This page shows Magellan Copper and Gold Corp (MAGE) financial statements, including the income statement, balance sheet, cash flow statement, and key financial ratios. View 15 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
For every $1 of reported earnings, Magellan Copper and Gold Corp generates $0.09 in operating cash flow (-$37K OCF vs -$432K net income). This low ratio suggests earnings are primarily driven by accounting accruals rather than cash generation, which may not be sustainable.
Magellan Copper and Gold Corp earns $-3.6 in operating income for every $1 of interest expense (-$282K vs $78K). This narrow margin raises concern about the company's ability to service its debt if operating income declines.
Key Financial Metrics
Earnings & Revenue
Magellan Copper and Gold Corp reported -$432K in net income in fiscal year 2025. This represents an increase of 43.9% from the prior year.
Magellan Copper and Gold Corp earned $-0.02 per diluted share (EPS) in fiscal year 2025. This represents an increase of 33.3% from the prior year.
Cash & Balance Sheet
Magellan Copper and Gold Corp had 27M shares outstanding in fiscal year 2025. This represents an increase of 4.7% from the prior year.
Margins & Returns
Capital Allocation
MAGE Income Statement
| Metric | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 |
|---|---|---|---|---|---|---|---|---|
| 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 | $32K-33.2% | $47K-18.5% | $58K | N/A | $107K+49.2% | $72K-28.4% | $100K | N/A |
| Operating Income | -$32K+33.2% | -$47K+18.5% | -$58K | N/A | -$107K-49.2% | -$72K+28.4% | -$100K | N/A |
| Interest Expense | $18K+1.1% | $18K-22.6% | $23K | N/A | $22K+5.0% | $21K+1.1% | $21K | N/A |
| Income Tax | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Net Income | -$153K-6510.6% | $2K+101.3% | -$184K | N/A | -$67K+10.2% | -$74K+43.1% | -$130K | N/A |
| EPS (Diluted) | $-0.01 | $0.00+100.0% | $-0.01 | N/A | $0.00 | $0.00+100.0% | $-0.01 | N/A |
MAGE Balance Sheet
| Metric | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | $106K-1.9% | $108K+2.2% | $106K+4.9% | $101K-81.3% | $539K+2.3% | $526K+0.5% | $524K+423.2% | $100K |
| Current Assets | $6K-25.7% | $8K+39.5% | $6K+547.1% | $896-94.4% | $16K+310.0% | $4K+231.0% | $1K+1093.9% | $99 |
| Cash & Equivalents | $388-34.1% | $589-89.8% | $6K+547.1% | $896-94.4% | $16K+310.0% | $4K+231.0% | $1K+1093.9% | $99 |
| 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 | $2.1M+7.4% | $2.0M-0.3% | $2.0M-0.5% | $2.0M+2.9% | $1.9M-0.8% | $1.9M+3.8% | $1.9M+4.8% | $1.8M |
| Current Liabilities | $2.1M+7.4% | $2.0M-0.3% | $2.0M-0.5% | $2.0M+2.9% | $1.9M-0.8% | $1.9M+3.8% | $1.9M+4.8% | $1.8M |
| Long-Term Debt | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Total Equity | -$2.0M-7.9% | -$1.9M+0.5% | -$1.9M+0.8% | -$1.9M-35.6% | -$1.4M+1.9% | -$1.4M-5.0% | -$1.3M+20.0% | -$1.7M |
| Retained Earnings | -$22.1M-0.7% | -$21.9M0.0% | -$21.9M-0.8% | -$21.8M-2.3% | -$21.3M-0.3% | -$21.2M-0.4% | -$21.1M-0.6% | -$21.0M |
MAGE Cash Flow Statement
| Metric | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 |
|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -$201+96.1% | -$5K+76.0% | -$22K-7.8% | -$20K-62.8% | -$12K+65.9% | -$36K+50.9% | -$74K-436.2% | -$14K |
| 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 | $0 | $0 | N/A | N/A | $0 |
| Financing Cash Flow | $0 | $0-100.0% | $27K+432.2% | $5K-79.6% | $25K-37.2% | $39K-48.0% | $75K+7400.0% | $1K |
| 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 |
MAGE Financial Ratios
| Metric | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 |
|---|---|---|---|---|---|---|---|---|
| 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 | N/A | N/A | N/A |
| Return on Assets | -144.6%-146.8pp | 2.2%+176.3pp | -174.0% | N/A | -12.4%+1.7pp | -14.1%+10.8pp | -24.9% | N/A |
| Current Ratio | 0.000.0 | 0.000.0 | 0.000.0 | 0.000.0 | 0.010.0 | 0.000.0 | 0.000.0 | 0.00 |
| Debt-to-Equity | -1.050.0 | -1.060.0 | -1.060.0 | -1.05+0.3 | -1.39-0.0 | -1.37+0.0 | -1.39-0.3 | -1.06 |
| FCF Margin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Similar Companies
Frequently Asked Questions
Is Magellan Copper and Gold Corp profitable?
No, Magellan Copper and Gold Corp (MAGE) reported a net income of -$432K in fiscal year 2025.
What is Magellan Copper and Gold Corp's operating cash flow?
Magellan Copper and Gold Corp (MAGE) generated -$37K in operating cash flow during fiscal year 2025, representing cash generated from core business activities.
Are Magellan Copper and Gold Corp's earnings high quality?
Magellan Copper and Gold Corp (MAGE) has an earnings quality ratio of 0.09x, 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.
Can Magellan Copper and Gold Corp cover its interest payments?
Magellan Copper and Gold Corp (MAGE) has an interest coverage ratio of -3.6x, meaning it can struggle to cover its interest obligations. This ratio divides operating income by interest expense. Ratios above 5x indicate strong debt-servicing ability, while ratios below 2x suggest the company may face difficulty meeting interest payments if earnings decline. Learn more in our complete guide to financial health indicators.