SSR Mining Inc
NASDAQ:SSRM
Income Statement
Earnings Waterfall
SSR Mining Inc
Revenue
|
1.4B
USD
|
Cost of Revenue
|
-791.5m
USD
|
Gross Profit
|
635.4m
USD
|
Operating Expenses
|
-334.5m
USD
|
Operating Income
|
300.9m
USD
|
Other Expenses
|
-398.9m
USD
|
Net Income
|
-98m
USD
|
Income Statement
SSR Mining 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 |
175
N/A
|
159
-9%
|
191
+20%
|
226
+19%
|
300
+33%
|
378
+26%
|
410
+8%
|
408
-1%
|
375
-8%
|
365
-3%
|
388
+6%
|
454
+17%
|
491
+8%
|
507
+3%
|
506
0%
|
468
-7%
|
449
-4%
|
429
-4%
|
416
-3%
|
425
+2%
|
421
-1%
|
449
+7%
|
500
+11%
|
533
+7%
|
607
+14%
|
645
+6%
|
582
-10%
|
660
+13%
|
853
+29%
|
1 055
+24%
|
1 340
+27%
|
1 437
+7%
|
1 474
+3%
|
1 463
-1%
|
1 406
-4%
|
1 250
-11%
|
1 148
-8%
|
1 107
-4%
|
1 089
-2%
|
1 307
+20%
|
1 427
+9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(157)
|
(150)
|
(164)
|
(199)
|
(264)
|
(317)
|
(344)
|
(355)
|
(352)
|
(349)
|
(344)
|
(344)
|
(331)
|
(331)
|
(343)
|
(344)
|
(335)
|
(339)
|
(334)
|
(343)
|
(344)
|
(359)
|
(402)
|
(404)
|
(436)
|
(449)
|
(375)
|
(395)
|
(445)
|
(499)
|
(615)
|
(654)
|
(671)
|
(663)
|
(661)
|
(613)
|
(608)
|
(654)
|
(659)
|
(763)
|
(792)
|
|
Gross Profit |
17
N/A
|
9
-49%
|
27
+202%
|
27
+2%
|
36
+33%
|
61
+68%
|
66
+9%
|
52
-21%
|
24
-55%
|
16
-30%
|
44
+170%
|
111
+151%
|
160
+44%
|
177
+11%
|
162
-8%
|
125
-23%
|
113
-9%
|
90
-21%
|
82
-9%
|
82
+1%
|
77
-7%
|
90
+17%
|
98
+10%
|
128
+30%
|
171
+33%
|
196
+14%
|
208
+6%
|
265
+28%
|
409
+54%
|
556
+36%
|
724
+30%
|
783
+8%
|
803
+3%
|
800
0%
|
745
-7%
|
637
-15%
|
540
-15%
|
454
-16%
|
429
-5%
|
545
+27%
|
635
+17%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(47)
|
(52)
|
(53)
|
(55)
|
(43)
|
(91)
|
(44)
|
(43)
|
(42)
|
(94)
|
(46)
|
(45)
|
(37)
|
(43)
|
(35)
|
(39)
|
(36)
|
(6)
|
(35)
|
(35)
|
(47)
|
(48)
|
(46)
|
(47)
|
(49)
|
(71)
|
(88)
|
(114)
|
(170)
|
(208)
|
(264)
|
(301)
|
(327)
|
(341)
|
(343)
|
(320)
|
(306)
|
(260)
|
(293)
|
(328)
|
(334)
|
|
Selling, General & Administrative |
(24)
|
(26)
|
(24)
|
(21)
|
(22)
|
(20)
|
(23)
|
(24)
|
(22)
|
(21)
|
(27)
|
(25)
|
(22)
|
(26)
|
(17)
|
(20)
|
(20)
|
(19)
|
(24)
|
(23)
|
(33)
|
(33)
|
(31)
|
(33)
|
(31)
|
(26)
|
(33)
|
(28)
|
(34)
|
