MUX · McEwen Inc.
$17.39
+0.22 (+1.28%)
At close · Jul 27
Market Cap
$1.03B
Shares
59.45M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$197.55M
+13.2%
FY2025
Net Income
-$1.26M
+97.1%
FY2025
Gross Margin
24.08%
+6.4pp
FY2025
Operating Margin
1.34%
+30.3pp
FY2025
Diluted EPS
$0.59
+168.6%
FY2025
Operating Cash Flow
$6.87M
-76.7%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $235.91M | $197.55M | $174.48M | $166.23M | $110.42M | $136.54M | $104.79M | $117.02M | $128.18M | $67.47M | $60.39M | $72.96M | $45.3M | $45.98M | $5.97M | — | — | — | |
| -$7.47M | -$7.22M | -$4.6M | $36.92M | -$7.79M | -$6.2M | -$7.43M | -$6.82M | -$1.62M | -$938K | $835K | $2.4M | — | — | — | — | — | — | |
| — | — | — | — | — | — | — | — | — | $45.18M | $28.13M | $34.61M | $40.61M | $34.59M | $3.86M | — | — | — | |
| $68.99M | $47.56M | $30.94M | $17.78M | -$544K | -$6.48M | -$26.95M | $8.99M | $32.08M | $20.08M | $32.26M | — | — | — | — | — | — | — | |
| — | 24.08% | 17.73% | 10.7% | -0.49% | -4.75% | -25.72% | 7.68% | 25.03% | 29.76% | 53.41% | — | — | — | — | — | — | — | |
| $32.79M | $26.7M | $17.17M | $15.45M | $11.89M | $11.44M | $9.2M | $12.79M | $11.13M | $12.34M | $12.73M | $12.05M | $12.07M | $14M | $16.84M | $7.04M | $5.4M | $4.83M | |
| — | $27.85M | $30.86M | $30.36M | $19.53M | $25.34M | — | $24.75M | $9.17M | $3.38M | $1.17M | $942K | $979K | $942K | $1.03M | $577K | $454K | $625K | |
| -$26.71M | $749K | $81.51M | $179.84M | $94.89M | $57.8M | $126.23M | $72.9M | $79.27M | $46.37M | $16.91M | $122.29M | $455.49M | $246.38M | $97.37M | $60.19M | $35.78M | $35.76M | |
| $51.54M | $2.65M | -$50.57M | -$162.06M | -$95.44M | -$64.28M | -$153.17M | -$63.91M | -$47.19M | -$26.29M | $15.35M | -$49.33M | -$410.19M | -$200.4M | -$91.41M | -$60.19M | -$35.78M | -$35.76M | |
| — | 1.34% | -28.98% | -97.49% | -86.43% | -47.08% | -146.17% | -54.62% | -36.82% | -38.96% | 25.41% | -67.62% | -905.44% | -435.82% | -1532.1% | — | — | — | |
| — | $30.5M | -$19.71M | -$131.7M | -$75.91M | -$38.94M | — | -$39.16M | -$38.02M | -$22.91M | $16.52M | -$48.39M | -$409.21M | -$199.46M | -$90.37M | -$59.61M | -$35.33M | -$35.13M | |
| — | — | — | — | — | — | — | — | — | — | — | $2.4M | $259K | $262K | $228K | $202K | $112K | $127K | |
| -$8.56M | $4.3M | $3.83M | $229.1M | $15.15M | $81K | -$541K | $323K | -$451K | $283K | $1.96M | $4.32M | -$8.92M | -$710K | -$2.49M | -$1.87M | $694K | $1.69M | |
| — | — | — | — | $2.78M | -$7.53M | -$1.52M | -$8.75M | -$11.87M | -$44K | $12.95M | $2.41M | -$5.28M | $846K | $20.84M | — | — | — | |
| $5.9M | $12.82M | $433K | $20.46M | -$511K | $28K | -$619K | $5.26M | -$3.32M | $257K | — | — | — | — | — | — | — | — | |
| $47.5M | $6.95M | -$46.74M | $67.04M | -$80.29M | -$64.2M | -$153.72M | -$63.59M | -$47.64M | -$26M | $17.31M | -$45.01M | -$419.11M | -$201.11M | -$93.9M | -$62.05M | -$35.09M | -$34.07M | |
