MGY
Magnolia Oil & Gas Corporation Class A
$27.80
-$0.35(-1.24%)
69
Overall
100
Value
54
Tech
55
Quality
Market Cap
$4.02B
Volume
2.93M
52W Range
$21.07 - $32.76
Target Price
$33.56
Order:
Income Statement
| Metric | Trend | Chart | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | |||||||||||
| Total Revenue | -- | $433.2M | $936.1M | $541.3M | $1.1B | $1.7B | $1.2B | $1.3B | $1.3B | ||
| Total Revenue | -- | $433.2M | $936.1M | $541.3M | $1.1B | $1.7B | $1.2B | $1.3B | $1.3B | ||
| COST OF GOODS SOLD | |||||||||||
| Cost of Revenue | -- | -- | -- | $377.1M | $290.1M | $374.7M | $480.3M | $635.2M | -- | ||
| GROSS PROFIT | |||||||||||
| Gross Profit | -- | $433.2M | $936.1M | $164.3M | $788.3M | $1.3B | $702.4M | $1.3B | $1.3B | ||
| OPERATING EXPENSES | |||||||||||
| Operating Expenses | $899.1K | $293.0M | $808.6M | $2.5B | $475.8M | $246.0M | $692.5M | $803.9M | $872.7M | ||
| Research & Development | -- | $11.9M | -- | -- | -- | -- | -- | -- | -- | ||
| Research Expense | -- | $11.9M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling, General & Administrative | -- | $59.6M | $69.4M | $68.9M | $75.3M | $72.4M | $401.9M | $88.7M | $97.0M | ||
| Selling & Marketing Expenses | -- | -- | -- | -- | -- | -- | $324.8M | -- | -- | ||
| General & Administrative Expenses | -- | $59.6M | $69.4M | $68.9M | $75.3M | $72.4M | $77.1M | $88.7M | $97.0M | ||
| Promotion & Advertising | -- | -- | -- | -- | -- | -- | $324.8M | -- | -- | ||
| Salaries & Wages | $685.9K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | -- | $183.9M | $538.1M | $297.9M | $197.0M | $243.2M | -- | -- | -- | ||
| Depreciation & Amortization | -- | $183.9M | $538.1M | $297.9M | $197.0M | $243.2M | -- | -- | -- | ||
| Amortization | -- | $6.0M | $14.5M | $14.5M | $9.3M | $5.9M | $4.3M | -- | -- | ||
| Other Operating Expenses | $213.2K | -- | $71.6M | $-770.2M | $97.1M | $143.1M | $160.9M | $182.3M | $187.5M | ||
| OPERATING INCOME | |||||||||||
| Operating income | $-899.1K | $140.2M | $127.5M | $-1.9B | $602.6M | $1.1B | $534.5M | $512.0M | $439.2M | ||
| EBITDA | $2.7M | $277.8M | $643.5M | $-1.6B | $800.9M | $1.3B | $878.9M | $926.5M | $879.0M | ||
| NON-OPERATING ITEMS | |||||||||||
| Interest Expense (Non-Operating) | -- | $12.5M | $28.4M | $28.7M | $31.0M | $23.4M | $33.0K | $14.4M | $21.6M | ||
| Intinc | $3.6M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $3.6M | $-12.5M | $-28.4M | $-28.7M | $-31.0M | $-23.4M | $-33.0K | $-14.4M | $-21.6M | ||
| Gain on Sale of Securities | -- | -- | -- | $565.0K | $-3.1M | -- | -- | -- | -- | ||
| Other Income/Expense | -- | $32.2M | $4.9M | $-323.0K | $8.0M | $6.5M | $-11.3M | $11.2M | $7.0M | ||
| Other Special Charges | -- | $-8.4M | $-5.8M | $-2.4M | $-4.8M | $3.3M | $11.3M | $-11.2M | $-7.0M | ||
| SPECIAL ITEMS | |||||||||||
| Restructring And Mn A Income | -- | $1.7M | -- | -- | -- | -- | -- | $414.5M | -- | ||
| Special Income Charges | -- | $-1.7M | -- | -- | -- | -- | -- | $-414.5M | -- | ||
| PRE-TAX INCOME | |||||||||||
| EBIT | $2.7M | $93.9M | $101.9M | $-1.9B | $599.6M | $1.1B | $549.8M | $507.5M | $439.0M | ||
| Pre-Tax Income | $2.7M | $93.9M | $99.8M | $-1.9B | $568.6M | $1.1B | $549.8M | $493.1M | $417.4M | ||
