VCP Scanner
Stock Screener
Filter stocks with fundamental & technical criteria
Market Themes
Curated industry baskets & thematic leaders
Earnings Hub
Calendar, EPS surprise stats & earnings transcripts
Market News
Real-time market intelligence & AI overviews
Insider Buying
SEC Form 4 corporate insider purchases
MinerviniVCP SetupsTrend Template
O'NeilCup with HandleFlat BaseDouble BottomCANSLIM Leaders
QullamaggieHigh Tight FlagsFlag BreakoutsEpisodic PivotsMomentum Leaders
KellWedge PopEMA Crossback
LivermorePivotal Points
PatternsFalling Wedge & ChannelBase Breakouts
View All Playbooks...
BreakoutsScanner
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
Index & ETFs
SPY vs QQQVTI vs VOOSPY vs IWM
Compare Any Stocks...
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
VisualizeInteractive multi-year financial charts
Watchlist
BreakoutsScanner
WatchlistPricing
Ctrl K
Pricing
MUX
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Analyze deeply. Research with clarity.

Data updated daily

Product

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

Resources

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

Get Ideas

Get weekly market insights — free

© 2026 VCP Scanner
AboutPrivacyTermsRefund Policy
Not financial advice. Do your own research.
ScreenerBreakoutsScannerWatchlist
MUXMcEwen Mining Inc.
$15.48$925M
Overview & Tools
OverviewChart Terminal ↗Visualize
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice History
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Discovery & Screens
Live BreakoutsStock ScreenerOwnership
HomeStocksMUXCash Flow

McEwen Mining Inc. (MUX) Cash Flow Statement

30Y historyFree accessUpdated daily

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.

Income StatementBalance SheetCash FlowRatios

MUX Cash Flow Statement

Annual statement

MUX Cash Flow Statement

McEwen Mining Inc. (MUX) cash flow statement — 30-year operating, investing & financing cash flows

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 Operations78.75M6.87M29.45M-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 %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 Income80.65M34.43M-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 & Amortization37.89M27.85M30.86M30.36M19.53M25.55M23.09M25.54M16.43M6.58M3.58M2.23M2.21M2.47M1.03M577K454K625K626.31K475.26K73.7K12.85K4.88K22.3K11.08K015.47K16.23K000
Stock-Based Compensation2.33M3.71M3.24M971K340K837K612K694K269K1.31M1.04M1.3M1.32M1.38M3.4M2.67M1.59M1.29M389.25K2.18M00000000000
Deferred Taxes-17.78M-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-27.73M-30.11M31.46M-127.46M6.93M8.7M88.01M8.04M15.08M15.88M7.18M61.85M393.56M167.71M513K2.15M6.01M16.23M112.02M-695.01K53.47M412.53K43.23K-82.1K0127K001.99M-48.68K-1.41M
Working Capital Changes-30M-6.74M14.56M-13.71M4.57M8.89M14.13M-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-26.17M-18.9M-711K4.55M000000000000000000000000000
Change in Payables-2.33M000000000000000000000000000000
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-1.88M1.51M-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-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-101.51K0-1.24K-10K-2.67K-1.19K-5.43K-9.57K0
CapEx % of Revenue30.13%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%-
Acquisitions00-12.87M-39.68M000010.38M-28.09M000036.34M51K0005.7M00000000000
Investments-------------------------------
Other Investing-12.29M-2.81M164K295K286K10.32M340K8.88M84K33K994K13K4.74M1.46M6K-19.56M49K713K44.82K-2.08M-164.57K195.78K318.89K1M-34.73K13.5K0743.2K122.01K1.63M608.64K
Cash from Financing37.52M78.73M19.2M172.18M65.45M80.98M17.58M70.01M60.44M49.73M-3.23M123K2.29M171K64.3M106.19M809K46.44M257.18K10.32M69.3M4.01M458.01K441.73K803.22K-11.79K-10.68K-9.4K-2K00
Debt Issued (Net)-1.39M88.95M-1.23M-26.64M12.66M36.59M-2.2M-1.85M49.52M0-3.4M000000000-97.3K8.07K83.99K0000-9.4K-2K00
Equity Issued (Net)23.8M-6.1M20.43M13.43M14.38M11.97M19.64M71.32M15.01M52.66M-582K-1.77M0060.42M105.42M046.3M010.33M69.4M4M374.02K450K816.15K000000
Dividends Paid00000000-3.37M-3.06M-2.99M-1.5M0000000000000000000
Share Repurchases0000000000-582K-1.77M000000000-248-47000000000
Other Financing15.11M-4.12M0185.39M38.42M32.42M138K544K-716K121K3.73M3.4M2.29M171K3.88M773K809K141K257.18K-16.08K000-8.27K-12.93K-11.79K-10.68K0000
Net Change in Cash31.49M37.8M-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 Flow3.89M-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 %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 Share0.05-0.70-0.27-1.38-1.70-1.21-1.02-1.91-2.40-0.760.600.49-0.59-1.58-2.84-5.22-2.20-2.44-1.88-4.08-4.52-0.91-0.41-0.68-0.520.010.01-0.47-0.50-0.67-0.54
FCF Conversion (FCF/Net Income)0.05x0.20x-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 Paid379K03.91M4.73M4.88M00000000000000000000000000
Taxes Paid944K0712K1.41M24K00000000000000000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrained
Balance SheetMixed
Cash FlowMixed
Top Statement Risk

Earnings quality dependency

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q2)

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.

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.