MUX
McEwen Mining Inc.
$22.02
+$0.88(+4.16%)
49
Overall
55
Value
33
Tech
60
Quality
Market Cap
$1.25B
Volume
501.02K
52W Range
$7.75 - $29.70
Target Price
$32.27
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $60.4M | $67.7M | $128.2M | $117.0M | $104.8M | $136.5M | $110.4M | $166.2M | $174.5M | $197.6M | ||
| Total Revenue | $60.4M | $67.7M | $128.2M | $117.0M | $104.8M | $136.5M | $110.4M | $166.2M | $174.5M | $197.6M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-28.1M | $-45.2M | $99.5M | $83.3M | $131.7M | $143.0M | $111.0M | $148.5M | $143.5M | $150.0M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $32.3M | $22.5M | $28.6M | $33.7M | $-26.9M | $-6.5M | $-544.0K | $17.8M | $30.9M | $47.6M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $28.7M | $23.5M | $64.0M | $75.8M | $50.3M | $58.2M | $97.7M | $36.8M | $34.3M | $49.5M | ||
| Selling, General & Administrative | $12.7M | $18.9M | $11.1M | $12.8M | $9.2M | $35.2M | $11.9M | $15.4M | $17.2M | $26.7M | ||
| Selling & Marketing Expenses | -- | -- | -- | -- | -- | $23.8M | -- | -- | -- | -- | ||
| General & Administrative Expenses | $12.7M | $18.9M | $11.1M | $12.8M | $9.2M | $11.4M | $11.9M | $15.4M | $17.2M | $26.7M | ||
| Promotion & Advertising | -- | -- | -- | -- | -- | $23.8M | -- | -- | -- | -- | ||
| Salaries & Wages | $-1.0M | $-1.3M | $-300.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $1.2M | $1.5M | $16.3M | $25.3M | $23.3M | $339.0K | $733.0K | $1.1M | $634.0K | $620.0K | ||
| Other Operating Expenses | $3.5M | $3.9M | $-5.0M | $1.7M | $2.0M | $2.4M | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $3.0M | $-24.6M | $-35.3M | $-63.9M | $-153.2M | $-64.3M | $-95.4M | $-162.1M | $-50.6M | $2.7M | ||
| EBITDA | $20.9M | $25.3M | $-29.8M | $-31.5M | $-123.2M | $-32.7M | $-53.0M | $60.5M | $-11.3M | $42.7M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | -- | $-356.0K | $1.6M | $6.8M | $7.4M | $6.2M | $7.8M | $-36.9M | $4.6M | $7.2M | ||
| Intinc | $835.0K | $-938.0K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $835.0K | $-938.0K | $-1.6M | $-6.8M | $-7.4M | $-6.2M | $-7.8M | $36.9M | $-4.6M | $-7.2M | ||
| Gain on Sale of Securities | $22.0K | $257.0K | $-3.3M | $5.3M | $-619.0K | $28.0K | $19.8M | $20.5M | $433.0K | $12.8M | ||
| Other Income/Expense | $-14.4M | $-224.0K | $10.7M | $1.6M | $-5.4M | $1.3M | $25.7M | $-192.2M | $-2.7M | $-10.7M | ||
| Other Special Charges | $1.4M | -- | $1.2M | $7.1M | $6.9M | $6.3M | $22.9M | $-30.0M | $2.7M | $10.7M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-506.0K | $-635.0K | $-1.2M | -- | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | $-506.0K | $711.0K | $-1.2M | -- | $83.8M | -- | -- | -- | -- | -- | ||
| Impairment of Capital Assets | -- | $711.0K | -- | -- | $83.8M | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $17.3M | $18.7M | $-46.0M | $-56.8M | $-146.3M | $-58.0M | $-72.5M | $30.1M | $-42.1M | $14.2M | ||
| Pre-Tax Income | $17.3M | $18.7M | $-47.6M | $-63.6M | $-153.7M | $-64.2M | $-80.3M | $67.0M | $-46.7M | $6.9M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-3.7M | $-15.7M | $-2.8M | $-3.8M | $-1.4M | $-7.3M | $5.8M | $33.9M | $-3.0M | $-27.5M | ||
