CDE NYSE Gold Financials FY2016βFY2025
Coeur Mining had $2.1B of revenue in fiscal 2025, up 96.4% on the year before. Over five years, revenue changed +21.4% a year on average.
Hi! I read Coeur Miningβs latest annual report (fiscal 2025). Here is what stands out:
Good So-so Weak
Are sales growing?
+96.4%
Yes. Sales grew 96.4% last year.
Does it make a profit?
28.3%
Yes. It keeps 28.3% of every sale as profit.
Does profit turn into cash?
32.2%
Yes. 32.2% of sales ends up as free cash.
Rules of thumb on reported numbers. A starting point, not a recommendation.
About these figures. From 2023 Coeur Mining's filings label its long-term debt in their own way, which the SEC's structured data leaves out, so debt is blank from 2023.
Is it selling more, and how much does it keep?
In plain words: Every quarter, companies publish how much they sold and earned. These are the days Coeur Mining did it, and the next one. Share prices often move a lot on those days.
Next results
November 4, 2026
Wednesday Β· in 10 days
| Date | Results for | Time | Source |
|---|---|---|---|
| Aug 5, 2026 | Q2 '26 | After the market closes | 8-K β |
| May 6, 2026 | Q1 '26 | After the market closes | 8-K β |
| Feb 13, 2026 | Q4 '25 | Time not announced | 8-K β |
| Oct 29, 2025 | Q3 '25 | After the market closes | 8-K β |
| Aug 6, 2025 | Q2 '25 | After the market closes | 8-K β |
| May 7, 2025 | Q1 '25 | After the market closes | 8-K β |
| Feb 19, 2025 | Q4 '24 | After the market closes | 8-K β |
| Nov 6, 2024 | Q3 '24 | After the market closes | 8-K β |
From SEC filings: the results press release (8-K) or, without one, the quarterly or annual report.
KIRA Β· Coeur Mining had $2.1B of revenue in fiscal 2025, up 96.4% on the year before. Over five years, revenue changed +21.4% a year on average. Its operating margin was 34.2%, up 18.6Β pts: of every 100 in sales, about 34 is left after running the business.
In plain words: Revenue is all the money customers paid. The margins show how many cents of each dollar of sales are left over at each step: after making the product (gross), after running the business (operating) and after everything, tax included (net).
Revenue
Revenue
Margins, % of revenue
Margins, % of revenue
KIRA Β· Coeur Mining made $586M of net profit in fiscal 2025. From fiscal 2016 to 2025, diluted EPS grew 12.1% a year.
Loss periods are shown in red.
In plain words: Net income is the profit left after every cost and tax. Earnings per share (EPS) splits that profit across every share, so it shows what one share earned.
Net income
Net income
Diluted EPS
Diluted EPS
How much cash comes in, and where does it go?
KIRA Β· Free cash flow was $666M in fiscal 2025, 32.2% of revenue.
Cash from operations minus capital spending.
In plain words: Profit on paper is not the same as cash in the bank. Free cash flow is the cash left after paying to run and maintain the business: the money it can hand back to shareholders, save or invest.
Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations vs capital spending
KIRA Β· Coeur Mining returned $0.0M to shareholders in fiscal 2025, 0% of free cash flow. The diluted share count rose 54.7%.
In plain words: Companies hand cash back in two ways: dividends (cash paid to shareholders) and buybacks (buying back their own shares, so each remaining share owns a bigger slice).
Dividends and buybacks
Dividends and buybacks
Diluted shares outstanding (annual)
KIRA Β· In the last 12 months, insiders bought $0.0M and sold $2.1M of shares on the open market.
Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. βPlanβ marks trades under a pre-arranged Rule 10b5-1 plan.
In plain words: Insiders are the people who run or own a big part of the company. Buying with their own money can signal confidence; selling often has personal reasons, like taxes or diversifying.
