2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.1B | $2.6B | $3.3B | $2.4B | $2.7B |
Cost of Revenue | $1.2B | $1.3B | $1.2B | $1.3B | $1.4B |
Gross Profit | -$50M | $1.3B | $2.1B | $1.1B | $1.2B |
Gross Profit % | -4.4% | 51% | 63% | 47% | 46% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$765M | $36M | $1.1B | $818M | $770M |
Dep. & Amort. | $1.4B | $1.7B | $604K | $690M | $809M |
Def. Tax | -$193M | $9.6M | $269M | $88M | $175M |
Stock Comp. | $15M | $19M | $19M | $20M | $25M |
Chg. in WC | $12M | $117M | -$72M | -$4.6M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $10K | $333M | $445M | $616M | $0 |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $10K | $333M | $445M | $616M | $0 |
Receivables | $162M | $247M | $233M | $231M | $361M |
Inventory | $31M | $24M | $49M | $0 | $0 |
SM's 2025 plan anticipates a 40% increase in free cash flow, supported by 30% oil production growth and maintaining a strong balance sheet with leverage expected to reach 1x by the second half of 2025.
The company plans to draw down its DUC (drilled but uncompleted) inventory by about 45 wells in 2025, focusing on capital efficiency and optimizing activity timing across its assets.
SM's Uinta Basin acquisition has contributed significantly to inventory growth and is expected to deliver competitive cash margins comparable to Midland production, despite some initial operational challenges.
The company is prioritizing balance sheet strength, targeting leverage below 1x by year-end 2025, with plans to increase capital returns to shareholders in 2026, assuming stable commodity prices.
SM remains focused on oil-heavy assets while maintaining flexibility to adjust activity based on commodity price trends, with no immediate plans to develop dry gas assets in the Eagle Ford.