SM Energy Company (FRA:SJL)
Germany · Delayed Price · Currency is EUR 16.30
+0.30 (1.88%)
At close: Jan 30, 2026
SM Energy Company Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 3,137 | 2,555 | 2,259 | 3,183 | 2,477 | 1,080 |
Other Revenue | 29.74 | 18.97 | 10 | 12.74 | 24.98 | 0.49 |
| 3,167 | 2,574 | 2,269 | 3,196 | 2,502 | 1,081 | |
Revenue Growth (YoY) | 35.48% | 13.46% | -29.01% | 27.75% | 131.53% | -29.15% |
Cost of Revenue | 728.56 | 486.07 | 421.04 | 416.61 | 364.92 | 326.22 |
Gross Profit | 2,438 | 2,088 | 1,848 | 2,779 | 2,137 | 754.36 |
Selling, General & Admin | 162.67 | 138.34 | 121.06 | 114.56 | 111.95 | 99.16 |
Other Operating Expenses | -32.98 | 0.72 | -10.19 | 426.67 | 967.13 | -117.85 |
Operating Expenses | 1,333 | 1,012 | 860.84 | 1,200 | 1,928 | 1,823 |
Operating Income | 1,105 | 1,076 | 986.91 | 1,579 | 209.12 | -1,069 |
Interest Expense | -176.17 | -140.66 | -91.63 | -120.35 | -160.35 | -163.89 |
Interest & Investment Income | 1.91 | 31.9 | 19.85 | 5.77 | 1.72 | - |
Other Non Operating Income (Expenses) | 0.32 | -0.23 | -0.93 | -1.53 | -2.18 | -3.94 |
EBT Excluding Unusual Items | 930.7 | 966.71 | 914.2 | 1,463 | 48.31 | -1,237 |
Other Unusual Items | -0.48 | -0.48 | - | -67.61 | -2.14 | 280.08 |
Pretax Income | 930.22 | 966.22 | 914.2 | 1,396 | 46.17 | -956.71 |
Income Tax Expense | 202.92 | 195.93 | 96.32 | 283.82 | 9.94 | -192.09 |
Net Income | 727.3 | 770.29 | 817.88 | 1,112 | 36.23 | -764.61 |
Net Income to Common | 727.3 | 770.29 | 817.88 | 1,112 | 36.23 | -764.61 |
Net Income Growth | -12.28% | -5.82% | -26.45% | 2969.23% | - | - |
Shares Outstanding (Basic) | 115 | 115 | 119 | 122 | 119 | 114 |
Shares Outstanding (Diluted) | 115 | 116 | 119 | 124 | 124 | 114 |
Shares Change (YoY) | -0.77% | -3.11% | -3.90% | 0.32% | 8.76% | 1.05% |
EPS (Basic) | 6.35 | 6.71 | 6.89 | 9.09 | 0.30 | -6.72 |
EPS (Diluted) | 6.33 | 6.67 | 6.86 | 8.96 | 0.29 | -6.72 |
EPS Growth | -11.53% | -2.77% | -23.44% | 2989.66% | - | - |
Free Cash Flow | -1,563 | -1,632 | 475.05 | 806.47 | 481.61 | 243.16 |
Free Cash Flow Per Share | -13.59 | -14.12 | 3.98 | 6.50 | 3.89 | 2.14 |
Dividend Per Share | 0.800 | 0.760 | 0.630 | 0.310 | 0.020 | 0.020 |
Dividend Growth | 8.11% | 20.64% | 103.23% | 1450.00% | - | -80.00% |
Gross Margin | 76.99% | 81.12% | 81.44% | 86.97% | 85.41% | 69.81% |
Operating Margin | 34.88% | 41.79% | 43.50% | 49.42% | 8.36% | -98.92% |
Profit Margin | 22.97% | 29.92% | 36.05% | 34.79% | 1.45% | -70.76% |
Free Cash Flow Margin | -49.34% | -63.39% | 20.94% | 25.23% | 19.25% | 22.50% |
EBITDA | 2,253 | 1,885 | 1,677 | 2,183 | 1,019 | 732.05 |
EBITDA Margin | 71.16% | 73.22% | 73.93% | 68.31% | 40.71% | 67.75% |
D&A For EBITDA | 1,149 | 809.31 | 690.48 | 603.78 | 809.39 | 1,801 |
EBIT | 1,105 | 1,076 | 986.91 | 1,579 | 209.12 | -1,069 |
EBIT Margin | 34.88% | 41.79% | 43.50% | 49.42% | 8.36% | -98.92% |
Effective Tax Rate | 21.81% | 20.28% | 10.54% | 20.33% | 21.53% | - |
Revenue as Reported | 3,301 | 2,690 | 2,374 | 3,359 | 2,623 | 1,127 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.