Friday 6 November 2026 Export MUX’s income statement to Excel — free account

McEwen Inc.

MUX Basic Materials Other Precious Metals & Mining

McEwen Inc.’s revenue for fiscal 2025 (year ended December 2025) was $197.6 million, up 13.2% from fiscal 2024.

Revenue: +26.8%
EPS: +166.7%
Free cash flow: +328.1%
Total debt: +0.64%

Quarter to June 2026, against a year earlier

15.41 0.54 +3.63%

Follow MUX

Alert me

Market cap: $912.4M
P/E: 10.9×
Fwd P/E: 15.1×
Dividend yield: —
F-score: 6/9
Altman Z: 0.33
Beneish M: −2.64
Dividend safety: n/a

Overview

	Dec '25	Dec '24	Dec '23	Dec '22	Dec '21	Dec '20	Dec '19	Dec '18	Dec '17	Dec '16
Piotroski F-Score Full definition →	6	4	6	2	5	1	3	3	0	7
P/E ratio Full definition →	31.37	0.00	6.20	0.00	0.00	0.00	0.00	0.00	0.00	47.00
P/S ratio Full definition →	5.06	2.28	2.02	2.65	3.07	3.79	3.93	4.79	11.45	16.03
Altman Z-Score Full definition →	0.33	(1.36)	(1.89)	(2.92)	(1.52)	(2.34)	(0.31)	0.54	3.93	7.30
P/FCF ratio Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	754.50
Altman Z″-Score (non-manufacturers) Full definition →	(2.60)	(3.94)	(4.30)	(7.22)	(5.09)	(6.84)	(1.67)	(1.63)	2.85	3.55
Beneish M-Score Full definition →	(2.64)	(3.32)	(1.29)	—	—	—	(1.13)	(2.82)	(1.83)	(3.03)
P/Operating CF Full definition →	322.29	(327.51)	20.87	48.35	(424.02)	(152.85)	(26.09)	464.71	(68.77)	(57.07)
P/B ratio Full definition →	1.83	0.80	0.67	0.82	1.07	1.09	0.92	1.26	1.48	2.19
Price to Tangible BV Full definition →	1.83	0.80	0.67	0.82	1.07	1.09	0.92	1.26	1.48	2.19
EV/Sales Full definition →	5.38	2.47	2.12	2.85	3.03	4.08	3.94	4.94	10.83	15.32
EV/EBITDA Full definition →	34.99	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	48.89
EV/Operating CF Full definition →	154.91	14.62	(8.89)	(5.57)	(20.65)	(15.33)	(11.66)	1,299.61	(26.42)	124.25
EV/FCF Full definition →	(28.15)	(31.57)	(5.36)	(3.90)	(7.61)	(10.36)	(6.65)	(7.84)	(20.19)	721.30
Quick Ratio Full definition →	1.27	0.48	1.09	0.59	1.32	0.58	1.10	1.04	1.34	2.44
Current Ratio Full definition →	1.69	0.86	1.76	0.97	1.62	1.17	1.89	1.65	2.31	3.82
Net Debt/EBITDA Full definition →	1.73	(1.25)	(0.12)	(0.30)	0.11	(0.23)	(0.02)	(0.40)	2.26	(1.44)
Debt/Assets Full definition →	15.38%	6.02%	6.09%	12.10%	10.37%	10.12%	7.84%	8.22%	0.09%	0.00%
Debt/Equity Full definition →	0.23	0.08	0.08	0.18	0.14	0.14	0.10	0.10	0.00	0.00
Asset Turnover Full definition →	0.27	0.26	0.28	0.21	0.27	0.19	0.19	0.21	0.12	0.12
Operating CF/Net income Full definition →	0.20	(0.67)	(0.72)	0.70	0.35	0.18	0.66	(0.01)	2.60	0.35
Capex/Depreciation Full definition →	(1.56)	(1.40)	(0.86)	(1.24)	(1.36)	(0.58)	(1.16)	(4.95)	(1.30)	(1.72)
Interest Coverage Full definition →	0.37	(11.01)	4.39	(12.25)	(10.37)	(20.81)	(10.66)	(36.48)	(28.07)	33.89
ROE Full definition →	6.61%	(8.76%)	12.88%	(21.73%)	(15.02%)	(35.23%)	(12.13%)	(8.91%)	(2.21%)	4.89%
ROA Full definition →	4.64%	(6.61%)	9.33%	(15.38%)	(11.06%)	(26.93%)	(9.57%)	(7.42%)	(1.95%)	4.33%
ROIC Full definition →	0.28%	(6.08%)	(19.57%)	(15.73%)	(10.41%)	(24.23%)	(7.98%)	(5.86%)	(3.45%)	2.42%
Return on Tangible Assets Full definition →	12.69%	(21.37%)	28.71%	(23.59%)	(73.08%)	(267.53%)	(39.63%)	(32.49%)	(10.61%)	29.14%
Average Days of Receivables Full definition →	16.48	16.26	17.46	29.22	28.31	19.82	16.42	10.72	28.40	26.01
Research and Development Expense of Revenue Full definition →	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	6.40%
Selling, General and Administrative Expense of Revenue Full definition →	13.51%	9.84%	9.29%	10.77%	8.37%	8.78%	10.93%	8.68%	18.30%	21.09%