Bought, 12 months
$0.0M
1 insider
Sold, 12 months
$2.1M
4 insiders
Of sales under plans
19%
$0.4M
| Date | Insider | Trade | Shares | Price | Value | Filing |
|---|---|---|---|---|---|---|
| Sep 8, 2026 | Casey M. NaultEVP, GC & Secretary | Sold plan | 10,000 | $21.06 | $0.2M | Form 4 |
| Aug 19, 2026 | Casey M. NaultEVP, GC & Secretary | Sold plan | 10,000 | $20.00 | $0.2M | Form 4 |
| Aug 19, 2026 | Thomas S WhelanEVP & CFO | Sold | 6,000 | $20.87 | $0.1M | Form 4 |
| Aug 19, 2026 | Thompson J KennethDirector | Sold | 25,000 | $20.77 | $0.5M | Form 4 |
| Jun 12, 2026 | Aoife McGrathEVP, Exploration | Bought | 635 | $16.95 | $0.0M | Form 4 |
| Jun 1, 2026 | Kenneth J WatkinsonVP, Corporate Controller & CAO | Sold | 39,000 | $18.60 | $0.7M | Form 4 |
| Nov 10, 2025 | Kenneth J WatkinsonVP, Corporate Controller & CAO | Sold | 22,001 | $15.05 | $0.3M | Form 4 |
Can it carry its debts, and how well does it use its money?
Cash, debt and the ratios that show how comfortably Coeur Mining can carry it.
In plain words: What the company owns and what it owes. More cash than debt is a cushion for bad times; a lot of debt leaves less room when business slows down.
Cash vs debt (incl. leases)
| Fiscal year end | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Cash and short-term investments | $56.7M | $93.5M | $61.6M | $55.1M | $554M |
| Debt incl. finance leases | $458M | $491M | β | β | β |
| Net debt / EBITDA | 2.7x | 5.5x | β | β | β |
| Debt / equity | 0.6x | 0.6x | β | β | β |
| Interest coverage | 1.2x | β1.6x | β1.3x | 3.2x | 22.3x |
| Current ratio | 1.2x | 1.4x | 0.9x | 0.8x | 2.5x |
| Quick ratio | 1.0x | 1.1x | 0.7x | 0.6x | 2.1x |
| Total assets | $1.7B | $1.8B | $2.1B | $2.3B | $4.7B |
| Total liabilities | $934M | $957M | $1.1B | $1.2B | $1.4B |
| Shareholders' equity | $800M | $889M | $1.0B | $1.1B | $3.3B |
| Net debt (β = net cash) | $401M | $398M | β | β | β |
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
In plain words: How much profit the business makes on the money put into it. A higher percentage means each dollar invested works harder.
Return on capital, equity and assets (annual)
Nine pass/fail tests of profitability, funding and efficiency. 8β9 is strong, 0β2 weak.
In plain words: Nine yes/no tests of financial health, one point each. A green tick is a pass: 7 to 9 points is solid, 0 to 3 is weak.
| Test | FY23 | FY24 | FY25 |
|---|---|---|---|
| Net income is positive | β | β | β |
| Cash from operations is positive | β | β | β |
| Return on assets rose | β | β | β |
| Cash from operations exceeds net income | β | β | β |
| Debt fell relative to assets | β | β | β |
| Current ratio rose | β | β | β |
| Share count didn't rise | β | β | β |
| Gross margin rose | β | β | β |
| Revenue rose relative to assets | β | β | β |
| F-score | β / 9 | β / 9 | β / 9 |
| Accruals ratio | β8.7% | β5.3% | β8.6% |
| Altman Z'' | β4.07 | β3.02 | 2.62 |
What does the share cost, and how does it compare?
KIRA Β· At $13.45 a share, the company is worth $13.9B.
Change the assumptions and see what they imply per share. These are models, not forecasts or price targets β the answer depends entirely on what you put in.
In plain words: Move the sliders to try your own guesses about growth. The result is what one share would be worth if those guesses came true. Different guesses give very different answers.
Value per share
β
Adds net cash of β and divides by 614.7M diluted shares. Ten years of cash flows plus a terminal value, discounted to today.
Value per share
β
Reference multiples: today β Β· peers 18.9x Β· sector 20.4x.
KIRA Β· Coeur Mining grew sales faster than 4 of its 4 similar companies.
Each companyβs latest fiscal year. Fiscal years end in different months, so periods donβt line up exactly.
In plain words: The same numbers for similar companies, so you can tell whether a figure is high or low for this kind of business.
| Company | Market cap | Growth | Op. margin | FCF margin | ROIC | P/E | F-score | |
|---|---|---|---|---|---|---|---|---|
| Coeur Mining CDE | $13.9B | 96.4% | 34.2% | 32.2% | β | β | β | |
| Royal Gold RGLD | $19.4B | 43.2% | 61.9% | β | 9.7% | 25.2x | 6 | Compare β |
| Newmont NEM | $114.4B | 21.3% | β | 32.2% | 20.6% | 12.7x | 8 | Compare β |
| Minerals Technologies MTX | $2.0B | β2.2% | 2.3% | 4.2% | 1.6% | β | 4 | Compare β |
| Alpha Metallurgical Resources AMR | $2.1B | β28.0% | β2.9% | 0.8% | β4.2% | β | 4 | Compare β |
Every number, year by year.
Amounts in USD. Hover a ratioβs name for its definition.
In plain words: Every number we have, year by year. Download it as a spreadsheet if you want to dig deeper.
| Fiscal year | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | ||||||||||
| Revenue | $572M | $710M | $626M | $712M | $786M | $833M | $786M | $821M | $1.1B | $2.1B |
| Gross profit | $237M | $269M | β | β | β | β | β | β | β | β |
| Operating income | β | β | β | β | β | β | β$39.3M | β$38.7M | $164M | $707M |
| Interest expense | $36.9M | $16.4M | $24.4M | $24.8M | $20.7M | $16.5M | $23.9M | $29.1M | $51.3M | $31.8M |
| Pretax income | β$10.8M | $39.9M | β$65.7M | β$358M | $62.7M | $3.6M | β$63.4M | β$68.5M | $126M | $683M |
| Income tax | β$33.2M | $29.0M | β$16.8M | β$11.1M | $37.0M | $35.0M | $14.7M | $35.2M | $67.5M | $96.7M |
| Net income | $55.4M | β$1.3M | β$48.4M | β$341M | $25.6M | β$31.3M | β$78.1M | β$104M | $58.9M | $586M |
| Diluted EPS | $0.34 | β$0.01 | β$0.26 | β$1.56 | $0.11 | β$0.13 | β$0.28 | β$0.30 | $0.15 | $0.95 |
| Diluted shares | 0.16B | 0.18B | 0.19B | 0.22B | 0.24B | 0.25B | 0.28B | 0.34B | 0.40B | 0.61B |
| Cash flow | ||||||||||
| Cash from operations | $126M | $209M | $17.4M | $91.9M | $149M | $111M | $25.6M | $67.3M | $174M | $887M |
| Capital expenditure | $94.4M | $137M | $141M | $99.8M | $99.3M | $310M | $352M | $365M | $183M | $221M |
| Free cash flow | $31.4M | $71.7M | β$123M | β$7.9M | $49.4M | β$199M | β$327M | β$297M | β$9.0M | $666M |
| Depreciation and amortization | $117M | $147M | $129M | $179M | $131M | $128M | $112M | $99.8M | $125M | $251M |
| Stock-based compensation | $9.7M | $10.5M | $8.3M | $9.2M | $8.5M | $13.7M | $10.0M | $11.4M | $12.0M | $19.2M |
| Acquisitions | $1.4M | $156M | $6.9M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $10.0M | $93.6M |
| Share buybacks | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Dividends paid | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Dividends and buybacks | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Balance sheet | ||||||||||
| Cash and short-term investments | $118M | $192M | $115M | $55.6M | $92.8M | $56.7M | $93.5M | $61.6M | $55.1M | $554M |
| Total debt | $199M | $381M | $434M | $273M | $253M | $458M | $491M | β | β | β |
| Finance lease liabilities | $0.0M | $0.0M | $0.0M | $68.6M | $47.9M | $54.2M | $66.7M | $75.2M | $105M | $49.7M |
| Current assets | $411M | $450M | $298M | $210M | $270M | $290M | $300M | $267M | $273M | $973M |