| NET INCOME | ||||||||||||
| Net Income | $21.9M | $-10.3M | $-44.9M | $-59.7M | $-152.3M | $-56.7M | $-81.1M | $55.3M | $-43.7M | $34.4M | ||
| Net Income (Continuing Operations) | $21.9M | $-10.3M | $-44.9M | $-59.7M | $-152.3M | $-56.7M | $-86.1M | $33.2M | $-43.7M | $34.4M | ||
| Net Income (Discontinued Operations) | $21.9M | $-10.3M | $-44.9M | $-59.7M | $-152.3M | $-56.7M | $-81.1M | $55.3M | $-43.7M | $34.4M | ||
| Net Income (Common Stockholders) | $21.9M | $-10.3M | $-44.9M | $-46.7M | $-152.3M | $-56.7M | $-81.1M | $55.3M | $-43.7M | $34.4M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $-20.5M | ||
| TOTALS | ||||||||||||
| Total Expenses | $550.0K | $-21.7M | $163.5M | $159.1M | $159.2M | $177.4M | $208.6M | $185.2M | $177.9M | $199.5M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $29.9M | $31.4M | $33.7M | $36.2M | $40.3M | $45.5M | $47.4M | $47.5M | $51.0M | $54.0M | ||
| Average Shares Outstanding (Diluted) | $30.0M | $31.4M | $33.7M | $36.2M | $40.3M | $45.5M | $47.4M | $47.5M | $51.0M | $65.6M | ||
| Shares Outstanding | $30.0M | $33.7M | $34.5M | $40.0M | $45.9M | $47.4M | $47.4M | $49.4M | $53.9M | $59.5M | ||
| Basic EPS | -- | -- | $-1.3 | $-1.7 | $-3.8 | $-1.2 | $-1.71 | $1.16 | $-0.86 | $0.64 | ||
| Basic EPS (Continuing Operations) | $0.70 | $-0.30 | $-1.3 | $-1.7 | $-3.8 | $-1.2 | $-1.71 | $1.16 | $-0.86 | $0.64 | ||
| Diluted EPS | -- | -- | $-1.3 | $-1.7 | $-3.8 | $-1.2 | $-1.71 | $1.16 | $-0.86 | $0.59 | ||
| Diluted EPS (Continuing Operations) | $0.70 | $-0.30 | -- | -- | -- | -- | $-1.71 | $1.16 | $-0.86 | $0.59 | ||
| OTHER METRICS | ||||||||||||
| Depletion | -- | -- | -- | $24.8M | -- | -- | -- | -- | -- | -- | ||
| Earnings from equity interest | $13.0M | $-44.0K | $-11.9M | $-8.8M | $-1.5M | $-7.5M | $2.8M | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | $13.0M | $-44.0K | $-11.9M | $-8.8M | $-1.5M | $-7.5M | $2.8M | -- | -- | -- | ||
| Exploration Development And Mineral Property Lease Expenses | $11.2M | $-694.0K | $36.6M | $37.7M | $15.9M | $22.6M | $15.0M | $20.2M | $16.5M | $22.2M | ||
| Gain On Sale Of Business | -- | -- | -- | -- | -- | -- | -- | $222.2M | $1.5M | -- | ||
| Gain On Sale Of P P E | $24.0K | $11.0K | $-77.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | -- | -- | -- | -- | -- | $172.0K | $5.0M | $22.1M | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | $2.0M | -- | -- | -- | -- | -- | ||
| Other Gand A | $12.7M | $18.9M | $11.1M | $12.8M | $9.2M | $11.4M | $11.9M | $15.4M | $17.2M | $26.7M | ||
| Other Impairment Of Capital Assets | $-882.0K | $356.0K | -- | -- | -- | $23.8M | -- | -- | -- | -- | ||
| Otherunder Preferred Stock Dividend | -- | -- | -- | $-13.1M | $-13.5M | $-15.9M | -- | -- | -- | -- | ||
| Realized Capital Gain | -- | $-227.0K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-400.0K | $-400.0K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Restruct | $-506.0K | $-635.0K | $-1.2M | -- | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | MUX | $22.02 | +4.2% | 501.02K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |