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.
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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
102 |
98 |
85 |
96 |
100 |
86 |
103 |
78 |
75 |
69 |
100 |
| Consolidated Net Income / (Loss) |
|
117 |
114 |
98 |
105 |
106 |
89 |
107 |
81 |
78 |
71 |
101 |
| Net Income / (Loss) Continuing Operations |
|
117 |
114 |
98 |
105 |
106 |
89 |
107 |
81 |
78 |
71 |
101 |
| Total Pre-Tax Income |
|
149 |
145 |
118 |
132 |
132 |
111 |
132 |
102 |
95 |
88 |
122 |
| Total Revenue |
|
316 |
323 |
319 |
337 |
333 |
327 |
350 |
319 |
325 |
318 |
359 |
| 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 |
|
316 |
323 |
319 |
337 |
333 |
327 |
350 |
319 |
325 |
318 |
359 |
| Other Non-Interest Income |
|
316 |
323 |
319 |
337 |
333 |
327 |
350 |
319 |
325 |
318 |
359 |
| Total Non-Interest Expense |
|
168 |
185 |
195 |
202 |
204 |
203 |
214 |
211 |
223 |
224 |
231 |
| Other Operating Expenses |
|
86 |
73 |
98 |
98 |
97 |
97 |
109 |
104 |
113 |
109 |
117 |
| Depreciation Expense |
|
81 |
96 |
97 |
105 |
107 |
105 |
106 |
107 |
111 |
114 |
113 |
| Nonoperating Income / (Expense), net |
|
-0.48 |
7.23 |
-6.63 |
-2.47 |
3.43 |
-13 |
-4.04 |
-5.85 |
-6.02 |
-5.86 |
-6.04 |
| Income Tax Expense |
|
31 |
32 |
20 |
27 |
27 |
22 |
25 |
21 |
17 |
17 |
21 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
15 |
15 |
13 |
9.55 |
6.13 |
3.11 |
3.72 |
2.91 |
2.78 |
2.62 |
1.01 |
| Basic Earnings per Share |
|
$0.54 |
$0.52 |
$0.46 |
$0.51 |
$0.52 |
$0.45 |
$0.54 |
$0.41 |
$0.40 |
$0.38 |
$0.54 |
| Weighted Average Basic Shares Outstanding |
|
187.09M |
188.17M |
182.37M |
184.94M |
187.86M |
186.47M |
188.65M |
186.52M |
184.74M |
185.58M |
183.27M |
| Diluted Earnings per Share |
|
$0.54 |
$0.52 |
$0.46 |
$0.51 |
$0.52 |
$0.45 |
$0.54 |
$0.41 |
$0.40 |
$0.38 |
$0.54 |
| Weighted Average Diluted Shares Outstanding |
|
187.27M |
188.36M |
182.42M |
184.97M |
187.87M |
186.49M |
188.66M |
186.53M |
184.75M |
185.59M |
183.28M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
207.05M |
204.28M |
202.76M |
199.12M |
196.56M |
194.16M |
192.47M |
190.81M |
188.68M |
186.41M |
184.95M |
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 |
|
2016 |
2017 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
0.00 |
0.00 |
47 |
9.93 |
174 |
308 |
-274 |
-141 |
6.74 |
| Net Cash From Operating Activities |
|
30 |
257 |
648 |
310 |
788 |
1,297 |
856 |
921 |
879 |
| Net Cash From Continuing Operating Activities |
|
30 |
257 |
648 |
310 |
788 |
1,297 |
856 |
921 |
879 |
| Net Income / (Loss) Continuing Operations |
|
21 |
179 |
85 |
-1,869 |
560 |
1,050 |
443 |
397 |
337 |
| Consolidated Net Income / (Loss) |
|
21 |
179 |
85 |
-1,869 |
560 |
1,050 |
443 |
397 |
337 |
| Depreciation Expense |
|
33 |
130 |
524 |
283 |
188 |
243 |
325 |
414 |
438 |
| Amortization Expense |
|
0.00 |
0.00 |
18 |
18 |
14 |
5.85 |
4.26 |
4.46 |
2.17 |
| Non-Cash Adjustments to Reconcile Net Income |
|
4.25 |
9.28 |
31 |
1,877 |
18 |
-49 |
100 |
103 |
129 |
| Changes in Operating Assets and Liabilities, net |
|
-28 |
-60 |
-10 |
0.52 |
9.69 |
46 |
-16 |
1.50 |
-28 |
| Net Cash From Investing Activities |
|
-1,249 |
-314 |
-524 |
-270 |
-243 |
-519 |
-815 |
-655 |
-541 |
| Net Cash From Continuing Investing Activities |
|
-1,249 |
-314 |
-524 |
-270 |
-243 |
-519 |
-815 |
-655 |
-541 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-26 |
