Income Statement

Revenue

+32%

+88%

10Y

Currency: USD

	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	1	2	7	12	16	20	19	17	14	16	6	3	2	1	1	1	1	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	14	35	61	84	94	98	142	138	133	127	75	71	68	67	65	65	65	65	68	72	75	81	83	84	82	79	75	70	70	68	68	69	70	74	76	80	82	77	77	76	75	76
Revenue	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	10 N/A	135 +1 220%	262 +95%	403 +54%	538 +34%	596 +11%	702 +18%	870 +24%	996 +14%	1 115 +12%	1 208 +8%	1 205 0%	1 183 -2%	1 150 -3%	1 105 -4%	1 037 -6%	920 -11%	797 -13%	655 -18%	595 -9%	632 +6%	707 +12%	743 +5%	727 -2%	758 +4%	700 -8%	779 +11%	834 +7%	901 +8%	907 +1%	840 -7%	769 -8%	703 -9%	635 -10%	575 -9%	555 -3%	502 -10%	480 -4%	468 -2%	513 +10%	508 -1%	528 +4%	563 +7%	662 +18%	886 +34%	1 011 +14%	1 107 +10%	1 149 +4%	1 129 -2%	1 137 +1%	1 226 +8%	1 295 +6%	1 402 +8%	1 527 +9%	1 563 +2%	1 545 -1%	1 472 -5%	1 378 -6%	1 336 -3%	1 265 -5%	1 237 -2%	1 190 -4%	1 070 -10%	1 095 +2%	1 092 0%	1 161 +6%	1 356 +17%	1 399 +3%	1 502 +7%	1 567 +4%	1 578 +1%	1 565 -1%	1 461 -7%	1 378 -6%	1 275 -7%	1 409 +11%	1 690 +20%	1 920 +14%	2 033 +6%	2 038 +0%	2 021 -1%	2 091 +3%	2 202 +5%	2 063 -6%
Gross Profit
Cost of Revenue	(0)	0	0	0	(1)	(2)	(2)	(3)	(11)	(107)	(198)	(302)	(396)	(407)	(439)	(489)	(527)	(580)	(636)	(661)	(681)	(709)	(716)	(685)	(644)	(573)	(489)	(449)	(444)	(480)	(515)	(517)	(532)	(480)	(501)	(541)	(587)	(605)	(581)	(526)	(509)	(465)	(444)	(447)	(424)	(417)	(408)	(450)	(450)	(468)	(510)	(596)	(768)	(878)	(930)	(945)	(906)	(885)	(935)	(952)	(993)	(1 054)	(1 085)	(1 102)	(1 099)	(1 073)	(1 081)	(1 064)	(1 086)	(1 113)	(1 048)	(1 064)	(1 053)	(1 047)	(1 148)	(1 168)	(1 178)	(1 210)	(1 214)	(1 230)	(1 185)	(1 120)	(1 083)	(1 144)	(1 297)	(1 442)	(1 500)	(1 472)	(1 467)	(1 458)	(1 470)	(1 405)
Gross Profit	(0) N/A	0 N/A	0 N/A	0 N/A	(1) N/A	(2) -73%	(2) -26%	(3) -29%	(1) +81%	28 N/A	64 +129%	101 +58%	143 +41%	189 +32%	263 +39%	381 +45%	468 +23%	535 +14%	572 +7%	544 -5%	502 -8%	441 -12%	389 -12%	352 -9%	277 -21%	224 -19%	166 -26%	146 -12%	188 +29%	226 +20%	229 +1%	210 -8%	226 +8%	220 -3%	278 +27%	293 +5%	314 +7%	303 -4%	259 -14%	243 -6%	194 -20%	170 -12%	131 -23%	107 -18%	78 -28%	62 -20%	60 -3%	63 +4%	57 -9%	60 +5%	53 -12%	66 +26%	118 +79%	133 +13%	177 +33%	204 +15%	223 +10%	252 +13%	291 +16%	342 +18%	409 +19%	473 +16%	478 +1%	444 -7%	374 -16%	305 -18%	255 -16%	201 -21%	152 -25%	78 -49%	22 -72%	30 +38%	39 +29%	114 +191%	208 +84%	231 +11%	324 +40%	357 +10%	365 +2%	335 -8%	277 -17%	258 -7%	192 -26%	265 +39%	393 +48%	478 +22%	533 +11%	566 +6%	554 -2%	633 +14%	732 +16%	658 -10%
Operating Income
Operating Expenses	(1)	(1)	(1)	(2)	(3)	(4)	(4)	(5)	(7)	(20)	(38)	(55)	(72)	(79)	(84)	(88)	(93)	(105)	(120)	(136)	(150)	(183)	(183)	(161)	(150)	(166)	(152)	(122)	(142)	(146)	(138)	(126)	(119)	(122)	(120)	(115)	(95)	(90)	(88)	(85)	(92)	(87)	(82)	(77)	(67)	(63)	(56)	(67)	(81)	(72)	(78)	(58)	(51)	(49)	(47)	(47)	(53)	(47)	(44)	(50)	(45)	(71)	(75)	(81)	(75)	(86)	(120)	(119)	(118)	(425)	(392)	(68)	(76)	(74)	(83)	(92)	(99)	(50)	29	55	40	(16)	(87)	(75)	(78)	(94)	(109)	(154)	(127)	(144)	(139)	(157)
Selling, General & Administrative	(0)	(1)	(1)	(1)	(3)	(3)	(3)	(4)	(4)	(7)	(11)	(13)	(16)	(18)	(19)	(21)	(23)	(26)	(26)	(28)	(28)	(34)	(37)	(39)	(40)	(38)	(35)	(34)	(43)	(34)	(33)	(34)	(27)	(35)	(41)	(40)	(39)	(36)	(34)	(36)	(39)	(40)	(40)	(40)	(38)	(40)	(38)	(39)	(42)	(38)	(43)	(34)	(30)	(29)	(29)	(32)	(38)	(40)	(36)	(42)	(43)	(38)	(38)	(33)	(27)	(36)	(40)	(38)	(34)	(24)	(25)	(31)	(40)	(45)	(44)	(43)	(42)	(43)	(35)	(36)	(33)	(30)	(37)	(37)	(38)	(45)	(55)	(57)	(56)	(53)	(55)	(75)
Research & Development	(0)	0	0	0	(0)	(0)	(1)	(1)	(1)	(2)	(4)	(7)	(9)	(12)	(12)	(11)	(11)	(15)	(21)	(27)	(31)	(30)	(27)	(26)	(24)	(19)	(14)	(8)	(7)	(20)	(35)	(52)	(79)	(74)	(71)	(68)	(48)	(51)	(48)	(43)	(44)	(40)	(36)	(33)	(23)	(16)	(11)	(7)	(10)	(10)	(11)	(11)	(9)	(8)	(7)	(5)	(5)	(6)	(6)	(12)	(16)	(21)	(27)	(28)	(29)	(27)	(27)	(27)	(31)	(31)	(26)	(21)	(17)	(19)	(29)	(33)	(40)	(59)	(55)	(50)	(35)	(24)	(20)	(23)	(29)	(34)	(34)	(42)	(43)	(44)	(47)	(46)
Depreciation & Amortization	0	0	0	0	0	0	0	0	(1)	(12)	(22)	(33)	(44)	(47)	(50)	(54)	(57)	(63)	(70)	(78)	(88)	(94)	(96)	(93)	(83)	(76)	(70)	(77)	(88)	(69)	(53)	(26)	0	(0)	(1)	(1)	0	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	0	(1)	(0)	(0)	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(1)	(1)	(1)	(1)