Intangible Assets out of Total Assets Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Share Based Compensation of Revenue Full definition →	1.88%	1.86%	0.58%	0.31%	0.61%	0.58%	0.59%	0.21%	1.94%	1.72%
Graham Net Nets Full definition →	(0.17)	(0.32)	(0.30)	(0.31)	(0.12)	(0.20)	(0.09)	(0.12)	0.02	0.02
Graham Number Full definition →	11.58	0.00	16.46	0.00	0.00	0.00	0.00	0.00	0.00	15.17
Earnings Yield Full definition →	3.19%	(11.05%)	16.12%	(26.95%)	(14.13%)	(38.58%)	(13.39%)	(7.22%)	(1.55%)	2.13%
Free Cash Flow Yield Full definition →	(3.78%)	(3.44%)	(19.56%)	(27.65%)	(13.01%)	(10.38%)	(15.07%)	(13.15%)	(4.69%)	0.13%
Revenue per Share Full definition →	3.66	3.42	3.50	2.33	3.00	2.60	3.23	3.80	2.15	2.02
Operating CF per Share Full definition →	0.13	0.58	(0.83)	(1.19)	(0.44)	(0.69)	(1.09)	0.01	(0.88)	0.25
Capex per Share Full definition →	(0.83)	(0.84)	(0.55)	(0.51)	(0.76)	(0.33)	(0.82)	(2.41)	(0.27)	(0.21)
Free Cash Flow per Share Full definition →	(0.70)	(0.27)	(1.38)	(1.70)	(1.20)	(1.02)	(1.91)	(2.39)	(1.15)	0.04
Cash per Share Full definition →	1.33	0.30	0.52	0.87	1.29	0.52	1.34	1.00	1.44	1.54
Shareholders Equity per Share Full definition →	10.11	9.70	10.57	7.51	8.57	9.05	13.80	14.41	16.61	14.83
Interest Debt per Share Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Book value per Share Full definition →	10.11	9.70	10.57	7.51	8.57	9.05	13.80	14.41	16.61	14.83
Free Cash Flow Full definition →	(37.77)	(13.64)	(65.74)	(80.77)	(54.46)	(41.25)	(69.23)	(80.75)	(36.18)	1.28
Working Capital Full definition →	44.08	(6.50)	22.66	(2.53)	32.63	7.94	43.18	23.36	49.23	57.99
Capital Expenditures Full definition →	(44.64)	(43.09)	(26.10)	(24.19)	(34.40)	(13.37)	(29.71)	(81.24)	(8.54)	(6.16)
Net Current Asset Value Full definition →	(166.09)	(128.46)	(102.16)	(90.79)	(50.37)	(81.11)	(39.77)	(71.62)	16.01	23.30
EV/EBIT Full definition →	400.84	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	32.70
Capex to Sales Full definition →	0.23	0.25	0.16	0.22	0.25	0.13	0.25	0.63	0.13	0.10
Price to Operating Income Full definition →	377.08	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	63.08
Other line items
Depreciation/Fixed assets Full definition →	0.13	0.15	0.18	0.06	0.56	0.47	0.24	0.14	0.13	0.25
Cash ROIC Full definition →	(5.07%)	(2.48%)	(11.59%)	(17.51%)	(10.83%)	(9.44%)	(11.59%)	(14.16%)	(6.38%)	0.26%
Accounts Receivable Turnover Full definition →	23.67	22.19	19.80	11.37	16.77	19.13	25.92	28.44	14.12	8.42
Accounts Payable Turnover Full definition →	4.09	5.62	4.56	2.70	3.78	3.76	3.33	2.93	1.73	1.46
Inventory Turnover Full definition →	6.67	7.54	5.75	4.67	6.69	4.03	3.58	3.56	1.62	1.35
Average Days of Payables Full definition →	109.29	72.34	55.70	139.87	101.10	99.90	115.11	117.06	268.68	260.05
Days of Inventory on Hand Full definition →	65.31	46.05	49.04	104.39	40.30	74.71	129.66	83.71	246.11	345.37
Average Receivables Full definition →	8.35	7.86	8.40	9.72	8.14	5.48	4.52	4.51	4.78	7.17
Average Payables Full definition →	36.68	25.55	32.59	41.07	37.84	35.06	32.44	32.85	27.46	19.24
Average Inventory Full definition →	22.47	19.03	25.84	23.76	21.38	32.67	30.21	27.00	29.29	20.80
Average Assets Full definition →	742.42	660.93	592.98	527.03	512.64	565.58	624.08	604.54	545.22	486.70
Average Common Equity Full definition →	520.61	498.70	429.35	373.11	377.63	432.40	492.71	503.61	482.16	430.67

Show all line items

Columns are period end dates · fundamentals updated 25 Oct 2026

Stockrow Weekly