Operating cash flow swung to $58.3M in 2026Q2, but free cash flow turned positive only recently ($18.5M) after four quarters of negative FCF, with CapEx/Revenue at 67.3% reflecting heavy development spending.
McEwen Mining Inc. (MUX) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 78.75M | 6.87M | 29.45M | -39.64M | -56.58M | -20.22M | -27.87M | -39.53M | 487K | -15.43M | 25.19M | 15.6M | -14.91M | -42.39M | -71.51M | -58.99M | -25.92M | -28.4M | -18.71M | -29.37M | -18.13M | -2.43M | -798.4K | -1.25M | -834.91K | 26.14K | 19.11K | -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 % | 13106.73% | -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 Income | 80.65M | 34.43M | -43.69M | 33.18M | -86.09M | -56.88M | -152.32M | -59.75M | -44.87M | -10.63M | 21.05M | -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 | -1.16M | 490.43K |
| Depreciation & Amortization | 37.89M | 27.85M | 30.86M | 30.36M | 19.53M | 25.55M | 23.09M | 25.54M | 16.43M | 6.58M | 3.58M | 2.23M | 2.21M | 2.47M | 1.03M | 577K | 454K | 625K | 626.31K | 475.26K | 73.7K | 12.85K | 4.88K | 22.3K | 11.08K | 0 | 15.47K | 16.23K | 0 | 0 | 0 |
| Stock-Based Compensation | 2.33M | 3.71M | 3.24M | 971K | 340K | 837K | 612K | 694K | 269K | 1.31M | 1.04M | 1.3M | 1.32M | 1.38M | 3.4M | 2.67M | 1.59M | 1.29M | 389.25K | 2.18M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -17.78M | -22.29M | -6.98M | 37.02M | -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 | -846.2K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -27.73M | -30.11M | 31.46M | -127.46M | 6.93M | 8.7M | 88.01M | 8.04M | 15.08M | 15.88M | 7.18M | 61.85M | 393.56M | 167.71M | 513K | 2.15M | 6.01M | 16.23M | 112.02M | -695.01K | 53.47M | 412.53K | 43.23K | -82.1K | 0 | 127K | 0 | 0 | 1.99M | -48.68K | -1.41M |
| Working Capital Changes | -30M | -6.74M | 14.56M | -13.71M | 4.57M | 8.89M | 14.13M | -10.21M | 16.36M | -12.89M | -3.92M | -4.78M | 7.11M | -12.85M | 17.44M | -2.34M | 1.11M | -12.47M | 206.53K | -2.79M | 977.29K | 138.08K | -52.71K | -338.29K | 529.47K | 35.59K | 121.55K | -642.16K | 66.96K | 198.32K | 80.86K |
| Change in Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -26.17M | -18.9M | -711K | 4.55M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -2.33M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -85.9M | -48.03M | -58.05M | -99.64M | -23.9M | -24.56M | -11.77M | -14.06M | -69.34M | -34.47M | -10.11M | -1.88M | 1.51M | -3M | 65.07M | -40.32M | 3.88M | -2.21M | -221.64K | -2M | -930.47K | -978.02K | 217.38K | 1M | -35.96K | 3.5K | -2.67K | 742.01K | 116.58K | 1.62M | 608.64K |
| Capital Expenditures | -74.86M | -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 | -101.51K | 0 | -1.24K | -10K | -2.67K | -1.19K | -5.43K | -9.57K | 0 |
| CapEx % of Revenue | 30.13% | 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% | - |
| Acquisitions | 0 | 0 | -12.87M | -39.68M | 0 | 0 | 0 | 0 | 10.38M | -28.09M | 0 | 0 | 0 | 0 | 36.34M | 51K | 0 | 0 | 0 | 5.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -12.29M | -2.81M | 164K | 295K | 286K | 10.32M | 340K | 8.88M | 84K | 33K | 994K | 13K | 4.74M | 1.46M | 6K | -19.56M | 49K | 713K | 44.82K | -2.08M | -164.57K | 195.78K | 318.89K | 1M | -34.73K | 13.5K | 0 | 743.2K | 122.01K | 1.63M | 608.64K |
| Cash from Financing | 37.52M | 78.73M | 19.2M | 172.18M | 65.45M | 80.98M | 17.58M | 70.01M | 60.44M | 49.73M | -3.23M | 123K | 2.29M | 171K | 64.3M | 106.19M | 809K | 46.44M | 257.18K | 10.32M | 69.3M | 4.01M | 458.01K | 441.73K | 803.22K | -11.79K | -10.68K | -9.4K | -2K | 0 | 0 |
| Debt Issued (Net) | -1.39M | 88.95M | -1.23M | -26.64M | 12.66M | 36.59M | -2.2M | -1.85M | 49.52M | 0 | -3.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -97.3K | 8.07K | 83.99K | 0 | 0 | 0 | 0 | -9.4K | -2K | 0 | 0 |
| Equity Issued (Net) | 23.8M | -6.1M | 20.43M | 13.43M | 14.38M | 11.97M | 19.64M | 71.32M | 15.01M | 52.66M | -582K | -1.77M | 0 | 0 | 60.42M | 105.42M | 0 | 46.3M | 0 | 10.33M | 69.4M | 4M | 374.02K | 450K | 816.15K | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.37M | -3.06M | -2.99M | -1.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -582K | -1.77M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -248 | -470 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 15.11M | -4.12M | 0 | 185.39M | 38.42M | 32.42M | 138K | 544K | -716K | 121K | 3.73M | 3.4M | 2.29M | 171K | 3.88M | 773K | 809K | 141K | 257.18K | -16.08K | 0 | 0 | 0 | -8.27K | -12.93K | -11.79K | -10.68K | 0 | 0 | 0 | 0 |
| Net Change in Cash | 31.49M | 37.8M | -10.05M | -16.07M | -17.05M | 36.2M | -22.06M | 16.01M | -6.66M | -287K | 11.57M | 13.49M | -11.94M | -46.6M | 57.51M | 6.6M | -20.87M | 17.39M | -20.63M | -19.99M | 50.24M | 602.53K | -123K | 193.56K | -67.65K | 17.84K | 5.76K | 46.53K | -614.04K | 610.54K | -228.87K |
| Free Cash Flow | 3.89M | -37.77M | -13.64M | -65.74M | -80.77M | -55.11M | -41.25M | -69.23M | -80.83M | -24M | 18.03M | 14.82M | -17.69M | -46.85M | -74.1M | -77.03M | -29.2M | -28.72M | -18.98M | -34.99M | -18.9M | -2.48M | -899.91K | -1.25M | -836.15K | 16.14K | 16.45K | -687.28K | -734.06K | -1.02M | -837.51K |
| FCF Margin % | 1.57% | -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 % | 110.94% | -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 | 0.05 | -0.70 | -0.27 | -1.38 | -1.70 | -1.21 | -1.02 | -1.91 | -2.40 | -0.76 | 0.60 | 0.49 | -0.59 | -1.58 | -2.84 | -5.22 | -2.20 | -2.44 | -1.88 | -4.08 | -4.52 | -0.91 | -0.41 | -0.68 | -0.52 | 0.01 | 0.01 | -0.47 | -0.50 | -0.67 | -0.54 |
| FCF Conversion (FCF/Net Income) | 0.05x | 0.20x | -0.67x | -0.72x | 0.70x | 0.36x | 0.18x | 0.66x | -0.01x | 1.45x | 1.20x | -0.76x | 0.05x | 0.29x | 1.07x | 0.95x | 0.78x | 1.03x | 0.14x | 1.03x | 0.25x | 0.81x | 1.01x | 2.01x | 0.61x | -0.19x | -0.16x | 11.41x | 0.26x | 0.87x | -1.71x |
| Interest Paid | 379K | 0 | 3.91M | 4.73M | 4.88M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 944K | 0 | 712K | 1.41M | 24K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying MUX stock.