Other Operating Expenses	0	0	0	0	0	0	0	0	(0)	(1)	(1)	(2)	(2)	(2)	(2)	(2)	(2)	(3)	(3)	(3)	(3)	(24)	(24)	(4)	(4)	(33)	(32)	(4)	(4)	(23)	(17)	(12)	(13)	(11)	(7)	(7)	(9)	(3)	(5)	(6)	(9)	(7)	(6)	(3)	(5)	(7)	(7)	(20)	(29)	(24)	(24)	(12)	(10)	(11)	(11)	(9)	(10)	(1)	(1)	4	14	(11)	(10)	(19)	(19)	(23)	(51)	(53)	(51)	(367)	(339)	(15)	(17)	(8)	(8)	(14)	(15)	54	120	143	108	39	(28)	(13)	(9)	(13)	(18)	(54)	(28)	(46)	(35)	(36)
Operating Income	(1) N/A	(1) +13%	(1) N/A	(2) -114%	(4) -173%	(6) -34%	(7) -24%	(8) -19%	(7) +12%	8 N/A	26 +245%	46 +79%	71 +53%	110 +54%	179 +63%	292 +64%	375 +28%	430 +15%	453 +5%	408 -10%	352 -14%	258 -27%	205 -20%	191 -7%	126 -34%	58 -54%	15 -75%	24 +66%	46 +92%	80 +73%	91 +13%	85 -6%	107 +26%	98 -8%	158 +61%	178 +12%	219 +23%	213 -3%	171 -19%	158 -8%	102 -35%	83 -18%	49 -41%	30 -38%	11 -64%	(1) N/A	4 N/A	(4) N/A	(24) -543%	(12) +48%	(25) -102%	9 N/A	68 +672%	85 +24%	130 +54%	156 +20%	170 +9%	204 +20%	248 +21%	293 +18%	364 +24%	403 +11%	403 +0%	363 -10%	299 -18%	219 -27%	136 -38%	82 -40%	33 -59%	(347) N/A	(370) -7%	(38) +90%	(37) +2%	40 N/A	125 +213%	139 +11%	226 +62%	307 +36%	393 +28%	390 -1%	317 -19%	242 -24%	105 -57%	191 +82%	314 +65%	384 +22%	424 +10%	412 -3%	427 +3%	489 +15%	593 +21%	500 -16%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	(0)	(1)	(4)	(12)	(7)	(12)	(3)	12	12	31	27	22	21	7	22	28	31	60	54	106	95	76	63	5	5	3	23	10	17	3	11	18	(2)	4	16	(19)	0	(16)	(32)	4	54	53	51	33	(33)	(50)	(70)	(84)	(87)	(138)	(136)	(132)	(144)	(85)	(65)	(53)	(42)	(41)	(36)	(47)	(50)	(70)	(80)	(88)	(89)	(50)	(91)	(93)	(92)	(130)	(94)	(74)	(62)	(61)	(57)	(67)	(78)	(88)	(95)	(107)	(103)	(99)	(74)	(33)	(30)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(18)	0	0	0	(19)	0	0	(47)	(29)	0	0	(3)	0	0	0	0	0	0	0	(6)	(4)	(12)	(42)	(40)	(40)	(42)	(17)	(14)	(33)	(38)	(31)	(31)	(6)	(1)	(23)	(59)	(401)	(400)	(379)	(343)	(1)	0	0	0	(11)	0	0	0	0	0	0	(322)	(322)	0	0	0	0	0	(0)	(152)	(207)	(202)	(301)	(160)	(102)	(101)	(10)	(1)	(17)	(28)	(22)	(20)	(26)	(15)	(11)	312
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	15
