New Gold Inc
TSX:NGD
Income Statement
Earnings Waterfall
New Gold Inc
Revenue
|
786.5m
USD
|
Cost of Revenue
|
-190.5m
USD
|
Gross Profit
|
596m
USD
|
Operating Expenses
|
-534.2m
USD
|
Operating Income
|
61.8m
USD
|
Other Expenses
|
-126.3m
USD
|
Net Income
|
-64.5m
USD
|
Income Statement
New 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 |
780
N/A
|
768
-1%
|
763
-1%
|
736
-3%
|
726
-1%
|
704
-3%
|
694
-1%
|
702
+1%
|
713
+2%
|
699
-2%
|
643
-8%
|
581
-10%
|
523
-10%
|
493
-6%
|
428
-13%
|
406
-5%
|
389
-4%
|
412
+6%
|
517
+25%
|
571
+10%
|
605
+6%
|
625
+3%
|
628
+0%
|
649
+3%
|
631
-3%
|
605
-4%
|
578
-4%
|
584
+1%
|
643
+10%
|
666
+4%
|
736
+10%
|
742
+1%
|
746
+0%
|
755
+1%
|
673
-11%
|
644
-4%
|
604
-6%
|
631
+4%
|
700
+11%
|
750
+7%
|
787
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(167)
|
(168)
|
(162)
|
(155)
|
(152)
|
(153)
|
(171)
|
(187)
|
(198)
|
(187)
|
(168)
|
(145)
|
(146)
|
(142)
|
(124)
|
(122)
|
(92)
|
(96)
|
(115)
|
(134)
|
(128)
|
(135)
|
(130)
|
(132)
|
(172)
|
(175)
|
(174)
|
(171)
|
(148)
|
(148)
|
(164)
|
(157)
|
(165)
|
(177)
|
(173)
|
(196)
|
(192)
|
(186)
|
(186)
|
(181)
|
(191)
|
|
Gross Profit |
613
N/A
|
601
-2%
|
601
+0%
|
581
-3%
|
574
-1%
|
552
-4%
|
523
-5%
|
515
-1%
|
515
0%
|
511
-1%
|
475
-7%
|
437
-8%
|
377
-14%
|
351
-7%
|
304
-13%
|
284
-7%
|
297
+5%
|
315
+6%
|
402
+27%
|
437
+9%
|
476
+9%
|
490
+3%
|
497
+1%
|
517
+4%
|
459
-11%
|
431
-6%
|
404
-6%
|
413
+2%
|
495
+20%
|
518
+5%
|
572
+10%
|
584
+2%
|
580
-1%
|
578
0%
|
500
-14%
|
448
-10%
|
412
-8%
|
446
+8%
|
514
+15%
|
569
+11%
|
596
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(509)
|
(799)
|
(797)
|
(510)
|
(512)
|
(919)
|
(895)
|
(493)
|
(500)
|
(501)
|
(454)
|
(403)
|
(365)
|
(334)
|
(314)
|
(300)
|
(302)
|
(604)
|
(408)
|
(445)
|
(464)
|
(1 518)
|
(459)
|
(476)
|
(466)
|
(457)
|
(424)
|
(408)
|
(425)
|
(423)
|
(434)
|
(448)
|
(444)
|
(295)
|
(270)
|
(266)
|
(426)
|
(459)
|
(500)
|
(518)
|
(534)
|
|
Selling, General & Administrative |
(240)
|
(232)
|
(232)
|
(230)
|
(236)
|
(235)
|
(251)
|
(254)
|
(252)
|
(255)
|
(207)
|
(181)
|
(161)
|
(143)
|
(129)
|
(120)
|
(123)
|
(137)
|
(167)
|
(191)
|
(201)
|
(199)
|
(205)
|
(208)
|
(204)
|
(203)
|
(191)
|
(192)
|
(220)
|
(231)
|
(257)
|
(261)
|
(249)
|
(258)
|
(258)