-247 |
-435 |
-222 |
-223 |
-427 |
-459 |
-489 |
-480 |
| Purchase of Investment Securities |
|
-1,223 |
-67 |
-93 |
-74 |
-18 |
-90 |
-355 |
-165 |
-67 |
| Sale and/or Maturity of Investments |
|
0.00 |
0.00 |
4.01 |
26 |
-2.24 |
-1.61 |
-0.72 |
-0.58 |
5.69 |
| Net Cash From Financing Activities |
|
1,219 |
57 |
-76 |
-30 |
-371 |
-469 |
-315 |
-407 |
-331 |
| Net Cash From Continuing Financing Activities |
|
1,219 |
57 |
-76 |
-30 |
-371 |
-469 |
-315 |
-407 |
-331 |
| Issuance of Debt |
|
0.00 |
0.00 |
- |
- |
- |
0.00 |
0.00 |
400 |
0.00 |
| Repayment of Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
-4.98 |
-5.49 |
0.00 |
-417 |
0.00 |
| Repurchase of Common Equity |
|
- |
0.00 |
-79 |
-29 |
-297 |
-352 |
-205 |
-273 |
-205 |
| Payment of Dividends |
|
- |
- |
0.00 |
0.00 |
-14 |
-75 |
-88 |
-98 |
-113 |
| Other Financing Activities, Net |
|
1,219 |
57 |
2.87 |
-1.52 |
-54 |
-36 |
-22 |
-19 |
-13 |
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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
-58 |
-217 |
-1.80 |
-124 |
0.46 |
-16 |
-12 |
4.20 |
29 |
-14 |
-142 |
| Net Cash From Operating Activities |
|
187 |
247 |
211 |
269 |
218 |
223 |
224 |
199 |
247 |
208 |
198 |
| Net Cash From Continuing Operating Activities |
|
187 |
247 |
211 |
269 |
218 |
223 |
224 |
199 |
247 |
208 |
198 |
| Net Income / (Loss) Continuing Operations |
|
117 |
114 |
98 |
105 |
106 |
89 |
107 |
81 |
78 |
71 |
101 |
| Consolidated Net Income / (Loss) |
|
117 |
114 |
98 |
105 |
106 |
89 |
107 |
81 |
78 |
71 |
101 |
| Depreciation Expense |
|
81 |
96 |
97 |
105 |
107 |
105 |
106 |
107 |
111 |
114 |
113 |
| Amortization Expense |
|
1.07 |
1.08 |
1.09 |
1.10 |
1.12 |
1.15 |
0.53 |
0.54 |
0.55 |
0.55 |
0.55 |
| Non-Cash Adjustments to Reconcile Net Income |
|
17 |
25 |
22 |
22 |
26 |
33 |
19 |
26 |
58 |
26 |
32 |
| Changes in Operating Assets and Liabilities, net |
|
-29 |
11 |
-6.94 |
37 |
-23 |
-5.29 |
-7.99 |
-15 |
-0.26 |
-4.06 |
-49 |
| Net Cash From Investing Activities |
|
-162 |
-384 |
-127 |
-260 |
-130 |
-138 |
-146 |
-116 |
-138 |
-140 |
-248 |
| Net Cash From Continuing Investing Activities |
|
-162 |
-384 |
-127 |
-260 |
-130 |
-138 |
-146 |
-116 |
-138 |
-140 |
-248 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-89 |
-105 |
-101 |
-136 |
-115 |
-138 |
-122 |
-107 |
-113 |
-138 |
-101 |
| Purchase of Investment Securities |
|
-50 |
-302 |
-13 |
-137 |
-15 |
-0.43 |
-24 |
-16 |
-25 |
-2.23 |
-155 |
| Sale and/or Maturity of Investments |
|
-0.50 |
-0.13 |
-0.06 |
-0.44 |
-0.04 |
-0.05 |
0.03 |
5.74 |
0.01 |
-0.10 |
8.35 |
| Net Cash From Financing Activities |
|
-83 |
-80 |
-85 |
-133 |
-88 |
-101 |
-91 |
-78 |
-80 |
-82 |
-92 |
| Net Cash From Continuing Financing Activities |
|
-83 |
-80 |
-85 |
-133 |
-88 |
-101 |
-91 |
-78 |
-80 |
-82 |
-92 |
| Repurchase of Common Equity |
|
-57 |
-54 |
-51 |
-106 |
-61 |
-55 |
-52 |
-49 |
-51 |
-53 |
-53 |
| Payment of Dividends |
|
-22 |
-22 |
-24 |
-24 |
-25 |
-25 |
-29 |
-28 |
-28 |
-28 |
-30 |
| Other Financing Activities, Net |
|
-4.47 |
-4.75 |
-10 |
-3.52 |
-2.13 |
-3.56 |
-9.61 |
-1.11 |
-0.93 |
-0.95 |
-8.87 |
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 |
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
1,689 |
3,434 |
3,466 |
1,453 |
1,747 |
2,573 |
2,756 |
2,821 |
2,903 |
| Cash and Due from Banks |
|
0.00 |
136 |
183 |
193 |
