Name: MUX Income Statement - Mcewen Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

MUX - Mcewen Inc.

USD | NYSE | Basic Materials

MUX Income Statement - Mcewen Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Revenues
Revenues	74.0	64.6	50.5	46.7	35.7	33.5	52.3	47.5	41.2	58.7	38.4	34.4	34.8	28.2	26.0	30.6

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009
Revenues
Revenues	235.9	197.6	174.5	166.2	110.4	136.5	104.8	117.0	128.2	67.5	60.4	73.0	45.3	46.0	6.0	-	-	-
Cost of Revenue	-	-	-	-	-	-	-	-	-	45.2	28.1	34.6	40.6	34.6	3.9	-	-	-
Gross Profit	-	-	-	-	-	-	-	-	-	22.3	32.3	38.3	4.7	11.4	2.1	-	-
Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Income
Operating Income	51.5	2.7	(50.6)	(162.1)	(95.4)	(64.3)	(153.2)	(63.9)	(47.2)	(26.3)	15.3	(49.3)	(410.2)	(200.4)
Non-Operating
Interest Income	-	1.1	0.6	34.7	0.7	-	0.2	0.1	0.4	0.5	-	2.4	0.3	0.3	0.2	0.2
Tax & Net
Income Tax Expense	(26.6)	(27.5)	(3.0)	33.9	5.8	(7.3)	(1.4)	(3.8)	(2.8)	(15.4)	(3.7)	(24.6)	(107.2)	(53.4)	(27.2)
Per Share
EPS Basic	1.26	0.64	(0.86)	1.16	(1.71)	(1.25)	(3.78)	(0.17)	-	(0.03)	0.07	(0.07)	(1.05)	(0.50)	(0.26)	(0.42)
Supplementary Data
EBITDA	-	30.5	(19.7)	(131.7)	(75.9)	(38.9)	-	(39.2)	(38.0)	(22.9)	16.5	(48.4)	(409.2)	(199.5)	(90.4)	(59.6)

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1.7	-	-	-	2.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	9.5	12.2	6.1	5.0	3.4	6.5	2.1	4.5	4.1	6.2	3.7	2.1	3.4	3.1	4.4	2.5	2.0
Depreciation & Amortization	7.1	-	-	-	6.2	-	-	-	7.4	-	-	-	7.3	-	-	-
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	(9.7)	(4.7)	16.2	15.7	17.7	14.9	13.9	24.7	28.0	60.4	32.6	39.5	47.3	38.9	17.1	20.8

Operating Income
Operating Income	41.2	22.1	(8.4)	(3.4)	(7.6)	(14.5)	(0.1)	(13.9)	(22.0)	(47.4)	(28.8)	(43.0)	(42.8)	(39.2)	(15.6)	(16.6)	(24.1)	(22.5)	(17.4)	(8.9)	(15.4)	(22.6)	(10.1)	(21.1)	(99.3)	(24.4)	(17.8)	(11.2)	(10.6)	(18.5)	(15.2)	(9.1)	(4.4)	(9.5)	(6.8)	(2.6)	(7.4)	(4.8)	3.0	6.7

Non-Operating
Interest Income	0.4	-	-	-	0.4	-	-	-	0.1	-	-	-	9.0	-	-	-	0.0	-	-	-	0.0	-	-	-	0.1	-	-	-	0.0	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income From Equity Investments	30.3	-	-	-	(8.1)	-	-	-	-	-	(2.7)	(0.9)	(3.5)	0.6	0.8	2.5
Other Non-Operating Income	(8.0)	(8.0)	6.7	5.3	0.3	7.4	(1.2)	(1.4)	(1.0)	225.3	0.2	(2.3)	5.9	4.2	4.5	4.2	2.2
Pre-Tax Income	33.2	14.1	(1.7)	1.9	(7.3)	(7.2)	(1.3)	(15.4)	(22.9)	177.9	(28.6)	(45.3)	(36.9)	(34.9)	(11.1)	(12.4)

Tax & Net
Income Tax Expense	(0.2)	(24.0)	(1.3)	(1.1)	(1.1)	1.1	0.8	(2.4)	(2.6)	36.7	(0.2)	(2.0)	(0.5)	-	(0.5)	-	(0.8)	(3.4)	(0.8)	(1.0)	(2.0)	(0.1)	(0.2)	(0.0)	(1.1)	(1.3)	(2.2)	(0.5)	0.1	2.1	(1.6)	(2.1)	(1.1)	(12.3)	(0.6)	0.2	(2.7)	(0.4)	(0.6)	(0.9)
Net Income From Continuing Ops	33.4	38.1	(0.5)	3.0	(6.3)	(8.2)	(2.1)	(13.0)	(20.4)	141.2	(28.4)	(43.3)	(36.4)	(42.1)	(10.5)	(12.4)	(21.1)
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	33.4	38.1	(0.5)	3.0	(6.3)	(8.2)	(2.1)	(13.0)	(20.4)	141.2	(28.4)	(43.3)	(36.4)	(42.1)	(10.5)	(12.4)	(21.1)
Net Income Attributable To Parent	33.4	38.1	(0.5)	3.0	(6.3)	(8.2)	(2.1)	(13.0)	(20.4)	138.5	(18.5)	(21.6)	(43.1)	(37.4)	(10.5)	(12.5)
Less: Minority Interest	-	-	-	-	-	-	-	-	-	2.8	(9.9)	(21.6)	6.7	(4.7)	(0.0)	0.0	(0.3)	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	33.4	38.1	(0.5)	3.0	(6.3)	(8.2)	(2.1)	(13.0)	(20.4)	138.5	(18.5)	(21.6)	(43.1)	(37.4)	(10.5)

Per Share
EPS Basic	0.56	-	(0.01)	0.06	(0.12)	-	(0.04)	(0.26)	(0.41)	-	(0.39)	(0.46)	(0.91)	-	(0.22)	(0.26)	(0.45)	-	(0.38)	(0.13)	(0.03)	-	-	-	-	-	-	-	-	-	(0.04)	(0.02)	(0.02)	-	(0.03)	(0.01)	(0.01)	-	0.01	0.03
EPS Diluted	0.47	-	(0.01)	0.06	(0.12)	-	(0.04)	(0.26)	(0.41)	-	(0.39)	(0.46)	(0.91)	-	(0.22)	(0.26)	(0.45)	-
Shares Basic	58.9	-	54.2	54.0	53.3	-	52.0	49.7	49.4	-	47.5	47.4	47.4	-	47.4	47.4	46.4	-
Shares Diluted	72.4	-	54.2	54.0	53.3	-	52.0	49.7	49.4	-	47.5	47.4	47.4	-	47.4	47.4	46.4	-

Supplementary Data
EBITDA	48.3	-	-	-	(1.5)	-	-	-	(14.5)	-	-	-	(35.6)	-	-	-	-	-	-	-	-	-	-	-	-	-	(10.3)	(4.2)	-	(18.9)	(12.1)	(5.0)	(2.1)	(7.2)	(6.5)	(2.1)	(7.1)	(4.4)	3.4	7.0
EBIT	41.2	22.1	(8.4)	(3.4)	(7.6)	(14.5)	(0.1)	(13.9)	(22.0)	(47.4)	(28.8)	(43.0)	(42.8)	(39.2)	(15.6)	(16.6)	(24.1)	(22.5)	(17.4)