2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $785M | $833M | $786M | $821M | $1.1B |
Cost of Revenue | $572M | $640M | $718M | $733M | $731M |
Gross Profit | $214M | $193M | $67M | $88M | $323M |
Gross Profit % | 27% | 23% | 8.6% | 11% | 31% |
R&D Expenses | $56M | $49M | $41M | $55M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $26M | -$31M | -$78M | -$104M | $59M |
Dep. & Amort. | $131M | $128M | $112M | $100M | $125M |
Def. Tax | -$7.3M | -$11M | -$18M | -$1.5M | -$8.7M |
Stock Comp. | $8.5M | $14M | $10M | $11M | $12M |
Chg. in WC | -$14M | -$35M | -$46M | $8.5M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $93M | $57M | $61M | $62M | $55M |
ST Investments | $0 | $0 | $32M | $0 | $0 |
Cash & ST Inv. | $93M | $57M | $93M | $62M | $55M |
Receivables | $23M | $32M | $6.3M | $3.9M | $30M |
Inventory | $126M | $132M | $145M | $156M | $171M |
Coeur Mining reported a strong 2024 with $85M in free cash flow, $80M in debt reduction, and adjusted EBITDA doubling to $339M.
For 2025, the company expects record production of over 400,000 ounces of gold and 18M ounces of silver, with anticipated quarterly free cash flow of $75M-$100M starting Q2.
Rochester's expansion is driving significant growth, with 2025 production guidance of 7.8M-8.3M ounces of silver and 60,000-75,000 ounces of gold, alongside cost reductions.
Exploration investments of $85M in 2025 aim to extend mine lives, with notable resource increases at Palmarejo and Wharf and promising results at Silvertip and other sites.
The Silvercrest acquisition is expected to accelerate debt reduction, with plans to repay the revolver balance by the second half of 2025 and achieve a net debt to EBITDA ratio of nil.