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	3	(1)	(10)	(12)	0	(19)	(10)	(9)	0	0	0	0	0	0	0	2	2	1	0	(3)	(4)	(15)	(16)	(20)	(6)	(19)	(23)	(23)	(17)	(18)	(13)	(14)	(16)	(13)	(16)	(14)	(9)	(14)	(13)	(16)	(16)	(19)	(20)	(20)	(25)	(42)	(60)	(81)	(95)	(96)	(94)	(89)	(87)	(103)	(103)	(102)	(95)	(89)	(89)	(95)	(92)	(116)	(110)	(97)	(91)	(56)	(56)	(58)	(58)	(60)	(56)	(55)	(57)	(60)	(61)	(60)	(50)	(45)	(41)	(38)
Pre-Tax Income	(1) N/A	(1) +13%	(1) -14%	(2) -100%	(4) -144%	(6) -41%	(7) -25%	(9) -23%	(8) +6%	3 N/A	14 +327%	39 +178%	61 +57%	106 +72%	181 +71%	293 +62%	390 +33%	438 +12%	465 +6%	420 -10%	341 -19%	280 -18%	233 -17%	175 -25%	158 -10%	113 -29%	121 +7%	118 -2%	124 +5%	144 +16%	95 -34%	87 -9%	106 +21%	106 +0%	152 +44%	169 +11%	211 +25%	193 -9%	124 -36%	92 -26%	48 -47%	40 -18%	(0) N/A	3 N/A	(54) N/A	(84) -54%	(39) +53%	6 N/A	14 +153%	24 +70%	(28) N/A	(98) -252%	(399) -308%	(404) -1%	(352) +13%	(294) +17%	6 N/A	27 +384%	55 +104%	67 +21%	173 +157%	241 +40%	256 +6%	233 -9%	171 -27%	80 -53%	(14) N/A	(393) -2 705%	(453) -15%	(516) -14%	(547) -6%	(222) +59%	(179) +19%	(167) +7%	(78) +53%	(202) -159%	(203) -1%	(44) +78%	(38) +15%	110 N/A	96 -13%	24 -75%	(28) N/A	57 N/A	152 +168%	202 +33%	233 +15%	229 -2%	252 +10%	355 +41%	508 +43%	759 +49%
Net Income
Tax Provision	0	0	0	0	0	0	0	0	0	(2)	(4)	(8)	9	24	78	97	107	49	(51)	(94)	(129)	(103)	(86)	(89)	(90)	(67)	(47)	(28)	(25)	(48)	(52)	(55)	(66)	(61)	(73)	(113)	(135)	(130)	(133)	(90)	(72)	(64)	(47)	(41)	(52)	(48)	(41)	(43)	51	46	53	65	68	77	63	51	(41)	(57)	(60)	(69)	(33)	(50)	(60)	(50)	(85)	(49)	(34)	47	109	110	143	69	35	39	(2)	(25)	(42)	(76)	(47)	(33)	(25)	(12)	(7)	(38)	(82)	(120)	(156)	(147)	(184)	(207)	(224)	(303)
Income from Continuing Operations	(1)	(1)	(1)	(2)	(4)	(5)	(7)	(8)	(8)	1	10	32	70	130	259	390	497	487	414	326	212	177	147	86	68	46	74	90	99	97	43	32	39	45	79	56	76	63	(9)	2	(24)	(25)	(47)	(39)	(106)	(132)	(80)	(37)	65	70	26	(32)	(331)	(327)	(289)	(243)	(35)	(29)	(5)	(2)	140	191	197	183	85	31	(48)	(346)	(344)	(407)	(404)	(154)	(145)	(129)	(80)	(227)	(244)	(120)	(85)	77	70	12	(35)	19	70	83	77	82	68	148	284	456
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	0	3	5	10	11	6	9	5	4	3	2	1	2	8	8	8	6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(3)	1	4	4	9	6	5	6
