NOG
Northern Oil and Gas Inc.
$22.36
-$1.39(-5.85%)
48
Overall
80
Value
10
Tech
55
Quality
Market Cap
$2.70B
Volume
1.64M
52W Range
$20.18 - $32.62
Target Price
$34.63
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $159.7M | $209.3M | $493.9M | $601.2M | $324.1M | $975.1M | $2.0B | $2.2B | $2.2B | $2.5B | ||
| Total Revenue | $159.7M | $224.0M | $493.9M | $472.4M | $324.1M | $975.1M | $2.0B | $2.2B | $2.2B | $2.5B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-45.7M | $-49.7M | $-66.6M | $118.9M | $308.2M | $388.6M | $670.1M | $993.1M | $1.3B | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $114.0M | $159.6M | $307.5M | $353.5M | $15.8M | $586.5M | $1.3B | $2.2B | $2.2B | $2.5B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-374.2M | $-148.8M | $59.9M | $81.4M | $48.3M | $107.3M | $47.2M | $697.4M | $958.1M | $1.0B | ||
| Research & Development | -- | -- | -- | $369.2M | $162.8M | $202.3M | $387.0M | $639.2M | $937.0M | -- | ||
| Selling, General & Administrative | $14.8M | $19.0M | $14.6M | $23.6M | $18.5M | $30.3M | $47.2M | $46.8M | $50.5M | $61.3M | ||
| General & Administrative Expenses | $14.8M | $19.0M | $14.6M | $23.6M | $18.5M | $30.3M | $47.2M | $46.8M | $50.5M | $61.3M | ||
| Depreciation & Amortization | $-4.0M | $-63.1M | $-119.0M | $209.1M | $160.6M | $138.8M | $248.3M | $486.0M | $740.9M | $814.9M | ||
| Other Operating Expenses | $61.2M | $59.5M | $-88.4M | $973.0K | $1.2M | $1.7M | -- | $4.4M | $9.7M | $12.8M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $22.5M | $60.5M | $247.6M | $55.5M | $-841.2M | $78.0M | $853.2M | $1.1B | $837.8M | $245.8M | ||
| EBITDA | $-164.8M | $123.6M | $354.0M | $215.7M | $-685.6M | $206.4M | $1.1B | $1.6B | $1.6B | $1.1B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $64.5M | $70.3M | $86.0M | $79.2M | $58.5M | $59.0M | $80.3M | $135.7M | $157.7M | $172.4M | ||
| Net Non-Operating Interest Income/Expense | $-64.5M | $-70.3M | $-86.0M | $-79.2M | $-58.5M | $-59.0M | $-80.3M | $-3.0M | $-157.7M | $-172.4M | ||
| Gain on Sale of Securities | $-76.3M | $-18.4M | $-598.0K | $1.4M | -- | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $1.1M | $972.0K | $203.0M | $187.8M | $-221.7M | $490.5M | $-411.8M | $-5.5M | $-440.0K | $10.2M | ||
| Other Special Charges | $-15.9K | $-876.9K | $-202.4M | $-54.0M | $-4.9M | $-12.3M | $625.0K | $5.5M | $440.0K | $-10.2M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-406.0K | $-536.7K | $-683.0K | $21.3M | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | $251.8M | $-536.7K | $-185.0M | $21.3M | $1.1B | -- | -- | -- | -- | $735.8M | ||
| Impairment of Capital Assets | $237.0M | -- | -- | $6.4M | $1.1B | -- | -- | -- | -- | $702.7M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-230.4M | $59.5M | $229.6M | $2.9M | $-847.7M | $65.6M | $856.7M | $1.1B | $838.5M | $235.1M | ||
| Pre-Tax Income | $-294.9M | $-10.8M | $143.6M | $-76.3M | $-906.2M | $6.6M | $776.3M | $1.0B | $680.8M | $62.7M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-1.4M | $-1.6M | $-55.0K | $-210.0K | $-166.0K | $233.0K | $3.1M | $77.8M | $160.5M | $23.9M | ||
| NET INCOME | ||||||||||||
| Net Income | $-293.5M | $-9.2M | $143.7M | $-76.3M | $-906.0M | $6.4M | $773.2M | $923.0M | $520.3M | $38.8M | ||
| Net Income (Continuing Operations) | $-293.5M | $-9.2M | $143.7M | $-76.3M | $-906.0M | $6.4M | $773.2M | $923.0M | $520.3M | $38.8M | ||
