B2Gold Corp
TSX:BTO
Income Statement
Earnings Waterfall
B2Gold Corp
Revenue
|
1.9B
USD
|
Cost of Revenue
|
-1.2B
USD
|
Gross Profit
|
780m
USD
|
Operating Expenses
|
-102.3m
USD
|
Operating Income
|
677.8m
USD
|
Other Expenses
|
-667.7m
USD
|
Net Income
|
10.1m
USD
|
Income Statement
B2Gold Corp
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 |
544
N/A
|
518
-5%
|
516
0%
|
502
-3%
|
487
-3%
|
497
+2%
|
513
+3%
|
537
+5%
|
554
+3%
|
559
+1%
|
587
+5%
|
641
+9%
|
683
+7%
|
685
+0%
|
685
0%
|
646
-6%
|
639
-1%
|
791
+24%
|
869
+10%
|
995
+14%
|
1 051
+6%
|
1 017
-3%
|
1 042
+2%
|
1 073
+3%
|
1 156
+8%
|
1 272
+10%
|
1 447
+14%
|
1 623
+12%
|
1 789
+10%
|
1 771
-1%
|
2 054
+16%
|
2 078
+1%
|
1 762
-15%
|
2 128
+21%
|
1 785
-16%
|
1 666
-7%
|
1 733
+4%
|
1 841
+6%
|
1 929
+5%
|
2 015
+4%
|
1 934
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(397)
|
(368)
|
(380)
|
(391)
|
(393)
|
(416)
|
(435)
|
(452)
|
(467)
|
(453)
|
(447)
|
(452)
|
(473)
|
(481)
|
(501)
|
(496)
|
(488)
|
(552)
|
(572)
|
(643)
|
(671)
|
(670)
|
(688)
|
(678)
|
(705)
|
(722)
|
(756)
|
(793)
|
(831)
|
(848)
|
(1 083)
|
(1 144)
|
(994)
|
(1 220)
|
(1 044)
|
(1 075)
|
(1 128)
|
(1 162)
|
(1 179)
|
(1 180)
|
(1 154)
|
|
Gross Profit |
147
N/A
|
150
+2%
|
136
-9%
|
111
-19%
|
94
-15%
|
80
-15%
|
78
-3%
|
85
+9%
|
87
+3%
|
106
+22%
|
141
+33%
|
189
+34%
|
210
+11%
|
205
-3%
|
184
-10%
|
150
-18%
|
150
+0%
|
239
+59%
|
297
+24%
|
351
+18%
|
381
+8%
|
348
-9%
|
354
+2%
|
395
+11%
|
451
+14%
|
550
+22%
|
691
+26%
|
830
+20%
|
958
+15%
|
923
-4%
|
971
+5%
|
934
-4%
|
769
-18%
|
908
+18%
|
740
-18%
|
591
-20%
|
604
+2%
|
678
+12%
|
751
+11%
|
835
+11%
|
780
-7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(56)
|
(57)
|
(58)
|
(58)
|
(75)
|
(80)
|
(76)
|
(76)
|
(57)
|
(55)
|
(53)
|
(54)
|
(66)
|
(62)
|
(67)
|
(66)
|
(65)
|
(70)
|
(65)
|
(70)
|
(76)
|
(83)
|
(89)
|
(84)
|
(78)
|
56
|
(77)
|
(73)
|
(72)
|
90
|
(88)
|
(91)
|
(82)
|
(88)
|
(85)
|
(86)
|
(88)
|
(91)
|
(107)
|
(107)
|
(102)
|
|
Selling, General & Administrative |
(50)
|
(52)
|
(56)
|
(55)
|
(70)
|
(75)
|
(69)
|
(71)
|
(52)
|
(50)
|
(47)
|
(47)
|
(57)
|
(54)
|
(61)
