Language: EN · RU

← Region

Magnolia Oil & Gas Corporation

Update

South Texas–focused independent E&P developing oil and gas in the Eagle Ford and Austin Chalk.

Sector: United States — oil & gas exploration & production

US_EP_MGY

Price chart

27.8 USDDay -1.24%
32.3629.3726.3723.3720.382024-05-062026-05-08min 20.38 · max 32.36

Key metrics

Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.

Market

Price
27.8 USD · -1.24%
Market cap
2350.0 bn KZT

Growth

Δ revenue y/y
-0.6%
Δ EBITDA y/y
-3.1%

Multiples

P/E (LTM)
12.9x
P/B (FY)
2.3x
EV/EBITDA (LTM)
5.2x

Cash return

Dividend yield
2.2%
FCF yield (LTM)
4.9%

Liquidity

Daily turnover (US listing)
64.5 mln USD

Shares: sec_companyfacts/1698990

Amounts: USD (converted) · KZT (converted) · As reported
Converted modes use NBK / ECB-linked rates: balance sheet date for BS items, period average for P&L and cash flow (see filing row evidence). As reported keeps each row in its filing currency.

Financial dynamics

Monetary columns are in B KZT, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.

DatePeriodStatusRevenueB KZTOperating profitB KZTD&AB KZTEBITDAB KZTNet profitB KZTOperating CFB KZTInvesting CFB KZTAssetsB KZTEquityB KZTROE (annualized)Net debtB KZTSource
2026-03-31Q1OK178.1
y/y -0.6%
63.556.3
y/y 4.0%
119.8
y/y -3.1%
49.6
y/y -5.8%
98.2-1231417.9
y/y -1.8%
980.4
y/y -2.1%
20.0%138.9Link
2025-12-31Q4 2025OK165.7
y/y 1.1%
49.459.4
y/y 12.8%
108.8
y/y -5.5%
36.1
y/y -16.2%
0.2-0.11459
y/y -1.2%
1004.7
y/y -2.5%
16.1%72.7Link
2025-09-30Q3OK173.5
y/y 9.2%
54.259.1
y/y 15.4%
113.3
y/y 0.5%
40.3
y/y -15.3%
131.9-73.71604.4
y/y 19.1%
1101.1
y/y 17.2%
5.0%71.9Link
2025-06-30Q2OK163.4
y/y 7.5%
55.254.8
y/y 16.0%
110.1
y/y 2.0%
40
y/y -7.2%
101.8-59.71488.7
y/y 11.1%
1039.9
y/y 15.0%
15.7%83.2Link
2025-03-31Q1OK179.2
y/y 24.7%
69.554.1
y/y 24.0%
123.6
y/y 24.0%
52.6
y/y 37.6%
114.8-74.71444.1
y/y 15.1%
1001.5
y/y 18.1%
20.7%82.5Link
2024-12-31Q4 2024OK163.9
y/y —
62.452.7
y/y —
115.1
y/y —
43
y/y —
0.2-0.11476.8
y/y 17.9%
1030
y/y 20.4%
17.5%75.7Link
2024-09-30Q3OK158.9
y/y 10.0%
61.551.2
y/y 37.9%
112.7
y/y 7.5%
47.6
y/y 2.0%
103.9-61.81347.1
y/y 7.0%
939.6
y/y 7.2%
6.9%56.9Link
2024-06-30Q2OK152
y/y —
60.647.3
y/y —
107.9
y/y —
43.1
y/y —
121.6-117.41340.3
y/y —
904.4
y/y —
19.7%55.8Link
2024-03-31Q1OK143.7
y/y —
5643.7
y/y —
99.7
y/y —
38.3
y/y —
94.9-57.31254.5
y/y —
847.9
y/y —
18.0%-2.6Link
2023-12-31Q4 2023OK560.1
y/y —
244148.3
y/y —
392.2
y/y —
177.2
y/y —
0.2-0.41252.9
y/y —
855.8
y/y —
20.5%0.6Link
2023-09-30Q3OK144.4
y/y —
67.837.1
y/y —
104.9
y/y —
46.7
y/y —
85.7-74.31258.5
y/y —
876.4
y/y —
—-107.4Link

Commodity — production, reserves & revenue / cost mix

FY blocks below combine SEC XBRL tags (revenue & selected expense lines), plus production / reserves notes sourced to Form 10-K or company filings where cited.