Net Income (Common)	(1) N/A	(1) +13%	(1) -14%	(2) -100%	(4) -144%	(5) -33%	(7) -27%	(8) -24%	(8) +7%	1 N/A	10 +782%	32 +227%	70 +122%	130 +84%	259 +100%	390 +51%	497 +27%	487 -2%	414 -15%	326 -21%	212 -35%	177 -16%	147 -17%	86 -41%	68 -20%	46 -33%	74 +63%	90 +21%	99 +10%	97 -2%	39 -59%	19 -51%	23 +21%	30 +29%	(147) N/A	(185) -26%	(156) +16%	(173) -11%	(29) +83%	6 N/A	(21) N/A	(23) -11%	(46) -100%	(36) +21%	(98) -170%	(124) -26%	(73) +41%	(31) +57%	65 N/A	70 +7%	26 -63%	(32) N/A	(331) -926%	(327) +1%	(289) +12%	(243) +16%	(35) +86%	(29) +16%	(5) +84%	(2) +59%	140 N/A	191 +37%	197 +3%	183 -7%	85 -53%	31 -64%	(48) N/A	(346) -617%	(344) +1%	(407) -18%	(404) +1%	(154) +62%	(145) +6%	(129) +11%	(80) +38%	(227) -183%	(244) -8%	(120) +51%	(85) +30%	77 N/A	70 -9%	12 -83%	(35) N/A	18 N/A	66 +264%	83 +25%	82 -2%	86 +6%	77 -11%	155 +102%	289 +87%	462 +60%
EPS (Diluted)	-0.34 N/A	-0.39 -15%	-0.25 +36%	-0.45 -80%	-1.03 -129%	-0.91 +12%	-0.97 -7%	-1.18 -22%	-0.86 +27%	0.01 N/A	0.11 +1 000%	0.37 +236%	0.83 +124%	1.19 +43%	2.2 +85%	3.06 +39%	4.13 +35%	3.79 -8%	3.23 -15%	2.53 -22%	1.65 -35%	1.38 -16%	1.15 -17%	0.62 -46%	0.5 -19%	0.29 -42%	0.47 +62%	0.57 +21%	0.64 +12%	0.62 -3%	0.25 -60%	0.12 -52%	0.15 +25%	0.19 +27%	-0.85 N/A	-1.07 -26%	-0.92 +14%	-1 -9%	-0.17 +83%	0.03 N/A	-0.12 N/A	-0.14 -17%	-0.27 -93%	-0.21 +22%	-0.57 -171%	-0.66 -16%	-0.3 +55%	-0.13 +57%	0.31 N/A	0.3 -3%	0.1 -67%	-0.13 N/A	-1.41 -985%	-1.4 +1%	-1.23 +12%	-1.04 +15%	-0.15 +86%	-0.12 +20%	-0.02 +83%	-0.01 +50%	0.57 N/A	0.75 +32%	0.76 +1%	0.7 -8%	0.33 -53%	0.12 -64%	-0.18 N/A	-1.32 -633%	-1.32 N/A	-1.56 -18%	-1.55 +1%	-0.59 +62%	-0.55 +7%	-0.49 +11%	-0.3 +39%	-0.86 -187%	-0.93 -8%	-0.46 +51%	-0.33 +28%	0.29 N/A	0.27 -7%	0.05 -81%	-0.13 N/A	0.05 N/A	0.21 +320%	0.22 +5%	0.23 +5%	0.23 N/A	0.2 -13%	0.39 +95%	0.73 +87%	1.17 +60%

Income Statement Balance Sheet Cash Flow Statement

Hudbay Minerals Inc
TSX:HBM

Income Statement

Earnings Waterfall
Hudbay Minerals Inc

Income Statement
Hudbay Minerals Inc

See Also

Company

Help

Tools

Stocks

Hudbay Minerals Inc TSX:HBM

Income Statement

Earnings Waterfall Hudbay Minerals Inc

Income Statement Hudbay Minerals Inc

See Also

Company

Help

Tools

Stocks

Hudbay Minerals Inc
TSX:HBM

Earnings Waterfall
Hudbay Minerals Inc

Income Statement
Hudbay Minerals Inc