Northern Oil and Gas Inc
NYSE:NOG
Income Statement
Earnings Waterfall
Northern Oil and Gas Inc
Revenue
|
2.2B
USD
|
Cost of Revenue
|
-507.1m
USD
|
Gross Profit
|
1.7B
USD
|
Operating Expenses
|
-526.9m
USD
|
Operating Income
|
1.1B
USD
|
Other Expenses
|
-209.3m
USD
|
Net Income
|
923m
USD
|
Income Statement
Northern Oil and Gas Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
336
N/A
|
350
+4%
|
328
-6%
|
439
+34%
|
595
+35%
|
589
-1%
|
555
-6%
|
476
-14%
|
275
-42%
|
231
-16%
|
222
-4%
|
166
-25%
|
145
-13%
|
179
+23%
|
212
+18%
|
208
-2%
|
209
+1%
|
210
+0%
|
212
+1%
|
273
+29%
|
679
+149%
|
605
-11%
|
725
+20%
|
857
+18%
|
472
-45%
|
986
+109%
|
748
-24%
|
561
-25%
|
552
-2%
|
67
-88%
|
144
+115%
|
228
+59%
|
497
+118%
|
443
-11%
|
859
+94%
|
1 519
+77%
|
1 571
+3%
|
2 186
+39%
|
2 221
+2%
|
1 743
-22%
|
2 166
+24%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(77)
|
(82)
|
(89)
|
(95)
|
(99)
|
(98)
|
(93)
|
(84)
|
(74)
|
(69)
|
(64)
|
(61)
|
(61)
|
(63)
|
(64)
|
(67)
|
(70)
|
(75)
|
(83)
|
(97)
|
(112)
|
(129)
|
(144)
|
(160)
|
(177)
|
(189)
|
(177)
|
(161)
|
(146)
|
(145)
|
(177)
|
(209)
|
(248)
|
(289)
|
(337)
|
(384)
|
(419)
|
(443)
|
(456)
|
(470)
|
(507)
|
|
Gross Profit |
259
N/A
|
268
+4%
|
239
-11%
|
345
+44%
|
496
+44%
|
492
-1%
|
463
-6%
|
392
-15%
|
201
-49%
|
162
-20%
|
158
-2%
|
105
-34%
|
84
-20%
|
116
+39%
|
148
+27%
|
142
-4%
|
139
-2%
|
135
-3%
|
129
-5%
|
176
+36%
|
567
+222%
|
477
-16%
|
581
+22%
|
696
+20%
|
296
-58%
|
797
+170%
|
571
-28%
|
401
-30%
|
406
+1%
|
(78)
N/A
|
(34)
+57%
|
18
N/A
|
249
+1 261%
|
153
-38%
|
523
+241%
|
1 135
+117%
|
1 152
+1%
|
1 743
+51%
|
1 765
+1%
|
1 274
-28%
|
1 659
+30%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(141)
|
(150)
|
(166)
|
(180)
|
(191)
|
(200)
|
(195)
|
(181)
|
(157)
|
(130)
|
(109)
|
(89)
|
(76)
|
(70)
|
(68)
|
(75)
|
(79)
|
(83)
|
(90)
|
(102)
|
(134)
|
(165)
|
(191)
|
(216)
|
(234)
|
(249)
|
(239)
|
(215)
|
(181)
|
(152)
|
(149)
|
(155)
|
(171)
|
(194)
|
(218)
|
(253)
|
(287)
|
(323)
|
(381)
|
(451)
|
(527)
|
|
Selling, General & Administrative |
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(17)
|
(15)
|
(14)
|
(14)
|
(20)
|
(19)
|
(17)
|
(16)
|
(13)
|
(15)
|
(19)
|
(21)
|
(21)
|
(24)
|
(23)
|
(22)
|
(22)
|
(19)
|
(21)
|
(23)
|
(24)
|
(30)
|
(31)
|
(31)
|
(36)
|
(35)
|
(30)
|
(34)
|
(35)
|
(36)
|
|
Depreciation & Amortization |
(124)
|
(134)
|
(149)
|
(163)
|
(173)
|
(182)
|
(176)
|
(163)
|
(138)
|
(110)
|
(90)
|
(72)
|
(61)
|
(56)
|
(54)
|
(55)
|
(60)
|
(65)
|
(74)
|
(89)
|
(120)
|
(146)
|
(170)
|
(195)
|
(210)
|
(227)
|
(218)
|
(193)
|
(162)
|
(132)
|
(126)
|
(131)
|
(141)
|
(163)
|
(187)
|
(217)
|
(251)
|
(293)
|
(344)
|
(412)
|
(486)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(4)
|
(4)
|
|
Operating Income |
118
N/A
|
118
0%
|
73
-38%
|
165
+125%
|
305
+85%
|
292
-4%
|
268
-8%
|
211
-21%
|
45
-79%
|
33
-27%
|
49
+51%
|
16
-67%
|
8
-52%
|
46
+497%
|
80
+75%
|
67
-17%
|
61
-9%
|
52
-14%
|
39
-25%
|
74
+90%
|
433
+484%
|
311
-28%
|
390
+25%
|
481
+23%
|
62
-87%
|
548
+785%
|
331
-40%
|
186
-44%
|
226
+22%
|
(230)
N/A
|
(183)
+20%
|
(137)
+25%
|
78
N/A
|
(40)
N/A
|
305
N/A
|
883
+189%
|
865
-2%
|
1 420
+64%
|
1 384
-2%
|
822
-41%
|
1 132
+38%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(33)
|
(37)
|
(39)
|
(40)
|
(42)
|
(44)
|
(48)
|
(54)
|
(58)
|
(63)
|
(64)
|
(64)
|
(65)
|
(65)
|
(65)
|
(66)
|
(70)
|
(77)
|
(83)
|
(74)
|
(88)
|
(78)
|
(78)
|
(92)
|
(79)
|
(83)
|
(75)
|
(68)
|
(60)
|
(56)
|
(56)
|
(56)
|
(58)
|
(61)
|
(64)
|
(70)
|
(79)
|
(94)
|
(108)
|
(125)
|
(137)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(360)
|
(642)
|
(997)
|
(1 164)
|
(908)
|
(715)
|
(404)
|
(237)
|
(133)
|
(44)
|
0
|
(1)
|
0
|
(92)
|
(101)
|
(202)
|
(201)
|
(138)
|
(139)
|
(59)
|
(66)
|
(801)
|
(988)
|
(1 071)
|
(1 078)
|
(316)
|
(118)
|
(13)
|
(7)
|
(7)
|
(6)
|
(9)
|
(7)
|
(4)
|
(4)
|
0
|
|
Total Other Income |
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
4
|
5
|
5
|
5
|
|
Pre-Tax Income |
85
N/A
|
81
-5%
|
34
-58%
|
124
+265%
|
263
+111%
|
(113)
N/A
|
(423)
-275%
|
(839)
-99%
|
(1 178)
-40%
|
(939)
+20%
|
(731)
+22%
|
(454)
+38%
|
(295)
+35%
|
(151)
+49%
|
(29)
+81%
|
1
N/A
|
(11)
N/A
|
(25)
-129%
|
(135)
-447%
|
(100)
+26%
|
144
N/A
|
34
-77%
|
174
+421%
|
250
+43%
|
(76)
N/A
|
399
N/A
|
(545)
N/A
|
(872)
-60%
|
(906)
-4%
|
(1 365)
-51%
|
(556)
+59%
|
(311)
+44%
|
7
N/A
|
(109)
N/A
|
234
N/A
|
806
+244%
|
776
-4%
|
1 323
+70%
|
1 278
-3%
|
698
-45%
|
1 001
+43%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(32)
|
(30)
|
(13)
|
(47)
|
(99)
|
40
|
104
|
140
|
202
|
67
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(41)
|
(19)
|
(78)
|
|
Income from Continuing Operations |
53
|
51
|
21
|
78
|
164
|
(73)
|
(318)
|
(699)
|
(975)
|
(872)
|
(731)
|
(454)
|
(294)
|
(150)
|
(27)
|
2
|
(10)
|
(24)
|
(134)
|
(99)
|
144
|
34
|
175
|
250
|
(76)
|
399
|
(544)
|
(872)
|
(906)
|
(1 365)
|
(556)
|
(311)
|
6
|
(110)
|
232
|
803
|
773
|
1 320
|
1 237
|
679
|
923
|
|
Net Income (Common) |
53
N/A
|
51
-5%
|
21
-58%
|
78
+264%
|
164
+111%
|
(73)
N/A
|
(318)
-339%
|
(699)
-120%
|
(975)
-39%
|
(872)
+11%
|
(731)
+16%
|
(454)
+38%
|
(294)
+35%
|
(150)
+49%
|
(27)
+82%
|
2
N/A
|
(9)
N/A
|
(23)
-151%
|
(133)
-477%
|
(98)
+26%
|
144
N/A
|
34
-77%
|
175
+419%
|
250
+43%
|
(77)
N/A
|
394
N/A
|
(553)
N/A
|
(884)
-60%
|
(921)
-4%
|
(1 380)
-50%
|
(572)
+59%
|
(326)
+43%
|
(8)
+97%
|
(139)
-1 552%
|
194
N/A
|
766
+295%
|
728
-5%
|
1 293
+78%
|
1 222
-5%
|
667
-45%
|
923
+38%
|
|
EPS (Diluted) |
8.56
N/A
|
8.31
-3%
|
3.49
-58%
|
12.72
+264%
|
26.83
+111%
|
-11.88
N/A
|
-52.16
-339%
|
-114.65
-120%
|
-159.9
-39%
|
-142.98
+11%
|
-119.85
+16%
|
-74.34
+38%
|
-48.11
+35%
|
-24.19
+50%
|
-4.38
+82%
|
0.37
N/A
|
-1.48
N/A
|
-3.55
-140%
|
-6.8
-92%
|
-3.25
+52%
|
6.07
N/A
|
0.9
-85%
|
4.62
+413%
|
6.29
+36%
|
-2
N/A
|
7.93
N/A
|
-15.31
N/A
|
-20.31
-33%
|
-21.57
-6%
|
-25.32
-17%
|
-9.41
+63%
|
-4.89
+48%
|
-0.13
+97%
|
-1.8
-1 285%
|
2.23
N/A
|
8.89
+299%
|
8.4
-6%
|
15.13
+80%
|
13.71
-9%
|
7.12
-48%
|
10.03
+41%
|