MAG Silver Corp. (TSX:MAG)

MAG Silver Cash Flow 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
Net Income	91.63	77.78	48.66	17.64	6.03	-7.1
Depreciation & Amortization	0.69	0.66	0.35	10.61	0.19	0.12
Other Amortization	0.33	0.34	0.08	-	-	-
Loss (Gain) on Equity Investments	-107.5	-92.88	-65.1	-40.77	-15.69	-2.21
Stock-Based Compensation	3.96	3.83	3.28	3.25	4.26	3.12
Other Operating Activities	3.96	2.84	4.66	0.14	-1.87	0.29
Change in Accounts Receivable	0.41	-0.08	-0.34	0.24	0.12	-0.2
Change in Accounts Payable	-0.39	0.29	0.04	0.87	0.27	0.01
Change in Other Net Operating Assets	0.9	1.22	-0.56	-0.71	-0.02	-0.24
Operating Cash Flow	-6	-6	-8.92	-8.72	-6.72	-6.21
Capital Expenditures	-21.92	-26.69	-15.22	-12.05	-7.17	-4.95
Cash Acquisitions	-	-	-	-2.65	-	-
Investment in Securities	26.4	26.4	-25.38	-7.75	-67.77	-60.37
Other Investing Activities	79.92	97.38	33.35	3.56	-	-
Investing Cash Flow	84.4	97.09	-7.24	-18.9	-74.94	-65.31
Long-Term Debt Repaid	-	-0.18	-0.13	-0.11	-0.09	-0.07
Net Debt Issued (Repaid)	-0.21	-0.18	-0.13	-0.11	-0.09	-0.07
Issuance of Common Stock	3.4	2.55	56.06	1.04	44.23	92.5
Other Financing Activities	-	-	-0.99	-	-	-
Financing Cash Flow	3.2	2.37	54.93	0.93	44.14	92.43
Foreign Exchange Rate Adjustments	0.12	0.18	-0.02	-0.11	0.27	0.75
Net Cash Flow	81.72	93.64	38.75	-26.79	-37.26	21.65
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
Levered Free Cash Flow	-9.88	-31.16	-19.77	-10.86	-10.42	-8.04
Unlevered Free Cash Flow	-9.81	-31.04	-19.77	-10.86	-10.38	-8
Change in Net Working Capital	-17.56	-0.8	-0.69	-1.73	0.53	1.03

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