2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $801M | $1.5B | $2.3B | $1.1B | $929M |
Cost of Revenue | $750M | $694M | $333M | $388M | $423M |
Gross Profit | $51M | $809M | $2B | $663M | $505M |
Gross Profit % | 6.4% | 54% | 86% | 63% | 54% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$1.6B | $138M | $495M | $1.5B | -$261M |
Dep. & Amort. | $240M | $226M | $268M | $322M | $328M |
Def. Tax | $7.3M | $7.3M | -$5.8M | -$525M | -$56M |
Stock Comp. | $13M | $5.5M | $5.7M | $9.5M | $11M |
Chg. in WC | $6.8M | $41M | $19M | $29M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $90M | $3.3M | $7.3M | $1.9M | $1.5M |
ST Investments | $27M | $0 | $88M | $0 | $0 |
Cash & ST Inv. | $90M | $3.3M | $7.3M | $1.9M | $1.5M |
Receivables | $132M | $253M | $300M | $145M | $165M |
Inventory | $27M | $4.7M | $88M | $0 | $0 |
GPOR reported a strong Q4 2024 with adjusted EBITDA of $203 million and adjusted free cash flow of $125 million, driven by robust natural gas pricing, strong liquids production, and cost efficiency.
The company forecasts 2025 per unit operating costs to range between $1.20 and $1.29 per Mcfe, with improved cash flows expected due to higher margins from liquids production.
GPOR has hedged approximately 50% of its 2025 natural gas production at an average floor price of $3.62 per MMBtu, while maintaining upside potential with collar structures for prices above $4 per MMBtu.
Liquidity remains strong at $900 million as of year-end 2024, with net leverage below 1x, positioning the company for significant free cash flow growth in 2025, potentially doubling compared to 2024.
The company repurchased approximately 5 million shares since the inception of its buyback program, reducing its share count by 17%, and plans to continue returning free cash flow to shareholders through repurchases.