Magnolia Oil & Gas Corporation (MGY)

NYSE: MGY · Real-Time Price · USD

23.45

-0.37 (-1.55%)

At close: Aug 1, 2025, 4:00 PM

23.68

+0.23 (0.98%)

After-hours: Aug 1, 2025, 7:00 PM EDT

Exscientia Cash Flow 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	-7 - -5
Period Ending	Jun '25 Jun 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	-7 - -5
Net Income	-	366.03	388.3	893.84	417.28	-1,208	Upgrade
Depreciation & Amortization	-	421.22	344.56	246.4	201.96	867.58	Upgrade
Other Amortization	-	4.46	4.26	5.85	4.29	3.63	Upgrade
Loss (Gain) From Sale of Assets	-	-	-3.95	-	-	-	Upgrade
Asset Writedown & Restructuring Costs	-	-	-	-	-	1,381	Upgrade
Loss (Gain) From Sale of Investments	-	-	-	-	-	-5.07	Upgrade
Stock-Based Compensation	-	18.66	16.17	13.31	11.74	10.03	Upgrade
Other Operating Activities	-	108.98	122.29	91.25	143.52	-739.43	Upgrade
Change in Accounts Receivable	-	36.71	-19.4	-21	-68.21	24.22	Upgrade
Change in Accounts Payable	-	-18.39	-9.21	74.94	65.28	-16.96	Upgrade
Change in Other Net Operating Assets	-	-16.82	12.77	-7.9	12.62	-6.73	Upgrade
Operating Cash Flow	-	920.85	855.79	1,297	788.48	310.12	Upgrade
Operating Cash Flow Growth	-	7.60%	-34.00%	64.45%	154.25%	-52.11%	Upgrade
Capital Expenditures	-	-486.73	-424.89	-465.14	-236.43	-197.86	Upgrade
Cash Acquisitions	-	-165.42	-355.5	-90.13	-18.35	-73.7	Upgrade
Investment in Securities	-	-	-	-	-	27.07	Upgrade
Other Investing Activities	-	-2.97	-34.51	36.38	11.33	-25.5	Upgrade
Investing Cash Flow	-	-655.12	-814.9	-518.89	-243.44	-269.99	Upgrade
Long-Term Debt Issued	-	400	-	-	-	-	Upgrade
Total Debt Issued	-	400	-	-	-	-	Upgrade
Long-Term Debt Repaid	-	-404	-	-	-	-	Upgrade
Total Debt Repaid	-	-404	-	-	-	-	Upgrade
Net Debt Issued (Repaid)	-	-4	-	-	-	-	Upgrade
Repurchase of Common Stock	-	-273.05	-205.32	-352.19	-297.31	-28.68	Upgrade
Common Dividends Paid	-	-97.62	-88.08	-75.2	-14.13	-	Upgrade
Other Financing Activities	-	-32.14	-21.81	-41.96	-59.17	-1.52	Upgrade
Financing Cash Flow	-	-406.8	-315.21	-469.34	-370.61	-30.21	Upgrade
Net Cash Flow	-	-141.07	-274.32	308.46	174.42	9.93	Upgrade
Free Cash Flow	-	434.12	430.9	831.55	552.05	112.26	Upgrade
Free Cash Flow Growth	-	0.75%	-48.18%	50.63%	391.75%	-49.54%	Upgrade
Free Cash Flow Margin	-	32.99%	35.12%	49.07%	51.19%	20.74%	Upgrade
Free Cash Flow Per Share	-	2.33	2.29	4.42	3.15	0.68	Upgrade
Cash Interest Paid	-	33.97	26.35	26.65	26.93	25.9	Upgrade
Cash Income Tax Paid	-	23.1	38.83	72.23	3.16	-0.72	Upgrade
Levered Free Cash Flow	-	270.28	209.18	548.84	362.14	301.14	Upgrade
Unlevered Free Cash Flow	-	285.26	224.05	563.11	377.35	315.95	Upgrade
Change in Net Working Capital	-	-12.12	45.84	-97.42	-25.4	23.89	Upgrade

Updated Jul 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q