MAG Silver Corp. (MAG)

MAG Silver Income Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Selling, General & Admin	14.05	13.59	12.35	11.3	5.15	4.98
Other Operating Expenses	-	-	-	-	-	0.58
Operating Expenses	14.76	14.33	23.02	11.41	8.43	8.24
Operating Income	-14.76	-14.33	-23.02	-11.41	-8.43	-8.24
Interest Expense	-0.55	-	-	-0.06	-0.06	-0.07
Interest & Investment Income	3.82	2.59	0.63	0.17	0.64	2.63
Earnings From Equity Investments	90.99	65.1	40.77	15.69	2.21	1.88
Currency Exchange Gain (Loss)	-0.08	-0.14	-0.37	0.06	0.17	-0.02
Other Non Operating Income (Expenses)	2.11	1.02	-	-	-0.6	-0.7
EBT Excluding Unusual Items	81.51	54.24	18.02	4.46	-6.07	-4.52
Gain (Loss) on Sale of Investments	-	-	-	-	-	-0.04
Pretax Income	81.51	54.24	18.02	4.46	-6.07	-4.56
Income Tax Expense	7.02	5.58	0.37	-1.57	1.03	-0.13
Net Income	74.5	48.66	17.64	6.03	-7.1	-4.43
Net Income to Common	74.5	48.66	17.64	6.03	-7.1	-4.43
Net Income Growth	131.78%	175.78%	192.85%	-	-	-
Shares Outstanding (Basic)	103	102	98	95	91	86
Shares Outstanding (Diluted)	103	103	99	95	91	86
Shares Change (YoY)	1.91%	4.13%	3.25%	4.78%	5.76%	0.73%
EPS (Basic)	0.72	0.47	0.18	0.06	-0.08	-0.05
EPS (Diluted)	0.72	0.47	0.18	0.06	-0.08	-0.05
EPS Growth	129.68%	162.17%	198.78%	-	-	-
Free Cash Flow	-35.48	-24.17	-20.77	-13.9	-11.16	-6.79
Free Cash Flow Per Share	-0.34	-0.24	-0.21	-0.15	-0.12	-0.08
EBITDA	-14.22	-13.98	-12.41	-11.35	-8.42	-8.17
D&A For EBITDA	0.55	0.35	10.61	0.05	0.01	0.07
EBIT	-14.76	-14.33	-23.02	-11.41	-8.43	-8.24
Effective Tax Rate	8.61%	10.28%	2.06%	-	-	-

Source: S&P Capital IQ. Standard template. Financial Sources.