| Net Income (Discontinued Operations) | $-293.5M | $-9.2M | $143.7M | $-76.3M | $-906.0M | $6.4M | $773.2M | $923.0M | $520.3M | $38.8M | ||
| Net Income (Common Stockholders) | $-293.5M | $-9.2M | $143.7M | $-77.3M | $-921.3M | $-8.4M | $727.7M | $923.0M | $520.3M | $38.8M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $797.9M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-419.9M | $-198.6M | $-6.8M | $200.3M | $164.7M | $278.1M | $717.3M | $697.4M | $958.1M | $1.0B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $6.1M | $6.2M | $23.6M | $38.7M | $42.7M | $63.0M | $78.6M | $91.5M | $99.9M | $97.7M | ||
| Average Shares Outstanding (Diluted) | $6.1M | $6.2M | $23.7M | $38.7M | $42.7M | $63.0M | $86.7M | $92.1M | $101.3M | $99.3M | ||
| Shares Outstanding | $63.3M | $65.9M | $377.0M | $406.0M | $60.4M | $77.3M | $85.3M | $100.9M | $99.1M | $97.3M | ||
| Basic EPS | $-48 | $-1.5 | $6.1 | $-2 | $-21.55 | $-0.13 | $9.26 | $10.09 | $5.21 | $0.40 | ||
| Basic EPS (Continuing Operations) | $-48 | $-1.5 | $6.1 | $-2 | $-21.55 | $-0.13 | $9.26 | $10.09 | $5.21 | $0.40 | ||
| Diluted EPS | $-48 | $-1.5 | $6.1 | $-2 | $-21.55 | $-0.13 | $8.92 | $10.03 | $5.14 | $0.39 | ||
| Diluted EPS (Continuing Operations) | $-48 | $-1.5 | $6.1 | $-2 | $-21.55 | $-0.13 | $8.92 | $10.03 | $5.14 | $0.39 | ||
| Dividend Per Share | -- | -- | -- | -- | -- | $0.32 | $1.2 | -- | -- | -- | ||
| OTHER METRICS | ||||||||||||
| Accrued Preferred Stock Dividends | -- | -- | -- | $1.0M | $15.3M | $14.8M | $45.5M | -- | -- | -- | ||
| Acquired In Process Rn D | $14.8M | -- | $-185.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Depletion | -- | $-58.8M | $-119.0M | $209.1M | $160.6M | $138.8M | -- | -- | -- | -- | ||
| Development Expense | -- | -- | -- | $369.2M | $162.8M | $202.3M | -- | -- | -- | -- | ||
| Earnings from equity interest | $-14.8M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | $-14.8M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Exploration Development And Mineral Property Lease Expenses | $-84.5M | $-156.0M | $-848.5M | $753.9M | $213.9M | $656.2M | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | $-14.7M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Loss And Loss Adjustment Expected Incurred | $-400.0K | -- | $-300.0K | $700.0K | $1.0M | $300.0K | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | $33.1M | ||
| Other Gand A | $14.8M | $19.0M | $14.6M | $23.6M | $18.5M | $30.3M | $47.2M | $46.8M | $50.5M | $61.3M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | $6.4M | -- | -- | -- | -- | -- | -- | ||
| Other Taxes | $15.5M | $20.6M | $45.3M | $57.8M | $29.8M | $77.0M | $158.2M | $160.1M | $157.1M | $131.3M | ||
| Other Write Down | $1.1M | $95.1K | -- | -- | $1.5M | -- | -- | -- | -- | -- | ||
| Otherunder Preferred Stock Dividend | -- | -- | -- | $91.3M | $45.8M | $-30.0M | $-260.7M | $-347.0M | $-429.8M | $-473.7M | ||
| Preferred Stock Dividends | -- | -- | -- | $1.0M | $15.3M | $14.8M | $45.5M | -- | -- | -- | ||
| Rent And Landing Fees | $-320.0K | $-369.0K | $-328.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Restruct | $-406.0K | $-536.7K | $-683.0K | $21.3M | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | NOG | $22.36 | -5.9% | 1.64M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Northern Oil and Gas Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW