McEwen Mining Inc.

MUX | NYSE

Price Alert Chart Builder DCF Calculator

$14.87

-$0.06 (-0.40%)

At close: Nov 5, 2026, 4:00 PM ET

$14.74

-$0.13 (-0.89%)

After-hours: Nov 5, 2026, 4:54 PM ET

Overview Rating Statistics Financials Earnings Analysts Ownership Profile

Income Statement Balance Sheet Cashflow Statement Ratios

Annual Quarterly TTM

Fiscal Year Period Ending	FY 2025 Dec 31, 2025	FY 2024 Dec 31, 2024	FY 2023 Dec 31, 2023	FY 2022 Dec 31, 2022	FY 2021 Dec 31, 2021	FY 2020 Dec 31, 2020
Net Income	34.43M	-43.69M	33.18M	-86.09M	-56.88M	-152.33M
Depreciation & Amortization	27.85M	30.86M	30.36M	19.53M	25.55M	23.09M
Stock-Based Compensation	3.71M	3.24M	971K	340K	837K	612K
Other Working Capital	12.17M	15.27M	-18.26M	4.57M	8.89M	14.13M
Other Non-Cash Items	-30.11M	31.46M	-127.46M	6.93M	8.7M	88.01M
Deferred Income Tax	-22.29M	-6.98M	37.02M	-1.86M	-7.32M	-1.39M
Change in Working Capital	-6.74M	14.56M	-13.71M	4.57M	8.89M	14.13M
Operating Cash Flow	6.87M	29.45M	-39.64M	-56.58M	-20.22M	-27.87M
Capital Expenditures	-44.64M	-43.1M	-26.1M	-24.19M	-34.89M	-13.37M
Cash Acquisitions	n/a	-12.87M	-39.68M	n/a	n/a	n/a
Purchase of Investments	-2.15M	-2.25M	-34.16M	n/a	n/a	n/a
Sales Maturities Of Investments	1.57M	n/a	n/a	n/a	n/a	1.27M
Other Investing Acitivies	-2.81M	164K	295K	286K	10.32M	340K
Investing Cash Flow	-48.03M	-58.05M	-99.64M	-23.9M	-24.56M	-11.77M
Debt Repayment	88.95M	-1.23M	-26.64M	12.66M	36.59M	-2.2M
Common Stock Repurchased	n/a	n/a	n/a	n/a	n/a	n/a
Dividend Paid	n/a	n/a	n/a	n/a	n/a	n/a
Other Financial Acitivies	-4.12M	n/a	185.39M	38.42M	32.43M	138K
Financial Cash Flow	78.73M	19.2M	172.18M	65.46M	80.98M	17.58M
Net Cash Flow	37.8M	-10.05M	-16.07M	-17.06M	36.2M	-22.06M
Free Cash Flow	-37.77M	-13.64M	-65.74M	-80.77M	-55.11M	-41.25M
Adj. Free Cash Flow	-41.49M	-16.89M	-66.71M	-81.11M	-55.95M	-41.86M
Maintenance CapEx	n/a	-23.4M	n/a	-24.19M	n/a	-13.37M
Growth CapEx	-44.64M	-19.7M	-26.1M	n/a	-34.89M	n/a
Owner Earnings	6.87M	6.06M	-39.64M	-80.77M	-20.22M	-41.25M