Saturday 17 October 2026
Export ERO’s income statement to Excel — free account
Ero Copper Corp.
Ero Copper Corp.’s revenue for fiscal 2025 (year ended December 2025) was $785.8 million, up 67.1% from fiscal 2024. In the quarter to March 2026, revenue grew 110.4%, EPS grew 35.1%, free cash flow grew 441.3% and total debt fell 9.59%, each against the same quarter a year earlier. Revenue growth for three consecutive years.
34.16
0.59
−1.70%
Follow ERO
| Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | Dec '16 | |
|---|---|---|---|---|---|---|---|---|---|---|
Piotroski F-Score |
8 | 4 | 4 | 4 | 8 | 6 | 8 | — | — | — |
P/E ratio |
11.14 | 0.00 | 16.07 | 12.30 | 6.74 | 27.97 | 16.87 | 0.00 | 0.00 | — |
Altman Z-Score |
3.21 | 1.94 | 2.29 | 2.68 | 5.64 | 5.14 | 5.01 | 2.53 | 1.32 | — |
P/S ratio |
3.73 | 2.96 | 3.47 | 2.93 | 2.77 | 4.32 | 5.45 | 2.63 | 0.00 | — |
P/FCF ratio |
26.03 | 0.00 | 0.00 | 0.00 | 7.41 | 31.11 | 72.05 | 0.00 | 0.00 | — |
Altman Z″-Score (non-manufacturers) |
3.26 | 1.98 | 2.93 | 4.32 | 6.56 | 4.32 | 2.58 | 1.28 | 1.29 | — |
Beneish M-Score |
(2.01) | (1.34) | (2.84) | (3.46) | (3.08) | (2.42) | (2.65) | (2.45) | — | — |
P/Operating CF |
22.72 | 22.86 | 30.01 | 36.82 | 20.32 | 36.27 | 43.23 | 25.58 | 0.00 | — |
P/B ratio |
3.13 | 2.35 | 1.83 | 2.31 | 3.43 | 6.54 | 7.80 | 5.91 | 0.00 | — |
Price to Tangible BV |
3.13 | 2.35 | 1.83 | 2.31 | 3.43 | 6.54 | 7.80 | 5.91 | 0.00 | — |
EV/Sales |
4.38 | 4.14 | 4.22 | 3.18 | 2.63 | 4.65 | 5.93 | 3.19 | 0.00 | — |
EV/EBITDA |
9.25 | 10.95 | 11.20 | 7.80 | 4.12 | 7.91 | 13.56 | 7.80 | 0.00 | — |
EV/Operating CF |
8.72 | 13.40 | 11.07 | 9.46 | 3.53 | 9.25 | 13.22 | 8.96 | 0.00 | — |
EV/FCF |
30.56 | (10.14) | (6.07) | (8.90) | 7.04 | 33.46 | 78.40 | (40.79) | 0.00 | — |
Quick Ratio |
0.56 | 0.34 | 0.68 | 2.54 | 1.31 | 0.90 | 0.38 | 0.49 | 1.00 | 0.11 |
Current Ratio |
1.06 | 0.67 | 1.15 | 3.04 | 1.70 | 1.39 | 0.94 | 0.85 | 1.77 | 0.30 |
Net Debt/EBITDA |
1.37 | 3.14 | 2.01 | 0.61 | (0.22) | 0.56 | 1.10 | 1.36 | 2.66 | (31.12) |
Debt/Assets |
32.02% | 41.78% | 28.77% | 35.59% | 8.94% | 33.89% | 34.55% | 42.24% | 36.49% | 49.65% |
Debt/Equity |
0.66 | 1.03 | 0.54 | 0.78 | 0.16 | 0.79 | 0.80 | 1.47 | 1.07 | 6.54 |
Asset Turnover |
0.46 | 0.32 | 0.32 | 0.45 | 0.83 | 0.68 | 0.69 | 0.63 | 0.42 | 0.00 |
Operating CF/Net income |
1.50 | (2.12) | 1.76 | 1.41 | 1.81 | 3.15 | 1.39 | (26.29) | 1.55 | 3.02 |
Capex/Depreciation |
(2.78) | (4.89) | (6.99) | (6.69) | (4.54) | (2.99) | (2.30) | (2.23) | (1.68) | 0.00 |
Interest Coverage |
8.11 | 6.37 | 3.69 | 3.91 | 22.38 | 9.78 | 3.84 | 2.22 | (0.28) | 0.00 |
| 34.50% | (9.78%) | 13.73% | 21.72% | 65.97% | 24.99% | 60.67% | (2.74%) | 29.69% | (3.94%) | |
| 15.60% | (4.61%) | 6.87% | 10.85% | 33.88% | 10.76% | 22.33% | (0.85%) | 6.37% | (0.83%) | |
ROIC |
11.68% | 5.92% | 5.25% | 12.53% | 52.02% | 29.52% | 14.60% | 13.36% | (1.68%) | 0.00% |
Return on Tangible Assets |
16.59% | (5.76%) | 7.26% | 10.00% | 37.83% | 13.97% | 27.46% | (1.16%) | 7.57% | (2.84%) |
Average Days of Receivables |
19.07 | 16.05 | 5.30 | 8.81 | 22.88 | 22.92 | 9.84 | 11.30 | 5.46 | 0.00 |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | — |
Selling, General and Administrative Expense of Revenue |
9.42% | 12.67% | 14.42% | 13.46% | 9.53% | 11.41% | 13.55% | 13.82% | 16.07% | 0.00% |
