Wall Street Experts
ver. ZuMIgo(08/25)
First Majestic Silver Corp.
Rachunek Zysków i Strat
Przychody TTM (mln): 529
EBIT TTM (mln): -31
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
22 |
23 |
Rok finansowy |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
0 |
0 |
0 |
0 |
1 |
4 |
43 |
36 |
57 |
121 |
246 |
265 |
277 |
272 |
248 |
300 |
264 |
308 |
369 |
367 |
587 |
627 |
584 |
561 |
Przychód Δ r/r |
0.0% |
-99.0% |
-100.0% |
0.0% |
inf% |
400.3% |
1061.1% |
-16.0% |
56.0% |
112.5% |
103.3% |
7.9% |
4.7% |
-1.9% |
-8.9% |
21.1% |
-12.1% |
17.0% |
19.6% |
-0.6% |
60.1% |
6.7% |
-6.8% |
-4.1% |
Marża brutto |
100.0% |
100.0% |
0.0% |
0.0% |
-35.7% |
8.9% |
37.1% |
16.9% |
31.8% |
50.7% |
72.8% |
53.6% |
33.3% |
11.1% |
3.5% |
16.4% |
6.1% |
-4.5% |
18.4% |
28.7% |
17.3% |
2.7% |
2.8% |
34.3% |
EBIT (mln) |
-0 |
-0 |
-0 |
-1 |
-3 |
-6 |
-6 |
-3 |
4 |
46 |
140 |
107 |
23 |
-93 |
-120 |
28 |
-71 |
-249 |
28 |
40 |
49 |
-51 |
-58 |
-4 |
EBIT Δ r/r |
0.0% |
-56.9% |
816.9% |
228.2% |
161.6% |
81.4% |
4.8% |
-49.6% |
-239.7% |
971.3% |
205.1% |
-23.8% |
-78.7% |
-509.8% |
29.5% |
-123.5% |
-351.4% |
251.1% |
-111.4% |
42.2% |
21.9% |
-202.7% |
14.2% |
-93.5% |
EBIT (%) |
-5975.3% |
-246624.0% |
0.0% |
0.0% |
-428.9% |
-155.5% |
-14.0% |
-8.4% |
7.5% |
38.0% |
57.0% |
40.2% |
8.2% |
-34.2% |
-48.6% |
9.4% |
-26.9% |
-80.8% |
7.7% |
11.0% |
8.4% |
-8.1% |
-9.9% |
-0.7% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
2 |
2 |
1 |
2 |
2 |
6 |
5 |
3 |
4 |
11 |
12 |
12 |
13 |
13 |
15 |
15 |
EBITDA (mln) |
-0 |
-0 |
0 |
-1 |
-1 |
-3 |
4 |
2 |
10 |
55 |
156 |
136 |
97 |
64 |
63 |
106 |
69 |
53 |
96 |
105 |
166 |
87 |
79 |
128 |
EBITDA(%) |
-632.3% |
-124272.0% |
0.0% |
0.0% |
-182.1% |
-86.2% |
10.3% |
5.6% |
18.0% |
45.7% |
63.6% |
51.2% |
35.0% |
23.5% |
25.4% |
35.5% |
26.2% |
17.3% |
25.9% |
28.6% |
28.2% |
13.9% |
13.6% |
22.9% |
Podatek (mln) |
0 |
0 |
0 |
0 |
1 |
-0 |
1 |
-2 |
-3 |
11 |
34 |
22 |
64 |
-19 |
-18 |
17 |
-22 |
-59 |
1 |
7 |
30 |
53 |
-62 |
75 |
Zysk Netto (mln) |
-0 |
-0 |
-0 |
-1 |
-3 |
-5 |
-7 |
-4 |
6 |
36 |
104 |
89 |
-38 |
-61 |
-108 |
9 |
-53 |
-204 |
-40 |
23 |
-5 |
-114 |
-138 |
-102 |
Zysk netto Δ r/r |
0.0% |
-28.9% |
537.5% |
220.8% |
143.4% |
68.0% |
43.6% |
-42.1% |
-242.6% |
499.0% |
186.9% |
-14.2% |
-143.0% |
60.7% |
76.4% |
-107.9% |
-719.4% |
283.2% |
-80.2% |
-157.0% |
-121.3% |
2221.3% |
20.4% |
-26.0% |
Zysk netto (%) |
-5426.3% |
-368976.0% |
0.0% |
0.0% |
-405.7% |
-136.2% |
-16.8% |
-11.6% |
10.6% |
29.9% |
42.2% |
33.5% |
-13.8% |
-22.6% |
-43.8% |
2.9% |
-20.2% |
-66.2% |
-11.0% |
6.3% |
-0.8% |
-18.2% |
-23.5% |
-18.2% |
EPS |
-0.0287 |
-0.0169 |
-0.0671 |
-0.11 |
-0.14 |
-0.15 |
-0.13 |
-0.0592 |
0.0764 |
0.38 |
1.0 |
0.8 |
-0.33 |
-0.52 |
-0.84 |
0.05 |
-0.32 |
-1.11 |
-0.2 |
0.11 |
-0.0201 |
-0.43 |
-0.49 |
-0.34 |
EPS (rozwodnione) |
-0.0287 |
-0.0169 |
-0.0671 |
-0.11 |
-0.14 |
-0.15 |
-0.13 |
-0.0592 |
0.0669 |
0.36 |
0.96 |
0.79 |
-0.33 |
-0.52 |
-0.84 |
0.05 |
-0.32 |
-1.11 |
-0.2 |
0.11 |
-0.0201 |
-0.43 |
-0.49 |
-0.34 |
Ilośc akcji (mln) |
3 |
4 |
6 |
11 |
22 |
35 |
57 |
71 |
83 |
94 |
103 |
111 |
116 |
117 |
129 |
161 |
165 |
184 |
202 |
214 |
245 |
263 |
282 |
296 |
Ważona ilośc akcji (mln) |
3 |
4 |
6 |
11 |
22 |
35 |
57 |
71 |
86 |
99 |
107 |
113 |
117 |
117 |
129 |
164 |
165 |
184 |
202 |
216 |
245 |
263 |
282 |
296 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |