2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $409M | $1B | $1.9B | $868M | $795M |
Cost of Revenue | $321M | $459M | $668M | $665M | $685M |
Gross Profit | $87M | $549M | $1.3B | $203M | $109M |
Gross Profit % | 21% | 55% | 65% | 23% | 14% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$23M | -$325M | -$621M | $758M | -$87M |
Dep. & Amort. | $117M | $168M | $222M | $225M | $256M |
Def. Tax | $111M | $404M | $0 | $0 | $0 |
Stock Comp. | $5M | $7.4M | $8.1M | $6.5M | $8.3M |
Chg. in WC | -$10M | $41M | $139M | -$84M | -$33M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $1.4M | $13M | $7.3M | $3.8M | $6M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $1.4M | $13M | $7.3M | $3.8M | $6M |
Receivables | $67M | $283M | $297M | $190M | $0 |
Inventory | $6.3M | $9.4M | $9.2M | $7.8M | $9.6M |
Diversified Energy has significantly strengthened its position with $2 billion in acquisitions over the past year, including the transformational Maverick Natural Resources acquisition, which closed recently.
The company achieved a 50% adjusted EBITDA margin in 2024, with total revenue of approximately $950 million and free cash flow of $211 million. It also reduced debt principal by $205 million and returned $125 million to shareholders through dividends and share repurchases.
Initial guidance for 2025 includes a projected free cash flow of $420 million, representing a 200% increase compared to standalone results, driven by synergies, low production decline rates (~10%), and diversified revenue streams.
Diversified is expanding into coal mine methane capture and environmental credits, with anticipated 300% growth in free cash flow from this segment over the next 24 months. Additionally, a new partnership with FuelCell Energy aims to address data center power needs.
The company remains committed to its strategy of accretive acquisitions, disciplined capital allocation, and shareholder returns, while emphasizing its undervalued share price and plans for active share repurchases.