Mineros SA
TSX:MSA
Mineros SA
TSX:MSA
Price:
4.77
CAD
3.47%
Market Cap:
CA$1.4B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Mineros SA
TSX:MSA
|
CO |
|
Bimi International Medical Inc
NASDAQ:BIMI
|
CN |
|
Tree Island Steel Ltd
TSX:TSL
|
CA |
|
V
|
Vestis Corp
NYSE:VSTS
|
US |
|
T
|
Tatneft' PAO
MOEX:TATNP
|
RU |
Income Statement
Earnings Waterfall
Mineros SA
Mineros SA
Income Statement
Mineros SA
Mineros SA
Currency: COP
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
9 405
|
0
|
0
|
0
|
17 229
|
0
|
0
|
0
|
15 252
|
0
|
0
|
0
|
12 527
|
4 054
|
12 025
|
0
|
25 145
|
14 903
|
14 426
|
0
|
30 271
|
0
|
0
|
0
|
32 783
|
0
|
0
|
0
|
27 204
|
0
|
0
|
0
|
37 503
|
0
|
0
|
0
|
33 693
|
0
|
0
|
0
|
0
|
|
| Revenue |
583 405
N/A
|
633 807
+9%
|
664 962
+5%
|
676 695
+2%
|
686 774
+1%
|
690 468
+1%
|
739 849
+7%
|
764 644
+3%
|
790 514
+3%
|
785 988
-1%
|
774 323
-1%
|
771 988
0%
|
805 053
+4%
|
920 218
+14%
|
1 014 941
+10%
|
1 183 316
+17%
|
1 349 711
+14%
|
1 465 169
+9%
|
1 651 181
+13%
|
1 749 000
+6%
|
1 792 390
+2%
|
1 826 868
+2%
|
2 262 149
+24%
|
2 271 909
+0%
|
1 855 927
-18%
|
2 342 485
+26%
|
1 960 287
-16%
|
2 091 977
+7%
|
1 762 569
-16%
|
2 323 192
+32%
|
2 773 433
+19%
|
2 589 874
-7%
|
1 928 126
-26%
|
2 375 049
+23%
|
1 910 707
-20%
|
2 077 959
+9%
|
2 200 796
+6%
|
2 425 114
+10%
|
2 666 673
+10%
|
2 872 233
+8%
|
3 214 070
+12%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(413 900)
|
(434 433)
|
(452 089)
|
(467 256)
|
(474 607)
|
(487 605)
|
(508 460)
|
(526 261)
|
(546 485)
|
(546 556)
|
(556 253)
|
(550 854)
|
(582 912)
|
(690 363)
|
(774 837)
|
(889 230)
|
(1 040 076)
|
(1 086 523)
|
(1 146 626)
|
(1 188 337)
|
(1 173 185)
|
(1 209 010)
|
(1 568 883)
|
(1 640 199)
|
(1 391 512)
|
(1 750 836)
|
(1 483 865)
|
(1 572 277)
|
(1 204 881)
|
(1 698 374)
|
(1 967 844)
|
(1 821 459)
|
(1 303 724)
|
(1 615 970)
|
(1 318 878)
|
(1 365 746)
|
(1 450 973)
|
(1 533 713)
|
(1 623 319)
|
(1 727 760)
|
(1 915 233)
|
|
| Gross Profit |
169 505
N/A
|
199 375
+18%
|
212 874
+7%
|
209 439
-2%
|
212 167
+1%
|
202 863
-4%
|
231 388
+14%
|
238 383
+3%
|
244 030
+2%
|
239 431
-2%
|
218 070
-9%
|
221 133
+1%
|
222 142
+0%
|
229 855
+3%
|
240 103
+4%
|
294 086
+22%
|
309 635
+5%
|
378 646
+22%
|
504 554
+33%
|
560 663
+11%
|
619 205
+10%
|
617 858
0%
|
693 267
+12%
|
631 710
-9%
|
464 415
-26%
|
591 648
+27%
|
476 422
