First Majestic Silver Corp. (AG)
NYSE: AG · Real-Time Price · USD
14.17
-0.60 (-4.06%)
Nov 12, 2026, 2:04 PM EST - Market open
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 | Sep '26 Sep 30, 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 |
| 1,750 | 1,257 | 560.6 | 573.8 | 624.22 | 584.12 | |
Revenue Growth | 81.26% | 124.25% | -2.30% | -8.08% | 6.87% | 60.53% |
Cost of Revenue | 639.1 | 563.79 | 368.37 | 432.15 | 483.62 | 378.14 |
Gross Profit | 1,111 | 693.37 | 192.24 | 141.66 | 140.6 | 205.98 |
Selling, General & Admin | 53.46 | 50.37 | 39.6 | 38.71 | 36.37 | 27.06 |
Other Operating Expenses | 11.15 | 11.1 | 9.61 | 8.33 | 6.1 | 3.23 |
Operating Expenses | 298.49 | 326.55 | 186.7 | 280.39 | 192.21 | 159.19 |
Operating Income | 812.61 | 366.82 | 5.54 | -138.74 | -51.61 | 46.78 |
Interest Expense | -25.15 | -18.5 | -18.45 | -17.96 | -12.94 | -12.55 |
Interest & Investment Income | 21.3 | 14.7 | 5.24 | 6.51 | 2.35 | 1.08 |
Currency Exchange Gain (Loss) | 6.27 | 25.25 | -18.9 | 11.88 | -0.64 | 1.17 |
Other Non Operating Income (Expenses) | 18.81 | -9.62 | 0.1 | 4.28 | -1.66 | -0.05 |
EBT Excluding Unusual Items | 833.84 | 378.64 | -26.48 | -134.02 | -64.49 | 36.42 |
Merger & Restructuring Charges | -3.77 | -9.54 | - | -6.88 | - | -1.97 |
Gain (Loss) on Sale of Investments | 21.37 | 19.12 | 0.02 | -1.64 | -3.87 | -2.05 |
Gain (Loss) on Sale of Assets | - | - | - | -10.25 | 4.3 | -2.08 |
Asset Writedown | 3.8 | 3.45 | - | -29.68 | 2.65 | -0.42 |
Other Unusual Items | 3.36 | 3.36 | - | -13.44 | - | -4.64 |
Pretax Income | 858.6 | 395.03 | -26.45 | -195.92 | -61.4 | 25.25 |
Income Tax Expense | 393.42 | 184.05 | 75.43 | -60.8 | 52.87 | 30.17 |
Earnings From Continuing Operations | 465.18 | 210.98 | -101.89 | -135.11 | -114.28 | -4.92 |
Minority Interest in Earnings | -69.99 | -46.05 | - | - | - | - |
Net Income | 395.19 | 164.92 | -101.89 | -135.11 | -114.28 | -4.92 |
Net Income to Common | 395.19 | 164.92 | -101.89 | -135.11 | -114.28 | -4.92 |
Net Income Growth | 478.51% | - | - | - | - | - |
Shares Outstanding (Basic) | 493 | 480 | 296 | 282 | 263 | 245 |
Shares Outstanding (Diluted) | 501 | 485 | 296 | 282 | 263 | 245 |
Shares Change | 15.02% | 63.96% | 4.68% | 7.30% | 7.51% | 13.37% |
EPS (Basic) | 0.80 | 0.34 | -0.34 | -0.48 | -0.43 | -0.02 |
EPS (Diluted) | 0.78 | 0.34 | -0.34 | -0.48 | -0.43 | -0.02 |
EPS Growth | 395.34% | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Free Cash Flow | 571.28 | 315.35 | 36.85 | -90.37 | -198.69 | -120.24 |
Free Cash Flow Per Share | 1.14 | 0.65 | 0.13 | -0.32 | -0.76 | -0.49 |
Dividend Per Share | 0.055 | 0.023 | 0.019 | 0.020 | 0.024 | 0.023 |
Dividend Growth | 171.29% | 21.28% | -6.93% | -14.41% | 1.29% | - |
Gross Margin | 63.48% | 55.15% | 34.29% | 24.69% | 22.53% | 35.26% |
Operating Margin | 46.43% | 29.18% | 0.99% | -24.18% | -8.27% | 8.01% |
Profit Margin | 22.58% | 13.12% | -18.17% | -23.55% | -18.31% | -0.84% |
Free Cash Flow Margin | 32.64% | 25.09% | 6.57% | -15.75% | -31.83% | -20.59% |
EBITDA | 1,012 | 610.82 | 128.11 | -14.36 | 83.86 | 162.44 |
EBITDA Margin | 57.80% | 48.59% | 22.85% | -2.50% | 13.43% | 27.81% |
D&A For EBITDA | 198.96 | 244 | 122.57 | 124.37 | 135.47 | 115.66 |
EBIT | 812.61 | 366.82 | 5.54 | -138.74 | -51.61 | 46.78 |
EBIT Margin | 46.43% | 29.18% | 0.99% | -24.18% | -8.27% | 8.01% |
Effective Tax Rate | 45.82% | 46.59% | - | - | - | 119.50% |