McEwen Mining Inc
NYSE:MUX
Income Statement
Earnings Waterfall
McEwen Mining Inc
Revenue
|
166.2m
USD
|
Cost of Revenue
|
-148.5m
USD
|
Gross Profit
|
17.8m
USD
|
Operating Expenses
|
-122.1m
USD
|
Operating Income
|
-104.3m
USD
|
Other Expenses
|
159.6m
USD
|
Net Income
|
55.3m
USD
|
Income Statement
McEwen Mining Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
46
N/A
|
44
-5%
|
45
+3%
|
42
-7%
|
45
+8%
|
57
+26%
|
62
+8%
|
75
+22%
|
73
-3%
|
71
-2%
|
70
-2%
|
61
-13%
|
60
0%
|
54
-11%
|
55
+1%
|
55
+0%
|
68
+24%
|
94
+39%
|
113
+20%
|
126
+12%
|
128
+2%
|
103
-20%
|
105
+3%
|
111
+5%
|
117
+5%
|
133
+14%
|
115
-14%
|
109
-5%
|
105
-4%
|
97
-7%
|
120
+23%
|
129
+8%
|
137
+6%
|
138
+1%
|
128
-7%
|
117
-9%
|
110
-6%
|
120
+8%
|
123
+3%
|
136
+10%
|
166
+22%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(35)
|
(33)
|
(35)
|
(38)
|
(41)
|
(43)
|
(39)
|
(39)
|
(35)
|
(33)
|
(32)
|
(27)
|
(28)
|
(26)
|
(29)
|
(31)
|
(45)
|
(65)
|
(81)
|
(93)
|
(96)
|
(83)
|
(90)
|
(101)
|
(108)
|
(129)
|
(124)
|
(121)
|
(132)
|
(125)
|
(135)
|
(144)
|
(143)
|
(146)
|
(136)
|
(123)
|
(111)
|
(110)
|
(121)
|
(131)
|
(148)
|
|
Gross Profit |
11
N/A
|
11
-3%
|
10
-13%
|
4
-62%
|
5
+29%
|
15
+209%
|
23
+56%
|
36
+59%
|
38
+6%
|
38
-1%
|
38
0%
|
34
-11%
|
32
-4%
|
28
-13%
|
26
-8%
|
23
-9%
|
23
-4%
|
29
+29%
|
31
+9%
|
33
+4%
|
32
-2%
|
19
-40%
|
15
-23%
|
10
-30%
|
9
-14%
|
4
-57%
|
(10)
N/A
|
(12)
-24%
|
(27)
-124%
|
(28)
-5%
|
(15)
+46%
|
(14)
+7%
|
(7)
+54%
|
(7)
-15%
|
(7)
+2%
|
(6)
+16%
|
(1)
+92%
|
10
N/A
|
2
-78%
|
4
+104%
|
18
+300%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(47)
|
(36)
|
(34)
|
(33)
|
(35)
|
(32)
|
(32)
|
(31)
|
(28)
|
(27)
|
(26)
|
(28)
|
(30)
|
(39)
|
(41)
|
(44)
|
(48)
|
(51)
|
(58)
|
(63)
|
(67)
|
(58)
|
(54)
|
(57)
|
(64)
|
(64)
|
(63)
|
(56)
|
(30)
|
(42)
|
(41)
|
(45)
|
(50)
|
(57)
|
(70)
|
(72)
|
(98)
|
(124)
|
(140)
|
(152)
|
(122)
|
|
Selling, General & Administrative |
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(19)
|
(19)
|
(18)
|
(16)
|
(16)
|
(15)
|
(15)
|
(16)
|
(18)
|
(19)
|
(21)
|
(23)
|
(23)
|
(25)
|
(25)
|
(26)
|
(25)
|
(24)
|
(22)
|
(22)
|
(22)
|
(22)
|
(24)
|
(21)
|
(20)
|
(19)
|
(20)
|
(24)
|
(33)
|
(47)
|
(53)
|
(79)
|
(103)
|
(117)
|
(128)
|
(98)
|
|
Research & Development |
(26)
|
(15)
|
(13)
|
(12)
|
(13)
|
(11)
|
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(19)
|
(20)
|
(20)
|
(22)
|
(24)
|
(30)
|
(34)
|
(37)
|
(29)
|
(25)
|
(31)
|
(38)
|
(37)
|
(35)
|
(26)
|
(16)
|
(17)
|
(20)
|
(22)
|
(23)
|
(21)
|
(18)
|
(16)
|
(15)
|
(18)
|
(19)
|
(20)
|
(20)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
8
|
(4)
|
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Operating Income |
(36)
N/A
|
(25)
+30%
|
(24)
+5%
|
(30)
-24%
|
(30)
-1%
|
(18)
+41%
|
(10)
+46%
|
6
N/A
|
11
+94%
|
11
+5%
|
12
+10%
|
6
-52%
|
2
-59%
|
(11)
N/A
|
(16)
-47%
|
(20)
-30%
|
(25)
-25%
|
(22)
+13%
|
(27)
-20%
|
(31)
-15%
|
(35)
-16%
|
(39)
-11%
|
(39)
-1%
|
(47)
-18%
|
(55)
-18%
|
(60)
-8%
|
(73)
-22%
|
(68)
+7%
|
(57)