-19%
|
519 701
+9%
|
557 688
+7%
|
624 818
+12%
|
805 589
+29%
|
768 415
-5%
|
624 401
-19%
|
759 079
+22%
|
591 829
-22%
|
712 213
+20%
|
749 823
+5%
|
891 401
+19%
|
1 043 355
+17%
|
1 144 473
+10%
|
1 298 836
+13%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(38 141)
|
(36 768)
|
(31 093)
|
(15 058)
|
(42 206)
|
(46 799)
|
(57 287)
|
(61 627)
|
(50 767)
|
(61 368)
|
(66 324)
|
(71 856)
|
(112 692)
|
(46 880)
|
(56 249)
|
(63 098)
|
(77 237)
|
(101 144)
|
(144 227)
|
(150 110)
|
(132 487)
|
(125 377)
|
(129 005)
|
(142 227)
|
(135 346)
|
(165 176)
|
(138 536)
|
(157 351)
|
(143 771)
|
(417 835)
|
(416 972)
|
(364 664)
|
(117 229)
|
(143 660)
|
(127 500)
|
(134 108)
|
(146 229)
|
(165 876)
|
(176 369)
|
(168 903)
|
(345 163)
|
|
| Selling, General & Administrative |
(18 546)
|
(20 689)
|
(22 390)
|
(23 963)
|
(26 423)
|
(24 737)
|
(27 065)
|
(35 898)
|
(37 452)
|
(37 684)
|
(40 108)
|
(34 896)
|
(41 575)
|
(44 275)
|
(45 688)
|
(49 113)
|
(44 681)
|
(51 202)
|
(59 591)
|
(62 504)
|
(82 352)
|
(85 253)
|
(101 144)
|
(104 072)
|
(83 534)
|
(95 964)
|
(85 409)
|
(88 729)
|
(78 266)
|
(102 099)
|
(113 755)
|
(106 493)
|
(75 682)
|
(97 725)
|
(76 091)
|
(79 742)
|
(91 516)
|
(100 336)
|
(106 285)
|
(110 292)
|
(95 583)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 046)
|
(13 189)
|
(32 523)
|
0
|
(10 469)
|
(15 400)
|
(12 409)
|
(37 080)
|
(91 459)
|
(89 371)
|
(76 739)
|
(26 059)
|
(32 339)
|
(25 206)
|
(28 632)
|
(25 997)
|
(24 701)
|
(24 893)
|
(22 211)
|
(23 439)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(18 043)
|
(735)
|
(3 789)
|
(6 795)
|
(9 549)
|
(7 390)
|
(8 067)
|
(5 061)
|
(36 227)
|
(6 016)
|
0
|
(3 718)
|
(4 092)
|
0
|
0
|
(2 013)
|
(2 759)
|
0
|
0
|
0
|
(5 143)
|
0
|
0
|
0
|
(6 274)
|
0
|
(3 112)
|
0
|
(6 334)
|
0
|
0
|
0
|
(4 505)
|
0
|
0
|
0
|
(4 647)
|
|
| Other Operating Expenses |
(19 595)
|
(16 078)
|
(8 701)
|
8 907
|
2 260
|
(21 326)
|
(26 433)
|
(18 935)
|
(3 766)
|
(16 295)
|
(18 150)
|
(31 898)
|
(34 890)
|
3 411
|
(10 562)
|
(10 268)
|
(28 464)
|
(49 942)
|
(84 636)
|
(85 593)
|
(47 376)
|
(36 078)
|
(14 672)
|
(5 632)
|
(46 668)
|
(58 744)
|
(37 727)
|
(56 213)
|
(22 150)
|
(224 277)
|
(210 735)
|
(181 432)
|
(9 154)
|
(13 596)
|
(26 204)
|
(25 734)
|
(24 212)
|
(40 839)
|
(45 191)
|
(36 400)
|
(221 494)
|
|
| Operating Income |
131 365
N/A
|
162 607
+24%
|
181 781
+12%
|
194 382
+7%