367 |
675 |
401 |
260 |
267 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
-166 |
3,251 |
3,815 |
2,130 |
2,382 |
2,940 |
3,744 |
4,403 |
4,957 |
| Intangible Assets |
|
0.00 |
-140 |
-678 |
-976 |
-1,173 |
-1,416 |
-1,701 |
-2,116 |
-2,554 |
| Other Assets |
|
115 |
157 |
118 |
100 |
167 |
367 |
309 |
266 |
233 |
| Total Liabilities & Shareholders' Equity |
|
1,689 |
3,434 |
3,466 |
1,453 |
1,747 |
2,573 |
2,756 |
2,821 |
2,903 |
| Total Liabilities |
|
91 |
726 |
738 |
614 |
701 |
832 |
874 |
854 |
904 |
| Short-Term Debt |
|
- |
76 |
79 |
63 |
128 |
203 |
193 |
181 |
178 |
| Other Short-Term Payables |
|
81 |
121 |
96 |
66 |
91 |
137 |
122 |
109 |
110 |
| Long-Term Debt |
|
0.00 |
389 |
390 |
391 |
388 |
390 |
393 |
393 |
393 |
| Other Long-Term Liabilities |
|
9.84 |
140 |
173 |
94 |
95 |
102 |
166 |
171 |
223 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
1,598 |
2,708 |
2,729 |
839 |
1,045 |
1,740 |
1,883 |
1,967 |
1,999 |
| Total Preferred & Common Equity |
|
1,598 |
1,677 |
1,776 |
548 |
817 |
1,576 |
1,692 |
1,914 |
1,940 |
| Total Common Equity |
|
1,598 |
1,677 |
1,776 |
548 |
817 |
1,576 |
1,692 |
1,914 |
1,940 |
| Common Stock |
|
1,598 |
1,641 |
1,703 |
1,713 |
1,690 |
1,720 |
1,744 |
1,880 |
1,903 |
| Retained Earnings |
|
0.00 |
36 |
83 |
-1,125 |
-708 |
186 |
486 |
755 |
967 |
| Treasury Stock |
|
- |
0.00 |
-10 |
-39 |
-165 |
-330 |
-538 |
-721 |
-929 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
-1.61 |
| Noncontrolling Interest |
|
0.00 |
1,031 |
952 |
291 |
228 |
164 |
191 |
54 |
59 |
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 |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
2,301 |
2,576 |
2,567 |
2,652 |
2,808 |
2,843 |
2,811 |
2,869 |
2,861 |
2,924 |
2,944 |
| Cash and Due from Banks |
|
690 |
667 |
677 |
618 |
399 |
276 |
276 |
248 |
252 |
280 |
124 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
2,718 |
3,060 |
3,114 |
3,278 |
3,882 |
4,145 |
4,266 |
4,549 |
4,664 |
4,834 |
5,232 |
| Intangible Assets |
|
-1,352 |
-1,487 |
-1,524 |
-1,605 |
-1,798 |
-1,903 |
-2,011 |
-2,222 |
-2,329 |
-2,440 |
-2,667 |
| Other Assets |
|
239 |
331 |
295 |
357 |
322 |
322 |
277 |
287 |
268 |
243 |
255 |
| Total Liabilities & Shareholders' Equity |
|
2,301 |
2,576 |
2,567 |
2,652 |
2,808 |
2,843 |
2,811 |
2,869 |
2,861 |
2,924 |
2,944 |
| Total Liabilities |
|
831 |
809 |
757 |
805 |
910 |
925 |
850 |
879 |
862 |
917 |
909 |
| Short-Term Debt |
|
215 |
191 |
166 |
183 |
220 |
227 |
164 |
172 |
166 |
181 |
156 |
| Other Short-Term Payables |
|
127 |
120 |
97 |
120 |
130 |
128 |
117 |
133 |
123 |
138 |
134 |
| Long-Term Debt |
|
390 |
391 |
392 |
392 |
393 |
394 |
395 |
393 |
393 |
393 |
393 |
| Other Long-Term Liabilities |
|
99 |
107 |
102 |
109 |
167 |
175 |
174 |
181 |
181 |
205 |
225 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
1,470 |
1,767 |
1,810 |
1,847 |
1,898 |
1,918 |
1,961 |
1,989 |
1,998 |
2,006 |
2,036 |
| Total Preferred & Common Equity |
|
1,271 |
1,599 |
1,634 |
1,664 |
1,701 |
1,818 |
1,908 |
1,934 |
1,942 |
1,948 |
2,036 |
| Total Common Equity |
|
1,271 |
1,599 |
1,634 |
1,664 |
1,701 |
1,818 |
1,908 |
1,934 |
1,942 |
1,948 |
2,036 |
| Common Stock |
|
1,637 |
1,721 |
1,731 |
1,739 |
1,745 |
1,816 |
1,879 |
1,879 |
1,886 |
1,897 |
1,962 |
| Retained Earnings |
|
-46 |
260 |
329 |
409 |
547 |
619 |
694 |
829 |
878 |
926 |
1,036 |
| Treasury Stock |
