Northern Oil and Gas, Inc. (NOG) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
4350 BAKER ROAD MINNETONKA, MN 55343 |
| State of Incorp. | |
| Fiscal Year End | December 31 |
| Industry (SIC) | 1311 - Crude Petroleum and Natural Gas (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 2,528 | 9,519 | 1,428 | 16,068 | 2,358 | 102,183 | |||
| Cash and cash equivalents | 2,528 | 9,519 | 1,428 | 16,068 | 2,358 | 102,183 | |||
| Receivables | 271,674 | 193,554 | 71,015 | 108,484 | 97,558 | 47,637 | |||
| Derivative instruments and hedges, assets | 35,293 | 2,519 | 51,290 | 5,628 | 115,870 | ||||
| Other undisclosed current assets | 10,990 | 9,736 | 1,896 | 2,857 | 12,629 | 2,938 | |||
| Total current assets: | 320,485 | 215,328 | 125,629 | 133,037 | 228,415 | 152,758 | |||
| Noncurrent Assets | |||||||||
| Property, plant and equipment | 2,482,926 | 1,253,342 | 735,204 | 1,748,593 | 1,202,745 | 473,220 | |||
| Derivative instruments and hedges | 12,547 | 1,863 | 111 | 8,554 | 61,843 | ||||
| Deferred income tax assets | 210 | ✕ | ✕ | ||||||
| Other noncurrent assets | 16,220 | 11,683 | 11,145 | 15,071 | 10,223 | 5,491 | |||
| Other undisclosed noncurrent assets | 43,000 | 40,650 | 420 | 785 | |||||
| Total noncurrent assets: | 2,554,693 | 1,307,538 | 746,460 | 1,772,428 | 1,275,231 | 479,496 | |||
| TOTAL ASSETS: | 2,875,178 | 1,522,866 | 872,089 | 1,905,465 | 1,503,645 | 632,254 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 250,319 | 191,552 | 112,817 | 191,384 | 154,720 | 104,328 | |||
| Interest and dividends payable | ✕ | ✕ | 20,498 | 8,341 | 11,615 | 16,468 | 4,836 | ||
| Accounts payable | 128,582 | 65,464 | 35,803 | 69,395 | 135,483 | 93,152 | |||
| Accrued liabilities | 121,737 | 105,590 | 68,673 | 110,374 | 2,769 | 6,339 | |||
| Debt | 65,000 | ||||||||
| Derivative instruments and hedges, liabilities | 58,418 | 134,283 | 3,078 | 11,298 | 18,682 | ||||
| Asset retirement obligation | 1,781 | 1,722 | 1,087 | 795 | 555 | 566 | |||
| Business combination, contingent consideration, liability | 10,107 | 493 | 58,069 | ||||||
| Other liabilities | |||||||||
| Other undisclosed current liabilities | 24,347 | 18,183 | |||||||
| Total current liabilities: | 344,972 | 327,557 | 182,475 | 203,477 | 231,526 | 123,575 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 1,525,413 | 803,437 | 879,843 | 1,118,161 | 830,203 | 979,324 | |||
| Long-term debt, excluding current maturities | 1,525,413 | 803,437 | 879,843 | 1,118,161 | 830,203 | 979,324 | |||
| Liabilities, other than long-term debt | 259,532 | 176,737 | 33,075 | 25,183 | 12,051 | 20,195 | |||
| Asset retirement obligations | 31,582 | 25,865 | 18,366 | 16,759 | 11,946 | 8,563 | |||
| Deferred income tax liabilities | ✕ | ✕ | |||||||
| Other liabilities | 2,045 | 3,110 | 50 | 345 | 105 | 135 | |||
| Derivative instruments and hedges, liabilities | 225,905 | 147,762 | 14,659 | 8,079 | 11,497 | ||||
| Other undisclosed noncurrent liabilities | 1 | ||||||||
| Total noncurrent liabilities: | 1,784,945 | 980,174 | 912,918 | 1,143,345 | 842,254 | 999,519 | |||
| Total liabilities: | 2,129,917 | 1,307,731 | 1,095,393 | 1,346,822 | 1,073,780 | 1,123,094 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | 745,260 | 215,135 | (223,304) | 558,643 | 429,865 | (490,841) | |||
| Preferred stock | 2 | 2 | 2 | ||||||
| Common stock | 487 | 479 | 448 | 406 | 378 | 67 | |||
| Additional paid in capital | 1,745,532 | 1,988,649 | 1,556,602 | 1,431,438 | 1,226,371 | 449,666 | |||
| Accumulated deficit | (1,000,759) | (1,773,996) | (1,780,356) | (873,203) | (796,884) | (940,574) | |||
| Other undisclosed equity, attributable to parent | 1 | ||||||||
| Total equity: | 745,260 | 215,135 | (223,304) | 558,643 | 429,865 | (490,841) | |||
| Other undisclosed liabilities and equity | 1 | ||||||||
| TOTAL LIABILITIES AND EQUITY: | 2,875,178 | 1,522,866 | 872,089 | 1,905,465 | 1,503,645 | 632,254 | |||
Income Statement (P&L) ($ in thousands)
| 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 1,570,535 | 496,899 | 552,210 | 472,402 | 678,924 | 209,320 | ||
| Revenue, net | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 223,986 | |
| Cost of revenue | (419,725) | (247,869) | (146,104) | (176,848) | (66,646) | (49,733) | ||
| Cost of goods and services sold | (260,676) | (170,817) | (116,336) | (118,899) | (66,646) | (49,733) | ||
| Gross profit: | 1,150,810 | 249,030 | 406,106 | 295,554 | 612,278 | 159,587 | ||
| Operating expenses | (297,618) | (171,071) | (1,247,349) | (240,045) | (246,296) | (148,825) | ||
| Other operating expense, net (Other Expenses) | ||||||||
| Operating income (loss): | 853,192 | 77,959 | (841,243) | 55,509 | 365,982 | 10,762 | ||
| Nonoperating expense | (76,854) | (71,365) | (64,964) | (131,827) | (288,994) | (71,258) | ||
| Interest and debt expense | 810 | (13,087) | (1,543) | (23,187) | (173,430) | (993) | ||
| Income (loss) from continuing operations before equity method investments, income taxes: | 777,148 | (6,493) | (907,750) | (99,505) | (96,442) | (61,490) | ||
| Other undisclosed income (loss) from continuing operations before income taxes | (810) | 13,087 | 1,543 | 23,187 | 240,076 | 50,726 | ||
| Income (loss) from continuing operations before income taxes: | 776,338 | 6,594 | (906,207) | (76,318) | 143,634 | (10,764) | ||
| Income tax expense (benefit) | (3,101) | (233) | 166 | 55 | 1,570 | |||
| Income (loss) from continuing operations: | 773,237 | 6,361 | (906,041) | (76,318) | 143,689 | (9,194) | ||
| Income (loss) before gain (loss) on sale of properties: | ✕ | ✕ | 6,361 | (906,041) | (76,318) | 143,689 | (9,194) | |
| Net income (loss) attributable to parent: | 773,237 | 6,361 | (906,041) | (76,318) | 143,689 | (9,194) | ||
| Preferred stock dividends and other adjustments | (45,534) | (14,761) | (15,266) | (1,029) | ||||
| Net income (loss) available to common stockholders, basic: | 727,703 | (8,400) | (921,307) | (77,347) | 143,689 | (9,194) | ||
| Dilutive securities, effect on basic earnings per share | 10,377 | 9,998 | 7,753 | |||||
| Net income (loss) available to common stockholders, diluted: | 727,703 | 1,977 | (911,309) | (69,594) | 143,689 | (9,194) | ||
Comprehensive Income ($ in thousands)
| 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | 773,237 | 6,361 | (906,041) | (76,318) | 143,689 | (9,194) | ||
| Comprehensive income (loss), net of tax, attributable to parent: | 773,237 | 6,361 | (906,041) | (76,318) | 143,689 | (9,194) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.