|
169 960
-13%
|
156 063
-8%
|
174 101
+12%
|
176 755
+2%
|
193 263
+9%
|
178 063
-8%
|
151 745
-15%
|
149 277
-2%
|
109 450
-27%
|
182 975
+67%
|
183 854
+0%
|
230 988
+26%
|
232 398
+1%
|
277 502
+19%
|
360 327
+30%
|
410 553
+14%
|
486 718
+19%
|
492 481
+1%
|
564 262
+15%
|
489 483
-13%
|
329 069
-33%
|
426 472
+30%
|
337 887
-21%
|
362 349
+7%
|
413 917
+14%
|
206 983
-50%
|
388 616
+88%
|
403 751
+4%
|
507 172
+26%
|
615 419
+21%
|
464 329
-25%
|
578 105
+25%
|
603 595
+4%
|
725 525
+20%
|
866 986
+19%
|
975 570
+13%
|
953 673
-2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(47 483)
|
(92 227)
|
(90 547)
|
(66 724)
|
(5 566)
|
(2 500)
|
(226)
|
1 442
|
(9 273)
|
(9 546)
|
(9 167)
|
(6 416)
|
(6 432)
|
(4 733)
|
(16 580)
|
(8 103)
|
(23 599)
|
(27 181)
|
(49 131)
|
(45 292)
|
(60 803)
|
(62 122)
|
(50 571)
|
(62 359)
|
(702)
|
(20 442)
|
4 058
|
4 498
|
27 333
|
25 585
|
(14 566)
|
(46 483)
|
(81 150)
|
(90 199)
|
(60 353)
|
(35 548)
|
(23 071)
|
(23 334)
|
(23 733)
|
(16 478)
|
(10 970)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
66 932
|
0
|
0
|
0
|
(6 701)
|
0
|
0
|
0
|
4 402
|
0
|
4 402
|
4 402
|
7 536
|
0
|
0
|
(13 705)
|
(21 390)
|
0
|
0
|
0
|
(1 006)
|
0
|
0
|
0
|
(603)
|
0
|
0
|
0
|
(256)
|
|
| Total Other Income |
(2 687)
|
(1)
|
(1)
|
(1)
|
(2 795)
|
(12 075)
|
(12 076)
|
(12 076)
|
(54)
|
(9 490)
|
(9 488)
|
(9 488)
|
(1 547)
|
(1 129)
|
(2 078)
|
(2 078)
|
(26 556)
|
(26 690)
|
(26 179)
|
(26 179)
|
(38 732)
|
(37 287)
|
(36 849)
|
(36 849)
|
(49 549)
|
(47 895)
|
(47 895)
|
(47 895)
|
(1 985)
|
(488)
|
(488)
|
(488)
|
(960)
|
0
|
0
|
0
|
(700)
|
0
|
0
|
0
|
(836)
|
|
| Pre-Tax Income |
81 195
N/A
|
70 379
-13%
|
91 233
+30%
|
127 657
+40%
|
161 599
+27%
|
141 488
-12%
|
161 799
+14%
|
166 121
+3%
|
183 936
+11%
|
159 027
-14%
|
133 090
-16%
|
133 373
+0%
|
168 403
+26%
|
177 114
+5%
|
165 195
-7%
|
220 806
+34%
|
175 542
-20%
|
223 631
+27%
|
285 016
+27%
|
339 082
+19%
|
391 585
+15%
|
393 072
+0%
|
481 243
+22%
|
394 677
-18%
|
286 354
-27%
|
358 135
+25%
|
294 050
-18%
|
305 248
+4%
|
417 875
+37%
|
232 080
-44%
|
373 563
+61%
|
356 781
-4%
|
424 056
+19%
|
525 220
+24%
|
403 975
-23%
|
542 557
+34%
|
579 221
+7%
|
702 191
+21%
|
843 253
+20%
|
959 091
+14%
|
941 611
-2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(19 236)
|
(27 230)
|
(31 360)
|
(36 943)
|
(72 743)
|
(71 758)
|
(74 843)
