Magellan Copper and Gold Corp. (MAGE)

Magellan Copper and Gold Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Selling, General & Admin	0.18	0.32	0.23	0.24	1.77	1.18
Operating Expenses	0.18	0.32	0.23	0.24	1.77	1.18
Operating Income	-0.18	-0.32	-0.23	-0.24	-1.77	-1.18
Interest Expense	-0.08	-0.08	-0.1	-0.28	-0.23	-0.42
Other Non Operating Income (Expenses)	-0.12	0.06	0.06	0	-0.06	0.03
EBT Excluding Unusual Items	-0.37	-0.35	-0.27	-0.52	-2.06	-1.57
Asset Writedown	-0.42	-0.42	-1.19	-1.04	-	-
Other Unusual Items	-0.04	-	-	-	-	-2.11
Pretax Income	-0.83	-0.77	-1.46	-1.56	-2.06	-3.68
Earnings From Continuing Operations	-0.83	-0.77	-1.46	-1.56	-2.06	-3.68
Earnings From Discontinued Operations	-	-	-	-	-	-0.03
Net Income to Company	-0.83	-0.77	-1.46	-1.56	-2.06	-3.71
Net Income	-0.83	-0.77	-1.46	-1.56	-2.06	-3.71
Preferred Dividends & Other Adjustments	-	-	-	-	0.08	0.22
Net Income to Common	-0.83	-0.77	-1.46	-1.56	-2.14	-3.93
Shares Outstanding (Basic)	27	26	19	12	9	5
Shares Outstanding (Diluted)	27	26	19	12	9	5
Shares Change (YoY)	12.15%	32.76%	63.67%	23.89%	77.88%	51.41%
EPS (Basic)	-0.03	-0.03	-0.08	-0.13	-0.23	-0.74
EPS (Diluted)	-0.03	-0.03	-0.08	-0.13	-0.23	-0.74
Free Cash Flow	-0.05	-0.14	-0.07	-0.15	-0.39	-0.29
Free Cash Flow Per Share	-0.00	-0.01	-0.00	-0.01	-0.04	-0.05
EBITDA	-	-	-	-	-	-1.05
D&A For EBITDA	-	-	-	-	-	0.12
EBIT	-0.18	-0.32	-0.23	-0.24	-1.77	-1.18

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.