First Majestic Silver Corp
TSX:FR
Income Statement
Earnings Waterfall
First Majestic Silver Corp
Income Statement
First Majestic Silver Corp
| Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|
| Revenue | ||||
| Revenue |
584
N/A
|
624
+7%
|
574
-8%
|
|
| Gross Profit | ||||
| Cost of Revenue |
(483)
|
(607)
|
(535)
|
|
| Gross Profit |
101
N/A
|
17
-83%
|
39
+133%
|
|
| Operating Income | ||||
| Operating Expenses |
(51)
|
(62)
|
(74)
|
|
| Selling, General & Administrative |
(38)
|
(49)
|
(50)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
(12)
|
(12)
|
(22)
|
|
| Operating Income |
50
N/A
|
(46)
N/A
|
(35)
+23%
|
|
| Pre-Tax Income | ||||
| Interest Income Expense |
(12)
|
(15)
|
6
|
|
| Non-Reccuring Items |
(9)
|
7
|
(156)
|
|
| Total Other Income |
(4)
|
(7)
|
(11)
|
|
| Pre-Tax Income |
25
N/A
|
(61)
N/A
|
(196)
-219%
|
|
| Net Income | ||||
| Tax Provision |
(30)
|
(53)
|
61
|
|
| Income from Continuing Operations |
(5)
|
(114)
|
(135)
|
|
| Net Income (Common) |
(5)
N/A
|
(114)
-2 221%
|
(135)
-18%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.43
-2 050%
|
-0.48
-12%
|
|