2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Revenue | $289M | $177M | $407M | $753M | $652M |
Cost of Revenue | $123M | $85M | $93M | $167M | $278M |
Gross Profit | $166M | $92M | $314M | $586M | $374M |
Gross Profit % | 57% | 52% | 77% | 78% | 57% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Net Income | $115M | -$309M | $87M | $340M | $298M |
Dep. & Amort. | $72M | $359M | $192M | $134M | $219M |
Def. Tax | -$22M | $21M | $6.2M | $9.6M | $83M |
Stock Comp. | $6.1M | $4.6M | $4.6M | $5.1M | $5.5M |
Chg. in WC | $4.9M | $7.1M | -$6.2M | -$16M | -$11M |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Cash | $1.4M | $2.1M | $1.1M | $792K | $969K |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $1.4M | $2.1M | $1.1M | $792K | $969K |
Receivables | $37M | $26M | $50M | $90M | $138M |
Inventory | $13M | $4.8M | $2.8M | $53M | $117M |
SilverBow reported a strong Q1 2024, generating $56 million in free cash flow—well above expectations—driven by capital efficiency gains, strong production, and favorable product pricing; full-year 2024 free cash flow and production guidance were both raised.
The company is lowering its year-end leverage ratio target to 1.25x and aims to reach less than 1x leverage in 2025, having already repaid $178 million in debt (15% paydown in five months) since the South Texas acquisition.
Operational highlights include successful refrac programs (with paybacks under 10 months and over 100 identified opportunities), the first "Horseshoe" well reducing D&C costs by 25%, and outperforming previous operators on recently acquired South Texas assets.
SilverBow assembled a contiguous 25,000-acre position in the liquids-rich Eagle Ford with no new capital outlay, adding an estimated 150 long lateral locations; recent wells in this area have delivered >100% rates of return and exceeded type curves.
The company maintains a conservative hedge program (75% hedged for 2024), is committed to a 75% reinvestment rate, and is focused on capital discipline, operational efficiency, and shareholder value creation; governance changes are proposed to enhance transparency and board accountability.