Dundee Precious Metals Inc
TSX:DPM
Income Statement
Earnings Waterfall
Dundee Precious Metals Inc
Revenue
|
520.1m
USD
|
Cost of Revenue
|
-244.2m
USD
|
Gross Profit
|
275.9m
USD
|
Operating Expenses
|
-89.2m
USD
|
Operating Income
|
186.7m
USD
|
Other Expenses
|
6.2m
USD
|
Net Income
|
192.9m
USD
|
Income Statement
Dundee Precious Metals 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 |
345
N/A
|
333
-3%
|
351
+5%
|
319
-9%
|
324
+2%
|
308
-5%
|
268
-13%
|
261
-3%
|
225
-14%
|
235
+5%
|
249
+6%
|
251
+1%
|
280
+11%
|
284
+2%
|
299
+5%
|
336
+13%
|
349
+4%
|
361
+3%
|
377
+4%
|
389
+3%
|
377
-3%
|
376
0%
|
372
-1%
|
362
-3%
|
404
+12%
|
467
+15%
|
525
+12%
|
588
+12%
|
610
+4%
|
600
-2%
|
617
+3%
|
622
+1%
|
641
+3%
|
657
+2%
|
617
-6%
|
583
-5%
|
433
-26%
|
572
+32%
|
605
+6%
|
857
+42%
|
520
-39%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(255)
|
(255)
|
(259)
|
(259)
|
(262)
|
(257)
|
(244)
|
(234)
|
(226)
|
(225)
|
(235)
|
(248)
|
(258)
|
(264)
|
(263)
|
(268)
|
(267)
|
(266)
|
(278)
|
(276)
|
(273)
|
(276)
|
(272)
|
(274)
|
(295)
|
(317)
|
(330)
|
(340)
|
(331)
|
(330)
|
(335)
|
(340)
|
(360)
|
(372)
|
(368)
|
(380)
|
(237)
|
(348)
|
(344)
|
(427)
|
(244)
|
|
Gross Profit |
90
N/A
|
78
-13%
|
92
+18%
|
60
-35%
|
62
+3%
|
51
-18%
|
24
-52%
|
27
+10%
|
(1)
N/A
|
11
N/A
|
14
+35%
|
3
-80%
|
22
+668%
|
20
-7%
|
36
+80%
|
68
+90%
|
82
+19%
|
95
+16%
|
99
+4%
|
113
+14%
|
104
-8%
|
100
-4%
|
100
+0%
|
89
-11%
|
110
+24%
|
150
+37%
|
195
+30%
|
248
+27%
|
279
+13%
|
270
-3%
|
282
+5%
|
282
0%
|
282
0%
|
286
+1%
|
248
-13%
|
203
-18%
|
197
-3%
|
224
+14%
|
261
+16%
|
429
+64%
|
276
-36%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(49)
|
(48)
|
(55)
|
(29)
|
(41)
|
(34)
|
(29)
|
(23)
|
(24)
|
(22)
|
(23)
|
(23)
|
(24)
|
(159)
|
(151)
|
(26)
|
(33)
|
(39)
|
(38)
|
(40)
|
(45)
|
(46)
|
(49)
|
(49)
|
(45)
|
(142)
|
(152)
|
(157)
|
(54)
|
(57)
|
(47)
|
(45)
|
(43)
|
(45)
|
(49)
|
(48)
|
31
|
(69)
|
(74)
|
(124)
|
(89)
|
|
Selling, General & Administrative |
(30)
|
(31)
|
(33)
|
(33)
|
(31)
|
(27)
|
(22)
|
(17)
|
(16)
|
(17)
|
(17)
|
(18)
|
(17)
|
(19)
|
(18)
|
(18)
|
(23)
|
(29)
|
(28)
|
(29)
|
(29)
|
(33)
|
(36)
|
(35)
|
(30)
|
(20)
|
(29)
|
(33)
|
(34)
|
(37)
|
(26)
|
(25)
|
(21)
|
(28)
|
(31)
|
(28)
|
(33)
|
(40)
|
(40)
|
(64)
|
(39)
|
|
Research & Development |
(18)
|
(17)
|
(14)
|
(11)
|
(8)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(6)
|
(5)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(16)
|
(18)
|
(19)
|
(20)
|
(21)
|
(20)
|
(18)
|
(17)
|
(17)
|
(20)
|
(24)
|
(29)
|
(34)
|
(60)
|
(47)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
|
Other Operating Expenses |
(1)
|
0
|
(8)
|
15
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
(133)
|
(126)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(107)
|
(107)
|
(107)
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
90
|
0
|
0
|
0
|
(1)
|
|
Operating Income |
41
N/A
|
31
-26%
|
37
+22%
|
31
-17%
|
21
-31%
|
17
-22%
|
(5)
N/A
|
3
N/A
|
(25)
N/A
|
(11)
+56%
|
(9)
+18%
|
(21)
-124%
|
(3)
+86%
|
(139)
-4 686%
|
(115)
+17%
|
43
N/A
|
48
+13%
|
56
+17%
|
61
+9%
|
73
+19%
|
59
-19%
|
54
-10%
|
51
-6%
|
40
-22%
|
65
+63%
|
8
-88%
|
43
+450%
|
90
+110%
|
225
+149%
|
213
-5%
|
235
+10%
|
237
+1%
|
238
+1%
|
241
+1%
|
200
-17%
|
155
-22%
|
228
+47%
|
156
-32%
|
188
+20%
|
305
+63%
|
187
-39%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(6)
|
13
|
(11)
|
8
|
30
|
6
|
9
|
21
|
33
|
14
|
5
|
(8)
|
(14)
|
(15)
|
(20)
|
(30)
|
(43)
|
(34)
|
(30)
|
(22)
|
(10)
|
(11)
|
(11)
|
(11)
|
(9)
|
(9)
|
(10)
|
(8)
|
(3)
|
(6)
|
(6)
|
(6)
|
(10)
|
(8)
|
(7)
|
(3)
|
3
|
4
|
5
|
17
|
20
|
|
Non-Reccuring Items |
(13)
|
(13)
|
(90)
|
(99)
|
(102)
|
(102)
|
(25)
|
(11)
|
(2)
|
(1)
|
(1)
|
(12)
|
(126)
|
0
|
0
|
(115)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(8)
|
(91)
|
(91)
|
(81)
|
(83)
|
0
|
0
|
|
Total Other Income |
5
|
5
|
(0)
|
(1)
|
(4)
|
13
|
38
|
19
|
2
|
1
|
(0)
|
(1)
|
(4)
|
(1)
|
(1)
|
1
|
(1)
|
(0)
|
(3)
|
(5)
|
(6)
|
(5)
|
(3)
|
(2)
|
(2)
|
0
|
2
|
0
|
(3)
|
(5)
|
(6)
|
(8)
|
2
|
5
|
9
|
20
|
(1)
|
(5)
|
(7)
|
(19)
|
(1)
|
|
Pre-Tax Income |
27
N/A
|
35
+29%
|
(64)
N/A
|
(60)
+6%
|
(55)
+8%
|
(67)
-21%
|
17
N/A
|
33
+88%
|
8
-77%
|
3
-55%
|
(6)
N/A
|
(41)
-623%
|
(147)
-257%
|
(155)
-5%
|
(135)
+13%
|
(102)
+25%
|
5
N/A
|
22
+358%
|
28
+27%
|
46
+66%
|
44
-4%
|
38
-15%
|
37
-3%
|
27
-27%
|
(54)
N/A
|
(1)
+98%
|
35
N/A
|
82
+136%
|
218
+165%
|
202
-7%
|
223
+11%
|
223
0%
|
229
+3%
|
228
-1%
|
194
-15%
|
81
-58%
|
139
+71%
|
74
-47%
|
102
+38%
|
303
+197%
|
206
-32%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(14)
|
(11)
|
(6)
|
(6)
|
(7)
|
(6)
|
(8)
|
(9)
|
(6)
|
(4)
|
(5)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(7)
|
(8)
|
(9)
|
(7)
|
(5)
|
(5)
|
(7)
|
(13)
|
(18)
|
(20)
|
(22)
|
(19)
|
(28)
|
(31)
|
(33)
|
(39)
|
(31)
|
(31)
|
(27)
|
(23)
|
(18)
|
(18)
|
(32)
|
(24)
|
|
Income from Continuing Operations |
13
|
23
|
(71)
|
(67)
|
(63)
|
(73)
|
9
|
24
|
2
|
(1)
|
(11)
|
(44)
|
(151)
|
(159)
|
(140)
|
(106)
|
(0)
|
15
|
20
|
37
|
37
|
33
|
32
|
20
|
(67)
|
(19)
|
15
|
60
|
199
|
174
|
192
|
190
|
191
|
197
|
163
|
55
|
117
|
56
|
84
|
272
|
182
|
|
Income to Minority Interest |
9
|
9
|
7
|
5
|
4
|
3
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
23
N/A
|
32
+41%
|
(64)
N/A
|
(61)
+4%
|
(59)
+4%
|
(72)
-22%
|
10
N/A
|
23
+141%
|
(47)
N/A
|
(50)
-7%
|
(58)
-15%
|
(90)
-57%
|
(152)
-68%
|
(158)
-4%
|
(141)
+11%
|
(109)
+23%
|
0
N/A
|
15
+7 600%
|
21
+35%
|
38
+83%
|
38
N/A
|
34
-11%
|
34
-1%
|
21
-39%
|
(72)
N/A
|
(28)
+61%
|
5
N/A
|
51
+967%
|
195
+281%
|
172
-12%
|
212
+23%
|
208
-2%
|
210
+1%
|
217
+3%
|
162
-25%
|
54
-67%
|
36
-34%
|
56
+55%
|
84
+51%
|
277
+230%
|
193
-30%
|
|
EPS (Diluted) |
0.15
N/A
|
0.22
+47%
|
-0.45
N/A
|
-0.43
+4%
|
-0.42
+2%
|
-0.51
-21%
|
0.07
N/A
|
0.17
+143%
|
-0.33
N/A
|
-0.35
-6%
|
-0.4
-14%
|
-0.56
-40%
|
-1
-79%
|
-0.91
+9%
|
-0.79
+13%
|
-0.6
+24%
|
0
N/A
|
0.09
N/A
|
0.12
+33%
|
0.21
+75%
|
0.21
N/A
|
0.18
-14%
|
0.18
N/A
|
0.11
-39%
|
-0.4
N/A
|
-0.15
+63%
|
0.02
N/A
|
0.27
+1 250%
|
1.07
+296%
|
0.96
-10%
|
1.16
+21%
|
1.08
-7%
|
1.12
+4%
|
1.13
+1%
|
0.85
-25%
|
0.28
-67%
|
0.18
-36%
|
0.29
+61%
|
0.44
+52%
|
1.51
+243%
|
1.04
-31%
|