| Current liabilities | $117M | $229M | $161M | $191M | $234M | $236M | $219M | $290M | $331M | $393M |
| Inventory | $93.4M | $58.2M | $66.3M | $55.9M | $51.2M | $51.3M | $61.8M | $76.7M | $78.6M | $163M |
| Property and equipment, net | $193M | $255M | $299M | $249M | $230M | $320M | $1.4B | $1.7B | $1.8B | $2.7B |
| Total assets | $1.3B | $1.7B | $1.7B | $1.4B | $1.4B | $1.7B | $1.8B | $2.1B | $2.3B | $4.7B |
| Total liabilities | $550M | $886M | $860M | $712M | $711M | $934M | $957M | $1.1B | $1.2B | $1.4B |
| Shareholders' equity | $769M | $815M | $853M | $667M | $694M | $800M | $889M | $1.0B | $1.1B | $3.3B |
| Margins | ||||||||||
| Gross margin | 41.4% | 38.0% | β | β | β | β | β | β | β | β |
| Operating margin | β | β | β | β | β | β | β5.0% | β4.7% | 15.6% | 34.2% |
| EBITDA margin | 24.9% | 28.6% | 13.9% | β21.7% | 27.3% | 17.8% | 9.2% | 7.4% | 27.4% | 46.3% |
| Net margin | 9.7% | β0.2% | β7.7% | β48.0% | 3.3% | β3.8% | β9.9% | β12.6% | 5.6% | 28.3% |
| FCF margin | 5.5% | 10.1% | β19.7% | β1.1% | 6.3% | β23.9% | β41.6% | β36.2% | β0.9% | 32.2% |
| Returns | ||||||||||
| Return on capital | 2.6% | 3.0% | β3.0% | β25.6% | 4.8% | 1.0% | β2.5% | β | β | β |
| Return on capital employed | 2.2% | 4.2% | β2.7% | β24.3% | 7.1% | 1.5% | β2.5% | β2.3% | 8.7% | 22.5% |
| Return on equity | 9.3% | β0.2% | β5.8% | β44.9% | 3.8% | β4.2% | β9.3% | β10.8% | 5.5% | 26.4% |
| Return on assets | 4.2% | β0.1% | β2.8% | β22.1% | 1.8% | β2.0% | β4.4% | β5.3% | 2.7% | 16.8% |
| Growth | ||||||||||
| Revenue growth | 1.9% | 24.1% | β11.8% | 13.7% | 10.4% | 6.0% | β5.7% | 4.5% | 28.4% | 96.4% |
| Net income growth | β | β102.4% | β | β | β | β222.2% | β | β | β | 894.7% |
| EPS growth | β | β102.9% | β | β | β | β218.2% | β | β | β | 533.3% |
| FCF growth | 28.0% | 128.2% | β272.0% | β | β | β503.2% | β | β | β | β |
| Share count change | 26.1% | 12.7% | 2.4% | 16.0% | 10.9% | 3.1% | 10.1% | 24.7% | 15.9% | 54.7% |
| Financial health | ||||||||||
| Net debt / EBITDA | 0.6x | 0.9x | 3.7x | β | 0.8x | 2.7x | 5.5x | β | β | β |
| Debt / equity | 0.3x | 0.5x | 0.5x | 0.4x | 0.4x | 0.6x | 0.6x | β | β | β |
| Interest coverage | 0.7x | 3.4x | β1.7x | β13.5x | 4.0x | 1.2x | β1.6x | β1.3x | 3.2x | 22.3x |
| Current ratio | 3.5x | 2.0x | 1.8x | 1.1x | 1.2x | 1.2x | 1.4x | 0.9x | 0.8x | 2.5x |
| Quick ratio | 2.7x | 1.7x | 1.4x | 0.8x | 0.9x | 1.0x | 1.1x | 0.7x | 0.6x | 2.1x |
| Capital allocation | ||||||||||
| Capex / revenue | 16.5% | 19.3% | 22.5% | 14.0% | 12.6% | 37.2% | 44.9% | 44.4% | 17.4% | 10.7% |
| Stock comp / revenue | 1.7% | 1.5% | 1.3% | 1.3% | 1.1% | 1.6% | 1.3% | 1.4% | 1.1% | 0.9% |
| Payouts / FCF | 0.0% | 0.0% | β | β | 0.0% | β | β | β | β | 0.0% |
| Quality scores | ||||||||||
| Piotroski F-score | 8.0 | 3.0 | 2.0 | 4.0 | 6.0 | 4.0 | 4.0 | β | β | β |
| Altman Z'' | β3.2 | β2.8 | β3.5 | β7.5 | β5.2 | β4.3 | β4.2 | β4.1 | β3.0 | 2.6 |
| Accruals ratio | β5.3% | β13.9% | β3.9% | β28.0% | β8.9% | β9.0% | β5.8% | β8.7% | β5.3% | β8.6% |
Source: SEC EDGAR XBRL filings (CIK 0000215466). Data updated October 14, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only β not investment advice. Check the original filings before relying on any figure.
