2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $324M | $975M | $2B | $1.9B | $2.2B |
Cost of Revenue | $308M | $389M | $670M | $993M | -$62M |
Gross Profit | $16M | $586M | $1.3B | $914M | $2.2B |
Gross Profit % | 4.9% | 60% | 66% | 48% | 103% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$906M | $6.4M | $773M | $923M | $0 |
Dep. & Amort. | $1.2B | $465M | $251M | $486M | $741M |
Def. Tax | $210K | $233K | -$571K | $77M | $160M |
Stock Comp. | $4.1M | $3.6M | $5.7M | $5.7M | $12M |
Chg. in WC | $34M | -$86M | -$62M | -$106M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $1.4M | $9.5M | $2.5M | $8.2M | $8.9M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $1.4M | $9.5M | $2.5M | $8.2M | $8.9M |
Receivables | $71M | $194M | $272M | $374M | $390M |
Inventory | $52M | $8.8M | $44M | $0 | $0 |
NOG reported a 25% year-over-year growth in volumes for 2024 and expects high single-digit oil volume growth in 2025, with a significant ramp-up towards the end of the year.
The company plans to spend $1.05 billion to $1.2 billion in CapEx for 2025, with 25% allocated to ground game acquisitions and development capital.
NOG highlighted its strong M&A pipeline, evaluating $8 billion in assets across 13 processes, with a focus on disciplined capital allocation and long-term returns.
Adjusted EBITDA for 2024 reached $1.4 billion, an all-time high, with free cash flow at $461 million. The company expects to trend towards the lower end of its 1-1.5x net debt-to-EBITDA range by the end of 2025.
The company emphasized its focus on long-term growth, including investments in infrastructure and technology, while maintaining flexibility for share buybacks and dividends based on market conditions.