This page shows Mag Silver (MAG) financial statements, including the income statement, balance sheet, cash flow statement, and key financial ratios. View 9 years of annual fundamentals and quarterly data, with year-over-year growth rates and compound annual growth rates (CAGR). All figures are derived from SEC filings (10-K and 10-Q reports).
Financial Health Signals
Mag Silver passes 3 of 9 financial strength tests. 2 of 4 profitability signals pass, 1 of 2 leverage/liquidity signals pass.
For every $1 of reported earnings, Mag Silver generates $-0.08 in operating cash flow (-$6.0M OCF vs $77.8M net income). This low ratio suggests earnings are primarily driven by accounting accruals rather than cash generation, which may not be sustainable.
Key Financial Metrics
Earnings & Revenue
Mag Silver reported $77.8M in net income in fiscal year 2024. This represents an increase of 59.8% from the prior year.
Cash & Balance Sheet
Mag Silver generated -$6.2M in free cash flow in fiscal year 2024, representing cash available after capex. This represents an increase of 30.9% from the prior year.
Mag Silver held $162.3M in cash against $2.1M in long-term debt as of fiscal year 2024.
Mag Silver had 103M shares outstanding in fiscal year 2024.
Margins & Returns
Mag Silver's ROE was 13.2% in fiscal year 2024, measuring profit generated per dollar of shareholder equity. This is up 3.6 percentage points from the prior year.
Capital Allocation
Mag Silver invested $168K in capex in fiscal year 2024, funding long-term assets and infrastructure.
MAG Income Statement
| Metric | Q4'24 | Q4'23 | Q4'22 | Q4'21 | Q4'20 | Q3'20 | Q4'19 | Q4'18 |
|---|---|---|---|---|---|---|---|---|
| Revenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Cost of Revenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Gross Profit | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| R&D Expenses | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| SG&A Expenses | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Operating Income | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Interest Expense | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Income Tax | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Net Income | N/A | N/A | N/A | N/A | N/A | -$89K | N/A | N/A |
| EPS (Diluted) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
MAG Balance Sheet
| Metric | Q4'24 | Q4'23 | Q4'22 | Q4'21 | Q4'20 | Q3'20 | Q4'19 | Q4'18 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | $611.1M+17.4% | $520.5M+27.6% | $407.8M+9.5% | $372.4M+15.3% | $323.1M | N/A | $218.8M+0.6% | $217.6M |
| Current Assets | $163.7M+127.2% | $72.1M+125.9% | $31.9M-46.3% | $59.4M-37.8% | $95.4M | N/A | $72.7M-44.4% | $130.9M |
| Cash & Equivalents | $162.3M+136.3% | $68.7M+129.4% | $30.0M-47.2% | $56.7M-39.6% | $94.0M | N/A | $72.4M-44.4% | $130.2M |
| Inventory | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Accounts Receivable | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Goodwill | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Total Liabilities | $19.7M+43.3% | $13.8M+124.6% | $6.1M+26.4% | $4.9M-24.4% | $6.4M | N/A | $3.6M-3.1% | $3.7M |
| Current Liabilities | $3.6M-24.5% | $4.8M+79.9% | $2.7M+65.4% | $1.6M+78.7% | $901K | N/A | $854K-45.4% | $1.6M |
| Long-Term Debt | $2.1M | $0-100.0% | $140K-49.1% | $275K-28.2% | $383K | N/A | $467K | N/A |
| Total Equity | $591.3M+16.7% | $506.8M+26.2% | $401.7M+9.3% | $367.5M+16.1% | $316.7M+4.0% | $304.5M+41.5% | $215.2M+0.6% | $213.9M |
| Retained Earnings | -$51.4M+60.2% | -$129.2M+27.4% | -$177.8M+9.5% | -$196.4M+5.3% | -$207.5M+2.8% | -$213.5M-6.0% | -$201.5M-2.3% | -$197.1M |
MAG Cash Flow Statement
| Metric | Q4'24 | Q4'23 | Q4'22 | Q4'21 | Q4'20 | Q3'20 | Q4'19 | Q4'18 |
|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Capital Expenditures | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Free Cash Flow | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Investing Cash Flow | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Financing Cash Flow | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Dividends Paid | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Share Buybacks | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
MAG Financial Ratios
| Metric | Q4'24 | Q4'23 | Q4'22 | Q4'21 | Q4'20 | Q3'20 | Q4'19 | Q4'18 |
|---|---|---|---|---|---|---|---|---|
| Gross Margin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Operating Margin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Net Margin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Return on Equity | N/A | N/A | N/A | N/A | N/A | -0.0% | N/A | N/A |
| Return on Assets | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Current Ratio | 45.24+30.2 | 15.04+3.1 | 11.98-24.9 | 36.88-69.0 | 105.90 | N/A | 85.14+1.4 | 83.74 |
| Debt-to-Equity | 0.000.0 | 0.000.0 | 0.000.0 | 0.000.0 | 0.00 | N/A | 0.00-0.0 | 0.02 |
| FCF Margin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Similar Companies
Frequently Asked Questions
Is Mag Silver profitable?
Yes, Mag Silver (MAG) reported a net income of $77.8M in fiscal year 2024.
How much debt does Mag Silver have?
As of fiscal year 2024, Mag Silver (MAG) had $162.3M in cash and equivalents against $2.1M in long-term debt.
What is Mag Silver's return on equity (ROE)?
Mag Silver (MAG) has a return on equity of 13.2% for fiscal year 2024, measuring how efficiently the company generates profit from shareholder equity.
What is Mag Silver's free cash flow?
Mag Silver (MAG) generated -$6.2M in free cash flow during fiscal year 2024. This represents a 30.9% change compared to the previous fiscal year. Free cash flow represents the cash a company generates after accounting for capital expenditures, and is widely used to assess financial flexibility and shareholder value.
What is Mag Silver's operating cash flow?
Mag Silver (MAG) generated -$6.0M in operating cash flow during fiscal year 2024, representing cash generated from core business activities.
What are Mag Silver's total assets?
Mag Silver (MAG) had $611.1M in total assets as of fiscal year 2024, including both current and long-term assets.
What are Mag Silver's capital expenditures?
Mag Silver (MAG) invested $168K in capital expenditures during fiscal year 2024, funding long-term assets and infrastructure.
What is Mag Silver's current ratio?
Mag Silver (MAG) had a current ratio of 45.24 as of fiscal year 2024, which is generally considered healthy.
What is Mag Silver's debt-to-equity ratio?
Mag Silver (MAG) had a debt-to-equity ratio of 0.00 as of fiscal year 2024, measuring the company's financial leverage by comparing total debt to shareholder equity.
What is Mag Silver's return on assets (ROA)?
Mag Silver (MAG) had a return on assets of 12.7% for fiscal year 2024, measuring how efficiently the company uses its assets to generate profit.
What is Mag Silver's cash runway?
Based on fiscal year 2024 data, Mag Silver (MAG) had $162.3M in cash against an annual operating cash burn of $6.0M. This gives an estimated cash runway of approximately 325 months at the current burn rate. Cash runway measures how long a company can continue operating before running out of cash, assuming no additional funding.
What is Mag Silver's Piotroski F-Score?
Mag Silver (MAG) has a Piotroski F-Score of 3 out of 9, indicating weak financial health. The F-Score evaluates nine binary signals across profitability (positive ROA, positive cash flow, improving ROA, earnings quality), leverage (decreasing debt, improving liquidity, no share dilution), and operating efficiency (improving gross margin, improving asset turnover). Scores of 7–9 indicate strong and improving fundamentals. Learn more in our complete guide to financial health indicators.
Are Mag Silver's earnings high quality?
Mag Silver (MAG) has an earnings quality ratio of -0.08x, considered low quality (accrual-driven). This ratio compares operating cash flow to net income. A ratio above 1.0x means the company generates more cash than its reported earnings, indicating sustainable, cash-backed profits. Ratios below 1.0x suggest earnings rely on accounting accruals rather than actual cash generation. Learn more in our complete guide to financial health indicators.