|
-320 |
-381 |
-426 |
-484 |
-591 |
-617 |
-665 |
-774 |
-823 |
-875 |
-961 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-1.59 |
| Noncontrolling Interest |
|
199 |
168 |
175 |
183 |
197 |
100 |
52 |
56 |
57 |
58 |
0.00 |
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 |
|
2016 |
2017 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
188,676,019.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
188,676,019.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
1.79 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.29 |
($7.27) |
$2.38 |
$4.73 |
$2.04 |
$1.94 |
$1.73 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
161.89M |
166.27M |
174.36M |
187.43M |
188.17M |
186.47M |
185.58M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.28 |
($7.27) |
$2.36 |
$4.71 |
$2.04 |
$1.94 |
$1.73 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
167.05M |
166.27M |
175.36M |
187.90M |
188.36M |
186.49M |
185.59M |
| Adjusted Basic & Diluted Earnings per Share |
|
$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 |
|
0.00 |
0.00 |
253.12M |
248.57M |
226.58M |
213.89M |
204.28M |
194.16M |
186.41M |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
188,676,019.00 |
186,405,905.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
188,676,019.00 |
186,405,905.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.38 |
0.54 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-34.64% |
-7.57% |
3.58% |
20.13% |
5.53% |
1.23% |
9.67% |
-5.27% |
-2.46% |
- |
2.34% |
| EBITDA Growth |
|
-38.81% |
-17.34% |
12.10% |
20.46% |
3.08% |
-1.93% |
8.75% |
-10.31% |
-10.46% |
- |
-0.22% |
| EBIT Growth |
|
-51.67% |
-37.10% |
-1.87% |
10.73% |
-12.91% |
-10.15% |
9.04% |
-19.75% |
-21.35% |
- |
-5.93% |
| NOPAT Growth |
|
-58.95% |
-62.07% |
-3.87% |
10.26% |
-12.46% |
-8.26% |
6.63% |
-19.99% |
-19.38% |
- |
-3.71% |
| Net Income Growth |
|
-59.06% |
-55.31% |
-8.51% |
0.49% |
-9.84% |
-22.09% |
9.27% |
-22.91% |
-26.13% |
- |
-5.45% |
| EPS Growth |
|
-58.14% |
-56.67% |
-8.00% |
6.25% |
-3.70% |
-13.46% |
17.39% |
-19.61% |
-23.08% |
- |
0.00% |
| Operating Cash Flow Growth |
|
-54.39% |
-7.88% |
-4.04% |
33.51% |
16.33% |
-9.82% |
6.43% |
-26.24% |
13.38% |
- |
-11.97% |
| Free Cash Flow Firm Growth |
|
40.30% |
94.43% |
90.88% |
84.82% |
102.69% |
199.82% |
212.63% |
205.67% |
256.35% |
- |
12.17% |
| Invested Capital Growth |
|
16.81% |
5.80% |
6.90% |
7.25% |
4.00% |
2.92% |
1.73% |
0.68% |
2.42% |
- |
1.23% |
| Revenue Q/Q Growth |
|
12.63% |
2.20% |
-1.00% |
5.42% |
-1.07% |
-1.96% |
7.25% |
-8.94% |
1.87% |
- |
12.87% |
| EBITDA Q/Q Growth |
|
15.53% |
2.05% |
-4.83% |
7.84% |
-1.14% |
-2.91% |
5.05% |
-11.05% |
-1.30% |
- |
15.72% |
| EBIT Q/Q Growth |
|
22.09% |
-6.78% |
-9.09% |
7.86% |
-3.97% |
-3.83% |
9.47% |
-20.62% |
-5.89% |
- |
35.80% |
| NOPAT Q/Q Growth |
|
21.36% |
-8.20% |
-4.73% |
3.88% |
-3.65% |
-3.80% |
10.74% |
-22.05% |
-2.92% |
- |
39.06% |
| Net Income Q/Q Growth |
|
12.32% |
-3.08% |
-14.28% |
7.70% |
0.76% |
-16.24% |
20.22% |
-24.02% |
-3.45% |
- |
41.29% |
| EPS Q/Q Growth |
|
12.50% |
-3.70% |
-11.54% |
10.87% |
1.96% |
-13.46% |
20.00% |
-24.07% |
-2.44% |
- |
42.11% |
| Operating Cash Flow Q/Q Growth |
|
-7.17% |
31.80% |
-14.56% |
27.72% |
-19.12% |
2.17% |
0.84% |
-11.49% |
24.34% |
- |
-5.17% |
| Free Cash Flow Firm Q/Q Growth |
|
45.83% |
88.25% |
-117.36% |
-9.73% |
