Free Trial

Magnolia Oil & Gas (MGY) Financials

Magnolia Oil & Gas logo
$21.67 -0.04 (-0.18%)
Closing price 05/23/2025 03:59 PM Eastern
Extended Trading
$21.90 +0.23 (+1.06%)
As of 05/23/2025 04:20 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Magnolia Oil & Gas

Annual Income Statements for Magnolia Oil & Gas

This table shows Magnolia Oil & Gas' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2024 2023 2022 2021 2020 2019 2017 2016
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2017 12/31/2016
Net Income / (Loss) Attributable to Common Shareholders
366 388 894 417 -1,208 50 0.00 0.00
Consolidated Net Income / (Loss)
397 443 1,050 560 -1,869 85 179 0.00
Net Income / (Loss) Continuing Operations
397 443 1,050 560 -1,869 85 179 0.00
Total Pre-Tax Income
493 550 1,057 569 -1,948 100 182 0.00
Total Revenue
1,316 1,227 1,694 1,078 541 942 403 0.00
Net Interest Income / (Expense)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Interest Income
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Non-Interest Income
1,316 1,227 1,694 1,078 541 942 403 0.00
Other Non-Interest Income
1,316 1,227 1,694 1,078 541 942 403 0.00
Total Non-Interest Expense
804 692 621 507 2,496 843 213 0.00
Other Operating Expenses
389 352 378 310 817 304 56 0.00
Depreciation Expense
414 325 243 188 283 524 130 -
Nonoperating Income / (Expense), net
-19 15 -17 -3.03 6.04 0.62 -8.40 0.00
Income Tax Expense
96 107 6.64 8.85 -79 15 2.74 0.00
Net Income / (Loss) Attributable to Noncontrolling Interest
31 54 156 142 -661 35 0.00 0.00
Basic Earnings per Share
$1.94 $2.04 $4.73 $2.38 ($7.27) $0.29 $0.00 $0.00
Weighted Average Basic Shares Outstanding
186.47M 188.17M 187.43M 174.36M 166.27M 161.89M 0.00 0.00
Diluted Earnings per Share
$1.94 $2.04 $4.71 $2.36 ($7.27) $0.28 $0.00 $0.00
Weighted Average Diluted Shares Outstanding
186.49M 188.36M 187.90M 175.36M 166.27M 167.05M 0.00 0.00
Weighted Average Basic & Diluted Shares Outstanding
194.16M 204.28M 213.89M 226.58M 248.57M 253.12M - -
Cash Dividends to Common per Share
$0.52 $0.46 $0.40 $0.08 - - - -

Quarterly Income Statements for Magnolia Oil & Gas

This table shows Magnolia Oil & Gas' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022 Q3 2022
Period end date 3/31/2025 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023 12/31/2022 9/30/2022
Net Income / (Loss) Attributable to Common Shareholders
103 86 100 96 85 98 102 91 96 232 245
Consolidated Net Income / (Loss)
107 89 106 105 98 114 117 105 107 255 287
Net Income / (Loss) Continuing Operations
107 89 106 105 98 114 117 105 107 255 287
Total Pre-Tax Income
132 111 132 132 118 145 149 129 126 196 306
Total Revenue
350 327 333 337 319 323 316 280 308 349 483
Net Interest Income / (Expense)
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Interest Income
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Interest Expense
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Non-Interest Income
350 327 333 337 319 323 316 280 308 349 483
Other Non-Interest Income
350 327 333 337 319 323 316 280 308 349 483
Total Non-Interest Expense
214 203 204 202 195 185 168 159 181 129 176
Other Operating Expenses
109 97 97 98 98 73 86 82 111 66 108
Depreciation Expense
106 105 107 105 97 96 81 77 71 64 69
Nonoperating Income / (Expense), net
-4.04 -13 3.43 -2.47 -6.63 7.23 -0.48 9.26 -0.65 -23 -0.17
Income Tax Expense
25 22 27 27 20 32 31 25 20 -59 19
Net Income / (Loss) Attributable to Noncontrolling Interest
3.72 3.11 6.13 9.55 13 15 15 13 10 23 41
Basic Earnings per Share
$0.54 $0.45 $0.52 $0.51 $0.46 $0.52 $0.54 $0.48 $0.50 $1.22 $1.29
Weighted Average Basic Shares Outstanding
188.65M 186.47M 187.86M 184.94M 182.37M 188.17M 187.09M 189.40M 191.78M 187.43M 188.64M
Diluted Earnings per Share
$0.54 $0.45 $0.52 $0.51 $0.46 $0.52 $0.54 $0.48 $0.50 $1.20 $1.29
Weighted Average Diluted Shares Outstanding
188.66M 186.49M 187.87M 184.97M 182.42M 188.36M 187.27M 189.57M 192.05M 187.90M 189.07M
Weighted Average Basic & Diluted Shares Outstanding
192.47M 194.16M 196.56M 199.12M 202.76M 204.28M 207.05M 209.73M 211.97M 213.89M 216.20M
Cash Dividends to Common per Share
$0.15 - $0.13 $0.13 $0.13 - $0.12 $0.12 $0.12 - $0.10

Annual Cash Flow Statements for Magnolia Oil & Gas

This table details how cash moves in and out of Magnolia Oil & Gas' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2024 2023 2022 2021 2020 2019 2017 2016
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2017 12/31/2016
Net Change in Cash & Equivalents
-141 -274 308 174 9.93 47 0.00 0.00
Net Cash From Operating Activities
921 856 1,297 788 310 648 257 30
Net Cash From Continuing Operating Activities
921 856 1,297 788 310 648 257 30
Net Income / (Loss) Continuing Operations
397 443 1,050 560 -1,869 85 179 21
Consolidated Net Income / (Loss)
397 443 1,050 560 -1,869 85 179 21
Depreciation Expense
414 325 243 188 283 524 130 33
Amortization Expense
4.46 4.26 5.85 14 18 18 0.00 0.00
Non-Cash Adjustments to Reconcile Net Income
103 100 -49 18 1,877 31 9.28 4.25
Changes in Operating Assets and Liabilities, net
1.50 -16 46 9.69 0.52 -10 -60 -28
Net Cash From Investing Activities
-655 -815 -519 -243 -270 -524 -314 -1,249
Net Cash From Continuing Investing Activities
-655 -815 -519 -243 -270 -524 -314 -1,249
Purchase of Property, Leasehold Improvements and Equipment
-489 -459 -427 -223 -222 -435 -247 -26
Purchase of Investment Securities
-165 -355 -90 -18 -74 -93 -67 -1,223
Sale and/or Maturity of Investments
-0.58 -0.72 -1.61 -2.24 26 4.01 0.00 0.00
Net Cash From Financing Activities
-407 -315 -469 -371 -30 -76 57 1,219
Net Cash From Continuing Financing Activities
-407 -315 -469 -371 -30 -76 57 1,219
Issuance of Debt
400 0.00 0.00 - - - 0.00 0.00
Repayment of Debt
-417 0.00 -5.49 -4.98 0.00 0.00 0.00 0.00
Repurchase of Common Equity
-273 -205 -352 -297 -29 -79 0.00 -
Payment of Dividends
-98 -88 -75 -14 0.00 0.00 - -
Other Financing Activities, Net
-19 -22 -36 -54 -1.52 2.87 57 1,219

Quarterly Cash Flow Statements for Magnolia Oil & Gas

This table details how cash moves in and out of Magnolia Oil & Gas' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022 Q3 2022
Period end date 3/31/2025 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023 12/31/2022 9/30/2022
Net Change in Cash & Equivalents
-12 -16 0.46 -124 -1.80 -217 -58 9.28 -8.16 -14 188
Net Cash From Operating Activities
224 223 218 269 211 247 187 202 220 268 411
Net Cash From Continuing Operating Activities
224 223 218 269 211 247 187 202 220 268 411
Net Income / (Loss) Continuing Operations
107 89 106 105 98 114 117 105 107 255 287
Consolidated Net Income / (Loss)
107 89 106 105 98 114 117 105 107 255 287
Depreciation Expense
106 105 107 105 97 96 81 77 71 64 69
Amortization Expense
0.53 1.15 1.12 1.10 1.09 1.08 1.07 1.06 1.04 1.04 1.03
Non-Cash Adjustments to Reconcile Net Income
19 33 26 22 22 25 17 22 36 -61 4.28
Changes in Operating Assets and Liabilities, net
-7.99 -5.29 -23 37 -6.94 11 -29 -2.72 5.65 9.25 49
Net Cash From Investing Activities
-146 -138 -130 -260 -127 -384 -162 -118 -150 -197 -135
Net Cash From Continuing Investing Activities
-146 -138 -130 -260 -127 -384 -162 -118 -150 -197 -135
Purchase of Property, Leasehold Improvements and Equipment
-122 -138 -115 -136 -101 -105 -89 -111 -154 -118 -127
Acquisitions
0.00 - - - -13 - - - 0.00 - -
Purchase of Investment Securities
-24 -0.43 -15 -137 -13 -302 -50 -7.05 3.69 -78 -7.40
Sale and/or Maturity of Investments
0.03 -0.05 -0.04 -0.44 -0.06 -0.13 -0.50 0.20 -0.28 -0.42 -0.17
Net Cash From Financing Activities
-91 -101 -88 -133 -85 -80 -83 -74 -78 -86 -88
Net Cash From Continuing Financing Activities
-91 -101 -88 -133 -85 -80 -83 -74 -78 -86 -88
Repurchase of Common Equity
-52 -55 -61 -106 -51 -54 -57 -49 -46 -60 -61
Payment of Dividends
-29 -25 -25 -24 -24 -22 -22 -22 -23 -19 -19
Other Financing Activities, Net
-9.61 -3.56 -2.13 -3.52 -10 -4.75 -4.47 -3.24 -9.34 -6.23 -7.82

Annual Balance Sheets for Magnolia Oil & Gas

This table presents Magnolia Oil & Gas' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2024 2023 2022 2021 2020 2019 2018 2017
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017
Total Assets
2,821 2,756 2,573 1,747 1,453 3,466 3,434 1,689
Cash and Due from Banks
260 401 675 367 193 183 136 0.00
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premises and Equipment, Net
4,403 3,744 2,940 2,382 2,130 3,815 3,251 -166
Deferred Acquisition Cost
7.02 3.84 5.64 3.70 6.04 8.39 11 0.00
Intangible Assets
-2,116 -1,701 -1,416 -1,173 -976 -678 -140 0.00
Other Assets
266 309 367 167 100 118 157 115
Total Liabilities & Shareholders' Equity
2,821 2,756 2,573 1,747 1,453 3,466 3,434 1,689
Total Liabilities
854 874 832 701 614 738 726 91
Short-Term Debt
181 193 203 128 63 79 76 -
Other Short-Term Payables
109 122 137 91 66 96 121 81
Long-Term Debt
393 393 390 388 391 390 389 0.00
Other Long-Term Liabilities
171 166 102 95 94 173 140 9.84
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,967 1,883 1,740 1,045 839 2,729 2,708 1,598
Total Preferred & Common Equity
1,914 1,692 1,576 817 548 1,776 1,677 1,598
Total Common Equity
1,914 1,692 1,576 817 548 1,776 1,677 1,598
Common Stock
1,880 1,744 1,720 1,690 1,713 1,703 1,641 1,598
Retained Earnings
755 486 186 -708 -1,125 83 36 0.00
Treasury Stock
-721 -538 -330 -165 -39 -10 0.00 -
Noncontrolling Interest
54 191 164 228 291 952 1,031 0.00

Quarterly Balance Sheets for Magnolia Oil & Gas

This table presents Magnolia Oil & Gas' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2025 Q3 2024 Q2 2024 Q1 2024 Q3 2023 Q2 2023 Q1 2023 Q3 2022
Period end date 3/31/2025 9/30/2024 6/30/2024 3/31/2024 9/30/2023 6/30/2023 3/31/2023 9/30/2022
Total Assets
2,869 2,811 2,843 2,808 2,652 2,567 2,576 2,301
Cash and Due from Banks
248 276 276 399 618 677 667 690
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premises and Equipment, Net
4,549 4,266 4,145 3,882 3,278 3,114 3,060 2,718
Deferred Acquisition Cost
6.66 2.49 2.94 3.39 4.29 4.74 5.19 6.09
Intangible Assets
-2,222 -2,011 -1,903 -1,798 -1,605 -1,524 -1,487 -1,352
Other Assets
287 277 322 322 357 295 331 239
Total Liabilities & Shareholders' Equity
2,869 2,811 2,843 2,808 2,652 2,567 2,576 2,301
Total Liabilities
879 850 925 910 805 757 809 831
Short-Term Debt
172 164 227 220 183 166 191 215
Other Short-Term Payables
133 117 128 130 120 97 120 127
Long-Term Debt
393 395 394 393 392 392 391 390
Other Long-Term Liabilities
181 174 175 167 109 102 107 99
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,989 1,961 1,918 1,898 1,847 1,810 1,767 1,470
Total Preferred & Common Equity
1,934 1,908 1,818 1,701 1,664 1,634 1,599 1,271
Total Common Equity
1,934 1,908 1,818 1,701 1,664 1,634 1,599 1,271
Common Stock
1,879 1,879 1,816 1,745 1,739 1,731 1,721 1,637
Retained Earnings
829 694 619 547 409 329 260 -46
Treasury Stock
-774 -665 -617 -591 -484 -426 -381 -320
Noncontrolling Interest
56 52 100 197 183 175 168 199

Annual Metrics And Ratios for Magnolia Oil & Gas

This table displays calculated financial ratios and metrics derived from Magnolia Oil & Gas' official financial filings.

Metric 2024 2023 2022 2021 2020 2019 2017 2016
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2017 12/31/2016
Growth Metrics
- - - - - - - -
Revenue Growth
7.25% -27.59% 57.14% 99.21% -42.55% 0.00% 0.00% 0.00%
EBITDA Growth
7.81% -34.72% 71.14% 146.76% -357.95% 0.00% 865.26% 0.00%
EBIT Growth
-4.21% -50.22% 87.86% 129.25% -2,071.20% 0.00% 0.00% 0.00%
NOPAT Growth
-4.12% -59.68% 89.63% 141.13% -1,719.43% 0.00% 0.00% 0.00%
Net Income Growth
-10.23% -57.86% 87.64% 129.95% -2,298.67% 0.00% 0.00% 0.00%
EPS Growth
-4.90% -56.69% 99.58% 132.46% -2,696.43% 0.00% 0.00% 0.00%
Operating Cash Flow Growth
7.60% -34.00% 64.45% 154.25% -52.11% 0.00% 745.00% 0.00%
Free Cash Flow Firm Growth
15.39% 0.02% 0.09% -45.09% 0.00% 0.00% 0.00% 0.00%
Invested Capital Growth
2.92% 5.80% 49.46% 20.73% -59.56% 0.00% 0.00% 0.00%
Revenue Q/Q Growth
0.30% -2.11% 1.01% 19.52% -12.83% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth
-0.48% -2.91% 2.74% 26.97% -4.63% 0.00% 0.00% 0.00%
EBIT Q/Q Growth
-2.66% -9.79% 2.38% 38.61% 0.98% 0.00% 0.00% 0.00%
NOPAT Q/Q Growth
-2.07% -25.26% 8.72% 38.59% 0.98% 0.00% 0.00% 0.00%
Net Income Q/Q Growth
-5.95% -24.15% 6.34% 36.66% 1.50% 0.00% 0.00% 0.00%
EPS Q/Q Growth
-3.48% -25.00% 8.28% 43.03% 1.36% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
-2.57% -2.41% 0.58% 29.89% -20.48% 0.00% 0.00% 0.00%
Free Cash Flow Firm Q/Q Growth
4.95% 29.90% -4.22% 8.34% 0.00% 0.00% 0.00% 0.00%
Invested Capital Q/Q Growth
0.84% 1.90% 12.50% 11.48% 2.11% 0.00% 0.00% 0.00%
Profitability Metrics
- - - - - - - -
EBITDA Margin
70.75% 70.38% 78.06% 71.68% -305.35% 68.01% 79.30% 0.00%
EBIT Margin
38.91% 43.56% 63.37% 53.01% -361.05% 10.52% 47.13% 0.00%
Profit (Net Income) Margin
30.19% 36.07% 61.98% 51.90% -345.27% 9.02% 44.36% 0.00%
Tax Burden Percent
80.57% 80.50% 99.37% 98.44% 95.93% 85.21% 98.49% 0.00%
Interest Burden Percent
96.32% 102.87% 98.43% 99.47% 99.69% 100.62% 95.58% 0.00%
Effective Tax Rate
19.43% 19.50% 0.63% 1.56% 0.00% 14.79% 1.51% 0.00%
Return on Invested Capital (ROIC)
16.47% 17.92% 54.80% 39.43% -60.92% 2.64% 23.42% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
13.85% 20.02% 51.77% 38.81% -169.47% 2.75% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
4.17% 6.52% 20.61% 19.97% -43.84% 0.47% 0.00% 0.00%
Return on Equity (ROE)
20.64% 24.43% 75.41% 59.40% -104.77% 3.12% 0.00% 0.00%
Cash Return on Invested Capital (CROIC)
13.59% 12.28% 15.14% 20.64% 23.90% 0.00% -176.58% 0.00%
Operating Return on Assets (OROA)
18.36% 20.06% 49.72% 35.72% -79.45% 2.87% 11.25% 0.00%
Return on Assets (ROA)
14.25% 16.61% 48.63% 34.98% -75.98% 2.46% 10.59% 0.00%
Return on Common Equity (ROCE)
19.33% 22.04% 64.78% 43.02% -68.25% 1.98% 0.00% 0.00%
Return on Equity Simple (ROE_SIMPLE)
20.76% 26.16% 66.64% 68.53% -340.95% 4.79% 11.19% 0.00%
Net Operating Profit after Tax (NOPAT)
413 430 1,067 563 -1,368 84 187 0.00
NOPAT Margin
31.35% 35.06% 62.97% 52.18% -252.73% 8.97% 46.42% 0.00%
Net Nonoperating Expense Percent (NNEP)
2.62% -2.10% 3.03% 0.61% 108.54% -0.11% 0.00% 0.00%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 6.83% 0.00%
Operating Expenses to Revenue
61.09% 56.44% 36.63% 46.99% 461.05% 89.48% 52.87% 0.00%
Earnings before Interest and Taxes (EBIT)
512 534 1,074 572 -1,954 99 190 0.00
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
931 864 1,323 773 -1,653 641 320 33
Valuation Ratios
- - - - - - - -
Price to Book Value (P/BV)
2.39 2.53 3.06 5.05 3.04 1.73 0.47 0.00
Price to Tangible Book Value (P/TBV)
1.13 1.26 1.61 2.07 1.09 1.25 0.47 0.00
Price to Revenue (P/Rev)
3.47 3.49 2.85 3.82 3.08 3.25 1.85 0.00
Price to Earnings (P/E)
12.47 11.04 5.40 9.88 0.00 61.06 0.00 0.00
Dividend Yield
2.24% 2.22% 1.79% 0.45% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
8.02% 9.06% 18.52% 10.12% 0.00% 1.64% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.94 1.89 2.10 2.88 1.72 1.35 0.47 0.00
Enterprise Value to Revenue (EV/Rev)
3.75 3.80 2.90 4.17 4.10 4.57 1.85 0.00
Enterprise Value to EBITDA (EV/EBITDA)
5.30 5.40 3.71 5.82 0.00 6.72 2.33 0.00
Enterprise Value to EBIT (EV/EBIT)
9.64 8.72 4.57 7.87 0.00 43.41 3.92 0.00
Enterprise Value to NOPAT (EV/NOPAT)
11.96 10.84 4.60 8.00 0.00 50.95 3.98 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
5.36 5.45 3.79 5.71 7.16 6.65 2.89 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
14.50 15.81 16.65 15.28 4.14 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - -
Debt to Equity
0.29 0.31 0.34 0.49 0.54 0.17 0.00 0.00
Long-Term Debt to Equity
0.20 0.21 0.22 0.37 0.47 0.14 0.00 0.00
Financial Leverage
0.30 0.33 0.40 0.51 0.26 0.17 0.00 0.00
Leverage Ratio
1.45 1.47 1.55 1.70 1.38 1.27 1.06 0.00
Compound Leverage Factor
1.40 1.51 1.53 1.69 1.37 1.28 1.01 0.00
Debt to Total Capital
22.57% 23.74% 25.42% 33.05% 35.09% 14.67% 0.00% 0.00%
Short-Term Debt to Total Capital
7.13% 7.83% 8.69% 8.19% 4.84% 2.48% 0.00% 0.00%
Long-Term Debt to Total Capital
15.45% 15.91% 16.73% 24.86% 30.24% 12.19% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
2.12% 7.74% 7.03% 14.64% 22.52% 29.79% 0.00% 0.00%
Common Equity to Total Capital
75.31% 68.52% 67.54% 52.31% 42.39% 55.54% 100.00% 0.00%
Debt to EBITDA
0.62 0.68 0.45 0.67 -0.27 0.73 0.00 0.00
Net Debt to EBITDA
0.34 0.21 -0.06 0.19 -0.16 0.45 0.00 0.00
Long-Term Debt to EBITDA
0.42 0.45 0.30 0.50 -0.24 0.61 0.00 0.00
Debt to NOPAT
1.39 1.36 0.56 0.92 -0.33 5.55 0.00 0.00
Net Debt to NOPAT
0.76 0.43 -0.08 0.26 -0.19 3.39 0.00 0.00
Long-Term Debt to NOPAT
0.95 0.91 0.37 0.69 -0.29 4.61 0.00 0.00
Noncontrolling Interest Sharing Ratio
6.36% 9.80% 14.10% 27.58% 34.86% 36.49% 0.00% 0.00%
Liquidity Ratios
- - - - - - - -
Cash Flow Metrics
- - - - - - - -
Free Cash Flow to Firm (FCFF)
340 295 295 295 537 0.00 -1,411 0.00
Operating Cash Flow to CapEx
188.27% 186.58% 303.57% 353.80% 139.56% 148.87% 104.02% 117.31%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - -
Asset Turnover
0.47 0.46 0.78 0.67 0.22 0.27 0.24 0.00
Fixed Asset Turnover
0.32 0.37 0.64 0.48 0.18 0.27 0.00 0.00
Capital & Investment Metrics
- - - - - - - -
Invested Capital
2,541 2,469 2,333 1,561 1,293 3,198 1,598 0.00
Invested Capital Turnover
0.53 0.51 0.87 0.76 0.24 0.29 0.50 0.00
Increase / (Decrease) in Invested Capital
72 135 772 268 -1,905 0.00 1,598 0.00
Enterprise Value (EV)
4,933 4,662 4,908 4,501 2,221 4,304 744 0.00
Market Capitalization
4,566 4,287 4,826 4,124 1,668 3,065 744 0.00
Book Value per Share
$9.74 $8.17 $7.29 $3.53 $2.18 $6.86 $19.67 $0.00
Tangible Book Value per Share
$20.50 $16.39 $13.84 $8.61 $6.06 $9.47 $19.67 $0.00
Total Capital
2,541 2,469 2,333 1,561 1,293 3,198 1,598 0.00
Total Debt
574 586 593 516 454 469 0.00 0.00
Total Long-Term Debt
393 393 390 388 391 390 0.00 0.00
Net Debt
314 185 -82 149 261 287 0.00 0.00
Capital Expenditures (CapEx)
489 459 427 223 222 435 247 26
Net Nonoperating Expense (NNE)
15 -12 17 2.98 501 -0.53 8.27 0.00
Net Nonoperating Obligations (NNO)
574 586 593 516 454 469 0.00 0.00
Total Depreciation and Amortization (D&A)
419 329 249 201 301 542 130 33
Earnings Adjustments
- - - - - - - -
Adjusted Basic Earnings per Share
$1.94 $2.04 $4.73 $2.38 ($7.27) $0.29 $0.00 $0.00
Adjusted Weighted Average Basic Shares Outstanding
186.47M 188.17M 187.43M 174.36M 166.27M 161.89M 0.00 0.00
Adjusted Diluted Earnings per Share
$1.94 $2.04 $4.71 $2.36 ($7.27) $0.28 $0.00 $0.00
Adjusted Weighted Average Diluted Shares Outstanding
186.49M 188.36M 187.90M 175.36M 166.27M 167.05M 0.00 0.00
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
194.16M 204.28M 213.89M 226.58M 248.57M 253.12M 0.00 0.00
Normalized Net Operating Profit after Tax (NOPAT)
413 443 1,067 563 -401 85 187 0.00
Normalized NOPAT Margin
31.35% 36.10% 62.97% 52.18% -74.11% 9.01% 46.42% 0.00%
Pre Tax Income Margin
37.48% 44.81% 62.37% 52.73% -359.93% 10.59% 45.04% 0.00%
Debt Service Ratios
- - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - -
Dividend Payout Ratio
24.57% 19.90% 7.16% 2.52% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
93.29% 66.29% 40.69% 55.64% -1.53% 93.37% 0.00% 0.00%

