Ferroglobe PLC
NASDAQ:GSM
Ferroglobe PLC
NASDAQ:GSM
Price:
4.53
USD
-3%
Market Cap:
$848.7m
Income Statement
Earnings Waterfall
Ferroglobe PLC
Ferroglobe PLC
Income Statement
Ferroglobe PLC
Ferroglobe PLC
Currency: USD
| Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||
| Interest Expense |
26
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 576
N/A
|
1 549
-2%
|
1 576
+2%
|
1 663
+6%
|
1 732
+4%
|
1 885
+9%
|
2 037
+8%
|
2 110
+4%
|
2 242
+6%
|
2 141
-5%
|
1 972
-8%
|
1 830
-7%
|
1 615
-12%
|
1 479
-8%
|
1 320
-11%
|
1 201
-9%
|
1 144
-5%
|
1 195
+4%
|
1 363
+14%
|
1 530
+12%
|
1 779
+16%
|
2 133
+20%
|
2 555
+20%
|
2 719
+6%
|
2 598
-4%
|
2 284
-12%
|
1 899
-17%
|
1 723
-9%
|
1 650
-4%
|
1 641
-1%
|
1 636
0%
|
1 652
+1%
|
1 644
-1%
|
1 559
-5%
|
1 495
-4%
|
1 373
-8%
|
1 335
-3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 043)
|
(1 003)
|
(1 000)
|
(1 031)
|
(1 043)
|
(1 123)
|
(1 216)
|
(1 283)
|
(1 447)
|
(1 456)
|
(1 404)
|
(1 348)
|
(1 214)
|
(1 128)
|
(989)
|
(878)
|
(836)
|
(842)
|
(957)
|
(1 086)
|
(1 185)
|
(1 275)
|
(1 377)
|
(1 367)
|
(1 285)
|
(1 176)
|
(1 059)
|
(969)
|
(879)
|
(907)
|
(916)
|
(976)
|
(1 027)
|
(1 006)
|
(997)
|
(923)
|
(934)
|
|
| Gross Profit |
533
N/A
|
546
+2%
|
576
+6%
|
632
+10%
|
689
+9%
|
762
+11%
|
821
+8%
|
827
+1%
|
795
-4%
|
685
-14%
|
568
-17%
|
482
-15%
|
401
-17%
|
351
-13%
|
330
-6%
|
323
-2%
|
309
-4%
|
352
+14%
|
406
+15%
|
444
+9%
|
594
+34%
|
858
+44%
|
1 178
+37%
|
1 352
+15%
|
1 313
-3%
|
1 107
-16%
|
840
-24%
|
753
-10%
|
771
+2%
|
734
-5%
|
719
-2%
|
676
-6%
|
617
-9%
|
553
-10%
|
498
-10%
|
451
-9%
|
402
-11%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(632)
|
(629)
|
(634)
|
(634)
|
(615)
|
(636)
|
(612)
|
(635)
|
(644)
|
(618)
|
(633)
|
(596)
|
(577)
|
(548)
|
(497)
|
(460)
|
(421)
|
(461)
|
(501)
|
(522)
|
(565)
|
(571)
|
(634)
|
(665)
|
(595)
|
(556)
|
(491)
|
(482)
|
(549)
|
(579)
|
(558)
|
(551)
|
(529)
|
(530)
|
(511)
|
(506)
|
(518)
|
|
| Selling, General & Administrative |
(296)
|
(296)
|
(298)
|
(305)
|
(300)
|
(316)
|
(330)
|
(343)
|
(339)
|
(331)
|
(318)
|
(302)
|
(285)
|
(266)
|
(240)
|
(224)
|
(215)
|
(255)
|
(269)
|
(263)
|
(281)
|
(268)
|
(285)
|
(311)
|
(315)
|
(300)
|
(295)
|
(303)
|
(306)
|
(309)
|
(301)
|
(289)
|
(273)
|
(280)
|
(281)
|
(278)
|
(271)
|
|
| Depreciation & Amortization |
(118)
|
(110)
|
(112)
|
(108)
|
(98)
|
(100)
|
(103)
|
(105)
|
(114)
|
(117)
|
(119)
|
(119)
|
(120)
|
(119)
|
(116)
|
(113)
|
(108)
|
(105)
|
(101)
|
(98)
|
(97)
|
(93)
|
(90)
|
(86)
|
(82)
|
(78)
|
(75)
|
(74)
|
(74)
|
(74)
|
(77)
|
(77)
|
(75)
|
(74)
|
(74)
|
(75)
|
(85)
|
|
| Other Operating Expenses |
(218)
|
(224)
|
(224)
|
(221)
|
(216)
|
(220)
|
(180)
|
(186)
|
(192)
|
(169)
|
(197)
|
(175)
|
(172)
|
(164)
|
(141)
|
(124)
|
(98)
|
(101)
|
(131)
|
(160)
|
(187)
|
(210)
|
(261)
|
(271)
|
(199)
|
(178)
|
(122)
|
(106)
|
(169)
|
(196)
|
(180)
|
(185)
|
(180)
|
(176)
|
(156)
|
(153)
|
(162)
|
|
| Operating Income |
(100)
N/A
|
(84)
+16%
|
(57)
+31%
|
(1)
+98%
|
74
N/A
|
127
+71%
|
209
+64%
|
192
-8%
|
151
-21%
|
67
-55%
|
(65)
N/A
|
(114)
-76%
|
(176)
-55%
|
(198)
-12%
|
(167)
+16%
|
