Lundin Gold Inc
TSX:LUG
Income Statement
Earnings Waterfall
Lundin Gold Inc
Revenue
|
902.5m
USD
|
Cost of Revenue
|
-467.3m
USD
|
Gross Profit
|
435.2m
USD
|
Operating Expenses
|
-44.8m
USD
|
Operating Income
|
390.4m
USD
|
Other Expenses
|
-211m
USD
|
Net Income
|
179.5m
USD
|
Income Statement
Lundin 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 |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
37
N/A
|
50
+36%
|
169
+238%
|
358
+112%
|
461
+29%
|
664
+44%
|
736
+11%
|
733
0%
|
810
+10%
|
771
-5%
|
791
+3%
|
816
+3%
|
856
+5%
|
922
+8%
|
923
+0%
|
903
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
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
|
(27)
|
(35)
|
(91)
|
(186)
|
(235)
|
(332)
|
(377)
|
(378)
|
(407)
|
(397)
|
(422)
|
(446)
|
(465)
|
(489)
|
(474)
|
(467)
|
|
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
10
N/A
|
15
+43%
|
78
+427%
|
172
+122%
|
226
+31%
|
332
+47%
|
359
+8%
|
356
-1%
|
403
+13%
|
375
-7%
|
369
-1%
|
370
+0%
|
391
+6%
|
434
+11%
|
449
+4%
|
435
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(12)
|
(26)
|
(39)
|
(51)
|
(57)
|
(54)
|
(52)
|
(57)
|
(49)
|
(41)
|
(33)
|
(21)
|
(22)
|
(24)
|
(25)
|
(26)
|
(27)
|
(26)
|
(28)
|
(27)
|
(28)
|
(27)
|
(23)
|
(21)
|
(17)
|
(17)
|
(20)
|
(25)
|
(37)
|
(38)
|
(43)
|
(35)
|
(38)
|
(41)
|
(42)
|
(45)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(6)
|
(11)
|
(14)
|
(16)
|
(15)
|
(14)
|
(14)
|
(17)
|
(16)
|
(16)
|
(15)
|
(14)
|
(16)
|
(17)
|
(18)
|
(19)
|
(22)
|
(22)
|
(24)
|
(23)
|
(24)
|
(23)
|
(19)
|
(18)
|
(14)
|
(13)
|
(14)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
(21)
|
(22)
|
(21)
|
(21)
|
|
Research & Development |
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(6)
|
(15)
|
(24)
|
(34)
|
(41)
|
(39)
|
(37)
|
(39)
|
(32)
|
(24)
|
(18)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(5)
|
(7)
|
(9)
|
(11)
|
(11)
|
(14)
|
(15)
|
(16)
|
(19)
|
(20)
|
(24)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
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
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(1)
N/A
|
(2)
-240%
|
(3)
-65%
|
(4)
-32%
|
(5)
-30%
|
(12)
-146%
|
(26)
-120%
|
(39)
-49%
|
(51)
-31%
|
(57)
-12%
|
(54)
+5%
|
(52)
+4%
|
(57)
-9%
|
(49)
+15%
|
(41)
+16%
|
(33)
+18%
|
(21)
+38%
|
(22)
-7%
|
(24)
-10%
|
(25)
-3%
|
(26)
-3%
|
(27)
-5%
|
(26)
+2%
|
(28)
-5%
|
(27)
+3%
|
(18)
+34%
|
(12)
+34%
|
55
N/A
|
152
+177%
|
210
+38%
|
315
+50%
|
339
+8%
|
331
-2%
|
366
+11%
|
336
-8%
|
327
-3%
|
335
+3%
|
354
+6%
|
393
+11%
|
408
+4%
|
390
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
4
|
7
|
7
|
9
|
5
|
2
|
2
|
0
|
0
|
(0)
|
5
|
(4)
|
(18)
|
(42)
|
(21)
|
1
|
6
|
22
|
(28)
|
(74)
|
(94)
|
(100)
|
(113)
|
(108)
|
(171)
|
(123)
|
(120)
|
(101)
|
(46)
|
(148)
|
(99)
|
(67)
|
(146)
|
(120)
|
(147)
|
(175)
|
(91)
|
|
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
|
0
|
(3)
|
(29)
|
(29)
|
(29)
|
(26)
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
(8)
|
(2)
|
4
|
4
|
6
|
(2)
|
0
|
(0)
|
0
|
2
|
0
|
(0)
|
(5)
|
(12)
|
(15)
|
(18)
|
(15)
|
(18)
|
(18)
|
(15)
|
(12)
|
(12)
|
(11)
|
(14)
|
(17)
|
(14)
|
|
Pre-Tax Income |
(0)
N/A
|
(1)
-600%
|
(3)
-79%
|
(3)
-28%
|
(1)
+78%
|
(5)
-557%
|
(19)
-322%
|
(30)
-56%
|
(45)
-50%
|
(55)
-21%
|
(52)
+6%
|
(52)
0%
|
(63)
-21%
|
(55)
+13%
|
(41)
+24%
|
(46)
-10%
|
(41)
+10%
|
(60)
-47%
|
(41)
+31%
|
(18)
+56%
|
(22)
-22%
|
(4)
+81%
|
(55)
-1 202%
|
(102)
-86%
|
(119)
-17%
|
(121)
-1%
|
(154)
-28%
|
(87)
+44%
|
(60)
+30%
|
46
N/A
|
178
+287%
|
222
+25%
|
257
+16%
|
200
-22%
|
222
+11%
|
248
+12%
|
177
-28%
|
222
+26%
|
231
+4%
|
216
-7%
|
285
+32%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
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
|
13
|
2
|
(15)
|
(31)
|
(36)
|
(42)
|
(57)
|
(77)
|
(104)
|
(121)
|
(122)
|
(115)
|
(106)
|
|
Income from Continuing Operations |
(0)
|
(1)
|
(3)
|
(3)
|
(1)
|
(5)
|
(19)
|
(30)
|
(45)
|
(55)
|
(52)
|
(52)
|
(63)
|
(55)
|
(41)
|
(46)
|
(41)
|
(60)
|
(41)
|
(18)
|
(22)
|
(4)
|
(55)
|
(102)
|
(119)
|
(121)
|
(154)
|
(87)
|
(47)
|
48
|
163
|
191
|
221
|
159
|
165
|
171
|
74
|
102
|
109
|
100
|
179
|
|
Net Income (Common) |
(0)
N/A
|
(1)
-600%
|
(3)
-79%
|
(3)
-28%
|
(1)
+78%
|
(5)
-557%
|
(19)
-322%
|
(30)
-56%
|
(45)
-50%
|
(55)
-21%
|
(52)
+6%
|
(52)
0%
|
(63)
-21%
|
(55)
+13%
|
(41)
+24%
|
(46)
-10%
|
(41)
+10%
|
(60)
-47%
|
(41)
+31%
|
(18)
+56%
|
(22)
-22%
|
(4)
+81%
|
(55)
-1 202%
|
(102)
-86%
|
(119)
-17%
|
(121)
-1%
|
(154)
-28%
|
(87)
+44%
|
(47)
+46%
|
48
N/A
|
163
+237%
|
191
+18%
|
221
+16%
|
159
-28%
|
165
+4%
|
171
+4%
|
74
-57%
|
102
+38%
|
109
+7%
|
100
-8%
|
179
+79%
|
|
EPS (Diluted) |
-0.02
N/A
|
-0.1
-400%
|
-0.18
-80%
|
-0.23
-28%
|
-0.04
+83%
|
-0.04
N/A
|
-0.19
-375%
|
-0.29
-53%
|
-0.45
-55%
|
-0.55
-22%
|
-0.51
+7%
|
-0.45
+12%
|
-0.58
-29%
|
-0.47
+19%
|
-0.34
+28%
|
-0.37
-9%
|
-0.35
+5%
|
-0.48
-37%
|
-0.19
+60%
|
-0.08
+58%
|
-0.12
-50%
|
-0.03
+75%
|
-0.26
-767%
|
-0.47
-81%
|
-0.54
-15%
|
-0.54
N/A
|
-0.69
-28%
|
-0.39
+43%
|
-0.21
+46%
|
0.19
N/A
|
0.69
+263%
|
0.81
+17%
|
0.94
+16%
|
0.67
-29%
|
0.7
+4%
|
0.72
+3%
|
0.31
-57%
|
0.43
+39%
|
0.45
+5%
|
0.41
-9%
|
0.75
+83%
|