Quarterly Metrics And Ratios for Magnolia Oil & Gas

This table displays calculated financial ratios and metrics derived from Magnolia Oil & Gas' official financial filings.

Metric Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022 Q3 2022
Period end date 3/31/2025 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023 12/31/2022 9/30/2022
Growth Metrics
- - - - - - - - - - -
Revenue Growth
9.67% 1.23% 5.53% 20.13% 3.58% -7.57% -34.64% -42.17% -18.38% 5.09% 69.44%
EBITDA Growth
8.75% -1.93% 3.08% 20.46% 12.10% -17.34% -38.81% -47.45% -29.66% 14.18% 76.64%
EBIT Growth
9.04% -10.15% -12.91% 10.73% -1.87% -37.10% -51.67% -62.23% -43.96% 12.86% 86.86%
NOPAT Growth
6.63% -8.26% -12.46% 10.26% -3.87% -62.07% -58.95% -66.96% -48.55% 48.49% 79.03%
Net Income Growth
9.27% -22.09% -9.84% 0.49% -8.51% -55.31% -59.06% -65.12% -48.87% 32.59% 79.46%
EPS Growth
17.39% -13.46% -3.70% 6.25% -8.00% -56.67% -58.14% -63.64% -44.44% 42.86% 92.54%
Operating Cash Flow Growth
6.43% -9.82% 16.33% 33.51% -4.04% -7.88% -54.39% -46.78% -7.97% 2.86% 85.07%
Free Cash Flow Firm Growth
212.63% 199.82% 102.69% 84.82% 90.88% 94.43% 40.30% -86.08% -731.88% -540.90% -1,569.14%
Invested Capital Growth
1.73% 2.92% 4.00% 7.25% 6.90% 5.80% 16.81% 28.36% 47.20% 49.46% 48.10%
Revenue Q/Q Growth
7.25% -1.96% -1.07% 5.42% -1.00% 2.20% 12.63% -9.11% -11.65% -27.73% -0.35%
EBITDA Q/Q Growth
5.05% -2.91% -1.14% 7.84% -4.83% 2.05% 15.53% 0.36% -23.87% -24.46% -0.78%
EBIT Q/Q Growth
9.47% -3.83% -3.97% 7.86% -9.09% -6.78% 22.09% -4.41% -35.27% -28.37% -4.59%
NOPAT Q/Q Growth
10.74% -3.80% -3.65% 3.88% -4.73% -8.20% 21.36% -9.43% -57.92% -0.64% -2.32%
Net Income Q/Q Growth
20.22% -16.24% 0.76% 7.70% -14.28% -3.08% 12.32% -1.95% -58.13% -11.22% -4.32%
EPS Q/Q Growth
20.00% -13.46% 1.96% 10.87% -11.54% -3.70% 12.50% -4.00% -58.33% -6.98% -2.27%
Operating Cash Flow Q/Q Growth
0.84% 2.17% -19.12% 27.72% -14.56% 31.80% -7.17% -8.21% -17.98% -34.74% 8.32%
Free Cash Flow Firm Q/Q Growth
145.25% 335.32% 109.61% -9.73% -117.36% 88.25% 45.83% 34.06% -24.86% -25.99% -68.83%
Invested Capital Q/Q Growth
0.53% 0.84% -0.78% 1.14% 1.71% 1.90% 2.32% 0.80% 0.66% 12.50% 12.44%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
69.14% 70.59% 71.28% 71.33% 69.73% 72.87% 72.97% 71.14% 64.43% 81.48% 77.95%
EBIT Margin
38.77% 37.99% 38.73% 39.90% 39.00% 42.80% 46.93% 43.29% 41.16% 62.90% 63.46%
Profit (Net Income) Margin
30.44% 27.16% 31.79% 31.22% 30.55% 35.29% 37.21% 37.32% 34.59% 72.99% 59.42%
Tax Burden Percent
80.93% 80.00% 79.97% 79.70% 82.76% 78.30% 79.01% 80.80% 84.48% 129.94% 93.68%
Interest Burden Percent
97.03% 89.38% 102.66% 98.16% 94.68% 105.30% 100.37% 106.68% 99.49% 89.31% 99.95%
Effective Tax Rate
19.07% 20.00% 20.03% 20.30% 17.24% 21.70% 20.99% 19.20% 15.52% -29.94% 6.32%
Return on Invested Capital (ROIC)
16.69% 15.96% 16.44% 16.78% 16.44% 17.14% 20.81% 23.37% 28.65% 71.12% 57.41%
ROIC Less NNEP Spread (ROIC-NNEP)
16.13% 14.15% 16.92% 16.44% 15.52% 18.10% 20.75% 24.69% 28.55% 65.62% 57.38%
Return on Net Nonoperating Assets (RNNOA)
4.89% 4.26% 5.04% 5.20% 5.06% 5.89% 7.38% 9.09% 11.11% 26.13% 26.56%
Return on Equity (ROE)
21.57% 20.23% 21.48% 21.98% 21.50% 23.03% 28.19% 32.47% 39.76% 97.25% 83.96%
Cash Return on Invested Capital (CROIC)
14.84% 13.59% 13.12% 10.77% 10.87% 12.28% 10.10% 10.52% 9.61% 15.14% 17.72%
Operating Return on Assets (OROA)
18.40% 17.93% 18.60% 19.09% 17.93% 19.71% 23.75% 26.43% 30.61% 49.35% 54.79%
Return on Assets (ROA)
14.45% 12.82% 15.27% 14.94% 14.05% 16.25% 18.83% 22.79% 25.72% 57.27% 51.30%
Return on Common Equity (ROCE)
20.18% 18.94% 20.16% 20.35% 19.37% 20.77% 24.95% 28.82% 34.96% 83.54% 69.49%
Return on Equity Simple (ROE_SIMPLE)
21.01% 0.00% 22.14% 23.87% 25.48% 0.00% 35.06% 46.07% 59.29% 0.00% 77.70%
Net Operating Profit after Tax (NOPAT)
110 99 103 107 103 108 118 97 107 285 287
NOPAT Margin
31.38% 30.39% 30.97% 31.80% 32.27% 33.53% 37.33% 34.65% 34.77% 81.73% 59.45%
Net Nonoperating Expense Percent (NNEP)
0.55% 1.82% -0.48% 0.33% 0.92% -0.96% 0.06% -1.32% 0.10% 5.50% 0.03%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
61.23% 62.01% 61.27% 60.10% 61.00% 57.20% 53.07% 56.71% 58.84% 37.10% 36.54%
Earnings before Interest and Taxes (EBIT)
136 124 129 134 125 138 148 121 127 220 306
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
242 231 237 240 223 235 230 199 199 284 376
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.54 2.39 2.55 2.81 3.13 2.53 2.82 2.64 2.83 3.06 3.25
Price to Tangible Book Value (P/TBV)
1.18 1.13 1.24 1.37 1.52 1.26 1.44 1.37 1.47 1.61 1.58
Price to Revenue (P/Rev)
3.64 3.47 3.71 3.95 4.30 3.49 3.75 3.04 2.79 2.85 2.46
Price to Earnings (P/E)
12.78 12.47 12.83 13.41 14.10 11.04 9.01 6.48 5.49 5.40 5.09
Dividend Yield
2.14% 2.24% 2.07% 1.94% 1.85% 2.22% 1.99% 2.11% 1.49% 1.79% 1.58%
Earnings Yield
7.83% 8.02% 7.79% 7.46% 7.09% 9.06% 11.10% 15.42% 18.20% 18.52% 19.65%
Enterprise Value to Invested Capital (EV/IC)
2.07 1.94 2.06 2.19 2.28 1.89 2.00 1.85 1.96 2.10 2.05
Enterprise Value to Revenue (EV/Rev)
3.92 3.75 3.96 4.29 4.63 3.80 3.86 3.08 2.84 2.90 2.53
Enterprise Value to EBITDA (EV/EBITDA)
5.55 5.30 5.56 5.99 6.45 5.40 5.44 4.22 3.79 3.71 3.30
Enterprise Value to EBIT (EV/EBIT)
10.09 9.64 9.88 10.19 10.77 8.72 8.17 5.82 4.85 4.57 4.05
Enterprise Value to NOPAT (EV/NOPAT)
12.58 11.96 12.34 12.75 13.45 10.84 8.41 5.87 4.89 4.60 4.33
Enterprise Value to Operating Cash Flow (EV/OCF)
5.65 5.36 5.50 6.08 6.76 5.45 5.52 3.97 3.61 3.79 3.29
Enterprise Value to Free Cash Flow (EV/FCFF)
14.04 14.50 16.03 21.03 21.70 15.81 21.32 19.72 24.33 16.65 13.79
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.28 0.29 0.29 0.32 0.32 0.31 0.31 0.31 0.33 0.34 0.41
Long-Term Debt to Equity
0.20 0.20 0.20 0.21 0.21 0.21 0.21 0.22 0.22 0.22 0.27
Financial Leverage
0.30 0.30 0.30 0.32 0.33 0.33 0.36 0.37 0.39 0.40 0.46
Leverage Ratio
1.46 1.45 1.43 1.45 1.47 1.47 1.49 1.51 1.54 1.55 1.64
Compound Leverage Factor
1.42 1.29 1.47 1.42 1.39 1.55 1.50 1.61 1.53 1.38 1.64
Debt to Total Capital
22.12% 22.57% 22.19% 24.46% 24.42% 23.74% 23.76% 23.56% 24.77% 25.42% 29.14%
Short-Term Debt to Total Capital
6.75% 7.13% 6.52% 8.94% 8.75% 7.83% 7.57% 7.02% 8.12% 8.69% 10.35%
Long-Term Debt to Total Capital
15.37% 15.45% 15.67% 15.52% 15.67% 15.91% 16.19% 16.54% 16.65% 16.73% 18.79%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
2.17% 2.12% 2.08% 3.95% 7.83% 7.74% 7.55% 7.41% 7.14% 7.03% 9.58%
Common Equity to Total Capital
75.70% 75.31% 75.73% 71.59% 67.76% 68.52% 68.69% 69.03% 68.09% 67.54% 61.28%
Debt to EBITDA
0.59 0.62 0.60 0.67 0.69 0.68 0.65 0.54 0.48 0.45 0.47
Net Debt to EBITDA
0.33 0.34 0.30 0.37 0.24 0.21 -0.05 -0.11 -0.07 -0.06 -0.07
Long-Term Debt to EBITDA
0.41 0.42 0.42 0.42 0.44 0.45 0.44 0.38 0.32 0.30 0.30
Debt to NOPAT
1.35 1.39 1.33 1.42 1.44 1.36 1.00 0.75 0.62 0.56 0.62
Net Debt to NOPAT
0.76 0.76 0.67 0.79 0.50 0.43 -0.07 -0.16 -0.09 -0.08 -0.09
Long-Term Debt to NOPAT
0.94 0.95 0.94 0.90 0.92 0.91 0.68 0.53 0.41 0.37 0.40
Noncontrolling Interest Sharing Ratio
6.48% 6.36% 6.18% 7.39% 9.94% 9.80% 11.51% 11.23% 12.06% 14.10% 17.24%
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
66 27 6.22 -65 -59 -27 -231 -426 -646 -487 -386
Operating Cash Flow to CapEx
184.07% 161.75% 189.96% 198.04% 209.38% 235.26% 210.63% 181.47% 143.09% 227.52% 322.38%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.47 0.47 0.48 0.48 0.46 0.46 0.51 0.61 0.74 0.78 0.86
Fixed Asset Turnover
0.32 0.32 0.35 0.36 0.36 0.37 0.42 0.50 0.59 0.64 0.67
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,554 2,541 2,520 2,539 2,511 2,469 2,423 2,368 2,349 2,333 2,074
Invested Capital Turnover
0.53 0.53 0.53 0.53 0.51 0.51 0.56 0.67 0.82 0.87 0.97
Increase / (Decrease) in Invested Capital
44 72 97 172 162 135 349 523 753 772 674
Enterprise Value (EV)
5,278 4,933 5,198 5,556 5,728 4,662 4,840 4,369 4,611 4,908 4,247
Market Capitalization
4,904 4,566 4,863 5,110 5,318 4,287 4,700 4,312 4,528 4,826 4,133
Book Value per Share
$9.96 $9.74 $9.58 $8.97 $9.33 $8.17 $7.93 $7.71 $7.48 $7.29 $5.84
Tangible Book Value per Share
$21.40 $20.50 $19.68 $18.35 $19.19 $16.39 $15.59 $14.90 $14.43 $13.84 $12.06
Total Capital
2,554 2,541 2,520 2,539 2,511 2,469 2,423 2,368 2,349 2,333 2,074
Total Debt
565 574 559 621 613 586 576 558 582 593 604
Total Long-Term Debt
393 393 395 394 393 393 392 392 391 390 390
Net Debt
318 314 283 345 214 185 -43 -119 -85 -82 -85
Capital Expenditures (CapEx)
122 138 115 136 101 105 89 111 154 118 127
Net Nonoperating Expense (NNE)
3.27 11 -2.74 1.97 5.48 -5.66 0.38 -7.48 0.55 31 0.16
Net Nonoperating Obligations (NNO)
565 574 559 621 613 586 576 558 582 593 604
Total Depreciation and Amortization (D&A)
106 106 108 106 98 97 82 78 72 65 70
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.54 $0.45 $0.52 $0.51 $0.46 $0.52 $0.54 $0.48 $0.50 $1.22 $1.29
Adjusted Weighted Average Basic Shares Outstanding
188.65M 186.47M 187.86M 184.94M 182.37M 188.17M 187.09M 189.40M 191.78M 187.43M 188.64M
Adjusted Diluted Earnings per Share
$0.54 $0.45 $0.52 $0.51 $0.46 $0.52 $0.54 $0.48 $0.50 $1.20 $1.29
Adjusted Weighted Average Diluted Shares Outstanding
188.66M 186.49M 187.87M 184.97M 182.42M 188.36M 187.27M 189.57M 192.05M 187.90M 189.07M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
192.47M 194.16M 196.56M 199.12M 202.76M 204.28M 207.05M 209.73M 211.97M 213.89M 216.20M
Normalized Net Operating Profit after Tax (NOPAT)
110 99 103 107 103 108 118 97 107 154 287
Normalized NOPAT Margin
31.38% 30.39% 30.97% 31.80% 32.27% 33.53% 37.33% 34.65% 34.77% 44.03% 59.45%
Pre Tax Income Margin
37.62% 33.95% 39.76% 39.17% 36.92% 45.07% 47.10% 46.18% 40.95% 56.17% 63.43%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
25.23% 24.57% 22.28% 21.02% 20.65% 19.90% 14.65% 10.98% 6.39% 7.16% 5.70%
Augmented Payout Ratio
92.71% 93.29% 86.53% 82.56% 69.24% 66.29% 50.98% 39.70% 34.84% 40.69% 40.85%

