Fresnillo Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	4,561	3,496	2,705	2,433	2,703
Revenue Growth (YoY)	30.45%	29.25%	11.18%	-9.99%	11.24%
Cost of Revenue	1,407	2,254	2,205	1,900	1,761
Gross Profit	3,155	1,243	499.76	533.08	941.63
Selling, General & Admin	185	156.54	163.02	120.35	129.04
Other Operating Expenses	202.3	191.06	-4.03	12.04	10.55
Operating Expenses	1,051	509.77	340.86	297.57	269.41
Operating Income	2,103	732.95	158.9	235.51	672.22
Interest Expense	-	-45.42	-61.96	-63.63	-49.39
Interest & Investment Income	24	45.33	50.07	25.46	8.8
Currency Exchange Gain (Loss)	-45.3	6.99	2.01	1.35	-1.91
Other Non Operating Income (Expenses)	-	-1.55	-3.76	-1.75	-12.29
EBT Excluding Unusual Items	2,082	738.3	145.27	196.95	617.43
Gain (Loss) on Sale of Assets	-	1	0.88	-	5.03
Asset Writedown	-	-1.7	-23.78	-11.32	-
Other Unusual Items	-	-	-8.35	62.94	-10.93
Pretax Income	2,082	743.9	114.02	248.57	611.53
Income Tax Expense	508.2	517.21	-174.28	-59.72	173.04
Earnings From Continuing Operations	1,574	226.69	288.3	308.29	438.5
Minority Interest in Earnings	-189.8	-85.77	-54.39	-36.39	-17.29
Net Income	1,384	140.92	233.91	271.9	421.21
Net Income to Common	1,384	140.92	233.91	271.9	421.21
Net Income Growth	882.12%	-39.75%	-13.97%	-35.45%	12.58%
Shares Outstanding (Basic)	-	737	737	737	737
Shares Outstanding (Diluted)	-	737	737	737	737
EPS (Basic)	-	0.19	0.32	0.37	0.57
EPS (Diluted)	-	0.19	0.32	0.37	0.57
EPS Growth	-	-39.75%	-13.97%	-35.45%	12.58%
Free Cash Flow	1,890	929.26	-57.49	-89.94	303.09
Free Cash Flow Per Share	-	1.26	-0.08	-0.12	0.41
Dividend Per Share	1.288	0.325	0.056	0.167	0.339
Dividend Growth	296.31%	480.36%	-66.47%	-50.74%	31.39%
Gross Margin	69.16%	35.54%	18.48%	21.91%	34.84%
Operating Margin	46.11%	20.96%	5.87%	9.68%	24.87%
Profit Margin	30.34%	4.03%	8.65%	11.18%	15.58%
Free Cash Flow Margin	41.43%	26.58%	-2.13%	-3.70%	11.21%
EBITDA	2,594	1,349	651.18	731.58	1,197
EBITDA Margin	56.87%	38.57%	24.07%	30.07%	44.26%
D&A For EBITDA	490.6	615.59	492.28	496.06	524.29
EBIT	2,103	732.95	158.9	235.51	672.22
EBIT Margin	46.11%	20.96%	5.87%	9.68%	24.87%
Effective Tax Rate	24.41%	69.53%	-	-	28.29%
Revenue as Reported	4,561	-	-	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.