SM Energy Company
EnergyNYSE:SM · New York Stock Exchange
-$0.13 today
Vol 4.39M · Avg 4.87M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$3.8B of revenue converted into $130.7M of net income for the selected period. Gross margin is 38.9% and net margin is 9.3%, showing how much revenue survives after costs and taxes. EPS is $1.15, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $3.2B +18.1% | $2.7B +13.0% | $2.4B -29.3% | $3.3B +28.8% | $2.6B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $2.1B +48.6% | $1.4B +15.3% | $1.3B +2.4% | $1.2B -4.3% | $1.3B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.0B -18.0% | $1.2B +10.4% | $1.1B -47.7% | $2.1B +60.9% | $1.3B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 31.9% -14.0pp | 45.9% -1.1pp | 47.0% -16.4pp | 63.4% +12.7pp | 50.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $161.0M +16.4% | $138.3M +14.3% | $121.1M +5.7% | $114.6M +2.3% | $111.9M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $183.0M +22.6% | $149.3M +21.4% | $123.0M -77.3% | $541.7M -51.2% | $1.1B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $1.2B +49.1% | $809.3M +17.2% | $690.5M +14.4% | $603.8M -22.0% | $774.4M | $374.2M | $1.2B | $631.8M |
| EBITDA | $2.2B +15.3% | $1.9B +13.0% | $1.7B -20.0% | $2.1B +116.1% | $980.9M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 70.1% -1.7pp | 71.7% -0.0pp | 71.8% +8.4pp | 63.4% +25.6pp | 37.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | $822.0M -23.6% | $1.1B +9.0% | $986.9M -37.5% | $1.6B +655.3% | $209.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 26.1% -14.2pp | 40.3% -1.5pp | 41.7% -5.5pp | 47.2% +39.2pp | 8.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $3.0M -90.6% | $31.9M +60.7% | $19.9M +243.9% | $5.8M +236.5% | $1.7M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $173.0M +23.0% | $140.7M +53.5% | $91.6M -23.9% | $120.3M -24.9% | $160.4M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $8.0M +107.3% | -$109.5M -50.6% | -$72.7M +60.4% | -$183.7M -12.7% | -$163.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $830.0M -14.1% | $966.2M +5.7% | $914.2M -34.5% | $1.4B +2923.3% | $46.2M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 26.3% -9.9pp | 36.2% -2.5pp | 38.7% -3.0pp | 41.7% +39.9pp | 1.8% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $182.0M -7.1% | $195.9M +103.4% | $96.3M -66.1% | $283.8M +2755.9% | $9.9M | $1.3B | -$1.6B | $745.2M |
| Net Income | $648.0M -15.9% | $770.3M -5.8% | $817.9M -26.4% | $1.1B +2969.2% | $36.2M | $4.9B | $4.8B | $4.7B |
| Net Margin | 20.5% -8.3pp | 28.8% -5.8pp | 34.6% +1.4pp | 33.2% +31.8pp | 1.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $6 -15.8% | $7 -2.6% | $7 -24.2% | $9 +2930.0% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $6 -15.4% | $7 -2.8% | $7 -23.4% | $9 +2989.7% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $115.0M +0.2% | $114.8M -3.3% | $118.7M -3.0% | $122.4M +2.8% | $119.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $115.0M -0.5% | $115.5M -3.1% | $119.2M -3.9% | $124.1M +0.3% | $123.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Crescent Energy Company
NYSE:CRGY
$3.82B
Kinetik Holdings Inc.
NYSE:KNTK
$3.49B
TORM plc
NASDAQ:TRMD
$3.11B
Delek US Holdings, Inc.
NYSE:DK
$2.89B
DHT Holdings, Inc.
NYSE:DHT
$2.83B
BKV Corporation
NYSE:BKV
$2.74B
Cosan S.A.
NYSE:CSAN
$2.62B
Teekay Tankers Ltd.
NYSE:TNK
$2.61B
Civitas Resources, Inc.
CIVI
$2.34B
Northern Oil and Gas, Inc.
NYSE:NOG
$2.20B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does SM generate?
SM Energy Company (SM) reported $3.15B of revenue in fiscal 2025.
Is SM profitable?
SM Energy Company (SM) reported $648.00M of net income, with a net margin of 20.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.