109.61% |
335.32% |
145.25% |
2.95% |
-67.58% |
- |
58.27% |
| Invested Capital Q/Q Growth |
|
2.32% |
1.90% |
1.71% |
1.14% |
-0.78% |
0.84% |
0.53% |
0.09% |
0.94% |
- |
0.62% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
72.97% |
72.87% |
69.73% |
71.33% |
71.28% |
70.59% |
69.14% |
67.54% |
65.44% |
- |
67.41% |
| EBIT Margin |
|
46.93% |
42.80% |
39.00% |
39.90% |
38.73% |
37.99% |
38.77% |
33.80% |
31.23% |
- |
35.64% |
| Profit (Net Income) Margin |
|
37.21% |
35.29% |
30.55% |
31.22% |
31.79% |
27.16% |
30.44% |
25.40% |
24.08% |
- |
28.13% |
| Tax Burden Percent |
|
79.01% |
78.30% |
82.76% |
79.70% |
79.97% |
80.00% |
80.93% |
79.47% |
81.97% |
- |
82.84% |
| Interest Burden Percent |
|
100.37% |
105.30% |
94.68% |
98.16% |
102.66% |
89.38% |
97.03% |
94.58% |
94.06% |
- |
95.27% |
| Effective Tax Rate |
|
20.99% |
21.70% |
17.24% |
20.30% |
20.03% |
20.00% |
19.07% |
20.53% |
18.03% |
- |
17.16% |
| Return on Invested Capital (ROIC) |
|
20.81% |
17.14% |
16.44% |
16.78% |
16.44% |
15.96% |
16.69% |
14.01% |
13.26% |
- |
15.16% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
20.75% |
18.10% |
15.52% |
16.44% |
16.92% |
14.15% |
16.13% |
13.22% |
12.39% |
- |
14.27% |
| Return on Net Nonoperating Assets (RNNOA) |
|
7.38% |
5.89% |
5.06% |
5.20% |
5.04% |
4.26% |
4.89% |
3.98% |
3.54% |
- |
3.95% |
| Return on Equity (ROE) |
|
28.19% |
23.03% |
21.50% |
21.98% |
21.48% |
20.23% |
21.57% |
17.99% |
16.80% |
- |
19.11% |
| Cash Return on Invested Capital (CROIC) |
|
10.10% |
12.28% |
10.87% |
10.77% |
13.12% |
13.59% |
14.84% |
14.94% |
12.43% |
- |
12.43% |
| Operating Return on Assets (OROA) |
|
23.75% |
19.71% |
17.93% |
19.09% |
18.60% |
17.93% |
18.40% |
15.75% |
14.38% |
- |
16.19% |
| Return on Assets (ROA) |
|
18.83% |
16.25% |
14.05% |
14.94% |
15.27% |
12.82% |
14.45% |
11.84% |
11.09% |
- |
12.77% |
| Return on Common Equity (ROCE) |
|
24.95% |
20.77% |
19.37% |
20.35% |
20.16% |
18.94% |
20.18% |
17.27% |
16.33% |
- |
18.85% |
| Return on Equity Simple (ROE_SIMPLE) |
|
35.06% |
0.00% |
25.48% |
23.87% |
22.14% |
0.00% |
21.01% |
19.69% |
18.20% |
- |
16.28% |
| Net Operating Profit after Tax (NOPAT) |
|
118 |
108 |
103 |
107 |
103 |
99 |
110 |
86 |
83 |
- |
106 |
| NOPAT Margin |
|
37.33% |
33.53% |
32.27% |
31.80% |
30.97% |
30.39% |
31.38% |
26.86% |
25.60% |
- |
29.52% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.06% |
-0.96% |
0.92% |
0.33% |
-0.48% |
1.82% |
0.55% |
0.79% |
0.87% |
- |
0.90% |
| 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% |
| Operating Expenses to Revenue |
|
53.07% |
57.20% |
61.00% |
60.10% |
61.27% |
62.01% |
61.23% |
66.20% |
68.77% |
- |
64.36% |
| Earnings before Interest and Taxes (EBIT) |
|
148 |
138 |
125 |
134 |
129 |
124 |
136 |
108 |
101 |
- |
128 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
230 |
235 |
223 |
240 |
237 |
231 |
242 |
215 |
213 |
- |
242 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.82 |
2.53 |
3.13 |
2.81 |
2.55 |
2.39 |
2.54 |
2.23 |
2.34 |
- |
2.89 |
| Price to Tangible Book Value (P/TBV) |
|
1.44 |
1.26 |
1.52 |
1.37 |
1.24 |
1.13 |
1.18 |
1.01 |
1.04 |
- |
1.25 |
| Price to Revenue (P/Rev) |
|
3.75 |
3.49 |
4.30 |
3.95 |
3.71 |
3.47 |
3.64 |
3.26 |
3.45 |
- |
4.46 |
| Price to Earnings (P/E) |
|
9.01 |
11.04 |
14.10 |
13.41 |
12.83 |
12.47 |
12.78 |
11.81 |
13.31 |
- |
18.27 |
| Dividend Yield |
|
1.99% |