| -$26.58M | -$27.49M | -$3.05M | $33.86M | $5.81M | -$7.32M | -$1.39M | -$3.84M | -$2.77M | -$15.37M | -$3.75M | -$24.56M | -$107.17M | -$53.37M | -$27.24M | -$180K | -$2M | -$6.38M | |
| $74.08M | -$1.26M | -$43.69M | $55.3M | -$81.08M | -$56.71M | -$152.33M | -$59.75M | -$44.87M | -$10.63M | $21.06M | -$20.45M | — | — | — | — | — | — | |
| — | -0.64% | -25.04% | 33.27% | -73.43% | -41.53% | -145.36% | -51.06% | -35.01% | -15.76% | 34.87% | -28.03% | — | — | — | — | — | — | |
| — | — | — | -$22.12M | -$5.02M | -$172K | — | — | — | — | — | — | — | — | — | — | — | — | |
| — | $34.43M | -$43.69M | $55.3M | — | — | — | — | — | — | $21.06M | -$20.45M | -$311.94M | -$147.74M | -$66.65M | -$61.87M | -$33.09M | -$27.7M | |
| — | -$1.17M | — | — | — | — | — | -$59.75M | -$44.87M | -$9.3M | $23.55M | -$21.4M | -$311.52M | -$147.74M | -$65.66M | -$63.42M | -$32.55M | -$27.7M | |
| USD/shares | — | $0.64 | -$0.86 | $1.16 | -$1.71 | -$1.25 | -$3.78 | -$1.70 | — | -$0.30 | $0.70 | -$0.70 | -$10.50 | -$5.00 | -$2.60 | -$4.20 | $2.50 | — |
| USD/shares | — | $0.59 | -$0.86 | $1.16 | -$1.71 | -$1.25 | -$3.78 | -$1.70 | — | -$0.30 | $0.70 | -$0.70 | -$10.50 | -$5.00 | -$2.60 | -$4.20 | — | — |
| shares | — | 54.05M | 51.02M | 47.54M | 47.43M | 45.49M | 40.35M | 36.18M | 33.73M | 31.39M | 29.88M | 30.03M | 29.78M | 29.7M | 26.12M | 14.77M | 13.26M | 11.22M |
| shares | — | 65.56M | 51.02M | 47.54M | 47.43M | 45.49M | 40.35M | 36.18M | 33.73M | 31.39M | 30.05M | 30.03M | 29.78M | 29.7M | 26.12M | 14.77M | 12.2M | 11.22M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2015–FY2016: $2.35M in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
4.62×
EV/EBIT
21.15×
P/E (TTM)
15.95×
Other Precious Metals & Mining median 15.95×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| United States Reportable Segment | $116,706,000 | $105,147,000 | $83,409,000 | $47,926,000 | $79,205,000 | $48,884,000 | $43,847,000 | — |
| Canada Reportable Segment | $76,038,000 | $67,808,000 | $81,295,000 | $60,848,000 | $50,704,000 | $41,452,000 | $50,058,000 | $62,024,000 |
| Mexico Reportable Segment | $4,809,000 | $1,522,000 | $1,527,000 | $1,643,000 | $6,632,000 | $14,453,000 | $23,114,000 | $66,151,000 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| United States | $116,706,000 | $105,147,000 | $83,409,000 | $47,926,000 | $79,205,000 | $48,884,000 | $43,847,000 | — |
| Canada | $76,038,000 | $67,808,000 | $81,295,000 | $60,848,000 | $50,704,000 | $41,452,000 | $50,058,000 | $62,024,000 |
| Mexico | $4,809,000 | $1,522,000 | $1,527,000 | $1,643,000 | $6,632,000 | $14,453,000 | $23,114,000 | $66,151,000 |
By Product & Service (USD)
| Component | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|
| Mineral | $166,231,000 | $110,417,000 | $136,541,000 | $104,789,000 | $117,019,000 | $128,175,000 | $67,465,000 |
Key facts
CIK
314203
CUSIP
58039P305
13F (30d)
23 filings
23 filers
Visit website
Investor relations