MAG Silver Corp
TSX:MAG
Income Statement
Earnings Waterfall
MAG Silver Corp
Revenue
|
0
USD
|
Operating Expenses
|
-13.3m
USD
|
Operating Income
|
-13.3m
USD
|
Other Expenses
|
62m
USD
|
Net Income
|
48.7m
USD
|
Income Statement
MAG Silver Corp
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 |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(8)
|
(8)
|
(7)
|
(9)
|
(9)
|
(9)
|
(9)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(62)
|
(62)
|
(62)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(14)
|
(13)
|
|
Selling, General & Administrative |
(8)
|
(8)
|
(7)
|
(9)
|
(9)
|
(9)
|
(9)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(15)
|
(13)
|
|
Depreciation & Amortization |
(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)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(54)
|
(54)
|
(54)
|
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
|
|
Operating Income |
(8)
N/A
|
(8)
+4%
|
(7)
+11%
|
(9)
-28%
|
(9)
-3%
|
(9)
+3%
|
(9)
-6%
|
(7)
+22%
|
(8)
-7%
|
(8)
-3%
|
(8)
-1%
|
(8)
-3%
|
(7)
+10%
|
(62)
-723%
|
(62)
0%
|
(62)
-1%
|
(9)
+86%
|
(9)
-2%
|
(8)
+8%
|
(8)
-2%
|
(9)
-8%
|
(9)
+3%
|
(9)
-9%
|
(9)
+1%
|
(9)
+3%
|
(9)
+0%
|
(9)
+1%
|
(9)
+1%
|
(9)
-3%
|
(10)
-11%
|
(11)
-7%
|
(11)
-6%
|
(11)
-1%
|
(11)
+4%
|
(11)
-3%
|
(12)
-7%
|
(13)
-4%
|
(13)
-8%
|
(13)
+2%
|
(14)
-10%
|
(13)
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
1
|
2
|
2
|
3
|
3
|
3
|
1
|
1
|
3
|
3
|
5
|
4
|
4
|
(1)
|
(1)
|
(5)
|
3
|
8
|
12
|
17
|
16
|
29
|
36
|
47
|
41
|
35
|
47
|
49
|
68
|
|
Non-Reccuring Items |
(17)
|
(17)
|
(9)
|
(9)
|
(7)
|
(7)
|
(7)
|
(7)
|
(0)
|
(0)
|
(0)
|
0
|
(54)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
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
|
|
Pre-Tax Income |
(25)
N/A
|
(25)
+2%
|
(16)
+33%
|
(19)
-13%
|
(17)
+10%
|
(18)
-9%
|
(18)
0%
|
(17)
+9%
|
(15)
+7%
|
(14)
+8%
|
(13)
+5%
|
(13)
+4%
|
(60)
-368%
|
(60)
+1%
|
(60)
+0%
|
(59)
+1%
|
(6)
+90%
|
(6)
-2%
|
(6)
-2%
|
(6)
+8%
|
(5)
+9%
|
(5)
+5%
|
(5)
+5%
|
(6)
-25%
|
(5)
+19%
|
(10)
-119%
|
(10)
0%
|
(13)
-34%
|
(6)
+55%
|
(2)
+69%
|
1
N/A
|
5
+329%
|
4
-15%
|
8
+69%
|
14
+92%
|
24
+66%
|
18
-25%
|
22
+22%
|
33
+52%
|
34
+3%
|
54
+57%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(4)
|
(4)
|
(4)
|
(4)
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
5
|
5
|
6
|
6
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(2)
|
0
|
(9)
|
(7)
|
(5)
|
(1)
|
6
|
5
|
2
|
2
|
5
|
2
|
3
|
(0)
|
(2)
|
(2)
|
(2)
|
(6)
|
|
Income from Continuing Operations |
(29)
|
(29)
|
(21)
|
(23)
|
(16)
|
(18)
|
(18)
|
(16)
|
(17)
|
(16)
|
(16)
|
(16)
|
(56)
|
(55)
|
(54)
|
(53)
|
(7)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(7)
|
(4)
|
(19)
|
(17)
|
(18)
|
(7)
|
4
|
6
|
7
|
6
|
12
|
17
|
27
|
18
|
20
|
32
|
32
|
49
|
|
Net Income (Common) |
(29)
N/A
|
(29)
+2%
|
(21)
+28%
|
(23)
-11%
|
(16)
+29%
|
(18)
-9%
|
(18)
0%
|
(16)
+10%
|
(17)
-5%
|
(16)
+7%
|
(16)
-1%
|
(16)
N/A
|
(56)
-256%
|
(55)
+2%
|
(54)
+2%
|
(53)
+2%
|
(7)
+88%
|
(6)
+8%
|
(7)
-24%
|
(6)
+19%
|
(6)
+4%
|
(6)
-11%
|
(5)
+28%
|
(7)
-56%
|
(4)
+39%
|
(19)
-326%
|
(17)
+12%
|
(18)
-10%
|
(7)
+61%
|
4
N/A
|
6
+48%
|
7
+22%
|
6
-19%
|
12
+105%
|
17
+34%
|
27
+63%
|
18
-35%
|
20
+12%
|
32
+60%
|
32
+2%
|
49
+51%
|
|
EPS (Diluted) |
-0.49
N/A
|
-0.48
+2%
|
-0.34
+29%
|
-0.34
N/A
|
-0.25
+26%
|
-0.26
-4%
|
-0.26
N/A
|
-0.24
+8%
|
-0.24
N/A
|
-0.23
+4%
|
-0.19
+17%
|
-0.19
N/A
|
-0.71
-274%
|
-0.67
+6%
|
-0.66
+1%
|
-0.65
+2%
|
-0.08
+88%
|
-0.08
N/A
|
-0.09
-13%
|
-0.07
+22%
|
-0.07
N/A
|
-0.07
N/A
|
-0.05
+29%
|
-0.08
-60%
|
-0.05
+38%
|
-0.21
-320%
|
-0.19
+10%
|
-0.21
-11%
|
-0.08
+62%
|
0.04
N/A
|
0.06
+50%
|
0.08
+33%
|
0.06
-25%
|
0.13
+117%
|
0.17
+31%
|
0.28
+65%
|
0.18
-36%
|
0.2
+11%
|
0.31
+55%
|
0.31
N/A
|
0.47
+52%
|