|
(60)
|
(64)
|
(69)
|
(63)
|
(68)
|
(69)
|
(73)
|
(78)
|
(75)
|
(72)
|
(67)
|
(65)
|
(64)
|
(63)
|
(60)
|
(75)
|
(78)
|
(73)
|
(92)
|
(78)
|
(78)
|
(79)
|
(81)
|
(83)
|
(84)
|
(83)
|
|
Other Operating Expenses |
(6)
|
(5)
|
(2)
|
(4)
|
(5)
|
(5)
|
(7)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(9)
|
(8)
|
(7)
|
(6)
|
(1)
|
(1)
|
(2)
|
(2)
|
(7)
|
(10)
|
(11)
|
(9)
|
(7)
|
123
|
(11)
|
(9)
|
(9)
|
150
|
(13)
|
(13)
|
(9)
|
3
|
(7)
|
(8)
|
(8)
|
(10)
|
(23)
|
(23)
|
(19)
|
|
Operating Income |
91
N/A
|
94
+3%
|
79
-16%
|
53
-33%
|
19
-65%
|
0
-98%
|
2
+400%
|
9
+355%
|
30
+233%
|
51
+68%
|
88
+73%
|
135
+54%
|
144
+6%
|
143
-1%
|
116
-19%
|
83
-28%
|
85
+3%
|
169
+98%
|
232
+37%
|
281
+21%
|
305
+8%
|
265
-13%
|
266
+0%
|
310
+17%
|
372
+20%
|
607
+63%
|
615
+1%
|
757
+23%
|
886
+17%
|
1 013
+14%
|
883
-13%
|
843
-4%
|
686
-19%
|
820
+19%
|
656
-20%
|
506
-23%
|
517
+2%
|
587
+14%
|
644
+10%
|
728
+13%
|
678
-7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(25)
|
(23)
|
(17)
|
(8)
|
(12)
|
(13)
|
(32)
|
(43)
|
(48)
|
(62)
|
(54)
|
(32)
|
(4)
|
6
|
13
|
3
|
(8)
|
(5)
|
(4)
|
(2)
|
(26)
|
(21)
|
(30)
|
(38)
|
(22)
|
(37)
|
(35)
|
(23)
|
(15)
|
13
|
42
|
42
|
24
|
41
|
25
|
4
|
20
|
10
|
16
|
33
|
13
|
|
Non-Reccuring Items |
8
|
18
|
(15)
|
(304)
|
(763)
|
(764)
|
(762)
|
(475)
|
(131)
|
(130)
|
(133)
|
(131)
|
(8)
|
(10)
|
(0)
|
7
|
1
|
(15)
|
(21)
|
(19)
|
(23)
|
0
|
0
|
(5)
|
133
|
0
|
132
|
296
|
160
|
0
|
162
|
(1)
|
17
|
0
|
14
|
8
|
(14)
|
(31)
|
(33)
|
(144)
|
(354)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
(10)
|
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 |
13
|
(24)
|
(27)
|
(5)
|
5
|
44
|
41
|
24
|
3
|
(6)
|
(35)
|
(57)
|
(53)
|
(72)
|
(32)
|
(17)
|
(10)
|
17
|
16
|
10
|
11
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
1
|
2
|
3
|
3
|
3
|
2
|
(1)
|
8
|
10
|
13
|
8
|
(1)
|
(8)
|
(5)
|
(16)
|
|
Pre-Tax Income |
87
N/A
|
64
-26%
|
20
-69%
|
(264)
N/A
|
(752)
-184%
|
(730)
+3%
|
(748)
-2%
|
(483)
+35%
|
(143)
+70%
|
(147)
-2%
|
(134)
+8%
|
(86)
+36%
|
69
N/A
|
66
-3%
|
97
+46%
|
77
-20%
|
69
-11%
|
165
+140%
|
223
+35%
|
270
+21%
|
267
-1%
|
243
