MAG Silver Corp. (MAG)

MAG Silver Income 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Selling, General & Admin	17.07	14.79	13.46	12.35	11.3	5.15
Operating Expenses	20.86	15.43	14.2	23.02	11.41	8.43
Operating Income	-20.86	-15.43	-14.2	-23.02	-11.41	-8.43
Interest Expense	-0.66	-0.73	-0.13	-	-0.06	-0.06
Interest & Investment Income	5.88	4.61	2.59	0.63	0.17	0.64
Earnings From Equity Investments	124.46	92.88	65.1	40.77	15.69	2.21
Currency Exchange Gain (Loss)	-0.11	-0.48	-0.14	-0.37	0.06	0.17
Other Non Operating Income (Expenses)	0.78	1.97	1.02	-	-	-0.6
EBT Excluding Unusual Items	109.5	82.82	54.24	18.02	4.46	-6.07
Pretax Income	109.5	82.82	54.24	18.02	4.46	-6.07
Income Tax Expense	6.05	5.04	5.58	0.37	-1.57	1.03
Net Income	103.46	77.78	48.66	17.64	6.03	-7.1
Net Income to Common	103.46	77.78	48.66	17.64	6.03	-7.1
Net Income Growth	69.42%	59.85%	175.78%	192.85%	-	-
Shares Outstanding (Basic)	103	103	102	98	95	91
Shares Outstanding (Diluted)	104	104	103	99	95	91
Shares Change (YoY)	0.51%	1.01%	4.64%	3.25%	4.78%	5.76%
EPS (Basic)	1.00	0.75	0.47	0.18	0.06	-0.08
EPS (Diluted)	0.99	0.75	0.47	0.18	0.06	-0.08
EPS Growth	67.82%	59.57%	162.17%	198.78%	-	-
Free Cash Flow	-26.24	-32.68	-24.14	-20.77	-13.9	-11.16
Free Cash Flow Per Share	-0.25	-0.31	-0.23	-0.21	-0.15	-0.12
EBITDA	-20.13	-14.77	-13.85	-12.41	-11.35	-8.42
D&A For EBITDA	0.73	0.66	0.35	10.61	0.05	0.01
EBIT	-20.86	-15.43	-14.2	-23.02	-11.41	-8.43
Effective Tax Rate	5.52%	6.08%	10.28%	2.06%	-	-

Updated Aug 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q