Production and proved reserves in the FY blocks are keyed from supplemental 10-K tables after each filing is wired in. Automated SEC revenue/expense tags for the newest FY often appear before operational volumes and reserves for that same year.

Production & resources

Net production (Mboe/d)

99.8097.2894.7592.2289.7020242025Net production (Mboe/d)

Proved reserves (MMboe)

Reserves life (R/P): 5.8 yr

210.2205.6200.9196.3191.720242025Proved reserves (MMboe)

Proved reserves & production rates by fiscal year

FY endCrude oil equivalent (net, Mboe/d)Proved reserves (net, MMboe)Proved developed (net, MMboe)Proved undeveloped (net, MMboe)
2025-12-3199.8210.2——
2024-12-3189.7191.7——

Spot EBITDA forecast (next 12 months)

Model: apply spot-vs-LTM commodity price moves to LTM revenue mix (oil/gas/NGL). Purchased products scale with revenue; remaining cash expenses inflate (PPI proxy).

Notes: Revenue mix derived from FY2025 10-K production volumes × realized sales prices (see Production & realized prices table below).
Spot 12M revenue
984 910 KZTm
+41.9% vs LTM
Spot 12M EBITDA
717 483 KZTm
+53.7% vs LTM
Show calculation
InputValue
LTM revenue (last 4 quarters)694 176 KZTm
LTM EBITDA (last 4 quarters)466 722 KZTm
Mix: oil / gas / NGL / other69.9% / 14.5% / 15.5% / 0.0%
Mix sourceFY2025 10-K production × realized prices
Oil price move (spot vs LTM avg)+59.0%
Gas price move (spot vs LTM avg)-19.9%
NGL price move (spot vs LTM avg)+22.7%
Purchased products ratio0.0%
Inflation multiplier (12m)1.17574
· Crude oil — 14.50 MMBbls × 63.18 USD/bbl916 USDm (69.9% of implied)
· Natural gas — 68,900.00 MMcf × 2.76 USD/Mcf190 USDm (14.5% of implied)
· NGLs — 10.40 MMBbls × 19.56 USD/bbl203 USDm (15.5% of implied)

2025-12-31 · FY

Production & proved reserves

FY2025 average daily production (Mboe/d) and year-end 2025 proved reserves (MMboe) per Magnolia press release / earnings materials.

Line itemAmount
Crude oil equivalent (net, Mboe/d)99.8
Proved reserves (net, MMboe)210.2

Sources

Production volumes & average realized prices (FY)

Volumes and per-unit realized sales prices come from the issuer's latest Form 10-K production-and-pricing table. Implied product revenue = volume × price; mix shares feed the spot 12-month forecast above.

FY2025 10-K Item 1, Production, Pricing, and Lease Operating Cost Data table (mgy-20251231.htm).

ProductAnnual volumeAvg realized priceImplied revenue (USDm)Share of implied revenue
Crude oil14.5 MMBbls63.18 USD/bbl916.169.9%
Natural gas68,900 MMcf2.76 USD/Mcf190.214.5%
NGLs10.4 MMBbls19.56 USD/bbl203.415.5%
Total (implied product revenue)1,309.7100.0%

Revenue structure (SEC tags / residual)

Line itemAmount
Total revenues (consolidated)1,311.8USD mln

Selected expenses (SEC tags)

Line itemAmount
Depreciation, depletion & amortization437.8USD mln
General & administrative97USD mln
Exploration expense1USD mln
Income tax expense (benefit)80.1USD mln

Primary SEC filing for this FY (HTML)

2024-12-31 · FY

Production & proved reserves

FY2024 comparatives for production and proved reserves per Magnolia FY2025 results release.

Line itemAmount
Crude oil equivalent (net, Mboe/d)89.7
Proved reserves (net, MMboe)191.7

Sources

Production volumes & average realized prices (FY)

Volumes and per-unit realized sales prices come from the issuer's latest Form 10-K production-and-pricing table. Implied product revenue = volume × price; mix shares feed the spot 12-month forecast above.

FY2024 column of Magnolia FY2025 10-K Production & Pricing table.

ProductAnnual volumeAvg realized priceImplied revenue (USDm)Share of implied revenue
Crude oil14 MMBbls74.66 USD/bbl1,045.279.5%
Natural gas58,700 MMcf1.54 USD/Mcf90.46.9%
NGLs9 MMBbls19.83 USD/bbl178.513.6%
Total (implied product revenue)1,314.1100.0%

Revenue structure (SEC tags / residual)

Line itemAmount
Total revenues (consolidated)1,315.9USD mln

Selected expenses (SEC tags)

Line itemAmount
Depreciation, depletion & amortization414.5USD mln
General & administrative88.7USD mln
Exploration expense1.4USD mln
Income tax expense (benefit)95.8USD mln

Primary SEC filing for this FY (HTML)

2023-12-31 · FY

Production & proved reserves

Line itemAmount

Sources

Production volumes & average realized prices (FY)

Volumes and per-unit realized sales prices come from the issuer's latest Form 10-K production-and-pricing table. Implied product revenue = volume × price; mix shares feed the spot 12-month forecast above.

FY2023 column of Magnolia FY2025 10-K Production & Pricing table.

ProductAnnual volumeAvg realized priceImplied revenue (USDm)Share of implied revenue
Crude oil12.6 MMBbls76.02 USD/bbl957.978.1%
Natural gas55,100 MMcf1.85 USD/Mcf101.98.3%
NGLs8.3 MMBbls20.15 USD/bbl167.213.6%
Total (implied product revenue)1,227100.0%

Revenue structure (SEC tags / residual)

Line itemAmount
Total revenues (consolidated)1,227USD mln

Selected expenses (SEC tags)

Line itemAmount
Depreciation, depletion & amortization324.8USD mln
General & administrative77.1USD mln
Exploration expense5.4USD mln
Income tax expense (benefit)107.2USD mln

Primary SEC filing for this FY (HTML)

Dividends

Paid (completed)

DatePer shareDetailsStatusSource
2026-02-100.165 USDEx-dividend: 0.165 USD per sharePaidYahoo Finance (ex-div)
2025-11-100.15 USDEx-dividend: 0.15 USD per sharePaidYahoo Finance (ex-div)
2025-08-110.15 USDEx-dividend: 0.15 USD per sharePaidYahoo Finance (ex-div)
2025-05-120.15 USDEx-dividend: 0.15 USD per sharePaidYahoo Finance (ex-div)
2025-02-140.15 USDEx-dividend: 0.15 USD per sharePaidYahoo Finance (ex-div)
2024-11-080.13 USDEx-dividend: 0.13 USD per sharePaidYahoo Finance (ex-div)
2024-08-090.13 USDEx-dividend: 0.13 USD per sharePaidYahoo Finance (ex-div)
2024-05-100.13 USDEx-dividend: 0.13 USD per sharePaidYahoo Finance (ex-div)
2024-02-150.13 USDEx-dividend: 0.13 USD per sharePaidYahoo Finance (ex-div)
2023-11-080.115 USDEx-dividend: 0.115 USD per sharePaidYahoo Finance (ex-div)
2023-08-090.115 USDEx-dividend: 0.115 USD per sharePaidYahoo Finance (ex-div)
2023-05-100.115 USDEx-dividend: 0.115 USD per sharePaidYahoo Finance (ex-div)
2023-02-090.115 USDEx-dividend: 0.115 USD per sharePaidYahoo Finance (ex-div)
2022-11-040.1 USDEx-dividend: 0.1 USD per sharePaidYahoo Finance (ex-div)
2022-08-110.1 USDEx-dividend: 0.1 USD per sharePaidYahoo Finance (ex-div)
2022-02-110.2 USDEx-dividend: 0.2 USD per sharePaidYahoo Finance (ex-div)
2021-08-110.08 USDEx-dividend: 0.08 USD per sharePaidYahoo Finance (ex-div)

KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).

Investor reporting (IR): https://ir.magnoliaoilgas.com/

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)