Watchlist Manager

Watchlist

Price: 12 513 CLP -1.02%

Market Cap: 1.6T CLP

M	Minera Valparaiso SA SGO:MINERA	CL
	Directel Holdings Ltd HKEX:8337	HK
	Aarti Drugs Ltd NSE:AARTIDRUGS	IN

Income Statement

Currency: USD

	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	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	0	0	0	0	0	0	0	0	(1)	(3)	(15)	10	50	57	78	30	27	35	45	58	70	74	73	69	74	74	75	79	76	78	83	86	90	91	90	88	84	84	81	80	81	78	78	77	77	76	78	79	80	81	80	85	88	94	93	85	81	75	70	66	0	0	0	0
Revenue	16 N/A	16 N/A	90 +458%	28 -68%	28 N/A	28 N/A	105 +271%	38 -64%	38 +0%	38 +0%	508 +1 224%	187 -63%	187 +0%	188 +0%	792 +322%	249 -69%	249 +0%	250 +0%	1 210 +385%	388 -68%	389 +0%	389 N/A	1 439 +270%	322 -78%	625 +94%	911 +46%	1 204 +32%	1 110 -8%	1 088 -2%	1 076 -1%	1 070 -1%	1 173 +10%	1 238 +5%	1 343 +8%	1 395 +4%	1 443 +3%	1 449 +0%	1 404 -3%	1 486 +6%	1 496 +1%	1 683 +12%	1 833 +9%	1 784 -3%	1 828 +2%	1 719 -6%	1 605 -7%	1 585 -1%	1 489 -6%	1 437 -4%	1 427 -1%	1 402 -2%	1 452 +4%	1 468 +1%	1 469 +0%	1 536 +5%	1 560 +2%	1 588 +2%	1 644 +4%	1 669 +1%	1 698 +2%	1 713 +1%	1 697 -1%	1 684 -1%	1 652 -2%	1 606 -3%	1 566 -2%	1 488 -5%	1 448 -3%	1 384 -4%	1 366 -1%	1 350 -1%	1 343 -1%	1 388 +3%	1 401 +1%	1 441 +3%	1 522 +6%	1 664 +9%	1 794 +8%	1 974 +10%	2 112 +7%	2 144 +2%	2 150 +0%	2 004 -7%	1 832 -9%	1 711 -7%	1 602 -6%	1 577 -2%	1 607 +2%	1 584 -1%	1 588 +0%	1 596 +1%
Gross Profit
Cost of Revenue	(6)	(6)	(37)	(10)	(10)	(10)	(43)	(13)	(13)	(13)	(335)	(105)	(106)	(106)	(419)	(203)	(203)	(204)	(1 269)	(418)	(418)	(418)	(1 259)	(253)	(453)	(627)	(923)	(668)	(603)	(644)	(664)	(839)	(1 022)	(1 059)	(1 103)	(1 138)	(1 119)	(1 060)	(1 095)	(1 037)	(1 118)	(1 354)	(1 316)	(1 336)	(1 213)	(1 012)	(937)	(864)	(820)	(746)	(705)	(668)	(664)	(718)	(798)	(839)	(862)	(864)	(850)	(869)	(881)	(878)	(841)	(822)	(767)	(723)	(692)	(643)	(602)	(589)	(576)	(590)	(629)	(735)	(782)	(857)	(993)	(989)	(1 070)	(1 156)	(1 199)	(1 179)	(1 130)	(1 003)	(867)	(811)	(772)	(767)	(749)	(796)	(809)
Gross Profit	10 N/A	10 N/A	53 +417%	18 -66%	18 N/A	18 N/A	62 +242%	25 -60%	25 N/A	25 N/A	174 +590%	82 -53%	82 +0%	82 +0%	373 +356%	46 -88%	46 0%	46 -1%	(59) N/A	(29) +50%	(29) +1%	(29) +1%	179 N/A	69 -62%	172 +149%	284 +65%	281 -1%	442 +57%	485 +10%	433 -11%	405 -6%	334 -18%	215 -36%	284 +32%	292 +3%	305 +5%	330 +8%	344 +4%	391 +14%	459 +17%	564 +23%	479 -15%	468 -2%	492 +5%	506 +3%	594 +17%	649 +9%	625 -4%	616 -1%	681 +10%	697 +2%	784 +12%	804 +3%	751 -7%	737 -2%	721 -2%	726 +1%	780 +7%	819 +5%	829 +1%	832 +0%	819 -2%	843 +3%	830 -2%	838 +1%	843 +1%	796 -6%	804 +1%	781 -3%	776 -1%	774 0%	752 -3%	759 +1%	666 -12%	658 -1%	665 +1%	670 +1%	806 +20%	905 +12%	957 +6%	945 -1%	971 +3%	874 -10%	829 -5%	845 +2%	791 -6%	804 +2%	840 +4%	835 -1%	792 -5%	787 -1%
