First Majestic Silver Corp. (TSX:AG)
Canada · Delayed Price · Currency is CAD 23.98
+0.08 (0.33%)
Jun 9, 2026, 10:10 AM EST
First Majestic Silver Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
| 1,490 | 1,257 | 560.6 | 573.8 | 624.22 | 584.12 | |
Revenue Growth (YoY) | 113.29% | 124.25% | -2.30% | -8.08% | 6.87% | 60.53% |
Cost of Revenue | 579.97 | 543.67 | 344.7 | 423.5 | 471.69 | 366.09 |
Gross Profit | 909.91 | 713.49 | 215.9 | 150.31 | 152.53 | 218.03 |
Selling, General & Admin | 73.7 | 68.9 | 53.09 | 51.89 | 50.33 | 39.35 |
Depreciation & Amortization Expenses | 257.08 | 263.44 | 124 | 124.66 | 135.78 | 116.61 |
Other Operating Expenses | 0.91 | -15.93 | 42.57 | 152.54 | 5.62 | 12.86 |
Total Operating Expenses | 331.69 | 316.42 | 219.66 | 329.09 | 191.73 | 168.83 |
Operating Income | 598.56 | 397.07 | -3.76 | -178.78 | -39.19 | 49.2 |
Interest Income | 37.04 | 24.19 | 5.36 | 9.15 | -1.89 | -2.95 |
Interest Expense | -28.63 | -26.23 | -28.06 | -26.28 | -20.32 | -21 |
Total Non-Operating Income (Expense) | 8.41 | -2.04 | -22.7 | -17.13 | -22.21 | -23.95 |
Pretax Income | 606.97 | 395.03 | -26.45 | -195.92 | -61.4 | 25.25 |
Provision for Income Taxes | 254.74 | 184.05 | 75.43 | -60.8 | 52.87 | 30.17 |
Net Income | 247.03 | 210.98 | -101.89 | -135.11 | -114.28 | -4.92 |
Minority Interest in Earnings | 61.46 | 46.05 | - | - | - | - |
Net Income to Common | 290.76 | 164.92 | -101.89 | -135.11 | -114.28 | -4.92 |
Shares Outstanding (Basic) | 489 | 480 | 296 | 282 | 263 | 245 |
Shares Outstanding (Diluted) | 495 | 485 | 296 | 282 | 263 | 245 |
Shares Change (YoY) | 46.66% | 63.96% | 4.68% | 7.30% | 7.51% | 13.37% |
EPS (Basic) | 0.60 | 0.34 | -0.34 | -0.48 | -0.43 | -0.02 |
EPS (Diluted) | 0.60 | 0.34 | -0.34 | -0.48 | -0.43 | -0.02 |
Free Cash Flow | 505.28 | 315.35 | 36.85 | -90.37 | -198.69 | -120.24 |
Free Cash Flow Growth | 60.23% | 755.80% | - | - | - | - |
Free Cash Flow Per Share | 1.02 | 0.65 | 0.12 | -0.32 | -0.76 | -0.49 |
Dividends Per Share | 0.035 | 0.023 | 0.019 | 0.020 | 0.024 | 0.023 |
Dividend Growth | 55.26% | 21.28% | -6.93% | -14.41% | 1.29% | - |
Gross Margin | 61.07% | 56.75% | 38.51% | 26.19% | 24.44% | 37.33% |
Operating Margin | 40.17% | 31.58% | -0.67% | -31.16% | -6.28% | 8.42% |
Profit Margin | 16.58% | 16.78% | -18.17% | -23.55% | -18.31% | -0.84% |
FCF Margin | 33.91% | 25.08% | 6.57% | -15.75% | -31.83% | -20.59% |
EBITDA | 857 | 661.87 | 121.74 | -52.61 | 98.22 | 167.49 |
EBITDA Margin | 57.52% | 52.65% | 21.72% | -9.17% | 15.73% | 28.67% |
EBIT | 598.56 | 397.07 | -3.76 | -178.78 | -39.19 | 49.2 |
EBIT Margin | 40.17% | 31.58% | -0.67% | -31.16% | -6.28% | 8.42% |
Effective Tax Rate | 41.97% | 46.59% | -285.14% | 31.04% | -86.11% | 119.50% |