2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $328M | $546M | $544M | $624M | $696M |
Cost of Revenue | $215M | $369M | $352M | $384M | $418M |
Gross Profit | $113M | $177M | $193M | $240M | $278M |
Gross Profit % | 34% | 33% | 35% | 39% | 40% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$58M | -$25M | -$32M | -$31M | -$62M |
Dep. & Amort. | $37M | $53M | $57M | $56M | $64M |
Def. Tax | $851K | $1.7M | $2.3M | -$980K | $4.3M |
Stock Comp. | $4.8M | $10M | $43M | $47M | $65M |
Chg. in WC | -$17M | -$18M | -$23M | -$14M | -$52M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $34M | $146M | $90M | $23M | $13M |
ST Investments | $708K | $843K | $1.4M | $0 | $0 |
Cash & ST Inv. | $34M | $146M | $90M | $23M | $13M |
Receivables | $93M | $139M | $148M | $164M | $159M |
Inventory | $2.5M | $2.4M | $3.6M | $3.8M | $0 |
MEG Energy achieved strong financial performance in 2024, generating $1.4 billion in adjusted funds flow and $837 million in free cash flow, enabling debt repayment and shareholder returns.
The company reached its net debt target of $600 million, instituted a quarterly dividend of $0.10 per share, and repurchased 17 million shares, returning $481 million to shareholders in 2024.
MEG achieved record production of over 102,000 barrels per day with a steam-to-oil ratio of 2.39, reflecting operational efficiency, and expects 2025 production guidance of 95,000 to 105,000 barrels per day.
Capital expenditures for 2025 are estimated at $635 million, including $130 million for facility expansion and $70 million for a second-quarter turnaround, with the expansion project expected to be operational by 2027.
MEG projects $1.25 billion in adjusted funds flow for 2025 at $70 WTI, with $615 million available for shareholder returns, including potential repurchase of approximately 7% of outstanding shares.