MAG Silver Corp. (TSX:MAG)

MAG Silver 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Selling, General & Admin	15.85	14.79	13.46	12.35	11.3	5.15
Operating Expenses	16.17	15.43	14.2	23.02	11.41	8.43
Operating Income	-16.17	-15.43	-14.2	-23.02	-11.41	-8.43
Interest Expense	-0.65	-0.73	-0.13	-	-0.06	-0.06
Interest & Investment Income	5.35	4.61	2.59	0.63	0.17	0.64
Earnings From Equity Investments	107.5	92.88	65.1	40.77	15.69	2.21
Currency Exchange Gain (Loss)	-0.3	-0.48	-0.14	-0.37	0.06	0.17
Other Non Operating Income (Expenses)	1.43	1.97	1.02	-	-	-0.6
EBT Excluding Unusual Items	97.16	82.82	54.24	18.02	4.46	-6.07
Pretax Income	97.16	82.82	54.24	18.02	4.46	-6.07
Income Tax Expense	5.53	5.04	5.58	0.37	-1.57	1.03
Net Income	91.63	77.78	48.66	17.64	6.03	-7.1
Net Income to Common	91.63	77.78	48.66	17.64	6.03	-7.1
Net Income Growth	55.72%	59.85%	175.78%	192.85%	-	-
Shares Outstanding (Basic)	103	103	102	98	95	91
Shares Outstanding (Diluted)	105	104	103	99	95	91
Shares Change (YoY)	0.96%	1.01%	4.64%	3.25%	4.78%	5.76%
EPS (Basic)	0.89	0.75	0.47	0.18	0.06	-0.08
EPS (Diluted)	0.88	0.75	0.47	0.18	0.06	-0.08
EPS Growth	57.48%	59.57%	162.17%	198.78%	-	-
Free Cash Flow	-27.92	-32.68	-24.14	-20.77	-13.9	-11.16
Free Cash Flow Per Share	-0.27	-0.31	-0.23	-0.21	-0.15	-0.12
EBITDA	-15.48	-14.77	-13.85	-12.41	-11.35	-8.42
D&A For EBITDA	0.69	0.66	0.35	10.61	0.05	0.01
EBIT	-16.17	-15.43	-14.2	-23.02	-11.41	-8.43
Effective Tax Rate	5.69%	6.08%	10.28%	2.06%	-	-

Updated Nov 12, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.