Company Analysis
Sign in

McEwen Inc. (MUX)

NYSE: MUX · Gold and Silver Ores · Toronto · filing with the SEC since 1994
Full chart Alerts Compare
Grade3.4
◀ Past 2.1● Present 3.9▶ Future 4.7
OverviewBusinessFinancialsGradeForecastSentimentOwnershipPeopleFilingsPatents Chart

Income statement, as filed

In thousands of US dollars (USD), as filed; per-share figures in US dollars; share counts in thousands. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017Dec 31, 2016
Report filedMar 17, 2026Mar 14, 2025Mar 15, 2024Mar 14, 2023Mar 7, 2022Mar 10, 2021Mar 16, 2020Feb 20, 2019Feb 21, 2018Mar 1, 2017
Revenue197,553174,477166,231110,417136,541104,789117,019128,175r67,465r60,388
For lenders
Net interest income-7,217-4,59536,918-7,789-6,200-7,434-6,817-1,619-938835
Cost of revenue122,760113,313119,23091,260····45,18028,133
Gross profit47,56430,93517,780-544-6,480-26,9488,98632,082r20,080r32,255
General and administrative26,69517,16515,44911,89011,4359,20112,78511,125r12,344r12,734
Total costs and expenses44,91181,507179,84394,89357,800126,22672,90079,271r46,366r16,908r
Operating income2,653-50,572-162,063-95,437-64,280-153,174-63,914-47,189r-26,286r15,347
Interest expense·······1,900··
Interest and investment income1,12663634,680650·159133372501·
Share of profit of equity-method investments···2,776-7,533-1,517-8,754-11,865-4412,951
Other income (expense), net10,7242,651-29,97622,9386,2816,8937,1401,1681,221·
Total non-operating income (expense)4,2963,833229,09915,14981-541323-451r283r1,959
Income before income taxes6,949-46,73967,036-80,288-64,199-153,715-63,591-47,640-26,00317,306
Income tax expense-27,485-3,04833,8595,806-7,315-1,390-3,844-2,770-15,369-3,749
Net income including non-controlling interests34,434-43,69133,177-86,094-56,884-152,325-59,747-44,870-10,63421,055
Net income to non-controlling interests··-22,122-5,019-172r·····
Net income34,434-43,69155,299-81,075-56,710r-152,325-59,747-44,870-10,63421,055
Net income to common shareholders34,434-43,69155,299······21,055
Earnings per share, basic0.64-0.861.16-1.71-1.25r-3.78r-1.70b·-0.30b0.70b
Earnings per share, diluted0.59-0.861.16-1.71-1.25r-3.78r-1.70b·-0.30b0.70b
Earnings per share, basic and diluted····-1.20b-3.80b-1.70b-1.30b-0.30b0.70b
Weighted average shares, basic54,046.051,021.047,544.047,427.045,490.0r40,346.0r36,184.5b33,729.7b31,388.7b29,877.2b
Weighted average shares, diluted65,560.051,021.047,544.047,427.045,490.0r40,346.0r36,184.5b33,729.7b31,388.7b30,047.4b
Weighted average shares, basic and diluted····45,489.9b40,345.7b36,184.5b33,729.7b31,388.7b·
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.Share counts and per-share figures are on the newest report's basis, after the 1-for-10 reverse split of Jul 2022.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:Revenues
Net interest income interest earned less interest paidus-gaap:InterestIncomeExpenseNet
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization
us-gaap:CostOfGoodsSold
Gross profit revenue less the cost of what it soldus-gaap:GrossProfit
General and administrative the cost of running the company itselfus-gaap:GeneralAndAdministrativeExpense
Total costs and expenses every operating cost, the cost of revenue includedus-gaap:CostsAndExpenses
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpenseDebt
Interest and investment income what its cash and investments earnedus-gaap:InterestIncomeOther
Share of profit of equity-method investments its share of companies it partly ownsus-gaap:IncomeLossFromEquityMethodInvestments
Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense
Total non-operating income (expense) everything outside the business, togetherus-gaap:NonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income to non-controlling interests the share that belongs to minority holdersus-gaap:NetIncomeLossAttributableToNoncontrollingInterest
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Net income to common shareholders what is left for common shareholdersus-gaap:NetIncomeLossAvailableToCommonStockholdersBasic
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Earnings per share, basic and diluted net income per share, where both counts are the sameus-gaap:EarningsPerShareBasicAndDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
Weighted average shares, basic and diluted the average count, where both counts are the sameus-gaap:WeightedAverageNumberOfShareOutstandingBasicAndDiluted
SI Assistanton MUX · research, not advice