VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
MUXMcEwen Mining Inc.
$18.00$1.1B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksMUXCash Flow

McEwen Mining Inc. (MUX) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash conversion efficiency is consistently challenged, evidenced by a 2026Q1 OCF/NI ratio of 0.36 and a persistent inability to generate positive free cash flow, which reached -$2.4M in the same period.

MUX Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations20.9M6.87M29.45M-39.64M-56.58M-20.22M-27.87M-39.53M487K-15.43M25.19M15.6M-14.91M-42.39M-71.51M-58.99M-25.92M-28.4M-18.71M-29.37M-18.13M-2.43M-798.4K-1.25M-834.91K26.14K19.11K-686.09K-728.63K-1.01M-837.51K
Operating CF Margin %-3.48%16.88%-23.84%-51.24%-14.81%-26.6%-33.78%0.38%-22.79%41.71%21.38%-32.9%-92.2%-1198.56%-------230.73%-2060.39%-309.33%-1496.95%4.84%3.54%--556.44%-1297.17%-63.88%
Operating CF Growth %918.31%-76.69%174.31%29.95%-179.78%27.45%29.48%-8216.43%103.16%-161.28%61.48%204.64%64.84%40.71%-21.21%-127.58%8.72%-51.75%36.28%-62%-646.92%-204.02%36.24%-49.98%-3294.12%36.77%102.79%5.84%27.96%-20.77%32.29%
Net Income74.08M34.43M-43.69M33.18M-86.09M-56.88M-152.32M-59.75M-44.87M-10.63M21.05M-20.45M-311.94M-147.74M-66.65M-61.87M-33.09M-27.7M-131.11M-28.55M-72.65M-2.99M-793.8K-854.08K-1.38M-136.45K-117.92K-60.15K-2.79M-1.16M490.43K
Depreciation & Amortization35.65M27.85M0019.53M25.55M23.09M25.54M16.43M6.58M3.58M2.23M2.21M2.47M1.03M577K454K625K626.31K475.26K73.7K12.85K4.88K22.3K11.08K015.47K16.23K000
Stock-Based Compensation3.54M3.71M3.24M971K340K837K612K694K269K1.31M1.04M1.3M1.32M1.38M3.4M2.67M1.59M1.29M389.25K2.18M00000000000
Deferred Taxes-11.49M-22.29M-6.98M37.02M-1.86M-7.32M-1.39M-3.84M-2.77M-15.68M-3.75M-24.56M-107.17M-53.37M-27.24M-180K-2M-6.38M-846.2K000000000000
Other Non-Cash Items-66.26M-30.11M64.63M-93.05M6.93M8.7M88.01M8.04M15.08M15.88M7.18M61.85M393.56M167.71M513K2.15M6.01M16.23M112.02M-695.01K53.47M412.53K43.23K-82.1K0127K001.99M-48.68K-1.41M
Working Capital Changes-14.62M-6.74M12.25M-17.75M4.57M8.89M14.13M-10.21M16.36M-12.89M-3.92M-4.78M7.11M-12.85M17.44M-2.34M1.11M-12.47M206.53K-2.79M977.29K138.08K-52.71K-338.29K529.47K35.59K121.55K-642.16K66.96K198.32K80.86K
Change in Receivables0000000000000000000000000000000
Change in Inventory-20.83M-18.9M00000000000000000000000000000
Change in Payables9.39M000000000000000000000000000000
Cash from Investing-55.47M-48.03M-58.05M-99.64M-23.9M-24.56M-11.77M-14.06M-69.34M-34.47M-10.11M-1.88M1.51M-3M65.07M-40.32M3.88M-2.21M-221.64K-2M-930.47K-978.02K217.38K1M-35.96K3.5K-2.67K742.01K116.58K1.62M608.64K
Capital Expenditures-44.66M-44.64M-43.09M-26.1M-24.19M-34.89M-13.37M-29.71M-81.32M-8.57M-7.16M-777K-2.79M-4.46M-2.59M-18.03M-3.28M-325K-266.46K-5.62M-765.89K-55.07K-101.51K0-1.24K-10K-2.67K-1.19K-5.43K-9.57K0
CapEx % of Revenue18.93%22.6%24.7%15.7%21.91%25.55%12.76%25.39%63.13%12.65%11.86%1.06%6.15%9.69%43.43%------5.23%261.95%-2.22%1.85%0.49%-4.15%12.27%-
Acquisitions00-12.87M-39.68M000010.38M-28.09M000036.34M51K0005.7M00000000000
Investments-------------------------------
Other Investing-13.7M-2.81M164K-69.78M286K10.32M340K8.88M84K33K994K13K4.74M1.46M6K-19.56M49K713K44.82K-2.08M-164.57K195.78K318.89K1M-34.73K13.5K0743.2K122.01K1.63M608.64K
Cash from Financing22.75M78.73M19.2M172.18M65.45M80.98M17.58M70.01M60.44M49.73M-3.23M123K2.29M171K64.3M106.19M809K46.44M257.18K10.32M69.3M4.01M458.01K441.73K803.22K-11.79K-10.68K-9.4K-2K00
Debt Issued (Net)-1.1M88.95M-1.23M-26.64M12.66M36.59M-2.2M-1.85M49.52M0-3.4M000000000-97.3K8.07K83.99K0000-9.4K-2K00
Equity Issued (Net)8.73M-6.1M20.42M13.43M14.38M11.97M19.64M71.32M15.01M52.66M-582K-1.77M0060.42M105.42M046.3M010.33M69.4M4M374.02K450K816.15K000000
Dividends Paid-2.25M0000000-3.37M-3.06M-2.99M-1.5M0000000000000000000
Share Repurchases0000000000-582K-1.77M000000000-248-47000000000
Other Financing17.36M-4.12M9K185.39M38.42M32.42M138K544K-716K121K3.73M3.4M2.29M171K3.88M773K809K141K257.18K-16.08K000-8.27K-12.93K-11.79K-10.68K0000
Net Change in Cash-11.68M37.8M-10.05M-16.07M-17.05M36.2M-22.06M16.01M-6.66M-287K11.57M13.49M-11.94M-46.6M57.51M6.6M-20.87M17.39M-20.63M-19.99M50.24M602.53K-123K193.56K-67.65K17.84K5.76K46.53K-614.04K610.54K-228.87K
Free Cash Flow-23.76M-37.77M-13.64M-65.74M-80.77M-55.11M-41.25M-69.23M-80.83M-24M18.03M14.82M-17.69M-46.85M-74.1M-77.03M-29.2M-28.72M-18.98M-34.99M-18.9M-2.48M-899.91K-1.25M-836.15K16.14K16.45K-687.28K-734.06K-1.02M-837.51K
FCF Margin %-10.07%-19.12%-7.82%-39.55%-73.15%-40.36%-39.36%-59.16%-62.75%-35.44%29.85%20.31%-39.06%-101.89%-1241.99%-------235.96%-2322.34%-309.33%-1499.17%2.99%3.05%--560.59%-1309.45%-63.88%
FCF Growth %19.38%-176.92%79.25%18.61%-46.55%-33.62%40.43%14.35%-236.77%-233.15%21.64%183.76%62.23%36.77%3.8%-163.78%-1.66%-51.34%45.76%-85.19%-661.2%-175.84%28.13%-49.75%-5280.92%-1.87%102.39%6.37%28.11%-21.91%33.95%
FCF per Share-0.33-0.70-0.27-1.38-1.70-1.21-1.02-1.91-2.40-0.760.600.49-0.59-1.58-2.84-5.22-2.20-2.44-1.88-4.08-4.52-0.91-0.41-0.68-0.520.010.01-0.47-0.50-0.67-0.54
FCF Conversion (FCF/Net Income)-0.32x0.20x-0.67x-0.72x0.70x0.36x0.18x0.66x-0.01x1.45x1.20x-0.76x0.05x0.29x1.07x0.95x0.78x1.03x0.14x1.03x0.25x0.81x1.01x2.01x0.61x-0.19x-0.16x11.41x0.26x0.87x-1.71x
Interest Paid763K03.91M4.73M4.88M00000000000000000000000000
Taxes Paid2.67M0712K1.41M24K00000000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Operational execution and jurisdictional volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Disconnects From Cash