(138)
+18%
|
(113)
+18%
|
(109)
+4%
|
(95)
+12%
|
(78)
+18%
|
29
N/A
|
287
+885%
|
544
+90%
|
687
+26%
|
718
+4%
|
551
-23%
|
349
-37%
|
271
-22%
|
222
-18%
|
155
-30%
|
161
+4%
|
126
-22%
|
88
-30%
|
23
-74%
|
(13)
N/A
|
(56)
-325%
|
(116)
-108%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(28)
|
(36)
|
(40)
|
(50)
|
(51)
|
(56)
|
(64)
|
(62)
|
(54)
|
(64)
|
(56)
|
(59)
|
(46)
|
(53)
|
(57)
|
(39)
|
(16)
|
(52)
|
(46)
|
(155)
|
(59)
|
(143)
|
(156)
|
(65)
|
(62)
|
(61)
|
(47)
|
(37)
|
(38)
|
(38)
|
(33)
|
(34)
|
(2)
|
(5)
|
(27)
|
(21)
|
(41)
|
|
| Non-Reccuring Items |
(274)
|
(264)
|
(209)
|
(204)
|
(33)
|
(32)
|
(26)
|
(22)
|
(52)
|
(52)
|
(56)
|
(234)
|
(180)
|
(180)
|
(179)
|
(34)
|
(72)
|
(71)
|
(71)
|
(38)
|
2
|
0
|
0
|
0
|
(57)
|
(57)
|
(58)
|
(59)
|
(25)
|
0
|
(25)
|
(24)
|
(50)
|
(43)
|
(43)
|
(43)
|
(17)
|
|
| Total Other Income |
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(405)
N/A
|
(384)
+5%
|
(306)
+20%
|
(255)
+17%
|
(15)
+94%
|
38
N/A
|
119
+209%
|
108
-9%
|
36
-67%
|
(50)
N/A
|
(177)
-257%
|
(407)
-130%
|
(412)
-1%
|
(431)
-5%
|
(402)
+7%
|
(211)
+48%
|
(222)
-6%
|
(232)
-4%
|
(212)
+9%
|
(271)
-28%
|
(120)
+56%
|
144
N/A
|
388
+170%
|
622
+60%
|
592
-5%
|
432
-27%
|
244
-43%
|
176
-28%
|
156
-11%
|
117
-25%
|
104
-12%
|
68
-34%
|
37
-45%
|
(25)
N/A
|
(83)
-226%
|
(120)
-44%
|
(175)
-46%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||
| Tax Provision |
47
|
49
|
22
|
(3)
|
(17)
|
(32)
|
(48)
|
(34)
|
(21)
|
1
|
20
|
35
|
42
|
44
|
45
|
28
|
(22)
|
(32)
|
(37)
|
(34)
|
5
|
(40)
|
(100)
|
(137)
|
(148)
|
(114)
|
(75)
|
(61)
|
(58)
|
(47)
|
(35)
|
(25)
|
(16)
|
(18)
|
(6)
|
(1)
|
(2)
|
|
| Income from Continuing Operations |
(359)
|
(335)
|
(285)
|
(258)
|
(32)
|
6
|
71
|
74
|
15
|
(48)
|
(156)
|
(371)
|
(370)
|
(387)
|
(358)
|
(182)
|
(244)
|
(264)
|
(249)
|
(305)
|
(115)
|
104
|
288
|
485
|
444
|
319
|
170
|
115
|
98
|
70
|
69
|
43
|
21
|
(44)
|
(89)
|
(121)
|
(177)
|
|
| Income to Minority Interest |
20
|
16
|
10
|
10
|
5
|
5
|
4
|
4
|
19
|
20
|
21
|
19
|
5
|
5
|
4
|
4
|
3
|
3
|
3
|
4
|
5
|
4
|
3
|
1
|
(4)
|
(8)
|
(13)
|
(15)
|
(16)
|
(11)
|
(6)
|
(3)
|
3
|
3
|
3
|
3
|
6
|
|
| Net Income (Common) |
(338)
N/A
|
(319)
+6%
|
(274)
+14%
|
(249)
+9%
|
(1)
+100%
|
43
N/A
|
107
+151%
|
109
+2%
|
44
-60%
|
(20)
N/A
|
(128)
-546%
|
(267)
-109%
|
(281)
-5%
|
(302)
-7%
|
(273)
+10%
|
(180)
+34%
|
(246)
-37%
|
(266)
-8%
|
(252)
+5%
|
(301)
-20%
|
(111)
+63%
|
108
N/A
|
291
+170%
|
486
+67%
|
440
-9%
|
310
-30%
|
157
-49%
|
100
-36%
|
83
-17%
|
60
-28%
|
63
+5%
|
41
-35%
|
24
-42%
|
(41)
N/A
|
(86)
-111%
|
(118)
-37%
|
(171)
-45%
|
|
| EPS (Diluted) |
-1.97
N/A
|
-1.87
+5%
|
-1.6
+14%
|
-1.45
+9%
|
0
N/A
|
0.24
N/A
|
0.62
+158%
|
0.63
+2%
|
0.25
-60%
|
-0.11
N/A
|
-0.75
-582%
|
-1.58
-111%
|
-1.65
-4%
|
-1.78
-8%
|
-1.61
+10%
|
-1.05
+35%
|
-1.45
-38%
|
-1.57
-8%
|
-1.48
+6%
|
-1.67
-13%
|
-0.63
+62%
|
0.57
N/A
|
1.54
+170%
|
2.57
+67%
|
2.34
-9%
|
1.64
-30%
|
0.83
-49%
|
0.52
-37%
|
0.44
-15%
|
0.31
-30%
|
0.32
+3%
|
0.21
-34%
|
0.12
-43%
|
-0.22
N/A
|
-0.46
-109%
|
-0.63
-37%
|
-0.91
-44%
|
|
Switch to:
Switch to:
See Also
Discover More