|
(259)
|
(263)
|
(257)
|
(265)
|
(272)
|
(285)
|
|
Research & Development |
(34)
|
(33)
|
(26)
|
(18)
|
(12)
|
(10)
|
(7)
|
(4)
|
(7)
|
(8)
|
(5)
|
(3)
|
(4)
|
(3)
|
(6)
|
(8)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
(6)
|
(6)
|
(8)
|
(9)
|
(11)
|
(14)
|
(17)
|
(18)
|
(16)
|
(13)
|
(12)
|
(10)
|
(10)
|
|
Depreciation & Amortization |
(177)
|
(191)
|
(200)
|
(211)
|
(218)
|
(221)
|
(219)
|
(226)
|
(241)
|
(247)
|
(235)
|
(217)
|
(200)
|
(185)
|
(172)
|
(166)
|
(160)
|
(170)
|
(210)
|
(231)
|
(240)
|
(245)
|
(233)
|
(237)
|
(241)
|
(231)
|
(218)
|
(207)
|
(193)
|
(186)
|
(197)
|
(195)
|
(196)
|
(199)
|
(187)
|
(194)
|
(195)
|
(202)
|
(217)
|
(221)
|
(234)
|
|
Other Operating Expenses |
(58)
|
(342)
|
(340)
|
(51)
|
(47)
|
(453)
|
(419)
|
(9)
|
(1)
|
9
|
(7)
|
(2)
|
0
|
(2)
|
(6)
|
(7)
|
(12)
|
(291)
|
(26)
|
(20)
|
(21)
|
(1 071)
|
(17)
|
(26)
|
(16)
|
(16)
|
(9)
|
(5)
|
(7)
|
1
|
27
|
17
|
12
|
177
|
191
|
206
|
48
|
13
|
(6)
|
(16)
|
(5)
|
|
Operating Income |
104
N/A
|
(198)
N/A
|
(195)
+1%
|
71
N/A
|
62
-13%
|
(367)
N/A
|
(373)
-1%
|
22
N/A
|
15
-31%
|
11
-30%
|
21
+98%
|
33
+56%
|
12
-64%
|
17
+45%
|
(10)
N/A
|
(16)
-66%
|
(5)
+70%
|
(288)
-5 786%
|
(6)
+98%
|
(8)
-20%
|
12
N/A
|
(1 028)
N/A
|
38
N/A
|
41
+8%
|
(7)
N/A
|
(27)
-290%
|
(20)
+26%
|
5
N/A
|
70
+1 451%
|
95
+37%
|
139
+45%
|
137
-1%
|
137
0%
|
283
+108%
|
229
-19%
|
183
-20%
|
(14)
N/A
|
(13)
+4%
|
14
N/A
|
51
+267%
|
62
+20%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(23)
|
(56)
|
(64)
|
(86)
|
(96)
|
(112)
|
(109)
|
(141)
|
(135)
|
(80)
|
(113)
|
(85)
|
(61)
|
(91)
|
(52)
|
(9)
|
(47)
|
(51)
|
(73)
|
(83)
|
(43)
|
(36)
|
(56)
|
(85)
|
(50)
|
(42)
|
(36)
|
(19)
|
(91)
|
(81)
|
(98)
|
(126)
|
(119)
|
(143)
|
(113)
|
(80)
|
(49)
|
(79)
|
(81)
|
(99)
|
(137)
|
|
Non-Reccuring Items |
(287)
|
0
|
0
|
(282)
|
(405)
|
0
|
0
|
(590)
|
(203)
|
(203)
|
(203)
|
(18)
|
(6)
|
27
|
27
|
27
|
(240)
|
0
|
(659)
|
(659)
|
(1 059)
|
0
|
(673)
|
(673)
|
(1)
|
(5)
|
(42)
|
(35)
|
(22)
|
(19)
|
0
|
0
|
148
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(4)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
(0)
|
(0)
|
|
Total Other Income |
17
|
21
|
23
|
28
|
32
|
29
|
26
|
23
|
19
|
24
|
31
|
39
|
45
|
48
|
54
|
58
|
49
|
37
|
19
|
0
|
(7)
|
(12)
|
(17)