2.22% |
1.85% |
1.94% |
2.07% |
2.24% |
2.14% |
2.49% |
2.43% |
- |
1.95% |
| Earnings Yield |
|
11.10% |
9.06% |
7.09% |
7.46% |
7.79% |
8.02% |
7.83% |
8.47% |
7.51% |
- |
5.47% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.00 |
1.89 |
2.28 |
2.19 |
2.06 |
1.94 |
2.07 |
1.83 |
1.90 |
- |
2.44 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.86 |
3.80 |
4.63 |
4.29 |
3.96 |
3.75 |
3.92 |
3.53 |
3.71 |
- |
4.78 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.44 |
5.40 |
6.45 |
5.99 |
5.56 |
5.30 |
5.55 |
5.07 |
5.45 |
- |
7.18 |
| Enterprise Value to EBIT (EV/EBIT) |
|
8.17 |
8.72 |
10.77 |
10.19 |
9.88 |
9.64 |
10.09 |
9.44 |
10.46 |
- |
14.64 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
8.41 |
10.84 |
13.45 |
12.75 |
12.34 |
11.96 |
12.58 |
11.78 |
12.98 |
- |
17.99 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.52 |
5.45 |
6.76 |
6.08 |
5.50 |
5.36 |
5.65 |
5.43 |
5.50 |
- |
7.41 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
21.32 |
15.81 |
21.70 |
21.03 |
16.03 |
14.50 |
14.04 |
12.32 |
15.48 |
- |
19.76 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.31 |
0.31 |
0.32 |
0.32 |
0.29 |
0.29 |
0.28 |
0.28 |
0.29 |
- |
0.27 |
| Long-Term Debt to Equity |
|
0.21 |
0.21 |
0.21 |
0.21 |
0.20 |
0.20 |
0.20 |
0.20 |
0.20 |
- |
0.19 |
| Financial Leverage |
|
0.36 |
0.33 |
0.33 |
0.32 |
0.30 |
0.30 |
0.30 |
0.30 |
0.29 |
- |
0.28 |
| Leverage Ratio |
|
1.49 |
1.47 |
1.47 |
1.45 |
1.43 |
1.45 |
1.46 |
1.46 |
1.45 |
- |
1.44 |
| Compound Leverage Factor |
|
1.50 |
1.55 |
1.39 |
1.42 |
1.47 |
1.29 |
1.42 |
1.38 |
1.36 |
- |
1.38 |
| Debt to Total Capital |
|
23.76% |
23.74% |
24.42% |
24.46% |
22.19% |
22.57% |
22.12% |
21.84% |
22.25% |
- |
21.27% |
| Short-Term Debt to Total Capital |
|
7.57% |
7.83% |
8.75% |
8.94% |
6.52% |
7.13% |
6.75% |
6.47% |
7.02% |
- |
6.05% |
| Long-Term Debt to Total Capital |
|
16.19% |
15.91% |
15.67% |
15.52% |
15.67% |
15.45% |
15.37% |
15.37% |
15.23% |
- |
15.22% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
7.55% |
7.74% |
7.83% |
3.95% |
2.08% |
2.12% |
2.17% |
2.22% |
2.25% |
- |
0.00% |
| Common Equity to Total Capital |
|
68.69% |
68.52% |
67.76% |
71.59% |
75.73% |
75.31% |
75.70% |
75.94% |
75.49% |
- |
78.73% |
| Debt to EBITDA |
|
0.65 |
0.68 |
0.69 |
0.67 |
0.60 |
0.62 |
0.59 |
0.60 |
0.64 |
- |
0.63 |
| Net Debt to EBITDA |
|
-0.05 |
0.21 |
0.24 |
0.37 |
0.30 |
0.34 |
0.33 |
0.33 |
0.33 |
- |
0.48 |
| Long-Term Debt to EBITDA |
|
0.44 |
0.45 |
0.44 |
0.42 |
0.42 |
0.42 |
0.41 |
0.42 |
0.44 |
- |
0.45 |
| Debt to NOPAT |
|
1.00 |
1.36 |
1.44 |
1.42 |
1.33 |
1.39 |
1.35 |
1.40 |
1.52 |
- |
1.57 |
| Net Debt to NOPAT |
|
-0.07 |
0.43 |
0.50 |
0.79 |
0.67 |
0.76 |
0.76 |
0.77 |
0.78 |
- |
1.21 |
| Long-Term Debt to NOPAT |
|
0.68 |
0.91 |
0.92 |
0.90 |
0.94 |
0.95 |
0.94 |
0.99 |
1.04 |
- |
1.12 |
| Noncontrolling Interest Sharing Ratio |
|
11.51% |
9.80% |
9.94% |
7.39% |
6.18% |
6.36% |
6.48% |
4.01% |
2.79% |
- |
1.38% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-231 |
-27 |
-59 |
-65 |
6.22 |
27 |
66 |
68 |
22 |
- |
74 |
| Operating Cash Flow to CapEx |
|
210.63% |
235.26% |
209.38% |
198.04% |
189.96% |
161.75% |
184.07% |
186.17% |
217.90% |
- |
195.70% |
| 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 |
| 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 |
