McEwen Mining Inc
NYSE:MUX
Balance Sheet
Balance Sheet Decomposition
McEwen Mining Inc
McEwen Mining Inc
Balance Sheet
McEwen Mining Inc
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
1
|
51
|
31
|
10
|
28
|
7
|
13
|
71
|
24
|
12
|
26
|
37
|
27
|
16
|
47
|
21
|
54
|
40
|
23
|
14
|
51
|
|
| Cash Equivalents |
0
|
0
|
0
|
1
|
51
|
31
|
10
|
28
|
7
|
13
|
71
|
24
|
12
|
26
|
37
|
27
|
16
|
47
|
21
|
54
|
40
|
23
|
14
|
51
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
9
|
28
|
2
|
0
|
1
|
1
|
9
|
8
|
3
|
2
|
0
|
2
|
1
|
2
|
2
|
21
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
6
|
12
|
14
|
14
|
13
|
6
|
10
|
4
|
5
|
2
|
4
|
3
|
5
|
4
|
9
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
6
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
9
|
12
|
15
|
27
|
32
|
22
|
38
|
27
|
16
|
32
|
20
|
18
|
27
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
15
|
0
|
4
|
10
|
6
|
3
|
4
|
0
|
|
| Total Current Assets |
0
|
1
|
1
|
1
|
51
|
33
|
12
|
44
|
17
|
48
|
92
|
47
|
40
|
54
|
79
|
87
|
59
|
92
|
54
|
85
|
82
|
53
|
41
|
108
|
|
| PP&E Net |
2
|
0
|
0
|
1
|
2
|
259
|
261
|
243
|
240
|
257
|
780
|
658
|
306
|
253
|
257
|
345
|
424
|
419
|
329
|
342
|
346
|
170
|
211
|
227
|
|
| PP&E Gross |
2
|
0
|
0
|
1
|
2
|
259
|
261
|
243
|
240
|
257
|
780
|
658
|
306
|
253
|
257
|
345
|
424
|
419
|
329
|
342
|
346
|
170
|
211
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
5
|
6
|
9
|
18
|
37
|
70
|
92
|
114
|
143
|
170
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
107
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
|
| Long-Term Investments |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
274
|
213
|
177
|
167
|
162
|
150
|
128
|
110
|
108
|
91
|
94
|
419
|
401
|
429
|
|
| Other Long-Term Assets |
2
|
0
|
0
|
4
|
7
|
10
|
5
|
5
|
5
|
5
|
5
|
5
|
1
|
1
|
1
|
11
|
6
|
10
|
9
|
7
|
7
|
15
|
12
|
50
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
107
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
4
N/A
|
2
-49%
|
1
-22%
|
6
+293%
|
59
+980%
|
409
+588%
|
278
-32%
|
292
+5%
|
262
-10%
|
310
+19%
|
1 151
+271%
|
923
-20%
|
523
-43%
|
475
-9%
|
498
+5%
|
592
+19%
|
617
+4%
|
631
+2%
|
500
-21%
|
525
+5%
|
529
+1%
|
657
+24%
|
665
+1%
|
820
+23%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
3
|
1
|
1
|
1
|
3
|
6
|
21
|
10
|
22
|
18
|
20
|
35
|
31
|
34
|
36
|
40
|
43
|
23
|
28
|
45
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
1
|
1
|
1
|
1
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
10
|
0
|
0
|
10
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
1
|
1
|
4
|
1
|
2
|
0
|
1
|
2
|
4
|
3
|
7
|
10
|
31
|
6
|
18
|
18
|
|
| Total Current Liabilities |
0
|
0
|
0
|
2
|
3
|
1
|
1
|
2
|
4
|
6
|
25
|
11
|
24
|
22
|
21
|
38
|
36
|
49
|
46
|
52
|
84
|
30
|
48
|
64
|
|
| Long-Term Debt |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
54
|
40
|
48
|
49
|
54
|
40
|
40
|
126
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
88
|
87
|
81
|
79
|
79
|
230
|
159
|
52
|
27
|
24
|
8
|
6
|
5
|
4
|
0
|
0
|
41
|
37
|
40
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
34
|
0
|
0
|
0
|
|
| Other Liabilities |
2
|
1
|
1
|
1
|
4
|
6
|
6
|
6
|
6
|
6
|
7
|
6
|
6
|
8
|
11
|
25
|
34
|
39
|
37
|
34
|
34
|
44
|
45
|
44
|
|
| Total Liabilities |
3
N/A
|
1
-68%
|
1
-33%
|
3
+400%
|
7
+130%
|
95
+1 272%
|
95
0%
|
89
-6%
|
88
-1%
|
91
+3%
|
261
+187%
|
176
-33%
|
82
-54%
|
57
-30%
|
55
-3%
|
71
+28%
|
131
+85%
|
132
+1%
|
135
+2%
|
150
+12%
|
206
+37%
|
155
-25%
|
170
+10%
|
274
+61%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2
|
2
|
2
|
41
|
163
|
453
|
454
|
502
|
504
|
614
|
1 350
|
1 355
|
1 361
|
1 359
|
1 360
|
1 444
|
1 457
|
1 531
|
1 549
|
1 616
|
1 644
|
1 768
|
1 805
|
1 822
|
|
| Retained Earnings |
34
|
34
|
35
|
38
|
111
|
140
|
271
|
298
|
331
|
393
|
460
|
608
|
920
|
940
|
919
|
926
|
972
|
1 031
|
1 184
|
1 240
|
1 321
|
1 266
|
1 310
|
1 275
|
|
| Additional Paid In Capital |
33
|
33
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1
N/A
|
1
+29%
|
1
-11%
|
3
+213%
|
53
+2 000%
|
314
+498%
|
183
-42%
|
203
+11%
|
173
-15%
|
219
+27%
|
890
+306%
|
747
-16%
|
441
-41%
|
418
-5%
|
443
+6%
|
521
+18%
|
486
-7%
|
500
+3%
|
365
-27%
|
375
+3%
|
323
-14%
|
502
+56%
|
495
-1%
|
546
+10%
|
|
| Total Liabilities & Equity |
4
N/A
|
2
-49%
|
1
-22%
|
6
+293%
|
59
+980%
|
409
+588%
|
278
-32%
|
292
+5%
|
262
-10%
|
310
+19%
|
1 151
+271%
|
923
-20%
|
523
-43%
|
475
-9%
|
498
+5%
|
592
+19%
|
617
+4%
|
631
+2%
|
500
-21%
|
525
+5%
|
529
+1%
|
657
+24%
|
665
+1%
|
820
+23%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
2
|
2
|
2
|
4
|
5
|
31
|
25
|
27
|
17
|
17
|
105
|
59
|
59
|
52
|
30
|
34
|
35
|
40
|
42
|
46
|
47
|
49
|
53
|
56
|
|