-9%
|
235
-3%
|
267
+14%
|
482
+81%
|
569
+18%
|
712
+25%
|
1 032
+45%
|
1 034
+0%
|
1 030
0%
|
1 089
+6%
|
886
-19%
|
726
-18%
|
869
+20%
|
704
-19%
|
530
-25%
|
531
+0%
|
565
+6%
|
619
+9%
|
612
-1%
|
320
-48%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(20)
|
(21)
|
(21)
|
(19)
|
85
|
95
|
101
|
96
|
(2)
|
2
|
1
|
1
|
(30)
|
(39)
|
(38)
|
(42)
|
(7)
|
(33)
|
(82)
|
(102)
|
(132)
|
(139)
|
(114)
|
(135)
|
(174)
|
(213)
|
(263)
|
(355)
|
(362)
|
(341)
|
(366)
|
(305)
|
(265)
|
(317)
|
(285)
|
(267)
|
(244)
|
(267)
|
(270)
|
(277)
|
(279)
|
|
Income from Continuing Operations |
67
|
43
|
(1)
|
(283)
|
(666)
|
(636)
|
(647)
|
(387)
|
(145)
|
(145)
|
(134)
|
(85)
|
39
|
27
|
59
|
35
|
62
|
132
|
141
|
168
|
135
|
104
|
121
|
132
|
309
|
357
|
450
|
677
|
672
|
688
|
723
|
581
|
461
|
552
|
420
|
263
|
287
|
298
|
349
|
335
|
42
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
1
|
1
|
3
|
1
|
(5)
|
(3)
|
(3)
|
(3)
|
1
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
(7)
|
(11)
|
(16)
|
(19)
|
(22)
|
(27)
|
(23)
|
(29)
|
(39)
|
(43)
|
(44)
|
(41)
|
(40)
|
(38)
|
(41)
|
(51)
|
(41)
|
(31)
|
(34)
|
(40)
|
(48)
|
(54)
|
(31)
|
|
Net Income (Common) |
67
N/A
|
43
-36%
|
(1)
N/A
|
(283)
-20 143%
|
(665)
-135%
|
(635)
+5%
|
(645)
-2%
|
(386)
+40%
|
(150)
+61%
|
(148)
+1%
|
(137)
+7%
|
(87)
+36%
|
39
N/A
|
25
-35%
|
57
+124%
|
33
-42%
|
57
+72%
|
119
+109%
|
119
0%
|
118
-1%
|
29
-75%
|
(5)
N/A
|
12
N/A
|
57
+380%
|
293
+414%
|
343
+17%
|
430
+25%
|
637
+48%
|
628
-1%
|
647
+3%
|
683
+6%
|
543
-20%
|
420
-23%
|
501
+19%
|
379
-24%
|
232
-39%
|
253
+9%
|
258
+2%
|
301
+17%
|
281
-7%
|
10
-96%
|
|
EPS (Diluted) |
0.1
N/A
|
0.06
-40%
|
-0.01
N/A
|
-0.41
-4 000%
|
-0.9
-120%
|
-0.64
+29%
|
-0.69
-8%
|
-0.42
+39%
|
-0.16
+62%
|
-0.16
N/A
|
-0.15
+6%
|
-0.09
+40%
|
0.04
N/A
|
0.03
-25%
|
0.06
+100%
|
0.03
-50%
|
0.06
+100%
|
0.12
+100%
|
0.13
+8%
|
0.11
-15%
|
0.02
-82%
|
0
N/A
|
0.01
N/A
|
0.05
+400%
|
0.28
+460%
|
0.32
+14%
|
0.4
+25%
|
0.61
+53%
|
0.59
-3%
|
0.62
+5%
|
0.65
+5%
|
0.52
-20%
|
0.4
-23%
|
0.47
+18%
|
0.36
-23%
|
0.22
-39%
|
0.24
+9%
|
0.24
N/A
|
0.23
-4%
|
0.21
-9%
|
0.01
-95%
|