(39)
|
(41)
|
(51)
|
(57)
|
(65)
|
(69)
|
(70)
|
(72)
|
(74)
|
(71)
|
(76)
|
(67)
|
|
Research & Development |
(24)
|
(26)
|
(28)
|
(34)
|
(21)
|
(22)
|
(21)
|
(19)
|
(19)
|
(20)
|
(19)
|
(20)
|
(15)
|
(17)
|
(18)
|
(19)
|
(16)
|
(11)
|
(11)
|
(12)
|
(14)
|
(15)
|
(15)
|
(14)
|
(18)
|
(21)
|
(22)
|
(25)
|
(27)
|
(29)
|
(36)
|
(40)
|
(42)
|
(43)
|
(42)
|
(50)
|
(53)
|
(56)
|
(61)
|
(59)
|
(59)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(23)
|
(32)
|
(61)
|
(109)
|
(140)
|
(187)
|
(210)
|
(228)
|
(233)
|
(231)
|
(200)
|
(181)
|
(170)
|
(161)
|
(193)
|
(208)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
(0)
|
0
|
(0)
|
|
Operating Income |
(30)
N/A
|
(43)
-45%
|
(26)
+40%
|
(28)
-7%
|
(7)
+75%
|
(30)
-338%
|
22
N/A
|
9
-58%
|
(18)
N/A
|
(78)
-332%
|
(2)
+98%
|
65
N/A
|
123
+88%
|
134
+9%
|
127
-5%
|
86
-33%
|
77
-10%
|
84
+9%
|
47
-45%
|
47
+2%
|
30
-37%
|
42
+40%
|
53
+26%
|
82
+57%
|
122
+49%
|
125
+2%
|
120
-4%
|
152
+27%
|
239
+57%
|
349
+46%
|
461
+32%
|
482
+5%
|
476
-1%
|
459
-3%
|
403
-12%
|
317
-21%
|
234
-26%
|
193
-17%
|
137
-29%
|
217
+58%
|
301
+39%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(61)
|
(66)
|
(54)
|
(52)
|
(52)
|
(39)
|
(39)
|
(39)
|
(37)
|
(38)
|
(37)
|
(36)
|
(32)
|
(27)
|
(27)
|
(25)
|
(17)
|
(23)
|
(16)
|
(12)
|
(7)
|
(14)
|
(19)
|
(22)
|
(18)
|
(35)
|
(11)
|
(3)
|
11
|
21
|
(7)
|
(19)
|
(24)
|
(26)
|
(29)
|
(29)
|
(35)
|
(36)
|
(40)
|
(42)
|
(66)
|
|
Non-Reccuring Items |
(221)
|
(223)
|
(6)
|
(9)
|
(51)
|
0
|
(45)
|
(75)
|
(53)
|
0
|
(57)
|
(23)
|
(13)
|
(13)
|
15
|
17
|
23
|
0
|
0
|
(1)
|
0
|
(5)
|
(5)
|
(5)
|
(9)
|
(1)
|
(22)
|
(44)
|
(50)
|
(52)
|
(54)
|
(33)
|
(32)
|
(28)
|
(5)
|
(47)
|
38
|
0
|
39
|
72
|
(431)
|
|
Gain/Loss on Disposition of Assets |
92
|
106
|
84
|
83
|
14
|
(3)
|
(4)
|
(6)
|
(6)
|
(4)
|
(6)
|
(4)
|
3
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(2)
|
1
|
(1)
|
0
|
(0)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
Total Other Income |
1
|
0
|
0
|
1
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
3
|
2
|
(6)
|
(6)
|
(5)
|
(6)
|
(9)
|
(5)
|
(7)
|
(8)
|
(9)
|
(8)
|
(3)
|
2
|
6
|
5
|
3
|
(2)
|
(6)
|
(5)
|
(5)
|
1
|
6
|
10
|
11
|
5
|
(5)
|
|
Pre-Tax Income |
(219)
N/A
|
(226)
-3%
|
(1)
