Magnolia oil & gas corp (MGY)
Income statement / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17
REVENUES
Total revenues

181,365

229,711

244,799

242,958

218,674

255,055

178,163

199,987

172,312

-

0

0

OPERATING EXPENSES
Lease operating expenses

24,163

23,031

24,344

24,895

21,518

19,737

11,016

10,546

9,286

-

-

-

Gathering, transportation, and processing

8,020

8,908

9,270

7,431

9,315

9,092

5,353

6,211

4,478

-

-

-

Taxes other than income

10,018

12,903

13,333

13,091

14,401

13,819

9,351

12,907

8,769

-

-

-

Exploration expense

556,427

2,724

3,924

3,617

2,476

661

11,221

350

102

-

-

-

Impairment Of Proved Oil And Gas Properties

1,400,000

-

-

-

0

-

-

-

-

-

-

-

Asset Retirement Obligation, Accretion Expense

1,438

1,417

1,394

1,373

1,328

1,277

391

-13

96

-

-

-

Depreciation, Depletion and Amortization

142,671

137,630

143,894

126,102

115,946

111,988

65,902

63,353

51,361

-

-

-

Amortization of Intangible Assets

3,626

3,627

3,626

3,626

3,626

3,626

2,418

0

0

-

-

-

General and administrative expenses

18,080

16,785

17,345

19,106

16,196

18,504

10,297

5,301

5,708

-

-

-

Transaction related costs

0

0

0

85

353

2,241

22,366

0

0

-

-

-

Total operating costs and expenses

2,145,701

207,025

217,130

199,326

185,159

180,945

138,315

98,655

79,800

-

-

-

Professional fees and other expenses

-

-

-

-

-

-

-

-

-

264

250

108

Travel expenses

-

-

-

-

-

-

-

-

-

37

77

98

State franchise tax

-

-

-

-

-

-

-

-

-

152

-

-

OPERATING INCOME (LOSS)

-1,964,336

22,686

27,669

43,632

33,515

74,110

39,848

101,332

92,512

-

-327

-206

OTHER INCOME (EXPENSE)
Income from equity method investee

440

249

92

128

388

464

309

688

368

-

-

-

Interest expense, net

-6,757

-6,745

-6,896

-7,299

-7,416

-7,495

-4,959

0

0

1,636

1,357

652

Loss on derivatives, net

-

-

0

0

-

0

0

-14,800

-7,192

-

-

-

Other income (expense), net

-472

-247

21

-13

1

-1,355

-7,019

-198

124

-

-

-

Total other income (expense)

-6,789

-6,743

-6,783

-7,184

-7,027

-8,386

-11,669

-14,310

-6,700

-

-

-

INCOME (LOSS) BEFORE INCOME TAXES

-1,971,125

15,943

20,886

36,448

26,488

65,724

28,179

87,022

85,812

-

1,029

445

Income Tax Expense (Benefit)

-75,826

2,311

3,529

5,145

3,775

7,917

3,538

573

446

567

360

156

Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

-1,895,299

13,632

17,357

31,303

22,713

57,807

24,641

86,449

85,366

-

-

-

LESS: Net income (loss) attributable to noncontrolling interest

-668,289

5,515

6,810

12,797

9,687

24,888

18,465

0

0

-

-

-

NET INCOME (LOSS) ATTRIBUTABLE TO CLASS A COMMON STOCK

-1,227,010

8,117

10,547

18,506

13,026

32,919

6,176

86,449

85,366

614

669

289

Class of Warrant or Right, Noncash Deemed Dividend

-

-

2,800

-

-

0

0

-

-

-

-

-

NET INCOME ATTRIBUTABLE TO CLASS A COMMON STOCK

-

-

7,784

-

-

32,919

6,176

-

-

-

-

-

NET INCOME (LOSS) PER SHARE OF CLASS A COMMON STOCK
Earnings Per Share, Basic

-

-

0.05

0.12

-

-

0.04

-

-

-

-

-

Earnings Per Share, Diluted

-

-

0.05

0.12

-

-

0.04

-

-

-

-

-

Basic and diluted

-

-

-

-

-

-

-

-

-

0.01

0.01

0.01

WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING
Weighted Average Number of Shares Outstanding, Basic

167,149

167,506

166,872

156,844

156,322

157,062

151,992

-

-

-

-

-

Weighted Average Number of Shares Outstanding, Diluted

167,149

183,883

167,108

159,057

158,140

159,392

157,072

-

-

-

-

-

Basic and diluted

-

-

-

-

-

-

-

-

-

81,250

81,250

52,862

Oil revenues
Total revenues

154,686

187,974

207,840

204,513

171,654

198,891

143,202

176,481

154,156

-

-

-

Natural gas revenues
Total revenues

16,175

22,537

21,243

22,590

27,375

29,565

13,414

10,115

8,374

-

-

-

Natural gas liquids revenues
Total revenues

10,504

19,200

15,716

15,855

19,645

26,599

21,547

13,391

9,782

-

-

-

Class A Common Stock
Earnings Per Share, Basic

-7.34

-

-

-

0.08

-

-

-

-

-

-

-

Earnings Per Share, Diluted

-7.34

-

-

-

0.08

-

-

-

-

-

-

-

Weighted Average Number of Shares Outstanding, Basic

167,149

-

-

-

156,322

-

-

-

-

-

-

-

Weighted Average Number of Shares Outstanding, Diluted

167,149

-

-

-

158,140

-

-

-

-

-

-

-