Largo Inc
TSX:LGO
Income Statement
Earnings Waterfall
Largo Inc
Revenue
|
198.7m
USD
|
Cost of Revenue
|
-174m
USD
|
Gross Profit
|
24.6m
USD
|
Operating Expenses
|
-40.5m
USD
|
Operating Income
|
-15.8m
USD
|
Other Expenses
|
-14.5m
USD
|
Net Income
|
-30.3m
USD
|
Income Statement
Largo 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 |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6
N/A
|
13
+120%
|
28
+113%
|
44
+57%
|
61
+41%
|
76
+25%
|
88
+16%
|
115
+30%
|
129
+12%
|
180
+39%
|
233
+30%
|
305
+31%
|
402
+32%
|
362
-10%
|
304
-16%
|
214
-30%
|
104
-52%
|
112
+8%
|
100
-10%
|
103
+3%
|
122
+18%
|
120
-1%
|
164
+37%
|
190
+16%
|
198
+4%
|
201
+1%
|
232
+15%
|
232
+0%
|
229
-1%
|
244
+6%
|
212
-13%
|
202
-5%
|
199
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(39)
|
(62)
|
(85)
|
(85)
|
(91)
|
(90)
|
(91)
|
(93)
|
(95)
|
(96)
|
(100)
|
(105)
|
(102)
|
(103)
|
(99)
|
(93)
|
(97)
|
(82)
|
(80)
|
(88)
|
(90)
|
(116)
|
(127)
|
(134)
|
(134)
|
(149)
|
(162)
|
(172)
|
(186)
|
(178)
|
(175)
|
(174)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(17)
N/A
|
(26)
-53%
|
(34)
-32%
|
(42)
-21%
|
(24)
+42%
|
(15)
+39%
|
(2)
+88%
|
24
N/A
|
37
+53%
|
85
+132%
|
137
+62%
|
205
+49%
|
298
+45%
|
260
-13%
|
201
-23%
|
115
-43%
|
11
-91%
|
15
+35%
|
18
+25%
|
24
+30%
|
33
+39%
|
30
-11%
|
48
+62%
|
63
+32%
|
64
+1%
|
68
+5%
|
83
+22%
|
70
-16%
|
58
-17%
|
58
+1%
|
34
-41%
|
27
-22%
|
25
-8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(7)
|
(9)
|
(11)
|
(17)
|
(21)
|
(18)
|
(19)
|
(14)
|
(11)
|
(15)
|
(13)
|
(15)
|
(12)
|
(11)
|
(11)
|
(11)
|
(12)
|
(14)
|
(16)
|
(19)
|
(23)
|
(24)
|
(30)
|
(29)
|
(26)
|
(24)
|
(16)
|
(14)
|
(16)
|
(18)
|
(24)
|
(28)
|
(29)
|
(33)
|
(37)
|
(42)
|
(42)
|
(43)
|
(42)
|
(42)
|
(40)
|
|
Selling, General & Administrative |
(5)
|
(7)
|
(9)
|
(9)
|
(11)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(8)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(12)
|
(14)
|
(15)
|
(18)
|
(18)
|
(18)
|
(19)
|
(17)
|
(16)
|
(14)
|
(13)
|
(13)
|
(15)
|
(21)
|
(24)
|
(27)
|
(31)
|
(35)
|
(40)
|
(40)
|
(41)
|
(39)
|
(37)
|
(34)
|
|
Research & Development |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
|
Other Operating Expenses |
(2)
|
(2)
|
(2)
|
(7)
|
(9)
|
(8)
|
(8)
|
(2)
|
(1)
|
(5)
|
(5)
|
(5)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(10)
|
(8)
|
(7)
|
(6)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Operating Income |
(7)
N/A
|
(9)
-29%
|
(11)
-18%
|
(17)
-57%
|
(21)
-25%
|
(18)
+12%
|
(19)
-7%
|
(14)
+29%
|
(28)
-104%
|
(41)
-47%
|
(48)
-16%
|
(56)
-18%
|
(37)
+35%
|
(26)
+29%
|
(13)
+49%
|
13
N/A
|
24
+91%
|
71
+194%
|
121
+71%
|
186
+53%
|
275
+48%
|
236
-14%
|
170
-28%
|
86
-49%
|
(16)
N/A
|
(10)
+38%
|
2
N/A
|
10
+357%
|
17
+75%
|
11
-32%
|
24
+111%
|
36
+48%
|
36
0%
|
35
-3%
|
46
+32%
|
28
-39%
|
16
-42%
|
15
-9%
|
(8)
N/A
|
(15)
-88%
|
(16)
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(4)
|
3
|
13
|
0
|
(14)
|
(55)
|
(56)
|
(82)
|
(69)
|
(31)
|
(32)
|
(4)
|
(6)
|
(17)
|
(32)
|
(28)
|
(31)
|
(31)
|
(32)
|
(37)
|
(26)
|
(26)
|
(15)
|
(8)
|
(8)
|
(11)
|
(13)
|
(10)
|
(9)
|
(3)
|
4
|
3
|
0
|
1
|
(0)
|
2
|
1
|
3
|
(2)
|
(5)
|
(8)
|
|
Non-Reccuring Items |
0
|
0
|
(7)
|
(7)
|
(13)
|
(13)
|
(6)
|
(6)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(7)
|
(9)
|
(9)
|
(13)
|
(13)
|
(13)
|
(15)
|
(12)
|
|
Pre-Tax Income |
(11)
N/A
|
(6)
+43%
|
(5)
+20%
|
(24)
-365%
|
(48)
-101%
|
(87)
-82%
|
(82)
+6%
|
(101)
-24%
|
(102)
0%
|
(72)
+30%
|
(80)
-11%
|
(60)
+24%
|
(42)
+30%
|
(42)
-1%
|
(45)
-7%
|
(16)
+66%
|
(7)
+55%
|
41
N/A
|
90
+121%
|
149
+66%
|
249
+67%
|
209
-16%
|
155
-26%
|
78
-50%
|
(24)
N/A
|
(21)
+12%
|
(11)
+47%
|
(1)
+94%
|
8
N/A
|
8
+8%
|
28
+237%
|
38
+36%
|
32
-17%
|
28
-11%
|
36
+29%
|
21
-43%
|
4
-81%
|
4
-3%
|
(23)
N/A
|
(36)
-55%
|
(35)
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
27
|
12
|
(5)
|
(4)
|
(36)
|
(19)
|
(4)
|
(1)
|
(2)
|
(4)
|
(1)
|
(2)
|
(6)
|
(9)
|
(9)
|
(12)
|
(10)
|
(7)
|
(6)
|
(5)
|
(2)
|
1
|
3
|
|
Income from Continuing Operations |
(11)
|
(6)
|
(5)
|
(24)
|
(48)
|
(87)
|
(82)
|
(101)
|
(102)
|
(72)
|
(80)
|
(60)
|
(42)
|
(42)
|
(45)
|
(16)
|
(8)
|
37
|
117
|
161
|
244
|
205
|
120
|
59
|
(27)
|
(21)
|
(13)
|
(5)
|
7
|
7
|
22
|
29
|
23
|
16
|
26
|
14
|
(2)
|
(1)
|
(25)
|
(35)
|
(32)
|
|
Income to Minority Interest |
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
|
1
|
1
|
1
|
1
|
2
|
|
Net Income (Common) |
(11)
N/A
|
(6)
+43%
|
(5)
+20%
|
(24)
-365%
|
(48)
-101%
|
(87)
-82%
|
(82)
+6%
|
(101)
-24%
|
(102)
0%
|
(72)
+30%
|
(80)
-11%
|
(60)
+24%
|
(42)
+30%
|
(42)
-1%
|
(45)
-7%
|
(16)
+66%
|
(8)
+48%
|
37
N/A
|
117
+220%
|
161
+37%
|
244
+51%
|
205
-16%
|
120
-42%
|
59
-51%
|
(27)
N/A
|
(21)
+21%
|
(13)
+39%
|
(5)
+65%
|
7
N/A
|
7
-4%
|
22
+237%
|
29
+31%
|
23
-21%
|
17
-27%
|
26
+58%
|
15
-43%
|
(2)
N/A
|
(1)
+47%
|
(25)
-2 988%
|
(34)
-38%
|
(30)
+11%
|
|
EPS (Diluted) |
-1.25
N/A
|
-0.65
+48%
|
-0.52
+20%
|
-2.41
-363%
|
-4.72
-96%
|
-6.14
-30%
|
-5.37
+13%
|
-4.99
+7%
|
-6.08
-22%
|
-2.41
+60%
|
-1.92
+20%
|
-1.45
+24%
|
-1.08
+26%
|
-0.92
+15%
|
-0.98
-7%
|
-0.29
+70%
|
-0.17
+41%
|
0.59
N/A
|
1.84
+212%
|
2.48
+35%
|
3.8
+53%
|
3.86
+2%
|
2.25
-42%
|
1.1
-51%
|
-0.5
N/A
|
-0.33
+34%
|
-0.24
+27%
|
-0.09
+63%
|
0.11
N/A
|
0.1
-9%
|
0.33
+230%
|
0.43
+30%
|
0.35
-19%
|
0.25
-29%
|
0.4
+60%
|
0.23
-43%
|
-0.02
N/A
|
-0.01
+50%
|
-0.38
-3 700%
|
-0.53
-39%
|
-0.47
+11%
|