(205)
|
(208)
|
(455)
|
(449)
|
(208)
|
(201)
|
(193)
|
(194)
|
(209)
|
(211)
|
(216)
|
(190)
|
(210)
|
(213)
|
(216)
|
(115)
|
(227)
|
(225)
|
(213)
|
(214)
|
(218)
|
(213)
|
(217)
|
(205)
|
|
Selling, General & Administrative |
(23)
|
(20)
|
(21)
|
(22)
|
(26)
|
(27)
|
(28)
|
(30)
|
(28)
|
(30)
|
(32)
|
(33)
|
(34)
|
(32)
|
(33)
|
(30)
|
(32)
|
(35)
|
(36)
|
(39)
|
(36)
|
(35)
|
(31)
|
(28)
|
(27)
|
(30)
|
(30)
|
(30)
|
(30)
|
(28)
|
(28)
|
(28)
|
(15)
|
(31)
|
(33)
|
(34)
|
(35)
|
(37)
|
(37)
|
(39)
|
(40)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(5)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(13)
|
(13)
|
(12)
|
(10)
|
(9)
|
(10)
|
(10)
|
(9)
|
(7)
|
(5)
|
(6)
|
(6)
|
(5)
|
(3)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(88)
|
(88)
|
(91)
|
(91)
|
(89)
|
(92)
|
(94)
|
(98)
|
(119)
|
(132)
|
(141)
|
(154)
|
(153)
|
(155)
|
(160)
|
(159)
|
(162)
|
(161)
|
(164)
|
(167)
|
(163)
|
(163)
|
(163)
|
(159)
|
(161)
|
(172)
|
(175)
|
(183)
|
(191)
|
(181)
|
(184)
|
(188)
|
(100)
|
(196)
|
(192)
|
(179)
|
(179)
|
(177)
|
(172)
|
(174)
|
(165)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(98)
|
(99)
|
0
|
0
|
0
|
0
|
0
|
0
|
(239)
|
(239)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
|
Operating Income |
121
N/A
|
107
-12%
|
109
+1%
|
114
+5%
|
116
+1%
|
120
+3%
|
116
-3%
|
79
-32%
|
108
+37%
|
103
-5%
|
103
+0%
|
25
-76%
|
32
+30%
|
140
+340%
|
146
+4%
|
147
+1%
|
153
+4%
|
163
+6%
|
165
+1%
|
(91)
N/A
|
(101)
-11%
|
136
N/A
|
141
+3%
|
164
+17%
|
186
+13%
|
195
+5%
|
200
+3%
|
221
+10%
|
278
+26%
|
264
-5%
|
304
+15%
|
322
+6%
|
171
-47%
|
338
+97%
|
320
-5%
|
294
-8%
|
288
-2%
|
289
+0%
|
293
+1%
|
297
+1%
|
303
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(33)
|
(19)
|
(26)
|
(27)
|
(27)
|
(29)
|
(25)
|
(25)
|
(28)
|
(27)
|
(27)
|
(26)
|
(20)
|
(22)
|
(27)
|
(28)
|
(34)
|
(33)
|
(30)
|
(32)
|
(34)
|
(33)
|
(34)
|
(28)
|
(20)
|
(20)
|
(6)
|
(2)
|
(1)
|
5
|
2
|
0
|
(3)
|
(0)
|
(4)
|
(8)
|
(11)
|
(18)
|
(22)
|
(22)
|
(21)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(2)
|
(28)
|
(28)
|
(28)
|
0
|
0
|
(99)
|
(99)
|
0
|
0
|
0
|
0
|
0
|
0
|
(239)
|
(239)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
33
|
0
|
33
|
34
