Magellan Gold Corp (MAGE) financial statements (2021 and earlier)
Company profile
| Business Address |
602 CEDAR STREET WALLACE, ID 83873 |
| State of Incorp. | NV |
| Fiscal Year End | December 31 |
| SIC | 10 - Metal Mining (benchmarking) |
| More info | Complete financial analysis Financial benchmarking |
Balance sheet (Statement of financial position) ($ in thousands)
| 9/30/2020 Q3 | 6/30/2020 Q2 | 3/31/2020 Q1 | 12/31/2019 Q4 | 9/30/2019 Q3 | 6/30/2019 Q2 | 3/31/2019 Q1 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 13 | 54 | 1 | 5 | 8 | 2 | 0 | ||
| Cash and cash equivalents | 13 | 54 | 1 | 5 | 8 | 2 | 0 | ||
| Other undisclosed current assets | 5 | 5 | 5 | 56 | 41 | 108 | 106 | ||
| Total current assets: | 18 | 58 | 6 | 61 | 48 | 110 | 106 | ||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 4 | 6 | 6 | 7 | |||||
| Property, plant and equipment | 974 | 961 | 1,017 | 1,035 | |||||
| Other undisclosed noncurrent assets | 1,058 | 486 | 458 | 471 | 421 | ||||
| Total noncurrent assets: | 1,058 | 1,464 | 1,425 | 1,493 | 1,463 | ||||
| TOTAL ASSETS: | 1,076 | 58 | 6 | 1,525 | 1,473 | 1,603 | 1,569 | ||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 622 | 501 | 510 | 886 | 972 | 998 | 823 | ||
| Accounts payable | 128 | 94 | 108 | 411 | 557 | 580 | 544 | ||
| Accrued liabilities | 468 | 386 | 366 | 427 | 377 | 389 | 258 | ||
| Interest and dividends payable | 25 | 20 | 37 | 49 | 38 | 28 | 20 | ||
| Debt | 433 | 306 | 408 | 116 | 119 | 975 | 973 | ||
| Due to related parties | 51 | 76 | 182 | 984 | 1,004 | 1,656 | 1,539 | ||
| Other undisclosed current liabilities | 3 | 1 | 43 | 570 | 261 | 927 | 837 | ||
| Total current liabilities: | 1,108 | 885 | 1,144 | 2,556 | 2,356 | 4,556 | 4,172 | ||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 5 | 5 | 5 | ||||||
| Long-term debt, excluding current maturities | 5 | 5 | 5 | ||||||
| Liabilities, other than long-term debt | 10 | ||||||||
| Other liabilities | 10 | ||||||||
| Other undisclosed noncurrent liabilities | 121 | 116 | 119 | 117 | |||||
| Total noncurrent liabilities: | 131 | 121 | 124 | 123 | |||||
| Total liabilities: | 1,108 | 885 | 1,144 | 2,686 | 2,477 | 4,679 | 4,294 | ||
| Stockholders' equity | |||||||||
| Stockholders' equity attributable to parent, including: | (32) | (826) | (1,138) | (1,161) | (1,003) | (3,076) | (2,725) | ||
| Preferred stock | 2,423 | 2,423 | 2,423 | 2,423 | |||||
| Common stock | 7 | 6 | 4 | 4 | 4 | 4 | 3 | ||
| Additional paid in capital | 13,215 | 11,289 | 8,673 | 8,384 | 7,996 | 4,568 | 4,413 | ||
| Accumulated other comprehensive loss | (69) | (119) | (89) | (99) | |||||
| Accumulated deficit | (15,177) | (14,543) | (12,237) | (11,903) | (11,307) | (7,559) | (7,043) | ||
| Other undisclosed stockholders' equity attributable to parent | 1,923 | ||||||||
| Total stockholders' equity: | (32) | (826) | (1,138) | (1,161) | (1,003) | (3,076) | (2,725) | ||
| TOTAL LIABILITIES AND EQUITY: | 1,076 | 58 | 6 | 1,525 | 1,473 | 1,603 | 1,569 | ||
Income statement (P&L) ($ in thousands)
| 9/30/2020 Q3 | 6/30/2020 Q2 | 3/31/2020 Q1 | 12/31/2019 Q4 | 9/30/2019 Q3 | 6/30/2019 Q2 | 3/31/2019 Q1 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 33 | |||||||
| Cost of revenue | (22) | (96) | (74) | (95) | ||||
| Gross profit: | (22) | (96) | (74) | (62) | ||||
| Operating expenses | (393) | (124) | (170) | (296) | (490) | (418) | (297) | |
| Other undisclosed operating income | 22 | 96 | 74 | 95 | ||||
| Operating loss: | (393) | (124) | (170) | (296) | (490) | (418) | (264) | |
| Nonoperating expense | (191) | (2,123) | (75) | (239) | (3,258) | (97) | (73) | |
| Foreign currency transaction gain (loss), before tax | 69 | (0) | 0 | (2) | ||||
| Interest and debt expense | (35) | (766) | (75) | (3,151) | (96) | (1) | ||
| Net loss: | (619) | (3,012) | (319) | (536) | (6,899) | (611) | (338) | |
| Other undisclosed net income attributable to parent | 34 | 766 | 45 | 3,151 | 96 | 1 | ||
| Net loss attributable to parent: | (585) | (2,247) | (274) | (536) | (3,748) | (515) | (337) | |
| Other undisclosed net loss available to common stockholders, basic | (48) | (60) | (60) | (60) | ||||
| Net loss available to common stockholders, diluted: | (633) | (2,306) | (334) | (596) | (3,748) | (515) | (337) | |
Comprehensive Income ($ in thousands)
| 9/30/2020 Q3 | 6/30/2020 Q2 | 3/31/2020 Q1 | 12/31/2019 Q4 | 9/30/2019 Q3 | 6/30/2019 Q2 | 3/31/2019 Q1 | ||
|---|---|---|---|---|---|---|---|---|
| Net loss: | (619) | (3,012) | (319) | (536) | (6,899) | (611) | (338) | |
| Other comprehensive income | 69 | |||||||
| Comprehensive loss: | (619) | (3,012) | (251) | (536) | (6,899) | (611) | (338) | |
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | (14) | 706 | (15) | 30 | 3,121 | 106 | 11 | |
| Comprehensive loss, net of tax, attributable to parent: | (633) | (2,306) | (266) | (506) | (3,778) | (505) | (327) | |
Statements sources
The financial statements are based on the company's filings with the The U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.