Interactive Financial Charts Not Available

Mac Copper (MTAL) | Financial Analysis & Statements

Mac Copper Ltd. | Small-cap | Basic Materials

$12.13

0.00%

Mac Copper vs Southern Copper Mac Copper vs Freeport-McMoRan Mac Copper vs Ero Copper Mac Copper vs Ivanhoe Electric Mac Copper vs Taseko Mines Mac Copper vs S&P 500 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2023

Income Metrics

Revenue 18.6M

Operating Income -18.3M -98.53%

Net Income -27.0M -145.54%

Balance Sheet Metrics

Total Assets 1.4B

Total Liabilities 840.6M

Shareholders Equity 567.0M

Debt to Equity 1.48

Cash Flow Metrics

Operating Cash Flow -48.3M

Free Cash Flow -5.3M

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Mac Copper Income Statement From 2022 to 2024

Metric	2024	2023	2022
Revenue i	340.7M	159.0M	0
Cost of Goods Sold i	223.4M	141.2M	0
Gross Profit i	117.3M	17.8M	0
Gross Margin % i	34.4%	11.2%	0.0%
Operating Expenses
Research & Development i	-	-	-
Selling, General & Administrative i	37.7M	29.9M	2.5M
Other Operating Expenses i	2.4M	1.8M	2.1M
Total Operating Expenses i	40.1M	31.6M	4.6M
Operating Income i	77.3M	-13.8M	-2.5M
Operating Margin % i	22.7%	-8.7%	0.0%
Non-Operating Items
Interest Income i	-	-	3.8M
Interest Expense i	59.6M	40.6M	20.2M
Other Non-Operating Income	-96.6M	-105.2M	-2.3M
Pre-tax Income i	-79.0M	-159.6M	-25.0M
Income Tax i	2.7M	-15.0M	0
Effective Tax Rate % i	0.0%	0.0%	0.0%
Net Income i	-81.7M	-144.6M	-25.0M
Net Margin % i	-24.0%	-90.9%	0.0%
Key Metrics
EBITDA i	134.8M	28.9M	-2.5M
EPS (Basic) i	$-0.98	$-4.83	$-3.77
EPS (Diluted) i	$-0.98	$-4.83	$-3.77
Basic Shares Outstanding i	71547323	29912257	6628695
Diluted Shares Outstanding i	71547323	29912257	6628695

Income Statement Trend

Mac Copper Balance Sheet From 2021 to 2024

Metric	2024	2023	2022	2021
Assets
Current Assets
Cash & Equivalents i	171.9M	32.4M	42.0K	955.0K
Short-term Investments i	-	-	-	-
Accounts Receivable i	6.4M	31.5M	0	0
Inventory i	28.0M	21.5M	0	0
Other Current Assets	757.0K	1.6M	201.0K	340.0K
Total Current Assets i	207.9M	88.9M	296.0K	1.3M
Non-Current Assets
Property, Plant & Equipment i	29.0M	983.5M	0	0
Goodwill i	-	-	-	-
Intangible Assets i	-	-	-	-
Long-term Investments	0	3.8M	0	0
Other Non-Current Assets	222.0K	367.0K	269.9M	265.3M
Total Non-Current Assets i	1.2B	1.2B	269.9M	265.3M
Total Assets i	1.4B	1.3B	270.2M	266.6M
Liabilities
Current Liabilities
Accounts Payable i	13.9M	29.4M	927.0K	604.0K
Short-term Debt i	62.8M	74.8M	786.0K	-
Current Portion of Long-term Debt	-	-	-	-
Other Current Liabilities	51.7M	22.9M	-	-
Total Current Liabilities i	186.1M	287.4M	18.2M	604.0K
Non-Current Liabilities
Long-term Debt i	350.7M	389.9M	0	0
Deferred Tax Liabilities i	108.0M	124.1M	0	0
Other Non-Current Liabilities	112.6M	122.9M	264.5M	244.2M
Total Non-Current Liabilities i	654.5M	750.0M	271.9M	262.0M
Total Liabilities i	840.6M	1.0B	290.2M	262.6M
Equity
Common Stock i	8.0K	5.0K	1.0K	1.0K
Retained Earnings i	-235.7M	-165.5M	-20.9M	4.0M
Treasury Stock i	-	-	-	-
Other Equity	-	-	-	-
Total Shareholders Equity i	567.0M	268.0M	-20.0M	4.1M
Key Metrics
Total Debt i	413.4M	464.7M	786.0K	0
Working Capital i	21.8M	-198.5M	-17.9M	691.0K

Balance Sheet Composition

Mac Copper Cash Flow Statement From 2022 to 2024

Metric	2024	2023	2022
Operating Activities
Net Income i	-79.0M	-159.6M	-25.0M
Depreciation & Amortization i	78.4M	46.7M	0
Stock-Based Compensation i	-	-	224.2K
Working Capital Changes i	-4.2M	-30.8M	7.5M
Operating Cash Flow i	62.2M	-104.4M	-530.8K
Investing Activities
Capital Expenditures i	-60.4M	-8.6M	0
Acquisitions i	-75.0M	-770.5M	0
Investment Purchases i	-1.8M	0	0
Investment Sales i	-	-	-
Investing Cash Flow i	-165.3M	-779.1M	0
Financing Activities
Share Repurchases i	-	-	-
Dividends Paid i	-	-	-
Debt Issuance i	0	518.0M	2.0M
Debt Repayment i	-94.8M	-27.2M	0
Financing Cash Flow i	194.9M	824.2M	2.8M
Free Cash Flow i	56.3M	-36.9M	-2.9M
Net Change in Cash i	91.8M	-59.3M	2.2M

Cash Flow Trend

Mac Copper Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) -12.37

Forward P/E 242.40

Price to Book 1.80

Price to Sales 2.94

PEG Ratio 242.40

Profitability Ratios

Profit Margin -23.97%

Operating Margin 17.26%

Return on Equity -19.84%

Return on Assets 3.48%

Financial Health

Current Ratio 1.12

Debt to Equity 74.48

Beta 0.34

Per Share Data

EPS (TTM) $-1.14

Book Value per Share $6.74

Revenue per Share $4.76

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
mtal	1.0B	-12.37	1.80	-19.84%	-23.97%	74.48
Southern Copper	76.5B	21.18	7.97	38.92%	30.37%	74.09
Freeport-McMoRan	59.5B	31.41	3.27	14.65%	7.45%	30.84
Ero Copper	1.4B	9.94	1.73	19.37%	26.62%	78.81
Ivanhoe Electric	1.2B	-8.66	4.21	-29.90%	64.91%	23.36
Taseko Mines	977.6M	20.36	1.74	-5.50%	-4.85%	148.47

Financial data is updated regularly. All figures are in the company's reporting currency.