+17%
|
(70)
-24%
|
(57)
+19%
|
(59)
-4%
|
(57)
+4%
|
(65)
-14%
|
(77)
-18%
|
(78)
-2%
|
(98)
-25%
|
(115)
-17%
|
(138)
-20%
|
(147)
-7%
|
(104)
+29%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(2)
|
(0)
|
(1)
|
(2)
|
(2)
|
1
|
0
|
4
|
6
|
4
|
5
|
3
|
4
|
3
|
1
|
0
|
(3)
|
(3)
|
(1)
|
(1)
|
1
|
(2)
|
2
|
0
|
(4)
|
(4)
|
(8)
|
(9)
|
(6)
|
(7)
|
(12)
|
(13)
|
(12)
|
(1)
|
8
|
18
|
20
|
10
|
2
|
(52)
|
|
Non-Reccuring Items |
(164)
|
(157)
|
(148)
|
(149)
|
(380)
|
(387)
|
(295)
|
(294)
|
(60)
|
(56)
|
(21)
|
(13)
|
12
|
8
|
4
|
(2)
|
(1)
|
(2)
|
(4)
|
(8)
|
(12)
|
(14)
|
(16)
|
(11)
|
(9)
|
(90)
|
(83)
|
(80)
|
(89)
|
8
|
7
|
5
|
4
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
222
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
2
|
3
|
2
|
3
|
(0)
|
1
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
|
Pre-Tax Income |
(201)
N/A
|
(185)
+8%
|
(173)
+7%
|
(186)
-7%
|
(419)
-126%
|
(413)
+1%
|
(311)
+25%
|
(288)
+7%
|
(45)
+84%
|
(39)
+14%
|
(5)
+88%
|
(2)
+54%
|
17
N/A
|
1
-97%
|
(9)
N/A
|
(21)
-143%
|
(26)
-25%
|
(27)
-3%
|
(33)
-22%
|
(39)
-19%
|
(48)
-22%
|
(51)
-8%
|
(57)
-12%
|
(56)
+2%
|
(64)
-13%
|
(154)
-142%
|
(160)
-4%
|
(156)
+2%
|
(154)
+2%
|
(68)
+56%
|
(55)
+19%
|
(63)
-15%
|
(64)
-1%
|
(72)
-12%
|
(77)
-8%
|
(70)
+9%
|
(80)
-15%
|
(95)
-19%
|
(128)
-34%
|
(146)
-14%
|
67
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
53
|
66
|
78
|
75
|
107
|
89
|
77
|
70
|
25
|
25
|
14
|
13
|
4
|
5
|
4
|
3
|
43
|
42
|
44
|
45
|
3
|
2
|
(0)
|
0
|
4
|
5
|
5
|
3
|
1
|
2
|
3
|
4
|
7
|
6
|
5
|
5
|
(6)
|
(6)
|
(4)
|
(4)
|
(34)
|
|
Income from Continuing Operations |
(148)
|
(119)
|
(94)
|
(111)
|
(312)
|
(324)
|
(234)
|
(218)
|
(21)
|
(13)
|
9
|
11
|
21
|
5
|
(5)
|
(17)
|
17
|
15
|
12
|
6
|
(45)
|
(50)
|
(57)
|
(56)
|
(60)
|
(149)
|
(156)
|
(154)
|
(152)
|
(66)
|
(52)
|
(59)
|
(57)
|
(65)
|
(72)
|
(65)
|
(86)
|
(101)
|
(132)
|
(150)
|
33
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
5
|
(2)
|
20
|
30
|
22
|
|
Net Income (Common) |
(148)
N/A
|
(119)
+20%
|
(94)
+21%
|
(111)
-17%
|
(312)
-182%
|
(324)
-4%
|
(234)
+28%
|
(218)
+7%
|
(21)
+91%
|
(13)
+34%
|
9
N/A
|
11
+18%
|
21
+100%
|
5
-76%
|
(5)
N/A
|
(17)
-245%
|
(11)
+39%
|
(13)
-21%
|
(16)
-29%
|
(22)
-32%
|
(45)
-107%
|
(50)
-11%
|
(57)
-15%
|
(56)
+3%
|
(60)
-7%
|
(149)
-149%
|
(156)
-5%
|
(154)
+1%
|
(152)
+1%
|
(66)
+57%
|
(52)
+21%
|
(59)
-15%
|
(57)
+5%
|
(65)
-15%
|
(71)
-10%
|
(65)
+10%
|
(81)
-26%
|
(103)
-28%
|
(113)
-9%
|
(121)
-7%
|
55
N/A
|
|
EPS (Diluted) |
-4.87
N/A
|
-4
+18%
|
-3.17
+21%
|
-3.72
-17%
|
-10.48
-182%
|
-10.89
-4%
|
-7.78
+29%
|
-7.28
+6%
|
-0.68
+91%
|
-0.45
+34%
|
0.3
N/A
|
0.35
+17%
|
0.7
+100%
|
0.17
-76%
|
-0.17
N/A
|
-0.57
-235%
|
-0.33
+42%
|
-0.38
-15%
|
-0.48
-26%
|
-0.64
-33%
|
-1.33
-108%
|
-1.47
-11%
|
-1.65
-12%
|
-1.53
+7%
|
-1.65
-8%
|
-3.71
-125%
|
-3.88
-5%
|
-3.81
+2%
|
-3.78
+1%
|
-1.48
+61%
|
-1.12
+24%
|
-1.29
-15%
|
-1.25
+3%
|
-1.37
-10%
|
-1.5
-9%
|
-1.27
+15%
|
-1.71
-35%
|
-2.18
-27%
|
-2.37
-9%
|
-2.53
-7%
|
1.16
N/A
|