First Majestic Silver Corp. (AG)

First Majestic Silver Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	698.53	560.6	573.8	624.22	584.12	363.88
Revenue Growth (YoY)	33.60%	-2.30%	-8.08%	6.87%	60.53%	-0.02%
Cost of Revenue	404.27	368.37	432.15	483.62	378.14	218.84
Gross Profit	294.26	192.24	141.66	140.6	205.98	145.04
Selling, General & Admin	43.08	39.6	38.71	36.37	27.06	24.86
Other Operating Expenses	9.95	9.61	8.33	6.1	3.23	2.36
Operating Expenses	228.05	186.7	280.39	192.21	159.19	89.88
Operating Income	66.21	5.54	-138.74	-51.61	46.78	55.16
Interest Expense	-14.94	-15.44	-15.25	-12.94	-12.55	-12.07
Interest & Investment Income	8.15	5.24	6.51	2.35	1.08	3.15
Currency Exchange Gain (Loss)	-19.58	-18.9	11.88	-0.64	1.17	-7.3
Other Non Operating Income (Expenses)	-5.3	-2.92	1.57	-1.66	-0.05	-0.34
EBT Excluding Unusual Items	34.54	-26.48	-134.02	-64.49	36.42	38.6
Merger & Restructuring Charges	-5.58	-	-6.88	-	-1.97	-
Gain (Loss) on Sale of Investments	0.32	0.02	-1.64	-3.87	-2.05	1.97
Gain (Loss) on Sale of Assets	-	-	-10.25	4.3	-2.08	-3.69
Asset Writedown	-	-	-29.68	2.65	-0.42	-
Other Unusual Items	-	-	-13.44	-	-4.64	-7.16
Pretax Income	29.28	-26.45	-195.92	-61.4	25.25	29.73
Income Tax Expense	111.36	75.43	-60.8	52.87	30.17	6.64
Net Income	-86.06	-101.89	-135.11	-114.28	-4.92	23.09
Net Income to Common	-86.06	-101.89	-135.11	-114.28	-4.92	23.09
Shares Outstanding (Basic)	337	296	282	263	245	214
Shares Outstanding (Diluted)	337	296	282	263	245	216
Shares Change (YoY)	18.01%	4.68%	7.30%	7.51%	13.37%	7.07%
EPS (Basic)	-0.26	-0.34	-0.48	-0.43	-0.02	0.11
EPS (Diluted)	-0.26	-0.34	-0.48	-0.43	-0.02	0.11
Free Cash Flow	54.08	36.85	-90.37	-198.69	-120.24	-32.26
Free Cash Flow Per Share	0.16	0.13	-0.32	-0.76	-0.49	-0.15
Dividend Per Share	0.020	0.019	0.020	0.024	0.023	-
Dividend Growth	7.69%	-6.93%	-14.41%	1.29%	-	-
Gross Margin	42.13%	34.29%	24.69%	22.53%	35.26%	39.86%
Operating Margin	9.48%	0.99%	-24.18%	-8.27%	8.01%	15.16%
Profit Margin	-12.32%	-18.17%	-23.55%	-18.31%	-0.84%	6.35%
Free Cash Flow Margin	7.74%	6.57%	-15.75%	-31.83%	-20.59%	-8.87%
EBITDA	222.28	128.11	-14.36	83.86	162.44	110.85
EBITDA Margin	31.82%	22.85%	-2.50%	13.43%	27.81%	30.46%
D&A For EBITDA	156.07	122.57	124.37	135.47	115.66	55.68
EBIT	66.21	5.54	-138.74	-51.61	46.78	55.16
EBIT Margin	9.48%	0.99%	-24.18%	-8.27%	8.01%	15.16%
Effective Tax Rate	380.32%	-	-	-	119.50%	22.34%

Updated Feb 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q