Idaho Copper (COPR) financial statements
Net income was -$3M.
The diluted share count rose 1240% over the period (dilution).
Revenue and free cash flow
Fiscal years, $ billions.
Income statement
Fiscal years, from Idaho Copper's 10-K filings with the SEC.
| Fiscal year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3M | $2M | $609,174 | — | — | — | — | — | — | — |
| Cost of revenue | $1M | $733,157 | $295,705 | — | — | — | — | — | — | — |
| Gross profit | $2M | $936,160 | $313,469 | — | — | — | — | — | — | — |
| Selling, general and admin | $3M | $2M | $1M | — | $121,788 | $74,708 | — | — | — | — |
| Operating income | -$666,652 | -$1M | -$118,446 | -$222,607 | -$121,788 | -$74,708 | -$4M | -$3M | -$5M | -$3M |
| Interest expense | — | — | — | — | — | — | $340,948 | $401,035 | $403,165 | $428,936 |
| Pre-tax income | -$762,527 | -$2M | -$118,583 | -$222,859 | -$121,788 | -$74,708 | — | — | — | — |
| Income tax | -$33 | — | — | — | — | — | — | — | — | — |
| Net income | -$762,494 | -$2M | -$1M | -$2M | -$121,788 | -$74,708 | -$4M | -$4M | -$5M | -$3M |
| EPS (diluted) | -$0.80 | -$1.60 | -$1.20 | -$2.00 | -$0.20 | $0.00 | -$3.60 | -$0.40 | -$0.42 | -$0.23 |
| Diluted shares | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 11M | 12M | 13M |
| Gross margin | 63.4% | 56.1% | 51.5% | — | — | — | — | — | — | — |
| Operating margin | -20.2% | -89.1% | -19.4% | — | — | — | — | — | — | — |
| Net margin | -23.1% | -91.2% | -203.2% | — | — | — | — | — | — | — |
Balance sheet
Fiscal years, from Idaho Copper's 10-K filings with the SEC.
| Fiscal year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and short-term investments | $518,535 | $118,996 | $99,979 | — | — | — | $431,374 | $30,146 | $100,678 | $24,274 |
| Receivables | $2,777 | — | — | — | — | — | — | — | — | — |
| Inventory | $618,247 | $532,002 | $500,269 | — | — | — | — | — | — | — |
| Total current assets | $1M | $926,147 | $5M | $119,070 | — | — | $431,374 | $51,770 | $208,828 | $92,016 |
| Property, plant and equipment | $4M | $4M | $3M | — | — | — | — | — | — | — |
| Total assets | $6M | $5M | $5M | $119,070 | — | — | $531,374 | $151,770 | $315,918 | $192,016 |
| Total current liabilities | $263,207 | $899,453 | $2M | $863,960 | $107,052 | $177,761 | $446,913 | $2M | $2M | $5M |
| Total liabilities | $263,207 | $899,453 | $2M | $863,960 | — | — | $5M | $6M | $5M | $7M |
| Shareholders' equity | $6M | $4M | $3M | -$744,890 | -$107,052 | -$177,761 | -$5M | -$6M | -$5M | -$6M |
| Net debt | -$518,535 | -$118,996 | -$99,979 | — | — | — | -$431,374 | -$30,146 | -$100,678 | -$24,274 |
Cash flow
Fiscal years, from Idaho Copper's 10-K filings with the SEC.
| Fiscal year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$145,261 | -$887,423 | -$772,117 | -$564,761 | -$70,079 | — | -$147,574 | -$868,428 | -$3M | -$818,603 |
| Capital spending | $359,303 | $7,465 | $89,472 | — | — | — | — | — | — | — |
| Free cash flow | -$504,564 | -$894,888 | -$861,589 | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | $3M | $2M | $3M | $1M |
| Free cash flow margin | -15.3% | -53.6% | -141.4% | — | — | — | — | — | — | — |
Every line, every quarterThe deep dive has fifteen-plus years of statements, quarterly results, charts and valuation models for COPR.
Open COPR in InvestinglyFrom Idaho Copper's annual reports filed with the SEC (XBRL data), standardised by Investingly. Information only, not investment advice.