| 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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.51 |
0.46 |
0.46 |
0.48 |
0.48 |
0.47 |
0.47 |
0.47 |
0.46 |
- |
0.45 |
| Fixed Asset Turnover |
|
0.42 |
0.37 |
0.36 |
0.36 |
0.35 |
0.32 |
0.32 |
0.30 |
0.29 |
- |
0.27 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,423 |
2,469 |
2,511 |
2,539 |
2,520 |
2,541 |
2,554 |
2,557 |
2,581 |
- |
2,586 |
| Invested Capital Turnover |
|
0.56 |
0.51 |
0.51 |
0.53 |
0.53 |
0.53 |
0.53 |
0.52 |
0.52 |
- |
0.51 |
| Increase / (Decrease) in Invested Capital |
|
349 |
135 |
162 |
172 |
97 |
72 |
44 |
17 |
61 |
- |
31 |
| Enterprise Value (EV) |
|
4,840 |
4,662 |
5,728 |
5,556 |
5,198 |
4,933 |
5,278 |
4,690 |
4,907 |
- |
6,310 |
| Market Capitalization |
|
4,700 |
4,287 |
5,318 |
5,110 |
4,863 |
4,566 |
4,904 |
4,327 |
4,555 |
- |
5,885 |
| Book Value per Share |
|
$7.93 |
$8.17 |
$9.33 |
$8.97 |
$9.58 |
$9.74 |
$9.96 |
$10.09 |
$10.21 |
- |
$10.92 |
| Tangible Book Value per Share |
|
$15.59 |
$16.39 |
$19.19 |
$18.35 |
$19.68 |
$20.50 |
$21.40 |
$22.19 |
$22.99 |
- |
$25.23 |
| Total Capital |
|
2,423 |
2,469 |
2,511 |
2,539 |
2,520 |
2,541 |
2,554 |
2,557 |
2,581 |
- |
2,586 |
| Total Debt |
|
576 |
586 |
613 |
621 |
559 |
574 |
565 |
558 |
574 |
- |
550 |
| Total Long-Term Debt |
|
392 |
393 |
393 |
394 |
395 |
393 |
393 |
393 |
393 |
- |
393 |
| Net Debt |
|
-43 |
185 |
214 |
345 |
283 |
314 |
318 |
307 |
294 |
- |
426 |
| Capital Expenditures (CapEx) |
|
89 |
105 |
101 |
136 |
115 |
138 |
122 |
107 |
113 |
- |
101 |
| Net Nonoperating Expense (NNE) |
|
0.38 |
-5.66 |
5.48 |
1.97 |
-2.74 |
11 |
3.27 |
4.65 |
4.94 |
- |
5.00 |
| Net Nonoperating Obligations (NNO) |
|
576 |
586 |
613 |
621 |
559 |
574 |
565 |
558 |
574 |
- |
550 |
| Total Depreciation and Amortization (D&A) |
|
82 |
97 |
98 |
106 |
108 |
106 |
106 |
108 |
111 |
- |
114 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.54 |
$0.52 |
$0.46 |
$0.51 |
$0.52 |
$0.45 |
$0.54 |
$0.41 |
$0.40 |
$0.38 |
$0.54 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
187.09M |
188.17M |
182.37M |
184.94M |
187.86M |
186.47M |
188.65M |
186.52M |
184.74M |
185.58M |
183.27M |
| Adjusted Diluted Earnings per Share |
|
$0.54 |
$0.52 |
$0.46 |
$0.51 |
$0.52 |
$0.45 |
$0.54 |
$0.41 |
$0.40 |
$0.38 |
$0.54 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
187.27M |
188.36M |
182.42M |
184.97M |
187.87M |
186.49M |
188.66M |
186.53M |
184.75M |
185.59M |
183.28M |
| 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 |
|
207.05M |
204.28M |
202.76M |
199.12M |
196.56M |
194.16M |
192.47M |
190.81M |
188.68M |
186.41M |
184.95M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
118 |
108 |
103 |
107 |
103 |
99 |
110 |
86 |
83 |
- |
106 |
| Normalized NOPAT Margin |
|
37.33% |
33.53% |
32.27% |
31.80% |
30.97% |
30.39% |
31.38% |
26.86% |
25.60% |
- |
29.52% |
| Pre Tax Income Margin |
|
47.10% |
45.07% |
36.92% |
39.17% |
39.76% |
33.95% |
37.62% |
31.97% |
29.37% |
- |
33.95% |
| 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 |
| NOPAT to Interest Expense |
|
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 |
| 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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
14.65% |
19.90% |
20.65% |
21.02% |
22.28% |
24.57% |
25.23% |
28.00% |
31.14% |
- |
34.59% |
| Augmented Payout Ratio |
|
50.98% |
66.29% |
69.24% |
82.56% |
86.53% |
93.29% |
92.71% |
84.82% |
