Argonaut Gold Inc
TSX:AR
Income Statement
Earnings Waterfall
Argonaut Gold Inc
Revenue
|
372.5m
USD
|
Cost of Revenue
|
-326.8m
USD
|
Gross Profit
|
45.7m
USD
|
Operating Expenses
|
-27.8m
USD
|
Operating Income
|
17.9m
USD
|
Other Expenses
|
20.4m
USD
|
Net Income
|
38.3m
USD
|
Income Statement
Argonaut 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 |
165
N/A
|
161
-2%
|
157
-2%
|
152
-3%
|
166
+9%
|
178
+7%
|
181
+1%
|
176
-3%
|
159
-10%
|
143
-10%
|
139
-3%
|
141
+2%
|
145
+2%
|
154
+6%
|
157
+2%
|
151
-4%
|
155
+3%
|
164
+5%
|
171
+5%
|
184
+7%
|
196
+7%
|
217
+11%
|
223
+3%
|
248
+11%
|
269
+8%
|
262
-3%
|
264
+1%
|
291
+10%
|
320
+10%
|
359
+12%
|
421
+17%
|
435
+3%
|
437
+0%
|
438
+0%
|
429
-2%
|
395
-8%
|
388
-2%
|
352
-9%
|
323
-8%
|
353
+9%
|
372
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(106)
|
(115)
|
(120)
|
(124)
|
(144)
|
(157)
|
(163)
|
(162)
|
(147)
|
(132)
|
(123)
|
(120)
|
(118)
|
(122)
|
(124)
|
(121)
|
(124)
|
(125)
|
(128)
|
(141)
|
(156)
|
(184)
|
(198)
|
(213)
|
(227)
|
(217)
|
(206)
|
(218)
|
(225)
|
(253)
|
(293)
|
(308)
|
(325)
|
(330)
|
(341)
|
(330)
|
(342)
|
(319)
|
(299)
|
(318)
|
(327)
|
|
Gross Profit |
59
N/A
|
46
-22%
|
37
-21%
|
28
-23%
|
23
-20%
|
22
-5%
|
18
-19%
|
14
-21%
|
12
-13%
|
11
-11%
|
15
+41%
|
21
+40%
|
27
+27%
|
32
+17%
|
34
+5%
|
30
-10%
|
31
+4%
|
39
+24%
|
43
+12%
|
43
N/A
|
40
-7%
|
34
-16%
|
25
-26%
|
36
+43%
|
42
+18%
|
45
+7%
|
58
+29%
|
73
+27%
|
94
+29%
|
106
+12%
|
128
+21%
|
127
-1%
|
112
-12%
|
108
-3%
|
88
-19%
|
66
-25%
|
47
-29%
|
32
-31%
|
24
-24%
|
34
+42%
|
46
+33%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(14)
|
(15)
|
(13)
|
(14)
|
(16)
|
(16)
|
(16)
|
(15)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(17)
|
(17)
|
(17)
|
(18)
|
(12)
|
(13)
|
(21)
|
(22)
|
(26)
|
(27)
|
(20)
|
(21)
|
(23)
|
(24)
|
(26)
|
(26)
|
(22)
|
(22)
|
(23)
|
(22)
|
(28)
|
|
Selling, General & Administrative |
(13)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(22)
|
(23)
|
(23)
|
(24)
|
(17)
|
(16)
|
(18)
|
(18)
|
(19)
|
(19)
|
(18)
|
(18)
|
(18)
|
(20)
|
(20)
|
|
Research & Development |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(6)
|
(7)
|
(4)
|
(5)
|
(5)
|
(3)
|
(8)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
(3)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
2
|
2
|
2
|
3
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
45
N/A
|
31
-31%
|
24
-23%
|
15
-38%
|
7
-55%
|
6
-16%
|
2
-74%
|
(1)
N/A
|
(0)
+83%
|
(1)
-300%
|
4
N/A
|
10
+158%
|
16
+63%
|
20
+23%
|
21
+8%
|
18
-15%
|
18
+2%
|
26
+39%
|
29
+15%
|
29
0%
|
23
-20%
|
17
-29%
|
8
-52%
|
18
+125%
|
30
+66%
|
32
+8%
|
37
+15%
|
51
+38%
|
68
+33%
|
78
+15%
|
108
+38%
|
106
-2%
|
89
-16%
|
83
-6%
|
62
-26%
|
40
-36%
|
25
-37%
|
10
-61%
|
1
-88%
|
12
+908%
|
18
+48%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
0
|
0
|
(0)
|
(6)
|
(9)
|