Intangible Assets out of Total Assets |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Share Based Compensation of Revenue |
3.13% | 2.12% | 2.16% | 1.86% | 1.60% | 2.80% | 2.03% | 1.38% | 0.59% | — |
Graham Net Nets |
(0.24) | (0.52) | (0.34) | (0.20) | (0.06) | (0.11) | (0.12) | (0.34) | 0.00 | — |
Graham Number |
22.74 | 0.00 | 13.77 | 12.27 | 15.10 | 5.69 | 7.53 | 0.00 | 0.00 | — |
Earnings Yield |
8.98% | (4.90%) | 6.22% | 8.13% | 14.85% | 3.58% | 5.93% | (0.55%) | (0.55%) | — |
Free Cash Flow Yield |
3.84% | (13.83%) | (20.07%) | (12.18%) | 13.49% | 3.21% | 1.39% | (2.97%) | 0.00% | — |
Revenue per Share |
7.58 | 4.56 | 4.54 | 4.70 | 5.53 | 3.75 | 3.34 | 2.78 | 2.64 | 0.00 |
Operating CF per Share |
3.81 | 1.41 | 1.73 | 1.58 | 4.11 | 1.89 | 1.50 | 0.99 | 0.62 | (1.30) |
Capex per Share |
(2.72) | (3.27) | (4.89) | (3.26) | (2.05) | (1.36) | (1.25) | (1.21) | (1.14) | 0.00 |
Free Cash Flow per Share |
1.09 | (1.86) | (3.16) | (1.68) | 2.06 | 0.52 | 0.25 | (0.22) | (0.52) | (1.30) |
Cash per Share |
1.02 | 0.49 | 1.19 | 3.50 | 1.47 | 0.72 | 0.27 | 0.26 | 0.95 | 2.63 |
Shareholders Equity per Share |
9.05 | 5.73 | 8.60 | 5.97 | 4.46 | 2.48 | 2.34 | 1.24 | 2.31 | 3.55 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
9.05 | 5.73 | 8.60 | 5.97 | 4.46 | 2.48 | 2.34 | 1.24 | 2.31 | 3.55 |
Free Cash Flow |
112.70 | (192.17) | (297.55) | (152.43) | 182.76 | 45.03 | 21.56 | (18.23) | (29.33) | (9.02) |
Working Capital |
15.49 | (69.92) | 25.69 | 263.31 | 86.03 | 35.82 | (4.92) | (9.31) | 42.56 | (128.49) |
Capital Expenditures |
(282.44) | (337.59) | (460.65) | (295.82) | (181.83) | (117.81) | (106.27) | (101.17) | (64.06) | (0.20) |
Net Current Asset Value |
(709.80) | (725.16) | (502.87) | (253.48) | (85.59) | (155.48) | (188.05) | (205.66) | (153.70) | (246.09) |
EV/EBIT |
12.73 | 17.89 | 18.96 | 10.45 | 4.73 | 9.97 | 21.54 | 14.87 | 0.00 | — |
Capex to Sales |
0.36 | 0.72 | 1.08 | 0.69 | 0.37 | 0.36 | 0.37 | 0.43 | 0.43 | — |
Price to Operating Income |
10.84 | 12.76 | 15.57 | 9.64 | 4.98 | 9.27 | 19.80 | 12.27 | 0.00 | — |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.06 | 0.05 | 0.05 | 0.06 | 0.09 | 0.12 | 0.14 | 0.16 | 0.15 | 0.00 |
Cash ROIC |
6.79% | (15.37%) | (21.94%) | (11.89%) | 31.12% | 10.12% | 5.64% | (6.55%) | (9.10%) | (4.43%) |
Accounts Receivable Turnover |
25.45 | 34.97 | 51.82 | 20.80 | 19.19 | 23.12 | 38.24 | 49.41 | 86.29 | 0.00 |
Accounts Payable Turnover |
3.45 | 2.60 | 2.64 | 3.17 | 3.01 | 2.99 | 4.19 | 0.01 | 8.03 | 0.00 |
Inventory Turnover |
5.91 | 6.87 | 7.39 | 8.40 | 6.64 | 6.06 | 9.86 | 13.05 | 16.01 | 0.09 |
Average Days of Payables |
127.50 | 128.37 | 162.79 | 129.09 | 141.65 | 126.85 | 95.06 | 88.03 | 58,765.91 | 0.00 |
Days of Inventory on Hand |
88.61 | 53.03 | 56.99 | 47.23 | 55.52 | 68.46 | 42.15 | 35.43 | 23.76 | 3,390.71 |
Average Receivables |
30.87 | 13.45 | 8.25 | 20.50 | 25.53 | 14.02 | 7.45 | 4.72 | 1.72 | 2.57 |
Average Payables |
128.01 | 111.30 | 102.65 | 75.49 | 56.81 | 45.47 | 40.04 | 10,502.20 | 16.23 | — |
Average Inventory |
74.60 | 42.17 | 36.60 | 28.49 | 25.76 | 22.44 | 17.01 | 11.56 | 8.13 | 8.87 |
Average Assets |
1,690.95 | 1,484.86 | 1,349.88 | 938.92 | 593.43 | 479.89 | 411.56 | 370.89 | 352.85 | 358.80 |
Average Common Equity |
764.47 | 700.20 | 675.75 | 468.83 | 304.78 | 206.57 | 151.44 | 115.28 | 75.67 | 75.95 |
Columns are period end dates