89.63% |
- |
96.78% |
Key Financial Trends
Magnolia Oil & Gas (NYSE:MGY) continues to show a sturdy cash-generating profile, but the latest quarter also shows some pressure on liquidity and a balance sheet that has become a bit less flexible than it was a year ago.
In Q1 2026, Magnolia posted $358.5 million in revenue and $99.8 million in net income attributable to common shareholders, with EPS of $0.54. Cash from operations was strong at $197.6 million, but the company spent heavily on capex, investments, buybacks, and dividends, resulting in a $142.4 million decline in cash during the quarter.
Looking at the last several years, Magnolia has generally delivered consistent profitability and strong operating cash flow. However, revenue has been choppy quarter to quarter, non-operating costs remain meaningful, and cash balances have fallen from much higher levels in 2023.
- Operating cash flow remains robust. Q1 2026 operating cash flow was $197.6 million, showing the business still converts earnings into cash effectively.
- Profitability is still intact. The company generated $100.8 million in quarterly net income, or $0.54 per share.
- Revenue growth improved versus late 2025. Q1 2026 revenue of $358.5 million was above Q4 2025 revenue of $317.6 million.
- Retained earnings continue to build. Retained earnings rose to $1.04 billion in Q1 2026 from $925.7 million in Q3 2025.
- Share repurchases remain a capital-return priority. MGY spent $53.1 million on buybacks in Q1 2026, signaling management still sees value in returning capital to shareholders.
- Capex remains high but manageable. The company spent $101.0 million on property and equipment in Q1 2026, consistent with an asset-intensive business model.
- Debt levels are not excessive relative to equity, but they are persistent. Total liabilities were $908.6 million versus total equity of $2.04 billion at quarter-end.
- Depreciation is a recurring drag on reported earnings. Q1 2026 depreciation expense was $113.4 million, a sizable non-cash charge that reflects the capital-heavy nature of the business.
- Cash declined sharply in Q1 2026. Cash and equivalents fell to $124.4 million from $280.5 million in Q3 2025 and $247.6 million in Q1 2025.
- Free cash flow is being pressured by capital returns and investment spending. After capex, securities purchases, dividends, and buybacks, MGY posted a $142.4 million net cash outflow in Q1 2026.
Over the trailing four-year period in this dataset, Magnolia’s quarterly earnings have been fairly resilient, typically landing near or above the $0.40 to $0.54 EPS range in more recent quarters. Revenue has also generally stayed strong, with quarterly sales often between $280 million and $360 million recently, though it was higher in some 2022 periods. That said, the company’s cash balance has trended lower from the $600 million to $700 million range in 2022-2023 down to the $124 million level in Q1 2026.
Bottom line: Magnolia Oil & Gas still looks like a profitable, cash-generative energy company with disciplined capital returns, but investors should note the decline in cash and the ongoing need to fund capex, buybacks, and dividends. The key question going forward is whether operating cash flow stays strong enough to support that capital-return model without further tightening liquidity.
06/16/26 05:32 AM ETAI Generated. May Contain Errors.