
Taseko Mines (TGB) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
84.2M
Gross Profit
-3.3M
-3.89%
Operating Income
-7.0M
-8.34%
Net Income
15.9M
18.84%
EPS (Diluted)
$0.07
Balance Sheet Metrics
Total Assets
1.6B
Total Liabilities
1.2B
Shareholders Equity
406.0M
Debt to Equity
3.04
Cash Flow Metrics
Operating Cash Flow
30.8M
Free Cash Flow
-15.2M
Revenue & Profitability Trend
Taseko Mines Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 440.9M | 525.0M | 391.6M | 433.3M | 343.3M |
Cost of Goods Sold | 356.0M | 374.6M | 337.4M | 269.5M | 319.5M |
Gross Profit | 84.9M | 150.4M | 54.2M | 163.8M | 23.7M |
Gross Margin % | 19.3% | 28.7% | 13.8% | 37.8% | 6.9% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 15.9M | 19.4M | 15.9M | 22.4M | 19.7M |
Other Operating Expenses | 11.9M | -731.0K | -1.8M | -1.9M | -98.0K |
Total Operating Expenses | 27.8M | 18.7M | 14.1M | 20.6M | 19.6M |
Operating Income | 55.3M | 131.8M | 40.1M | 143.3M | 4.1M |
Operating Margin % | 12.5% | 25.1% | 10.2% | 33.1% | 1.2% |
Non-Operating Items | |||||
Interest Income | 3.8M | 3.0M | 1.8M | 678.0K | 249.0K |
Interest Expense | 56.9M | 43.4M | 38.8M | 39.2M | 35.2M |
Other Non-Operating Income | 18.1M | 51.0M | -14.1M | -26.3M | 6.0M |
Pre-tax Income | 13.1M | 132.9M | -19.1M | 70.8M | -32.6M |
Income Tax | 22.9M | 50.1M | 6.8M | 34.3M | -9.1M |
Effective Tax Rate % | 174.3% | 37.7% | 0.0% | 48.5% | 0.0% |
Net Income | -9.7M | 82.7M | -26.0M | 36.5M | -23.5M |
Net Margin % | -2.2% | 15.8% | -6.6% | 8.4% | -6.9% |
Key Metrics | |||||
EBITDA | 103.2M | 180.5M | 85.1M | 202.9M | 91.9M |
EPS (Basic) | $-0.05 | $0.29 | $-0.09 | $0.13 | $-0.09 |
EPS (Diluted) | $-0.05 | $0.28 | $-0.09 | $0.13 | $-0.09 |
Basic Shares Outstanding | 214112433 | 412987072 | 415900908 | 412060629 | 364018637 |
Diluted Shares Outstanding | 214112433 | 412987072 | 415900908 | 412060629 | 364018637 |
Income Statement Trend
Taseko Mines Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 125.2M | 96.5M | 120.9M | 236.8M | 85.1M |
Short-term Investments | 648.9K | 1.3M | 2.6M | 3.1M | 1.8M |
Accounts Receivable | 3.9M | 11.0M | 11.4M | 5.9M | 4.7M |
Inventory | 100.7M | 122.9M | 92.8M | 79.9M | 58.8M |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 256.1M | 249.5M | 240.9M | 337.2M | 157.2M |
Non-Current Assets | |||||
Property, Plant & Equipment | 87.9M | 113.4M | 115.4M | 109.5M | 109.9M |
Goodwill | 8.6M | 10.9M | 11.2M | 10.5M | 10.5M |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 47.3M | 24.2M | 1.8M | 1.7M | 4.1M |
Total Non-Current Assets | 1.3B | 1.3B | 1.0B | 846.0M | 753.2M |
Total Assets | 1.6B | 1.6B | 1.3B | 1.2B | 910.4M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 32.9M | 28.6M | 31.7M | 30.1M | 32.8M |
Short-term Debt | 23.8M | 27.7M | 18.4M | 18.3M | 17.6M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 150.0M | 141.2M | 112.6M | 103.5M | 78.5M |