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
89
N/A
|
88
-1%
|
83
-6%
|
86
+3%
|
61
-29%
|
62
+3%
|
62
N/A
|
54
-14%
|
81
+50%
|
(24)
N/A
|
(22)
+7%
|
(2)
+91%
|
12
N/A
|
117
+920%
|
119
+1%
|
119
0%
|
119
+0%
|
(109)
N/A
|
(105)
+4%
|
(123)
-17%
|
(134)
-10%
|
104
N/A
|
107
+3%
|
136
+27%
|
166
+23%
|
175
+5%
|
193
+10%
|
252
+31%
|
276
+10%
|
301
+9%
|
340
+13%
|
322
-5%
|
169
-48%
|
338
+100%
|
316
-7%
|
286
-9%
|
273
-5%
|
272
-1%
|
272
+0%
|
275
+1%
|
282
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(42)
|
(28)
|
(19)
|
(19)
|
(11)
|
(8)
|
(10)
|
(65)
|
(71)
|
(62)
|
(61)
|
(9)
|
(9)
|
(24)
|
(26)
|
(27)
|
(44)
|
9
|
16
|
19
|
44
|
(12)
|
(18)
|
10
|
(3)
|
(2)
|
(69)
|
(90)
|
(95)
|
(104)
|
(37)
|
(55)
|
(30)
|
(51)
|
(39)
|
(34)
|
(33)
|
(34)
|
(42)
|
(41)
|
(42)
|
|
Income from Continuing Operations |
47
|
60
|
64
|
67
|
50
|
55
|
53
|
(11)
|
9
|
(86)
|
(82)
|
(11)
|
3
|
94
|
92
|
92
|
75
|
(100)
|
(89)
|
(103)
|
(91)
|
92
|
89
|
146
|
163
|
173
|
124
|
161
|
181
|
197
|
303
|
267
|
139
|
287
|
276
|
252
|
240
|
238
|
230
|
234
|
240
|
|
Income to Minority Interest |
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
3
|
5
|
8
|
8
|
8
|
9
|
8
|
8
|
7
|
6
|
7
|
7
|
6
|
5
|
3
|
4
|
4
|
3
|
2
|
1
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Net Income (Common) |
43
N/A
|
57
+32%
|
63
+10%
|
66
+6%
|
49
-26%
|
54
+10%
|
52
-3%
|
(12)
N/A
|
10
N/A
|
(83)
N/A
|
(77)
+7%
|
(2)
+97%
|
11
N/A
|
102
+862%
|
102
0%
|
100
-1%
|
58
-43%
|
(120)
N/A
|
(113)
+6%
|
(127)
-12%
|
(88)
+30%
|
94
N/A
|
94
0%
|
149
+59%
|
167
+12%
|
177
+6%
|
199
+13%
|
236
+18%
|
254
+8%
|
270
+6%
|
303
+12%
|
266
-12%
|
138
-48%
|
286
+107%
|
275
-4%
|
251
-9%
|
239
-5%
|
237
-1%
|
230
-3%
|
233
+2%
|
239
+3%
|
|
EPS (Diluted) |
0.65
N/A
|
0.86
+32%
|
0.96
+12%
|
1.02
+6%
|
0.76
-25%
|
0.83
+9%
|
0.8
-4%
|
-0.18
N/A
|
0.15
N/A
|
-1.27
N/A
|
-1.19
+6%
|
-0.04
+97%
|
0.16
N/A
|
1.56
+875%
|
1.56
N/A
|
1.54
-1%
|
0.88
-43%
|
-1.83
N/A
|
-1.73
+5%
|
-1.93
-12%
|
-1.34
+31%
|
1.43
N/A
|
1.43
N/A
|
2.27
+59%
|
2.54
+12%
|
2.69
+6%
|
3.03
+13%
|
3.59
+18%
|
3.87
+8%
|
4.11
+6%
|
4.61
+12%
|
4.04
-12%
|
2.11
-48%
|
4.35
+106%
|
4.19
-4%
|
3.82
-9%
|
3.64
-5%
|
3.61
-1%
|
3.49
-3%
|
3.54
+1%
|
3.64
+3%
|