+100%
|
(5)
-345%
|
(96)
-1 855%
|
(72)
+25%
|
(65)
+9%
|
(110)
-69%
|
(114)
-3%
|
(120)
-6%
|
(102)
+16%
|
2
N/A
|
81
+3 950%
|
94
+16%
|
118
+26%
|
79
-33%
|
75
-6%
|
55
-26%
|
25
-55%
|
30
+18%
|
8
-73%
|
18
+119%
|
21
+19%
|
47
+126%
|
86
+82%
|
80
-7%
|
82
+3%
|
105
+27%
|
202
+93%
|
321
+59%
|
404
+26%
|
428
+6%
|
415
-3%
|
400
-3%
|
361
-10%
|
240
-34%
|
241
+0%
|
165
-32%
|
145
-12%
|
249
+71%
|
(202)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(11)
|
(12)
|
(11)
|
(11)
|
(31)
|
(33)
|
(37)
|
(34)
|
(11)
|
(11)
|
(10)
|
(16)
|
(16)
|
(16)
|
(15)
|
(13)
|
(10)
|
(8)
|
(13)
|
(17)
|
(8)
|
(10)
|
(3)
|
(14)
|
(30)
|
(24)
|
(22)
|
(15)
|
(43)
|
(41)
|
(61)
|
(68)
|
14
|
(24)
|
5
|
33
|
(30)
|
(1)
|
73
|
(10)
|
83
|
|
Income from Continuing Operations |
(230)
|
(238)
|
(12)
|
(15)
|
(126)
|
(105)
|
(102)
|
(144)
|
(124)
|
(131)
|
(111)
|
(14)
|
65
|
78
|
103
|
67
|
65
|
48
|
13
|
13
|
0
|
8
|
18
|
34
|
56
|
56
|
60
|
90
|
159
|
281
|
343
|
360
|
429
|
377
|
366
|
273
|
211
|
163
|
219
|
240
|
(120)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
1
|
6
|
6
|
6
|
2
|
1
|
2
|
1
|
3
|
(2)
|
(6)
|
(24)
|
(27)
|
(33)
|
(58)
|
(48)
|
(54)
|
(44)
|
(16)
|
(7)
|
(45)
|
(26)
|
22
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
(230)
N/A
|
(238)
-3%
|
(12)
+95%
|
(15)
-27%
|
(126)
-721%
|
(105)
+17%
|
(102)
+3%
|
(144)
-41%
|
(124)
+14%
|
(131)
-5%
|
(111)
+15%
|
(14)
+88%
|
65
N/A
|
78
+19%
|
102
+32%
|
66
-36%
|
69
+6%
|
53
-24%
|
21
-61%
|
26
+26%
|
6
-75%
|
15
+127%
|
20
+38%
|
34
+72%
|
57
+67%
|
57
-1%
|
63
+10%
|
88
+40%
|
152
+72%
|
254
+68%
|
313
+23%
|
324
+4%
|
368
+14%
|
327
-11%
|
311
-5%
|
228
-27%
|
194
-15%
|
156
-19%
|
173
+10%
|
214
+24%
|
(98)
N/A
|
|
EPS (Diluted) |
-2.85
N/A
|
-2.94
-3%
|
-0.15
+95%
|
-0.19
-27%
|
-1.57
-726%
|
-1.11
+29%
|
-1.28
-15%
|
-1.77
-38%
|
-1.54
+13%
|
-1.63
-6%
|
-1.17
+28%
|
-0.1
+91%
|
0.62
N/A
|
0.63
+2%
|
0.78
+24%
|
0.54
-31%
|
0.57
+6%
|
0.43
-25%
|
0.16
-63%
|
0.21
+31%
|
0.05
-76%
|
0.11
+120%
|
0.16
+45%
|
0.28
+75%
|
0.47
+68%
|
0.47
N/A
|
0.46
-2%
|
0.58
+26%
|
0.93
+60%
|
1.09
+17%
|
1.35
+24%
|
1.43
+6%
|
1.61
+13%
|
1.44
-11%
|
1.38
-4%
|
1.09
-21%
|
0.89
-18%
|
0.73
-18%
|
0.79
+8%
|
1.04
+32%
|
-0.48
N/A
|