Non-Current Liabilities | |||||
Long-term Debt | 554.2M | 610.2M | 568.2M | 514.8M | 345.8M |
Deferred Tax Liabilities | 133.4M | 114.7M | 76.3M | 70.2M | 39.1M |
Other Non-Current Liabilities | 5.9M | 4.6M | 3.9M | 3.3M | 3.5M |
Total Non-Current Liabilities | 1.1B | 991.0M | 809.6M | 721.2M | 514.5M |
Total Liabilities | 1.2B | 1.1B | 922.3M | 824.7M | 593.0M |
Equity | |||||
Common Stock | 383.9M | 486.1M | 479.9M | 476.6M | 472.9M |
Retained Earnings | -99.2M | -123.4M | -206.1M | -180.1M | -216.6M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 364.9M | 434.1M | 356.4M | 358.5M | 317.4M |
Key Metrics | |||||
Total Debt | 578.0M | 637.9M | 586.6M | 533.1M | 363.4M |
Working Capital | 106.1M | 108.3M | 128.2M | 233.8M | 78.7M |
Balance Sheet Composition
Taseko Mines Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -9.7M | 82.7M | -26.0M | 36.5M | -23.5M |
Depreciation & Amortization | 53.9M | 56.9M | 52.0M | 66.6M | 95.3M |
Stock-Based Compensation | 6.8M | 6.3M | 4.2M | 5.8M | 5.3M |
Working Capital Changes | 5.0M | -39.0M | -1.8M | -27.3M | -916.0K |
Operating Cash Flow | 124.6M | 167.1M | 71.2M | 159.7M | 114.9M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | -65.5M |
Acquisitions | -7.0M | 2.9M | 0 | - | - |
Investment Purchases | -4.9M | -3.2M | -7.3M | -15.8M | -5.1M |
Investment Sales | - | 1.8M | 22.5M | 0 | 13.4M |
Investing Cash Flow | -170.2M | -49.7M | -86.7M | -60.0M | -78.4M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | 0 | 0 | 0 | 0 | 0 |
Debt Issuance | 580.3M | 59.8M | 5.3M | 496.1M | 0 |
Debt Repayment | -444.4M | -18.7M | -26.4M | -345.7M | -14.4M |
Financing Cash Flow | 163.0M | 41.1M | 8.7M | 319.1M | 19.9M |
Free Cash Flow | 108.4M | 33.2M | 1.6M | 87.0M | 59.5M |
Net Change in Cash | 117.4M | 158.5M | -6.8M | 418.9M | 56.4M |
Cash Flow Trend
Taseko Mines Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
20.36
Forward P/E
14.67
Price to Book
1.74
Price to Sales
1.69
PEG Ratio
-0.07
Profitability Ratios
Profit Margin
-4.85%
Operating Margin
-22.43%
Return on Equity
-5.50%
Return on Assets
0.50%
Financial Health
Current Ratio
1.02
Debt to Equity
148.47
Beta
1.70
Per Share Data
EPS (TTM)
$-0.07
Book Value per Share
$1.77
Revenue per Share
$1.89
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
tgb | 977.6M | 20.36 | 1.74 | -5.50% | -4.85% | 148.47 |
Southern Copper | 76.5B | 21.18 | 7.97 | 38.92% | 30.37% | 74.09 |
Freeport-McMoRan | 59.5B | 31.41 | 3.27 | 14.65% | 7.45% | 30.84 |
Ero Copper | 1.4B | 9.94 | 1.73 | 19.37% | 26.62% | 78.81 |
Ivanhoe Electric | 1.2B | -8.66 | 4.21 | -29.90% | 64.91% | 23.36 |
Mac Copper | 1.0B | -12.37 | 1.80 | -19.84% | -23.97% | 74.48 |
Financial data is updated regularly. All figures are in the company's reporting currency.