|
(77 021)
|
(66 256)
|
(51 763)
|
(49 117)
|
(47 569)
|
344
|
(7 425)
|
(7 393)
|
(18 074)
|
(49 844)
|
(60 511)
|
(92 353)
|
(118 939)
|
(156 485)
|
(165 629)
|
(203 510)
|
(177 696)
|
(124 540)
|
(155 644)
|
(133 946)
|
(165 948)
|
(160 254)
|
(180 646)
|
(191 460)
|
(150 879)
|
(122 653)
|
(158 139)
|
(142 391)
|
(198 158)
|
(225 117)
|
(254 537)
|
(283 823)
|
(301 227)
|
(347 098)
|
|
| Income from Continuing Operations |
61 959
|
43 149
|
59 873
|
90 714
|
88 856
|
69 730
|
86 956
|
89 100
|
117 680
|
107 264
|
83 973
|
85 804
|
168 747
|
169 689
|
157 802
|
202 732
|
125 698
|
163 120
|
192 663
|
220 143
|
235 100
|
227 443
|
277 733
|
216 981
|
161 814
|
202 491
|
160 104
|
139 300
|
257 621
|
51 434
|
182 103
|
205 902
|
301 402
|
367 081
|
261 585
|
344 399
|
354 104
|
447 654
|
559 430
|
657 865
|
594 512
|
|
| Income to Minority Interest |
(575)
|
(824)
|
(1 067)
|
(699)
|
(677)
|
(435)
|
(314)
|
(668)
|
(774)
|
(777)
|
(824)
|
(843)
|
(890)
|
(907)
|
(902)
|
(899)
|
(886)
|
(915)
|
(990)
|
(1 007)
|
(1 044)
|
(1 016)
|
(1 147)
|
(905)
|
(418)
|
(418)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
61 384
N/A
|
42 325
-31%
|
58 807
+39%
|
90 016
+53%
|
88 179
-2%
|
69 296
-21%
|
86 642
+25%
|
88 432
+2%
|
116 907
+32%
|
106 488
-9%
|
83 149
-22%
|
84 961
+2%
|
167 857
+98%
|
168 781
+1%
|
156 900
-7%
|
201 833
+29%
|
122 249
-39%
|
157 765
+29%
|
187 233
+19%
|
214 696
+15%
|
234 056
+9%
|
226 427
-3%
|
276 586
+22%
|
216 076
-22%
|
161 396
-25%
|
202 073
+25%
|
160 104
-21%
|
139 300
-13%
|
19 082
-86%
|
51 434
+170%
|
135 779
+164%
|
(24 776)
N/A
|
68 375
N/A
|
134 053
+96%
|
74 881
-44%
|
342 049
+357%
|
354 104
+4%
|
447 654
+26%
|
559 430
+25%
|
657 865
+18%
|
594 512
-10%
|
|
| EPS (Diluted) |
234.57
N/A
|
161.54
-31%
|
224.45
+39%
|
343.57
+53%
|
336.96
-2%
|
264.48
-22%
|
330.69
+25%
|
337.52
+2%
|
446.74
+32%
|
406.44
-9%
|
317.36
-22%
|
324.66
+2%
|
641.44
+98%
|
644.98
+1%
|
599.57
-7%
|
771.28
+29%
|
467.15
-39%
|
602.87
+29%
|
715.48
+19%
|
820.43
+15%
|
894.41
+9%
|
865.26
-3%
|
1 056.93
+22%
|
825.67
-22%
|
609.37
-26%
|
674.16
+11%
|
534.14
-21%
|
464.74
-13%
|
63.66
-86%
|
171.6
+170%
|
452.99
+164%
|
-82.65
N/A
|
228.11
N/A
|
447.23
+96%
|
249.82
-44%
|
1 141.16
+357%
|
1 181.38
+4%
|
1 493.49
+26%
|
1 866.4
+25%
|
2 202.07
+18%
|
1 990.01
-10%
|
|
Switch to:
Switch to:
See Also
Discover More