Operating Income
Operating Expenses	(0)	(0)	(2)	(0)	(0)	(0)	(2)	(0)	(0)	(0)	(14)	(4)	(4)	(4)	(17)	(5)	(5)	(5)	(20)	(29)	(29)	(29)	(28)	(40)	(88)	(132)	(57)	(192)	(193)	(197)	(198)	(200)	(204)	(207)	(211)	(226)	(231)	(239)	(249)	(245)	(252)	(254)	(270)	(255)	(263)	(271)	(272)	(294)	(297)	(288)	(296)	(304)	(316)	(344)	(364)	(370)	(356)	(365)	(431)	(435)	(464)	(464)	(426)	(420)	(419)	(416)	(456)	(477)	(469)	(442)	(377)	(372)	(395)	401	(430)	471	(410)	(1 232)	(408)	(375)	(419)	(402)	(409)	(270)	(400)	(428)	(424)	(411)	(449)	(442)	(510)
Selling, General & Administrative	(1)	(1)	(5)	(1)	(1)	(1)	(5)	(1)	(1)	(1)	(19)	(5)	(5)	(5)	(20)	(5)	(5)	(5)	(23)	(35)	(35)	(35)	(31)	(11)	(27)	(41)	(42)	(66)	(67)	(70)	(74)	(75)	(79)	(82)	(86)	(88)	(88)	(89)	(94)	(96)	(100)	(104)	(102)	(99)	(99)	(98)	(99)	(99)	(98)	(98)	(101)	(110)	(117)	(124)	(129)	(129)	(128)	(130)	(125)	(129)	(133)	(134)	(142)	(132)	(128)	(118)	(107)	(104)	(96)	(94)	(97)	(112)	(125)	(137)	(141)	(139)	(138)	(141)	(150)	(156)	(163)	(162)	(159)	(160)	(156)	(163)	(167)	(171)	(178)	(180)	(181)
Depreciation & Amortization	1	1	2	1	1	1	3	1	1	1	5	1	1	1	2	1	1	1	3	0	0	0	3	(29)	(60)	(91)	0	(126)	(126)	(126)	(124)	(124)	(125)	(125)	(125)	(125)	(125)	(128)	(136)	(145)	(154)	(159)	(163)	(164)	(171)	(177)	(182)	(188)	(190)	(193)	(195)	(204)	(210)	(218)	(228)	(232)	(237)	(240)	(224)	(223)	(221)	(221)	(237)	(238)	(246)	(250)	(251)	(251)	(246)	(244)	(247)	(241)	(233)	(229)	(213)	(211)	(214)	(209)	(220)	(217)	(212)	(208)	(206)	(206)	(208)	(212)	(215)	(221)	(227)	(239)	(251)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5	5	5	0	0	0	0	(15)	0	0	0	0	0	0	0	0	(14)	(19)	(22)	(20)	(4)	2	9	(5)	8	8	4	9	(7)	(8)	2	(0)	9	11	(2)	(6)	(10)	8	4	(83)	(83)	(110)	(110)	(47)	(50)	(45)	(49)	(99)	(121)	(127)	(103)	(33)	(19)	(37)	767	(76)	821	(58)	(883)	(39)	(2)	(44)	(31)	(44)	96	(36)	(53)	(42)	(20)	(43)	(24)	(78)
Operating Income	10 N/A	10 N/A	51 +411%	18 -65%	18 N/A	18 N/A	60 +238%	25 -58%	25 N/A	25 N/A	160 +537%	78 -52%	78 +0%	78 +0%	356 +357%	42 -88%	41 0%	41 -1%	(79) N/A	(59) +26%	(58) +0%	(58) +1%	151 N/A	29 -81%	84 +190%	152 +80%	225 +48%	250 +11%	293 +17%	236 -19%	207 -12%	135 -35%	12 -91%	77 +562%	81 +6%	79 -2%	99 +25%	106 +7%	141 +34%	214 +51%	312 +46%	225 -28%	198 -12%	237 +19%	243 +3%	322 +32%	377 +17%	331 -12%	320 -3%	393 +23%	401 +2%	480 +20%	488 +2%	406 -17%	374 -8%	351 -6%	370 +5%	416 +12%	387 -7%	394 +2%	368 -7%	355 -3%	418 +18%	410 -2%	419 +2%	426 +2%	340 -20%	328 -4%	312 -5%	335 +7%	397 +19%	380 -4%	364 -4%	1 067 +193%	229 -79%	1 137 +397%	260 -77%	(427) N/A	497 N/A	581 +17%	526 -10%	569 +8%	465 -18%	558 +20%	445 -20%	363 -18%	380 +5%	428 +13%	386 -10%	350 -9%	277 -21%
Pre-Tax Income
