First Majestic Silver Corp.
TSX:AG.TO · Toronto Stock Exchange
-$1.05 today
Vol 0.66M · Avg 1.76M
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
TSX:AG.TO · Revenue to Net Income
Key Ratios
Analysis
$1.5B of revenue converted into $290.6M of net income for the selected period. Gross margin is 39.5% and net margin is 18.5%, showing how much revenue survives after costs and taxes. EPS is $0.59, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.3B +139.7% | $533.7M -8.5% | $583.1M -3.7% | $605.6M +5.5% | $574.3M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $833.9M +82.6% | $456.8M -19.4% | $567.0M -5.0% | $596.9M +24.5% | $479.4M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $445.3M +478.9% | $76.9M +378.7% | $16.1M +83.6% | $8.8M -90.8% | $94.9M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 34.8% +20.4pp | 14.4% +11.7pp | 2.8% +1.3pp | 1.4% -15.1pp | 16.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $89.2M +24.5% | $71.6M -2.7% | $73.6M +25.2% | $58.8M +20.3% | $48.9M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $89.2M +24.5% | $71.6M -2.7% | $73.6M +25.2% | $58.8M +20.3% | $48.9M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $280.7M +118.3% | $128.6M -5.9% | $136.7M -1.8% | $139.2M +16.5% | $119.5M | $374.2M | $1.2B | $631.8M |
| EBITDA | $697.7M +490.7% | $118.1M +351.8% | -$46.9M -150.9% | $92.2M -42.8% | $161.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 54.5% +32.4pp | 22.1% +30.2pp | -8.0% -23.3pp | 15.2% -12.8pp | 28.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $356.1M +6654.8% | $5.3M +109.2% | -$57.6M -15.0% | -$50.1M -208.9% | $46.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 27.8% +26.8pp | 1.0% +10.9pp | -9.9% -1.6pp | -8.3% -16.3pp | 8.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $15.0M +199.6% | $5.0M -24.6% | $6.6M +189.8% | $2.3M +116.0% | $1.1M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $15.1M +2.5% | $14.7M -5.2% | $15.5M +23.4% | $12.6M -25.7% | $16.9M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $45.9M +250.7% | -$30.5M +78.5% | -$141.5M -1389.2% | -$9.5M +55.1% | -$21.2M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $401.9M +1696.0% | -$25.2M +87.4% | -$199.1M -234.2% | -$59.6M -340.0% | $24.8M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 31.4% +36.1pp | -4.7% +29.4pp | -34.1% -24.3pp | -9.8% -14.2pp | 4.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $187.3M +160.8% | $71.8M +216.2% | -$61.8M -220.4% | $51.3M +72.9% | $29.7M | $1.3B | -$1.6B | $745.2M |
| Net Income | $167.8M +273.0% | -$97.0M +29.4% | -$137.3M -23.8% | -$110.9M -2190.6% | -$4.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | 13.1% +31.3pp | -18.2% +5.4pp | -23.5% -5.2pp | -18.3% -17.5pp | -0.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 +200.0% | -$0 +27.1% | -$0 -11.6% | -$0 -2039.3% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 +200.0% | -$0 +27.1% | -$0 -11.6% | -$0 -2039.3% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $479.6M +67.0% | $287.2M +1.7% | $282.3M +7.3% | $263.1M +7.5% | $244.8M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $484.6M +68.7% | $287.2M +1.7% | $282.3M +7.3% | $263.1M +7.5% | $244.8M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Hudbay Minerals Inc.
TSX:HBM.TO
$15.80B
IAMGOLD Corporation
TSX:IMG.TO
$14.33B
Capstone Copper Corp.
TSX:CS.TO
$11.46B
China Gold International Resources Corp. Ltd.
TSX:CGG.TO
$10.92B
Eldorado Gold Corporation
TSX:ELD.TO
$9.68B
New Gold Inc.
NGD.TO
$9.63B
OR Royalties Inc.
TSX:OR.TO
$9.54B
Triple Flag Precious Metals Corp.
TSX:TFPM.TO
$8.91B
B2Gold Corp.
TSX:BTO.TO
$8.31B
Artemis Gold Inc.
ARTG.V
$7.86B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does AG.TO generate?
First Majestic Silver Corp. (AG.TO) reported $1.28B of revenue in fiscal 2025.
Is AG.TO profitable?
First Majestic Silver Corp. (AG.TO) reported $167.81M of net income, with a net margin of 13.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.