SXC
SunCoke Energy Inc.
$8.20
+$0.19(+2.31%)
61
Overall
100
Value
30
Tech
55
Quality
Market Cap
$676.48M
Volume
1.20M
52W Range
$7.18 - $12.82
Target Price
$12.00
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $1.4B | $1.2B | $1.3B | $1.5B | $1.6B | $1.3B | $1.5B | $2.0B | $2.1B | $1.9B | ||
| Total Revenue | $1.4B | $1.2B | $1.3B | $1.5B | $1.6B | $1.3B | $1.5B | $2.0B | $2.1B | $1.9B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $1.1B | $906.5M | $1.0B | $1.1B | $-1.3B | $-1.0B | $-1.1B | $1.6B | $1.7B | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $252.9M | $316.8M | $311.4M | $326.4M | $2.9B | $284.8M | $337.2M | $367.6M | $2.1B | $1.9B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $173.1M | $205.5M | $207.2M | $207.7M | $219.6M | $215.1M | $195.7M | $213.9M | $213.5M | $180.1M | ||
| Selling, General & Administrative | $75.4M | $91.3M | $79.0M | $66.1M | $75.8M | $81.4M | $61.8M | $71.4M | $70.7M | $61.2M | ||
| Selling & Marketing Expenses | $75.4M | $91.3M | $79.0M | $66.1M | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $-8.5M | $-8.7M | $-7.3M | $-9.8M | $75.8M | $81.4M | $61.8M | $71.4M | $70.7M | $61.2M | ||
| Salaries & Wages | $-13.1M | $-6.5M | $-4.8M | $-3.1M | $4.5M | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $109.1M | $114.2M | $128.2M | $141.6M | $143.8M | $133.7M | $133.9M | $142.5M | $142.8M | $118.9M | ||
| Depreciation & Amortization | $109.1M | $114.2M | $128.2M | $141.6M | $143.8M | $133.7M | $133.9M | $142.5M | $142.8M | $118.9M | ||
| Amortization | $-114.2M | $-125.4M | $-139.3M | $-152.7M | $152.6M | $136.2M | $135.9M | $144.5M | $2.1M | $1.9M | ||
| Other Operating Expenses | $-11.4M | $-700.0K | $200.0K | $-100.0K | $-900.0K | $8.7M | $-100.0K | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $79.8M | $111.3M | $104.2M | $118.7M | $-144.3M | $69.7M | $141.5M | $153.7M | $125.1M | $151.9M | ||
| EBITDA | $130.8M | $235.8M | $89.5M | $137.2M | $1.0M | $209.1M | $243.5M | $264.2M | $240.6M | $247.4M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $56.2M | $53.5M | $-60.6M | $-61.4M | $60.3M | $56.3M | $42.5M | -- | -- | -- | ||
| Intinc | -- | -- | $-61.9M | $-61.4M | $-60.3M | $-56.3M | $-42.5M | $-32.0M | $-27.3M | $-23.4M | ||
| Net Non-Operating Interest Income/Expense | $-56.2M | $-53.5M | $-61.9M | $-61.4M | $-60.3M | $-56.3M | $-42.5M | $-32.0M | $-27.3M | $-23.4M | ||
| Gain on Sale of Securities | $-30.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $22.1M | $-10.3M | $20.4M | $5.7M | $-1.5M | $-5.7M | $31.9M | $23.8M | $31.8M | $39.0M | ||
| Other Special Charges | $-500.0K | $25.0M | $-20.4M | $-300.0K | $1.5M | $5.7M | $-31.9M | -- | -- | -- | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-4.1M | $-1.1M | $-1.0M | $-900.0K | -- | $2.5M | -- | -- | -- | -- | ||
| Special Income Charges | $4.1M | $1.1M | $1.0M | $900.0K | $-247.4M | $-2.5M | -- | -- | -- | -- | ||
| Impairment of Capital Assets | -- | -- | -- | -- | $247.4M | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $21.7M | $121.6M | $-38.7M | $-4.4M | $-142.8M | $75.4M | $109.6M | $121.7M | $97.8M | $128.5M | ||
| Pre-Tax Income | $23.1M | $68.1M | $21.9M | $57.0M | $-203.1M | $19.1M | $67.1M | $121.7M | $97.8M | $128.5M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-8.8M | $8.6M | $-81.6M | $4.6M | $-54.7M | $10.3M | $18.3M | $16.8M | $34.3M | $25.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $-22.0M | $14.4M | $122.4M | $26.2M | $-152.3M | $3.7M | $43.4M | $100.7M | $57.5M | $95.9M | ||
| Net Income (Continuing Operations) | $-22.0M | $14.4M | $122.4M | $26.2M | $-152.3M | $3.7M | $43.4M | $104.9M | $63.5M | $103.5M | ||
| Net Income (Discontinued Operations) | $-22.0M | $14.4M | $122.4M | $26.2M | $-152.3M | $3.7M | $43.4M | $100.7M | $57.5M | $95.9M | ||
| Net Income (Common Stockholders) | $-22.0M | $14.4M | $122.4M | $26.2M | $2.4B | $3.7M | $43.4M | $100.7M | $57.5M | $95.9M | ||
| TOTALS | ||||||||||||
| Total Expenses | $1.3B | $1.1B | $1.2B | $1.3B | $-1.1B | $-833.1M | $-923.1M | $1.8B | $213.5M | $180.1M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $65.0M | $64.2M | $64.3M | $64.7M | $76.8M | $83.0M | $83.0M | $83.8M | $84.7M | $85.1M | ||
| Average Shares Outstanding (Diluted) | $65.0M | $64.4M | $65.2M | $65.5M | $76.8M | $83.2M | $83.7M | $84.6M | $84.9M | $85.3M | ||
| Shares Outstanding | $64.0M | $64.2M | $64.5M | $64.8M | $83.7M | $82.8M | $83.1M | $83.4M | $83.8M | $84.4M | ||
| Basic EPS | $-0.34 | $0.22 | $1.9 | $0.40 | $-1.98 | $0.04 | $0.52 | $1.2 | $0.68 | $1.13 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | $-1.98 | $0.04 | $0.52 | $1.2 | $0.68 | $1.13 | ||
| Diluted EPS | $-0.34 | $0.22 | $1.88 | $0.40 | $-1.98 | $0.04 | $0.52 | $1.19 | $0.68 | $1.12 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | $-1.98 | $0.04 | $0.52 | $1.19 | $0.68 | $1.12 | ||
| Dividend Per Share | $0.15 | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| OTHER METRICS | ||||||||||||
| Earnings from equity interest | $-21.6M | -- | -- | $-5.4M | -- | $-20.2M | $-20.2M | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | $-21.6M | -- | -- | $-5.4M | -- | $-20.2M | $-20.2M | -- | -- | -- | ||
| Gain On Sale Of Business | -- | $-14.7M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Interest Expense Operating | $-58.1M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | $-32.3M | $-45.1M | $18.9M | $-20.8M | $-3.9M | $-5.1M | $-5.4M | $-4.2M | $-6.0M | $-7.6M | ||
| Net Operating Interest Income Expense | $-56.2M | $-53.5M | $-61.9M | $-61.4M | -- | -- | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | -- | $1.0M | -- | -- | -- | -- | ||
| Other Gand A | $-8.5M | $-8.7M | $-7.3M | $-9.8M | $75.8M | $81.4M | $61.8M | $71.4M | $70.7M | $61.2M | ||
| Other Impairment Of Capital Assets | -- | $-14.7M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-8.5M | $-8.7M | $-7.3M | $-9.8M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $75.4M | $91.3M | $79.0M | $66.1M | -- | -- | -- | -- | -- | -- | ||
| Restruct | $-4.1M | $-1.1M | $-1.0M | $-900.0K | -- | $2.5M | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | SXC | $8.20 | +2.3% | 1.20M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |