McEwen Mining Inc.
TSX:MUX.TO · Toronto Stock Exchange
-$0.39 today
Vol 0.03M · Avg 0.06M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $34.4M +178.8% | -$43.7M -231.7% | $33.2M +138.5% | -$86.1M -51.4% | -$56.9M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $27.8M -9.8% | $30.9M +1.7% | $30.4M +38.7% | $21.9M -14.3% | $25.5M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$22.3M -219.5% | -$7.0M -118.8% | $37.0M +2094.5% | -$1.9M +74.6% | -$7.3M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $3.7M +14.5% | $3.2M +234.1% | $971.0K +185.6% | $340.0K -59.4% | $837.0K | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$6.0M -149.2% | $12.3M +169.0% | -$17.8M -488.7% | $4.6M -48.6% | $8.9M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $0 | $0 | $0 | $0 | $0 | $592.6M | $1.3B | $626.2M |
| Inventory | -$18.9M | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $13.7M | $0 | $0 | $0 | $0 | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$850.0K -106.9% | $12.3M +169.0% | -$17.8M -488.7% | $4.6M -48.6% | $8.9M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$27.9M -143.1% | $64.6M +169.4% | -$93.1M -3951.1% | -$2.3M -126.4% | $8.7M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $9.8M -66.7% | $29.5M +174.3% | -$39.6M +29.9% | -$56.6M -179.8% | -$20.2M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$45.3M -5.2% | -$43.1M -65.1% | -$26.1M -7.9% | -$24.2M +30.7% | -$34.9M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 +100.0% | -$12.9M +67.6% | -$39.7M | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$2.2M +4.1% | -$2.2M +93.4% | -$34.2M | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $1.6M | $0 -100.0% | $70.1M | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$5.1M -3182.9% | $164.0K +100.2% | -$69.8M -24499.0% | $286.0K -97.2% | $10.3M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$51.0M +12.2% | -$58.0M +41.7% | -$99.6M -316.9% | -$23.9M +2.7% | -$24.6M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $84.8M +6990.7% | -$1.2M +95.4% | -$26.6M -310.4% | $12.7M -65.4% | $36.6M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | -$6.1M -129.9% | $20.4M +52.1% | $13.4M -6.6% | $14.4M +20.1% | $12.0M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $0 -100.0% | $9.0K -100.0% | $185.4M +382.6% | $38.4M +18.5% | $32.4M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $78.7M +310.0% | $19.2M -88.8% | $172.2M +163.1% | $65.5M -19.2% | $81.0M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$895.1K -36.5% | -$656.0K +98.7% | -$49.0M -2313.8% | -$2.0M -1168.1% | -$160.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $36.7M +465.0% | -$10.0M +37.5% | -$16.1M +5.8% | -$17.1M -147.1% | $36.2M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$35.5M -160.5% | -$13.6M +79.2% | -$65.7M +18.6% | -$80.8M -46.6% | -$55.1M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Rupert Resources Ltd.
TSX:RUP.TO
$2.38B
AbraSilver Resource Corp.
TSX:ABRA.TO
$2.24B
Solaris Resources Inc.
TSX:SLS.TO
$2.15B
Mineros S.A.
TSX:MSA.TO
$1.91B
Collective Mining Ltd.
TSX:CNL.TO
$1.84B
Alphamin Resources Corp.
AFM.V
$1.82B
Canfor Corporation
TSX:CFP.TO
$1.70B
Northern Dynasty Minerals Ltd.
TSX:NDM.TO
$1.67B
Avino Silver & Gold Mines Ltd.
TSX:ASM.TO
$1.64B
Lithium Americas Corp.
TSX:LAC.TO
$1.38B
SEC Filings
Recent regulatory filings
No filings found.
Does MUX.TO generate free cash flow?
McEwen Mining Inc. (MUX.TO) generated -$35,527,999.00 of free cash flow in fiscal 2025.
How much operating cash flow does MUX.TO produce?
Operating cash flow was $9.82M, before capital expenditures of $45.35M.
Explore More
Continue the stock analysis
Jump to another research area for this company.