Magellan Copper and Gold Corp. (MAGE)

Magellan Copper and Gold Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-0.42	-0.43	-0.77	-1.46	-1.56	-2.06
Other Amortization	-	-	-	0.01	0.2	0.16
Asset Writedown & Restructuring Costs	0.1	0.1	0.42	1.19	1.04	-
Loss (Gain) From Sale of Investments	-0.02	-	-	-	-	-
Stock-Based Compensation	0.03	0.03	0.06	0.02	0.11	1.45
Other Operating Activities	0.02	0.07	-0.06	-0.06	-0	0.06
Change in Accounts Payable	0.18	0.13	0.12	0.13	-0	0.03
Change in Other Net Operating Assets	0.08	0.06	0.08	0.1	0.07	0.04
Operating Cash Flow	-0.02	-0.04	-0.14	-0.07	-0.15	-0.31
Capital Expenditures	-	-	-	-	-0	-0.08
Sale (Purchase) of Intangibles	-	-	-	-0.1	-	-
Investing Cash Flow	-	-	-	-0.1	-0	-0.08
Short-Term Debt Issued	-	0.01	0.14	0.02	0.13	0.18
Total Debt Issued	0.03	0.01	0.14	0.02	0.13	0.18
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)	0.03	-0.1	0.14	-0.08	0.13	0.13
Issuance of Common Stock	-	0.14	-	0.25	-	0.29
Financing Cash Flow	0.02	0.04	0.14	0.17	0.13	0.41
Net Cash Flow	-0.01	-0	0	-0	-0.02	0.02
Free Cash Flow	-0.02	-0.04	-0.14	-0.07	-0.15	-0.39
Free Cash Flow Per Share	-0.00	-0.00	-0.01	-0.00	-0.01	-0.04
Cash Interest Paid	0	0.01	-	-	0.02	0.02
Levered Free Cash Flow	0.01	0.05	-0.08	-0.13	0.03	0.06
Unlevered Free Cash Flow	0.06	0.1	-0.03	-0.08	0	0.04
Change in Working Capital	0.26	0.19	0.2	0.23	0.06	0.07

Data Source: S&P Global Market Intelligence Last updated: Mar 31, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

May 30, 2026

Data Sources Report a data error