Frequently Asked Questions About Magnolia Oil & Gas' Financials

When does Magnolia Oil & Gas's fiscal year end?

According to the most recent income statement we have on file, Magnolia Oil & Gas' financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Magnolia Oil & Gas' net income changed over the last 7 years?

Magnolia Oil & Gas' net income appears to be on an upward trend, with a most recent value of $397.33 million in 2024, rising from $0.00 in 2016. The previous period was $442.60 million in 2023. See Magnolia Oil & Gas' forecast for analyst expectations on what’s next for the company.

How has Magnolia Oil & Gas revenue changed over the last 7 years?

Over the last 7 years, Magnolia Oil & Gas' total revenue changed from $0.00 in 2016 to $1.32 billion in 2024, a change of 131,588,600,000.0%.

How much debt does Magnolia Oil & Gas have?

Magnolia Oil & Gas' total liabilities were at $853.51 million at the end of 2024, a 2.3% decrease from 2023, and a 836.5% increase since 2017.

How much cash does Magnolia Oil & Gas have?

In the past 7 years, Magnolia Oil & Gas' cash and equivalents has ranged from $0.00 in 2017 to $675.44 million in 2022, and is currently $260.05 million as of their latest financial filing in 2024.

How has Magnolia Oil & Gas' book value per share changed over the last 7 years?

Over the last 7 years, Magnolia Oil & Gas' book value per share changed from 0.00 in 2016 to 9.74 in 2024, a change of 973.5%.



This page (NYSE:MGY) was last updated on 5/24/2025 by MarketBeat.com Staff
From Our Partners