SM Energy Company
SM · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $2,671,285 | $2,373,886 | $3,345,906 | $2,597,915 |
| % Growth | 12.5% | -29.1% | 28.8% | – |
| Cost of Goods Sold | $1,446,276 | $1,254,024 | $1,224,692 | $1,279,802 |
| Gross Profit | $1,225,009 | $1,119,862 | $2,121,214 | $1,318,113 |
| % Margin | 45.9% | 47.2% | 63.4% | 50.7% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $138,344 | $121,063 | $114,558 | $111,945 |
| SG&A Expenses | $138,344 | $121,063 | $114,558 | $111,945 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $10,970 | -$20,567 | $45,695 | $60,386 |
| Operating Expenses | $149,314 | $122,959 | $160,253 | $172,331 |
| Operating Income | $1,075,695 | $986,906 | $1,579,481 | $1,145,318 |
| % Margin | 40.3% | 41.6% | 47.2% | 44.1% |
| Other Income/Exp. Net | -$109,472 | -$72,704 | -$183,711 | -$162,956 |
| Pre-Tax Income | $966,223 | $914,202 | $1,395,770 | $46,167 |
| Tax Expense | $195,930 | $96,322 | $283,818 | $9,938 |
| Net Income | $770,293 | $817,880 | $1,111,952 | $36,229 |
| % Margin | 28.8% | 34.5% | 33.2% | 1.4% |
| EPS | 6.71 | 6.89 | 9.09 | 0.3 |
| % Growth | -2.6% | -24.2% | 2,930% | – |
| EPS Diluted | 6.67 | 6.86 | 8.96 | 0.29 |
| Weighted Avg Shares Out | 114,757 | 118,678 | 122,351 | 119,043 |
| Weighted Avg Shares Out Dil | 115,533 | 119,240 | 124,084 | 123,690 |
| Supplemental Information | – | – | – | – |
| Interest Income | $31,903 | $19,854 | $5,774 | $1,716 |
| Interest Expense | $140,659 | $91,630 | $120,346 | $160,353 |
| Depreciation & Amortization | $809,305 | $690,481 | $611,248 | $809,386 |
| EBITDA | $1,916,187 | $1,696,313 | $2,190,729 | $1,018,509 |
| % Margin | 71.7% | 71.5% | 65.5% | 39.2% |