Income Statement SilverCrest Metals Inc.
Equities
SIL
CA8283631015
Non-Gold Precious Metals & Minerals
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
16.11 CAD | +0.25% |
|
+1.83% | +23.11% |
Feb. 06 | Silvercrest Securityholders Approve Transaction With Coeur Mining | RE |
Feb. 06 | SilverCrest Brief: Says Securityholders Approve Transaction with Coeur Mining | MT |
Fiscal Period: December | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|
Revenues | - | - | - | 43.51M | 245M | ||||
Total Revenues | - | - | - | 43.51M | 245M | ||||
Cost of Goods Sold, Total | - | - | - | 15.09M | 75.48M | ||||
Gross Profit | - | - | - | 28.42M | 170M | ||||
Selling General & Admin Expenses, Total | 4.32M | 4.4M | 6.01M | 7.82M | 15.76M | ||||
Exploration / Drilling Costs, Total | 50.51M | 48.17M | 10.48M | 5.44M | 726K | ||||
Stock-Based Compensation (IS) | 3.78M | 1.46M | 1.72M | 1.87M | - | ||||
Depreciation & Amortization - (IS) | 156K | 130K | 59K | 56K | 21.35M | ||||
Impairment of Oil, Gas & Mineral Properties - (IS) | - | - | - | - | - | ||||
Other Operating Expenses | - | - | - | 243K | 493K | ||||
Other Operating Expenses, Total | 58.77M | 54.16M | 18.27M | 15.43M | 38.32M | ||||
Operating Income | -58.77M | -54.16M | -18.27M | 12.99M | 131M | ||||
Interest Expense, Total | -58.03K | -34K | -27K | -3.36M | -1.46M | ||||
Interest And Investment Income | 1.01M | 1.49M | 1.08M | 2.81M | 4.04M | ||||
Net Interest Expenses | 949K | 1.46M | 1.06M | -547K | 2.57M | ||||
Currency Exchange Gains (Loss) | -1.37M | -7.23M | -5.17M | 27.91M | -7.25M | ||||
Other Non Operating Income (Expenses) | - | - | - | -128K | -3.41M | ||||
EBT, Excl. Unusual Items | -59.18M | -59.93M | -22.38M | 40.22M | 123M | ||||
Gain (Loss) On Sale Of Assets | 65.65K | - | - | - | - | ||||
Other Unusual Items | - | - | - | -2.86M | - | ||||
EBT, Incl. Unusual Items | -59.12M | -59.93M | -22.38M | 37.36M | 123M | ||||
Income Tax Expense | 150K | - | 384K | 6.06M | 6.53M | ||||
Earnings From Continuing Operations | -59.27M | -59.93M | -22.76M | 31.3M | 117M | ||||
Net Income to Company | -59.27M | -59.93M | -22.76M | 31.3M | 117M | ||||
Net Income - (IS) | -59.27M | -59.93M | -22.76M | 31.3M | 117M | ||||
Net Income to Common Incl Extra Items | -59.27M | -59.93M | -22.76M | 31.3M | 117M | ||||
Net Income to Common Excl. Extra Items | -59.27M | -59.93M | -22.76M | 31.3M | 117M | ||||
Per Share Items | |||||||||
Net EPS - Basic | -0.67 | -0.49 | -0.16 | 0.21 | 0.79 | ||||
Basic EPS - Continuing Operations | -0.67 | -0.49 | -0.16 | 0.21 | 0.79 | ||||
Basic Weighted Average Shares Outstanding | 88.62M | 123M | 143M | 146M | 147M | ||||
Net EPS - Diluted | -0.67 | -0.49 | -0.16 | 0.21 | 0.79 | ||||
Diluted EPS - Continuing Operations | -0.67 | -0.49 | -0.16 | 0.21 | 0.79 | ||||
Diluted Weighted Average Shares Outstanding | 88.62M | 123M | 143M | 152M | 148M | ||||
Normalized Basic EPS | -0.42 | -0.3 | -0.1 | 0.17 | 0.52 | ||||
Normalized Diluted EPS | -0.42 | -0.3 | -0.1 | 0.17 | 0.52 | ||||
Supplemental Items | |||||||||
EBITDA | -58.62M | -53.77M | -18.21M | 14.92M | 153M | ||||
EBITA | -58.77M | -54.16M | -18.27M | 12.99M | 131M | ||||
EBIT | -58.77M | -54.16M | -18.27M | 12.99M | 131M | ||||
EBITDAR | - | - | - | - | - | ||||
Effective Tax Rate - (Ratio) | -0.25 | - | -1.72 | 16.23 | 5.3 | ||||
Total Current Taxes | 150K | - | 384K | 5.68M | 29.63M | ||||
Total Deferred Taxes | - | - | - | 382K | -23.1M | ||||
Normalized Net Income | -36.99M | -37.46M | -13.99M | 25.14M | 77.03M | ||||
Interest Capitalized | - | - | 3.7M | 7.39M | - | ||||
Interest on Long-Term Debt | 58.03K | 34K | 3.74M | 6.88M | 1.03M | ||||
Supplemental Operating Expense Items | |||||||||
Marketing Expenses | 914K | 377K | 507K | - | - | ||||
Selling and Marketing Expenses | 914K | 377K | 507K | - | - | ||||
General and Administrative Expenses | 1.78M | 2.06M | 3.14M | 7.82M | 15.76M | ||||
Exploration/Drilling Costs | 48.15M | 46.91M | 10.19M | 5.11M | 726K | ||||
Net Rental Expense, Total | - | - | - | - | - | ||||
Stock-Based Comp., COGS (Total) | - | - | - | 195K | - | ||||
Stock-Based Compensation - Exploration Costs / Drilling Costs, Total | 2.36M | 1.26M | 290K | 338K | - | ||||
Stock-Based Comp., G&A Exp. (Total) | - | - | - | - | 4.19M | ||||
Stock-Based Comp., Other (Total) | 3.78M | 1.46M | 1.72M | 1.87M | - | ||||
Total Stock-Based Compensation | 6.13M | 2.72M | 2.01M | 2.4M | 4.19M |