|
(15)
|
(15)
|
(13)
|
(6)
|
(14)
|
(30)
|
(28)
|
(29)
|
(22)
|
(4)
|
(3)
|
(5)
|
(3)
|
1
|
3
|
12
|
13
|
16
|
|
Pre-Tax Income |
(192)
N/A
|
(235)
-23%
|
(237)
-1%
|
(271)
-14%
|
(410)
-51%
|
(452)
-10%
|
(458)
-1%
|
(689)
-50%
|
(308)
+55%
|
(254)
+18%
|
(268)
-6%
|
(34)
+87%
|
(11)
+69%
|
2
N/A
|
19
+773%
|
59
+205%
|
(243)
N/A
|
(303)
-25%
|
(718)
-137%
|
(750)
-4%
|
(1 096)
-46%
|
(1 076)
+2%
|
(708)
+34%
|
(731)
-3%
|
(74)
+90%
|
(87)
-18%
|
(106)
-22%
|
(65)
+39%
|
(75)
-15%
|
(33)
+56%
|
10
N/A
|
(13)
N/A
|
160
N/A
|
134
-16%
|
108
-19%
|
97
-10%
|
(65)
N/A
|
(90)
-37%
|
(55)
+39%
|
(34)
+38%
|
(59)
-74%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
6
|
9
|
(29)
|
(68)
|
(67)
|
(67)
|
65
|
107
|
122
|
115
|
40
|
2
|
(5)
|
0
|
(13)
|
85
|
83
|
177
|
180
|
10
|
8
|
(85)
|
(85)
|
0
|
(1)
|
8
|
7
|
(4)
|
(3)
|
(16)
|
(21)
|
(20)
|
(18)
|
(14)
|
4
|
(1)
|
(1)
|
(1)
|
(20)
|
(5)
|
|
Income from Continuing Operations |
(191)
|
(229)
|
(228)
|
(300)
|
(477)
|
(519)
|
(526)
|
(624)
|
(201)
|
(132)
|
(153)
|
5
|
(9)
|
(3)
|
20
|
45
|
(158)
|
(220)
|
(542)
|
(570)
|
(1 086)
|
(1 068)
|
(793)
|
(816)
|
(74)
|
(88)
|
(98)
|
(58)
|
(79)
|
(36)
|
(6)
|
(33)
|
141
|
116
|
94
|
101
|
(67)
|
(91)
|
(56)
|
(54)
|
(65)
|
|
Net Income (Common) |
(191)
N/A
|
(229)
-20%
|
(228)
+1%
|
(300)
-31%
|
(477)
-59%
|
(519)
-9%
|
(526)
-1%
|
(624)
-19%
|
(201)
+68%
|
(132)
+34%
|
(156)
-18%
|
6
N/A
|
(7)
N/A
|
5
N/A
|
42
+744%
|
65
+54%
|
(108)
N/A
|
(175)
-62%
|
(500)
-186%
|
(693)
-39%
|
(1 241)
-79%
|
(1 224)
+1%
|
(958)
+22%
|
(817)
+15%
|
(74)
+91%
|
(88)
-20%
|
(98)
-11%
|
(58)
+41%
|
(79)
-37%
|
(36)
+55%
|
(6)
+83%
|
(33)
-443%
|
141
N/A
|
116
-17%
|
94
-19%
|
101
+8%
|
(67)
N/A
|
(91)
-36%
|
(56)
+39%
|
(54)
+3%
|
(65)
-19%
|
|
EPS (Diluted) |
-0.38
N/A
|
-0.46
-21%
|
-0.46
N/A
|
-0.6
-30%
|
-0.95
-58%
|
-1.04
-9%
|
-1.02
+2%
|
-1.24
-22%
|
-0.4
+68%
|
-0.26
+35%
|
-0.3
-15%
|
0.01
N/A
|
-0.02
N/A
|
0
N/A
|
0.07
N/A
|
0.11
+57%
|
-0.19
N/A
|
-0.3
-58%
|
-0.86
-187%
|
-1.19
-38%
|
-2.14
-80%
|
-2.11
+1%
|
-1.65
+22%
|
-1.33
+19%
|
-0.12
+91%
|
-0.14
-17%
|
-0.15
-7%
|
-0.09
+40%
|
-0.12
-33%
|
-0.06
+50%
|
-0.01
+83%
|
-0.05
-400%
|
0.21
N/A
|
0.17
-19%
|
0.14
-18%
|
0.15
+7%
|
-0.1
N/A
|
-0.13
-30%
|
-0.08
+38%
|
-0.08
N/A
|
-0.09
-13%
|