NYSE:PAAS · New York Stock Exchange
-$1.42 today
Vol 2.69M · Avg 5.84M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:PAAS · Revenue to Net Income
Key Ratios
Analysis
$4.0B of revenue converted into $1.3B of net income for the selected period. Gross margin is 42.5% and net margin is 30.2%, showing how much revenue survives after costs and taxes. EPS is $3.13, tying the income statement back to per-share earnings.
Revenue
—
Operating Income
—
Net Income
—
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $3.7B +30.6% | $2.8B +21.7% | $2.3B +55.0% | $1.5B -8.5% | $1.6B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $2.3B +1.1% | $2.3B +12.4% | $2.0B +39.6% | $1.4B +14.3% | $1.3B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.4B +152.8% | $548.5M +84.8% | $296.8M +513.2% | $48.4M -86.8% | $367.9M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 37.7% +18.2pp | 19.5% +6.6pp | 12.8% +9.6pp | 3.2% -19.3pp | 22.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $118.0M +69.1% | $69.8M +13.7% | $61.4M +111.7% | $29.0M -16.8% | $34.9M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $198.4M +1014.7% | $17.8M -93.1% | $258.7M -16.7% | $310.7M +560.7% | $47.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $532.2M -6.9% | $571.7M +18.1% | $484.2M +53.2% | $316.0M +4.3% | $303.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.9B +76.1% | $1.1B +120.4% | $476.8M +2248.8% | $20.3M -96.3% | $551.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 50.3% +13.0pp | 37.3% +16.7pp | 20.6% +19.2pp | 1.4% -32.4pp | 33.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | $1.2B +123.9% | $530.7M +1292.9% | $38.1M +114.5% | -$262.3M -181.7% | $320.9M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 32.3% +13.4pp | 18.8% +17.2pp | 1.6% +19.2pp | -17.5% -37.2pp | 19.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $90.6M | $0 -100.0% | $16.3M +215.9% | $5.2M | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $59.0M +16.1% | $50.8M -12.7% | $58.2M +695.8% | $7.3M -15.4% | $8.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $71.2M +171.9% | -$99.0M -2.2% | -$96.9M -150.4% | -$38.7M +49.0% | -$75.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.3B +191.8% | $431.7M +834.2% | -$58.8M +80.5% | -$301.0M -222.9% | $245.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 34.2% +18.9pp | 15.3% +17.9pp | -2.5% +17.6pp | -20.1% -35.1pp | 15.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $262.5M -17.7% | $319.0M +592.0% | $46.1M +17.9% | $39.1M -73.3% | $146.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | $995.1M +792.5% | $111.5M +207.5% | -$103.7M +69.5% | -$340.1M -449.0% | $97.4M | $4.9B | $4.8B | $4.7B |
| Net Margin | 27.0% +23.1pp | 4.0% +8.4pp | -4.5% +18.3pp | -22.8% -28.7pp | 6.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 +741.9% | $0 +196.9% | -$0 +80.2% | -$2 -452.2% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 +741.9% | $0 +196.9% | -$0 +80.2% | -$2 -452.2% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $381.5M +5.0% | $363.4M +11.3% | $326.5M +55.1% | $210.5M +0.1% | $210.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $381.6M +5.0% | $363.4M +11.3% | $326.5M +55.1% | $210.5M +0.0% | $210.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Sociedad Química y Minera de Chile S.A.
NYSE:SQM
$20.77B
Reliance Steel & Aluminum Co.
NYSE:RS
$18.99B
CF Industries Holdings, Inc.
NYSE:CF
$16.98B
Albemarle Corporation
NYSE:ALB
$15.99B
James Hardie Industries plc
NYSE:JHX
$14.98B
RPM International Inc.
NYSE:RPM
$14.25B
Royal Gold, Inc.
NASDAQ:RGLD
$14.17B
Alamos Gold Inc.
NYSE:AGI
$13.26B
Harmony Gold Mining Company Limited
NYSE:HMY
$10.16B
Suzano S.A.
NYSE:SUZ
$9.74B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does PAAS generate?
Pan American Silver Corp. (PAAS) reported $3.68B of revenue in fiscal 2025.
Is PAAS profitable?
Pan American Silver Corp. (PAAS) reported $995.12M of net income, with a net margin of 27.0%.
Explore More
Continue the stock analysis
Jump to another research area for this company.