According to the provided cash flow data, the company's OCF/NI ratio frequently deviates from unity, with a notable 0.36 reading in 2026Q1, suggesting that reported net income is consistently failing to translate into actual cash generation from the core mining operations.

The persistent gap between net income and operating cash flow implies that accounting profits are likely driven by non-cash valuation adjustments rather than operational throughput. Investors should monitor this divergence, as it suggests the underlying mining assets may be struggling to generate the liquidity required to sustain corporate overhead.

Negative Free Cash Flow Persistence

As reported in financial statements, MUX has struggled to maintain positive free cash flow, recording a negative $2.4M in 2026Q1 and a cumulative trend of cash outflows that highlights the company's ongoing reliance on external financing to bridge the gap between production and development.

The consistent negative FCF margins indicate that the company is currently in a capital-intensive phase where operational cash inflows are insufficient to cover both maintenance and growth expenditures. This trajectory warrants further investigation into whether the company can achieve self-funding status before exhausting its current liquidity buffers.

Capital Intensity Outpacing Revenue Generation

Based on reported figures, the company's capital intensity remains elevated, with CapEx/Revenue ratios reaching as high as 40.7% in 2025Q1, indicating that a significant portion of incoming revenue is being immediately reinvested into sustaining or expanding the asset base.

This high level of capital intensity suggests that the company's mines may require constant, heavy investment to maintain production levels, which limits the potential for free cash flow generation. The inability to lower this ratio may indicate that the assets are not yet operating at an efficient scale.

Working Capital Volatility Impairs Liquidity

Data from recent filings reveals erratic working capital movements, including a $14.2M outflow in 2026Q1, which suggests that the company faces significant challenges in managing its cash conversion cycle and optimizing the timing of its operational inflows and outflows.

The volatility in working capital changes appears to be a primary driver of the company's inconsistent operating cash flow performance. This instability may indicate inefficiencies in inventory management or collection cycles that further complicate the company's ability to maintain a predictable liquidity profile.

MUX — Frequently Asked Questions

Quick answers to the most common questions about buying MUX stock.

How much cash does McEwen Mining Inc. (MUX) generate from operations?

McEwen Mining Inc. (MUX) generated $6.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is McEwen Mining Inc.'s free cash flow?

McEwen Mining Inc. (MUX) reported negative free cash flow of $37.8M in 2025, indicating capital requirements exceeded cash from operations.

What is McEwen Mining Inc.'s capital expenditure (CapEx)?

McEwen Mining Inc. (MUX) spent $44.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.