SM Energy Company Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	3,154	2,690	2,374	3,359	2,623
Revenue Growth (YoY)	17.25%	13.31%	-29.32%	28.05%	132.80%
Cost of Revenue	885	637	564	620.91	505.42
Gross Profit	2,269	2,053	1,810	2,738	2,117
Selling, General & Admin	161	138	121	114.56	111.95
Depreciation & Amortization Expenses	1,207	809	690	603.78	774.39
Exploration Expenses	57	64	59	54.94	39.3
Other Operating Expenses	-156	-34	-47	384.97	982.73
Total Operating Expenses	1,269	977	823	1,158	1,908
Operating Income	1,000	1,076	987	1,579	209.12
Interest Income	3	32	20	5.77	1.72
Interest Expense	-173	-141	-92	-120.35	-160.35
Other Non-Operating Income (Expense)	-	-1	-1	-69.14	-4.32
Total Non-Operating Income (Expense)	-170	-110	-73	-183.71	-162.96
Pretax Income	830	966	914	1,396	46.17
Provision for Income Taxes	182	196	96	283.82	9.94
Net Income	648	770	818	1,112	36.23
Net Income to Common	648	770	818	1,112	36.23
Net Income Growth	-15.84%	-5.87%	-26.44%	2969.23%	-
Shares Outstanding (Basic)	115	115	119	122	119
Shares Outstanding (Diluted)	115	116	119	124	124
Shares Change (YoY)	-0.86%	-2.52%	-4.10%	0.32%	8.76%
EPS (Basic)	5.65	6.71	6.89	9.09	0.30
EPS (Diluted)	5.64	6.67	6.86	8.96	0.29
EPS Growth	-15.44%	-2.77%	-23.44%	2989.66%	-
Free Cash Flow	573	472	585	806.47	484.93
Free Cash Flow Growth	21.40%	-19.32%	-27.46%	66.31%	99.43%
Free Cash Flow Per Share	4.98	4.07	4.92	6.50	3.92
Dividends Per Share	0.800	0.760	0.630	0.310	0.020
Dividend Growth	5.26%	20.64%	103.23%	1450.00%	-
Gross Margin	71.94%	76.32%	76.24%	81.51%	80.73%
Operating Margin	31.71%	40.00%	41.58%	47.03%	7.97%
Profit Margin	20.55%	28.62%	34.46%	33.11%	1.38%
FCF Margin	18.17%	17.55%	24.64%	24.01%	18.49%
EBITDA	2,207	1,885	1,677	2,183	983.51
EBITDA Margin	69.97%	70.07%	70.64%	65.00%	37.50%
EBIT	1,000	1,076	987	1,579	209.12
EBIT Margin	31.71%	40.00%	41.58%	47.03%	7.97%
Effective Tax Rate	21.93%	20.29%	10.50%	20.33%	21.53%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q