Interest Income Expense	18	18	90	17	17	17	109	21	21	21	154	12	12	12	97	35	35	35	247	117	117	117	24	57	127	148	117	207	157	258	232	252	297	178	150	162	135	177	128	64	46	9	75	62	65	30	(112)	(141)	(160)	(165)	(41)	(14)	(6)	24	(31)	(40)	(44)	(29)	23	55	55	62	72	64	225	158	159	97	(77)	(34)	(22)	24	92	87	983	107	1 035	1 100	293	273	396	355	281	155	152	190	161	101	124	58	81
Non-Reccuring Items	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	0	1	1	1	1	1	2	1	1	1	2	3	(2)	(20)	(29)	(29)	(29)	(17)	(9)	(9)	(5)	2	2	1	3	(6)	(7)	(7)	(9)	(9)	(11)	(10)	(1)	(1)	5	3	(3)	(3)	(9)	(9)	(9)	(9)	(6)	(29)	(207)	(207)	(206)	(182)	(160)	(160)	(160)	(168)	(24)	(25)	(25)	(24)	(18)	(17)	(18)	(12)	(28)	(28)	(31)	(34)	(12)
Gain/Loss on Disposition of Assets	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)	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	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	0	0	0	0	0	0	0	0	0	0
Total Other Income	(1)	(1)	8	0	0	0	10	(0)	(0)	(0)	(34)	13	13	13	(5)	(6)	(6)	(7)	(68)	(59)	(59)	(59)	44	(24)	(31)	(42)	58	(73)	(70)	(120)	(103)	(58)	(46)	12	(2)	(12)	(26)	(48)	(11)	16	16	45	(12)	(8)	(3)	(5)	7	(0)	(2)	(5)	(11)	(13)	(20)	(23)	(18)	(16)	(8)	(4)	(8)	(7)	(8)	(8)	(8)	(9)	(4)	14	(8)	(8)	(14)	(26)	(4)	(3)	(4)	1	3	14	15	1	(12)	(4)	(3)	(8)	1	(10)	(10)	(6)	(12)	(13)	(13)	(13)	(13)
Pre-Tax Income	27 N/A	27 N/A	149 +443%	35 -77%	35 +0%	35 +0%	179 +412%	46 -74%	46 N/A	46 N/A	280 +503%	103 -63%	103 +0%	103 +0%	448 +336%	70 -84%	70 0%	70 0%	100 +44%	(1) N/A	(0) +43%	(0) N/A	219 N/A	63 -71%	181 +189%	259 +43%	400 +55%	385 -4%	381 -1%	375 -2%	338 -10%	330 -2%	264 -20%	268 +1%	230 -14%	231 +0%	209 -9%	238 +14%	256 +8%	274 +7%	346 +26%	250 -28%	233 -7%	273 +17%	297 +9%	339 +14%	267 -21%	192 -28%	160 -17%	224 +40%	352 +58%	448 +27%	455 +2%	400 -12%	316 -21%	286 -9%	307 +7%	372 +21%	402 +8%	441 +10%	420 -5%	413 -2%	479 +16%	463 -3%	632 +37%	589 -7%	481 -18%	408 -15%	214 -47%	246 +15%	164 -33%	194 +18%	246 +27%	972 +295%	1 055 +9%	1 098 +4%	1 150 +5%	507 -56%	754 +49%	826 +10%	894 +8%	893 0%	729 -18%	687 -6%	568 -17%	535 -6%	501 -6%	488 -3%	466 -5%	361 -23%	334 -7%
Net Income
Tax Provision	(2)	(2)	(10)	(3)	(3)	(3)	(10)	(4)	(4)	(4)	(19)	(9)	(9)	(9)	(37)	(15)	(15)	(15)	(5)	51	51	51	(29)	(9)	26	(8)	(6)	12	(40)	19	(6)	(19)	5	(59)	(28)	(7)	(18)	(57)	(69)	(82)	(118)	(34)	(61)	(87)	(52)	(94)	(97)	(95)	(105)	(113)	(108)	(106)	(104)	(77)	(66)	(66)	(69)	(81)	(33)	(40)	(43)	(40)	(101)	(98)	(147)	(153)	(124)	(135)	(86)	(79)	(44)	(92)	(94)	(332)	(301)	(227)	(227)	(4)	(118)	(142)	(162)	(176)	(142)	(134)	(118)	(89)	(88)	(89)	(75)	(56)	(47)
Income from Continuing Operations	26	26	139	32	32	32	169	42	42	42	260	94	94	94	412	55	55	55	96	51	51	51	189	54	206	251	394	397	341	394	332	311	269	209	202	224	191	181	188	192	228	215	172	186	245	245	170	97	55	111	244	342	351	323	249	220	237	291	369	401	377	373	378	364	486	436	357	272	128	166	121	102	152	640	755	871	923	503	636	685	732	716	587	553	450	445	413	400	391	305	286
Income to Minority Interest	(3)	(3)	(17)	(4)	(4)	(4)	(21)	(5)	(5)	(5)	(97)	(33)	(33)	(33)	(169)	(18)	(18)	(18)	16	(20)	(20)	(20)	(42)	(24)	(88)	(106)	(160)	(156)	(127)	(134)	(98)	(70)	(35)	(24)	(31)	(54)	(49)	(46)	(56)	(62)	(89)	(81)	(55)	(67)	(91)	(100)	(62)	(35)	(20)	(50)	(117)	(160)	(162)	(140)	(124)	(115)	(132)	(155)	(179)	(180)	(159)	(151)	(142)	(141)	(154)	(147)	(123)	(101)	(88)	(94)	(25)	8	8	(277)	(318)	(379)	(384)	(118)	(222)	(236)	(284)	(305)	(254)	(237)	(196)	(174)	(169)	(176)	(171)	(133)	(118)
Net Income (Common)	22 N/A	22 N/A	122 +447%	28 -77%	28 +0%	29 +0%	148 +418%	37 -75%	37 N/A	37 N/A	164 +344%	61 -63%	61 N/A	61 N/A	242 +298%	38 -84%	38 N/A	38 0%	111 +197%	31 -72%	31 +0%	31 N/A	147 +374%	30 -79%	118 +291%	146 +23%	234 +61%	240 +3%	214 -11%	260 +21%	234 -10%	241 +3%	234 -3%	185 -21%	171 -8%	170 0%	142 -16%	136 -5%	132 -3%	129 -2%	139 +8%	134 -3%	116 -13%	119 +2%	154 +30%	145 -6%	108 -26%	62 -42%	35 -43%	61 +72%	127 +109%	182 +44%	189 +4%	183 -3%	125 -32%	106 -16%	106 0%	136 +28%	190 +40%	221 +16%	218 -1%	222 +2%	236 +6%	223 -5%	332 +48%	289 -13%	234 -19%	171 -27%	40 -76%	72 +79%	96 +33%	111 +15%	159 +44%	363 +128%	437 +20%	491 +13%	539 +10%	385 -29%	414 +7%	448 +8%	448 0%	411 -8%	333 -19%	316 -5%	255 -19%	271 +7%	244 -10%	223 -8%	220 -1%	171 -22%	169 -2%
EPS (Diluted)	0.18 N/A	0.18 N/A	0.97 +439%	0.23 -76%	0.23 N/A	0.23 N/A	1.18 +413%	0.29 -75%	0.29 N/A	0.29 N/A	1.31 +352%	0.48 -63%	0.48 N/A	0.48 N/A	1.94 +304%	0.3 -85%	0.3 N/A	0.3 N/A	0.89 +197%	0.25 -72%	0.25 N/A	0.25 N/A	1.18 +372%	0.24 -80%	0.94 +292%	1.16 +23%	1.88 +62%	1.92 +2%	1.71 -11%	2.08 +22%	1.87 -10%	1.92 +3%	1.87 -3%	1.48 -21%	1.37 -7%	1.37 N/A	1.15 -16%	1.09 -5%	1.05 -4%	1.03 -2%	1.1 +7%	1.07 -3%	0.93 -13%	0.95 +2%	1.23 +29%	1.16 -6%	0.86 -26%	0.49 -43%	0.28 -43%	0.48 +71%	1.02 +113%	1.45 +42%	1.51 +4%	1.46 -3%	1 -32%	0.85 -15%	0.85 N/A	1.09 +28%	1.52 +39%	1.76 +16%	1.74 -1%	1.78 +2%	1.89 +6%	1.79 -5%	2.65 +48%	2.31 -13%	1.88 -19%	1.37 -27%	0.32 -77%	0.58 +81%	0.77 +33%	0.88 +14%	1.27 +44%	2.9 +128%	3.49 +20%	3.93 +13%	4.31 +10%	3.08 -29%	3.31 +7%	3.59 +8%	3.58 0%	3.29 -8%	2.66 -19%	2.53 -5%	2.04 -19%	2.17 +6%	1.95 -10%	1.79 -8%	1.76 -2%	1.37 -22%	1.35 -1%

Income Statement Balance Sheet Cash Flow Statement

Minera Valparaiso SA
SGO:MINERA

Income Statement

Earnings Waterfall
Minera Valparaiso SA

Income Statement
Minera Valparaiso SA

See Also

Company

Help

Tools

Stocks

Minera Valparaiso SA SGO:MINERA

Income Statement

Earnings Waterfall Minera Valparaiso SA

Income Statement Minera Valparaiso SA

See Also

Company

Help

Tools

Stocks

Minera Valparaiso SA
SGO:MINERA

Earnings Waterfall
Minera Valparaiso SA

Income Statement
Minera Valparaiso SA