Skip to main content
logo
Magellan Copper and Gold Corp. (MAGE)
OTCMKTS · Delayed Price · Currency is USD
0.0900
0.00 (0.00%)
At close: Sep 3, 2026

Magellan Copper and Gold Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
-0.66-0.43-0.77-1.46-1.56-2.06
Other Amortization
---0.010.20.16
Asset Writedown & Restructuring Costs
0.130.10.421.191.04-
Stock-Based Compensation
0.030.030.060.020.111.45
Other Operating Activities
0.20.07-0.06-0.06-00.06
Change in Accounts Payable
0.20.130.120.13-00.03
Change in Other Net Operating Assets
0.070.060.080.10.070.04
Operating Cash Flow
-0.03-0.04-0.14-0.07-0.15-0.31
Operating Cash Flow Growth
------

Investing Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Capital Expenditures
-----0-0.08
Sale (Purchase) of Intangibles
----0.1--
Investing Cash Flow
----0.1-0-0.08

Financing Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Short-Term Debt Issued
-0.010.140.020.130.18
Total Debt Issued
0.040.010.140.020.130.18
Short-Term Debt Repaid
--0.11-0-0.1--0.05
Total Debt Repaid
--0.11-0-0.1--0.05
Net Debt Issued (Repaid)
0.04-0.10.14-0.080.130.13
Issuance of Common Stock
-0.14-0.25-0.29
Financing Cash Flow
0.030.040.140.170.130.41

Net Cash Flow

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Cash Flow
0-00-0-0.020.02

Free Cash Flow

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Free Cash Flow
-0.03-0.04-0.14-0.07-0.15-0.39
Free Cash Flow Growth
------
Free Cash Flow Per Share
-0.00-0.00-0.01-0.00-0.01-0.04
Levered Free Cash Flow
0.180.05-0.08-0.130.030.06
Unlevered Free Cash Flow
0.230.1-0.03-0.0800.04

Additional Metrics

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Cash Interest Paid
-0.01--0.020.02
Change in Working Capital
0.270.190.20.230.060.07