Income StatementJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Total Revenues

134,640

137,370

146,942

155,082

161,538

197,051

Total Revenues %Chg

-8.4%

-11.4%

-9%

-21.3%

-12.3%

35.6%

Cost of Sales

100,407

103,812

107,687

117,080

121,043

149,302

Gross Profit

34,233

33,558

39,255

38,002

40,495

47,749

Gross Profit Margin

25.4%

24.4%

26.7%

24.5%

25.1%

24.2%

Selling, General & Administrative Expenses

5,917

6,370

6,069

7,068

6,365

6,720

Depreciation & Amortization Expenses

12,111

13,436

13,436

17,133

14,157

12,582

Research & Development Expenses

464

624

475

737

550

623

Exploration Expenses

569

1,165

1,246

903

847

1,073

Operating Profit

15,172

11,963

18,029

12,161

18,576

26,751

Operating Margin

11.3%

8.7%

12.3%

7.8%

11.5%

13.6%

Interest and Investment Income

1,955

1,899

2,818

3,059

3,504

2,902

Interest Expense

-2,194

-2,388

-2,399

-2,298

-2,375

-1,775

Total Non-Operating Income

-239

-489

419

761

1,129

1,127

Income Before Provision for Income Taxes

14,934

11,475

18,447

12,925

19,702

27,879

Provision for Income Taxes

6,415

6,043

7,358

5,215

7,776

10,562

Consolidated Net Income

8,519

5,432

11,089

7,710

11,926

17,317

Net Income Attributable to Minority Interests and Other

138

212

215

194

83

164

Net Income Attributable to Common Shareholders

8,381

5,220

10,874

7,516

11,843

17,153

Basic EPS

1.4

0.8

1.7

1.2

1.7

2.4

Diluted EPS

1.4

0.8

1.7

1.1

1.7

2.4

Basic Weighted Average Shares Outstanding

5,990.5

6,201.5

6,397.7

6,611.2

6,855.8

7,167.3

Total Shares Outstanding

5,912.3

6,084.2

6,324.1

6,486.3

6,735.2

6,970.7

Diluted Weighted Average Shares Outstanding

6,046

6,266.4

6,461

6,681.8

6,917.8

7,231.4

EBITDA

27,283

25,399

31,465

29,294

32,733

39,333

Effective Tax Rate

43%

52.7%

39.9%

40.3%

39.5%

37.9%