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.
McEwen Mining Inc. (MUX) reported negative free cash flow of $37.8M in 2025, indicating capital requirements exceeded cash from operations.
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.
Key Metrics
Top Statement Risk
Earnings quality dependency
Metrics are mathematically derived from official filings.
Cash Conversion Volatility Masks Core Earnings
Operating cash flow swung from $3.1M in 2025Q4 to $58.3M in 2026Q2, per reported figures, while net income remained modest, indicating significant non-cash adjustments and working capital swings.
The OCF/NI ratio of 6.07 in 2026Q2 versus 0.08 in 2025Q4 highlights extreme quarter-to-quarter volatility, suggesting that reported net income is not a reliable indicator of cash generation. The positive net margins in recent quarters appear driven by non-operating gains, as operating cash flow has been inconsistent, warranting close monitoring of accrual quality.
Free Cash Flow Inflection Remains Elusive
Free cash flow turned positive at $18.5M in 2026Q2, but the prior four quarters averaged -$8.4M, according to financial statements, indicating the trajectory is not yet firmly established.
The FCF margin of 31.2% in 2026Q2 is a sharp improvement from -46.1% in 2025Q1, yet the company has generated negative cumulative FCF over the past ten quarters. This suggests that while production volumes are recovering, the company has not consistently covered its capital expenditures from operations, implying continued reliance on external funding or asset sales.
Capital Intensity Surges with Development Spend
CapEx/Revenue jumped to 67.3% in 2026Q2 from 14.9% in 2025Q4, as reported in cash flow statements, reflecting heavy investment likely tied to Los Azules and mine development.
The elevated capital intensity, well above the 20-40% range typical for mid-tier miners, indicates that MUX is prioritizing growth projects over near-term cash returns. This spending may be necessary to advance the copper project, but it also pressures free cash flow and increases the need for external financing, especially given the thin operating margins.
Working Capital Swings Distort Operating Cash Flow
Working capital changes ranged from -$23.9M in 2026Q2 to +$12.4M in 2024Q3, per cash flow data, indicating that inventory and receivable timing significantly impacts reported operating cash flow.
The large negative working capital adjustment in 2026Q2 suggests a build-up in inventory or receivables, possibly due to increased production and sales timing. This volatility makes quarterly operating cash flow figures less meaningful, and investors should focus on longer-term trends to assess the company's true cash generation capability.
No Shareholder Returns, All Capital to Growth
Dividends and buybacks were negligible over the past ten quarters, with only a $2.2M dividend in 2025Q2, as reported, while capital expenditures consumed the majority of cash flow.
The absence of consistent shareholder returns indicates that management is reinvesting all available cash into the business, likely to fund Los Azules and stabilize operations. This strategy may be appropriate given the growth potential, but it also means that investors are relying entirely on future asset value appreciation rather than current cash distributions.
Cumulative Losses Despite Positive Net Income Quarters
Over the last ten quarters, cumulative net income was approximately $33.5M, but cumulative operating cash flow was only $106.5M, per reported figures, with cumulative free cash flow deeply negative.
The gap between net income and operating cash flow, while positive, is heavily influenced by non-cash items such as D&A and working capital changes. More importantly, cumulative free cash flow is negative, indicating that the company has not generated enough cash to fund its capital expenditures, a trend that may persist as Los Azules development accelerates.
Non-Operating Gains Obscure Cash Reality
Net income of $9.6M in 2026Q2 contrasts with negative operating income in prior quarters, per income statements, suggesting that gains from McEwen Copper valuations or tax credits are masking underlying operational losses.
The cash flow statement does not separately disclose gains from subsidiary revaluations, which may be non-cash and not repeatable. Investors should adjust for these items to assess the true cash-generating ability of the gold mining operations, as the positive net margins appear to be an accounting artifact rather than a reflection of operational health.