(9)
|
(8)
|
(3)
|
(0)
|
(0)
|
(0)
|
(5)
|
1
|
2
|
2
|
3
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(11)
|
(23)
|
(27)
|
(31)
|
(6)
|
(1)
|
1
|
12
|
(12)
|
6
|
9
|
(6)
|
(5)
|
(5)
|
(17)
|
2
|
|
Non-Reccuring Items |
(2)
|
0
|
(1)
|
0
|
(0)
|
0
|
(14)
|
(20)
|
(255)
|
(251)
|
(238)
|
(231)
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(24)
|
(23)
|
(19)
|
(12)
|
(138)
|
(139)
|
(144)
|
(140)
|
3
|
6
|
11
|
7
|
(58)
|
(60)
|
(64)
|
(64)
|
(158)
|
(168)
|
(164)
|
(164)
|
19
|
|
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
|
(1)
|
0
|
0
|
0
|
(9)
|
|
Total Other Income |
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
2
|
1
|
(1)
|
0
|
(4)
|
(5)
|
(3)
|
0
|
(2)
|
1
|
2
|
0
|
1
|
(2)
|
(1)
|
1
|
(1)
|
2
|
0
|
0
|
3
|
2
|
4
|
(1)
|
0
|
0
|
1
|
0
|
2
|
(0)
|
(2)
|
(3)
|
(1)
|
1
|
2
|
(2)
|
|
Pre-Tax Income |
42
N/A
|
29
-30%
|
22
-27%
|
13
-40%
|
(1)
N/A
|
(2)
-200%
|
(20)
-1 227%
|
(31)
-56%
|
(258)
-733%
|
(257)
+1%
|
(239)
+7%
|
(225)
+6%
|
14
N/A
|
19
+32%
|
24
+27%
|
21
-11%
|
21
-2%
|
26
+24%
|
26
N/A
|
20
-22%
|
(1)
N/A
|
(8)
-680%
|
(9)
-18%
|
6
N/A
|
(109)
N/A
|
(115)
-6%
|
(127)
-11%
|
(112)
+12%
|
40
N/A
|
79
+96%
|
117
+49%
|
114
-3%
|
43
-63%
|
13
-69%
|
4
-67%
|
(18)
N/A
|
(144)
-687%
|
(166)
-15%
|
(168)
-2%
|
(169)
0%
|
28
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(38)
|
(34)
|
(30)
|
(30)
|
(4)
|
(4)
|
2
|
4
|
56
|
57
|
49
|
46
|
(10)
|
(7)
|
(5)
|
(2)
|
3
|
(2)
|
(8)
|
(5)
|
(7)
|
(8)
|
(2)
|
(9)
|
15
|
8
|
7
|
2
|
(26)
|
(27)
|
(35)
|
(31)
|
(16)
|
(9)
|
(5)
|
1
|
(8)
|
(3)
|
3
|
4
|
11
|
|
Income from Continuing Operations |
5
|
(4)
|
(9)
|
(17)
|
(4)
|
(6)
|
(18)
|
(27)
|
(203)
|
(200)
|
(190)
|
(179)
|
4
|
12
|
19
|
19
|
24
|
24
|
18
|
15
|
(8)
|
(16)
|
(11)
|
(3)
|
(93)
|
(107)
|
(120)
|
(110)
|
14
|
52
|
83
|
83
|
27
|
4
|
(1)
|
(17)
|
(152)
|
(168)
|
(165)
|
(165)
|
38
|
|
Net Income (Common) |
5
N/A
|
(4)
N/A
|
(9)
-107%
|
(17)
-97%
|
(4)
+75%
|
(6)
-31%
|
(18)
-227%
|
(27)
-52%
|
(203)
-640%
|
(200)
+1%
|
(190)
+5%
|
(179)
+6%
|
4
N/A
|
12
+179%
|
19
+58%
|
19
+1%
|
24
+25%
|
24
+0%
|
18
-24%
|
15
-17%
|
(8)
N/A
|
(16)
-107%
|
(11)
+32%
|
(3)
+71%
|
(93)
-2 903%
|
(107)
-15%
|
(120)
-12%
|
(111)
+7%
|
14
N/A
|
51
+257%
|
80
+58%
|
82
+2%
|
27
-68%
|
5
-81%
|
2
-67%
|
(15)
N/A
|
(152)
-942%
|
(168)
-11%
|
(165)
+2%
|
(165)
+0%
|
38
N/A
|
|
EPS (Diluted) |
0.03
N/A
|
-0.03
N/A
|
-0.06
-100%
|
-0.11
-83%
|
-0.03
+73%
|
-0.04
-33%
|
-0.12
-200%
|
-0.18
-50%
|
-1.31
-628%
|
-1.29
+2%
|
-1.22
+5%
|
-1.1
+10%
|
0.03
N/A
|
0.07
+133%
|
0.1
+43%
|
0.1
N/A
|
0.14
+40%
|
0.13
-7%
|
0.1
-23%
|
0.08
-20%
|
-0.04
N/A
|
-0.1
-150%
|
-0.07
+30%
|
-0.02
+71%
|
-0.52
-2 500%
|
-0.59
-13%
|
-0.66
-12%
|
-0.4
+39%
|
0.06
N/A
|
0.15
+150%
|
0.26
+73%
|
0.26
N/A
|
0.08
-69%
|
0.01
-88%
|
0
N/A
|
-0.01
N/A
|
-0.28
-2 700%
|
-0.2
+29%
|
-0.21
-5%
|
-0.21
N/A
|
0.04
N/A
|