| INCOME TAX | |||||||||||
| Tax Provision | $1.2M | $11.5M | $14.8M | $-79.3M | $8.9M | $6.6M | $107.2M | $95.8M | $80.1M | ||
| NET INCOME | |||||||||||
| Net Income | $1.5M | $39.1M | $50.2M | $-1.2B | $417.3M | $893.8M | $388.3M | $366.0M | $325.3M | ||
| Net Income (Continuing Operations) | $1.5M | $39.1M | $50.2M | $-1.2B | $559.7M | $1.1B | $442.6M | $397.3M | $337.3M | ||
| Net Income (Discontinued Operations) | $1.5M | $39.1M | $50.2M | $-1.2B | $417.3M | $893.8M | $388.3M | $366.0M | $325.3M | ||
| Net Income (Common Stockholders) | $1.5M | $39.1M | $47.4M | $1.6B | $414.5M | $885.6M | $384.0M | $366.0M | $325.3M | ||
| TOTALS | |||||||||||
| Total Expenses | $899.1K | $293.0M | $808.6M | $2.5B | $765.8M | $620.7M | $692.5M | $803.9M | $872.7M | ||
| SHARE & EPS DATA | |||||||||||
| Average Shares Outstanding | $62.9M | $154.5M | $161.9M | $166.3M | $174.4M | $187.4M | $188.2M | $186.5M | $185.6M | ||
| Average Shares Outstanding (Diluted) | $76.6M | $158.2M | $167.0M | $166.3M | $175.4M | $187.9M | $188.4M | $186.5M | $185.6M | ||
| Shares Outstanding | $185.7M | $249.7M | $253.1M | $248.6M | $185.7M | $213.9M | $204.3M | $194.2M | $186.4M | ||
| Basic EPS | -- | $0.25 | $0.29 | $-7.27 | -- | -- | -- | -- | $1.73 | ||
| Basic EPS (Continuing Operations) | -- | -- | $0.29 | $-7.27 | -- | -- | -- | -- | -- | ||
| Diluted EPS | $0.02 | $0.25 | $0.28 | $-7.27 | -- | -- | -- | -- | -- | ||
| Diluted EPS (Continuing Operations) | -- | -- | $0.28 | $-7.27 | -- | -- | -- | -- | -- | ||
| Dividend Per Share | -- | -- | -- | -- | $0.08 | $0.46 | $0.48 | $0.52 | $0.60 | ||
| OTHER METRICS | |||||||||||
| Accrued Preferred Stock Dividends | -- | -- | $-2.8M | -- | -- | -- | -- | -- | -- | ||
| Acquisition Expense | -- | -- | $438.0K | -- | -- | -- | -- | -- | $437.8M | ||
| Earnings from equity interest | -- | $773.0K | $857.0K | $2.1M | -- | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | -- | $773.0K | $857.0K | $2.1M | -- | -- | -- | -- | -- | ||
| Interest Expense Operating | -- | -- | $-26.2M | $-25.9M | -- | -- | -- | -- | -- | ||
| Minority Interests | -- | $-43.4M | $-34.8M | $660.6M | $-142.4M | $-156.4M | $-54.3M | $-31.3M | $-12.0M | ||
| Net Operating Interest Income Expense | $3.6M | $-12.5M | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | -- | $59.6M | $69.4M | $68.9M | $75.3M | $72.4M | $77.1M | $88.7M | $97.0M | ||
| Other Taxes | -- | $37.6M | $53.7M | $31.3M | $55.8M | $94.0M | $65.6M | $71.9M | $76.5M | ||
| Other Write Down | -- | -- | -- | -- | -- | -- | $324.8M | -- | -- | ||
| Otherunder Preferred Stock Dividend | -- | -- | $-2.8M | -- | -- | -- | -- | -- | -- | ||
| Preferred Stock Dividends | -- | -- | $-2.8M | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | -- | $59.6M | -- | -- | -- | -- | -- | -- | -- | ||
| Write Off | -- | -- | -- | -- | -- | -- | -- | $414.5M | -- | ||
| Restruct | -- | $1.7M | -- | -- | -- | -- | -- | $414.5M | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | MGY | $27.80 | -1.2% | 2.93M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Magnolia Oil & Gas Corporation Class A Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW