AG
First Majestic Silver Corp. (Canada)
$9.14
+$0.18(+2.06%)
44
Overall
--
Value
50
Tech
39
Quality
Market Cap
$4.40B
Volume
22.85M
52W Range
$4.59 - $9.48
Target Price
$9.95
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $247.7M | $300.1M | $263.7M | $308.4M | $368.8M | $366.7M | $587.2M | $624.2M | $573.8M | $560.6M | ||
| Total Revenue | $247.7M | $300.1M | $263.7M | $308.4M | $368.8M | $366.7M | $587.2M | $626.9M | $573.8M | $560.6M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $239.0M | $250.9M | $247.7M | $320.3M | $301.0M | $261.6M | $485.8M | $610.1M | $534.7M | $468.7M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $8.7M | $49.2M | $16.0M | $-11.9M | $67.9M | $105.1M | $101.4M | $16.8M | $39.1M | $91.9M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $22.8M | $23.0M | $26.7M | $32.4M | $45.1M | $57.1M | $54.6M | $68.4M | $87.4M | $76.8M | ||
| Selling, General & Administrative | $21.1M | $21.4M | $24.8M | $27.9M | $33.5M | $31.2M | $37.7M | $18.4M | $38.7M | $39.6M | ||
| General & Administrative Expenses | $21.1M | $21.4M | $24.8M | $27.9M | $33.5M | $31.2M | $37.7M | $18.4M | $38.7M | $39.6M | ||
| Salaries & Wages | $13.8M | $14.5M | $17.6M | $18.5M | $22.9M | $20.4M | $24.8M | $30.3M | $13.2M | $13.5M | ||
| Depreciation & Amortization | $784.0K | $759.0K | $1.0M | $855.0K | $1.6M | $1.9M | $1.7M | $1.6M | -- | -- | ||
| Depreciation & Amortization | $784.0K | $759.0K | $1.0M | $855.0K | $1.6M | $1.9M | $1.7M | $1.6M | -- | -- | ||
| Other Operating Expenses | $835.0K | $830.0K | $935.0K | $3.6M | $10.0M | $23.9M | $15.3M | -- | $13.4M | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-14.0M | $26.2M | $-10.7M | $-44.3M | $22.7M | $48.0M | $46.8M | $-51.6M | $-48.3M | $15.1M | ||
| EBITDA | $-45.7M | $109.2M | $5.6M | $-157.6M | $40.2M | $98.1M | $156.1M | $88.9M | $-67.2M | $127.1M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $4.7M | $3.3M | $2.8M | $10.9M | $12.0M | $12.1M | $12.6M | $12.9M | $26.3M | $28.1M | ||
| Intinc | $1.1M | $183.0K | $1.4M | $3.7M | $6.3M | $1.1M | $1.1M | $2.4M | $9.1M | $5.4M | ||
| Net Non-Operating Interest Income/Expense | $3.9M | $3.4M | $2.0M | $7.8M | $6.4M | $11.3M | $12.1M | $11.9M | $-17.1M | $-22.7M | ||
| Gain on Sale of Securities | $1.4M | $6.2M | $2.9M | $-6.3M | $5.0M | $-3.2M | $-357.0K | $4.2M | $2.6M | -- | ||
| Other Income/Expense | $-108.4M | $2.7M | $-62.6M | $-210.9M | $-55.4M | $-6.9M | $-9.5M | $2.1M | $10.3M | -- | ||
| Other Special Charges | -- | -- | -- | -- | -- | -- | -- | $-6.1M | $-8.3M | -- | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $2.1M | -- | -- | $4.9M | $1.6M | -- | $2.0M | -- | $6.9M | -- | ||
| Special Income Charges | $-110.5M | $-3.5M | $-65.5M | $-204.6M | $-60.4M | $-3.7M | $-9.1M | $-2.7M | $132.1M | -- | ||
| Impairment of Capital Assets | $108.4M | -- | -- | -- | -- | -- | $2.5M | $-2.7M | $125.2M | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-121.6M | $28.8M | $-72.5M | $-252.1M | $-27.0M | $41.8M | $37.8M | $-48.5M | $-193.4M | $1.6M | ||
| Pre-Tax Income | $-126.3M | $25.5M | $-75.3M | $-263.0M | $-39.0M | $29.7M | $25.3M | $-61.4M | $-219.7M | $-26.5M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-17.8M | $16.9M | $-22.0M | $-58.9M | $1.4M | $6.6M | $30.2M | $52.9M | $88.8M | $75.4M | ||
| NET INCOME | ||||||||||||
| Net Income | $-108.4M | $8.6M | $-53.3M | $-204.2M | $-40.5M | $23.1M | $-4.9M | $-114.3M | $-308.5M | $-101.9M | ||
| Net Income (Continuing Operations) | $-108.4M | $8.6M | $-53.3M | $-204.2M | $-40.5M | $23.1M | $-4.9M | $-114.3M | $-308.5M | $-101.9M | ||
| Net Income (Discontinued Operations) | $-108.4M | $8.6M | $-53.3M | $-204.2M | $-40.5M | $23.1M | $-4.9M | $-114.3M | $-308.5M | $-101.9M | ||
| Net Income (Common Stockholders) | $-108.4M | $8.6M | $-53.3M | $-204.2M | $-40.5M | $23.1M | $-4.9M | $-114.3M | $-308.5M | $-101.9M | ||
| Normalized Income | $-33.9M | $22.2M | $-31.8M | $-117.3M | $31.7M | $25.5M | $27.7M | $-41.2M | $-19.1M | $-26.2M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-261.8M | $-273.9M | $-274.5M | $-352.7M | $-346.1M | $-318.7M | $-540.4M | $678.5M | $622.1M | $545.5M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $129.1M | $160.9M | $165.3M | $183.7M | $201.6M | $213.9M | $244.7M | $263.1M | $282.3M | $295.5M | ||
| Average Shares Outstanding (Diluted) | $129.1M | $164.3M | $165.3M | $183.7M | $201.6M | $215.9M | $244.7M | $263.1M | $282.3M | $295.5M | ||
| Shares Outstanding | $155.5M | $164.4M | $165.7M | $195.8M | $204.8M | $221.3M | $256.6M | $255.2M | $488.6M | $488.6M | ||
| Basic EPS | $-0.84 | $0.05 | $-0.32 | $-1.11 | $-0.20 | $0.11 | $-0.02 | $-0.43 | $-0.48 | $-0.34 | ||
| Basic EPS (Continuing Operations) | $-0.84 | $0.05 | $-0.32 | $-1.11 | $-0.20 | $0.11 | $-0.02 | $-0.43 | $-0.48 | $-0.34 | ||
| Diluted EPS | $-0.84 | $0.05 | $-0.32 | $-1.11 | $-0.20 | $0.11 | $-0.02 | $-0.43 | $-0.48 | $-0.34 | ||
| Diluted EPS (Continuing Operations) | $-0.84 | $0.05 | $-0.32 | $-1.11 | $-0.20 | $0.11 | $-0.02 | $-0.43 | $-0.48 | $-0.34 | ||
| Dividend Per Share | -- | -- | -- | -- | -- | -- | $0.02 | $0.04 | $0.02 | -- | ||
| OTHER METRICS | ||||||||||||
| Earnings from equity interest | $679.0K | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | $679.0K | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Exploration Development And Mineral Property Lease Expenses | -- | -- | -- | $2.1M | -- | -- | -- | $11.9M | $22.1M | $23.7M | ||
| Gain On Sale Of Business | -- | -- | -- | -- | -- | $-3.7M | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | -- | -- | -- | -- | -- | -- | $-4.3M | $-3.0M | -- | ||
| Other Costof Revenue | -- | -- | $247.7M | $320.3M | -- | -- | -- | $471.7M | $410.1M | $344.7M | ||
| Other Gand A | $21.1M | $21.4M | $24.8M | $27.9M | $33.5M | $31.2M | $37.7M | $18.4M | $38.7M | $39.6M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | -- | -- | -- | -- | $2.7M | $125.2M | -- | ||
| Other Write Down | -- | -- | -- | -- | -- | -- | -- | -- | $7.2M | -- | ||
| Write Off | -- | -- | $65.5M | $199.7M | $58.7M | -- | -- | -- | -- | -- | ||
| Othspecchg | $-270.0K | $3.5M | -- | -- | -- | -- | $4.6M | -- | -- | -- | ||
| Restruct | $2.1M | -- | -- | $4.9M | $1.6M | -- | $2.0M | -- | $6.9M | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | AG | $9.14 | +2.1% | 22.85M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get First Majestic Silver Corp. (Canada) Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW