Common-Size Income Statement
Quarterly Data
Based on: 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).
The financial performance shows a structural shift in revenue composition and a subsequent stabilization of profit margins over the analyzed period from early 2019 to late 2023.
- Revenue Composition
- A clear transition in the revenue mix is evident. Revenue from oil and gas production increased from approximately 50% in 2019 to a peak of 69.74% in September 2022, before settling between 65% and 67% through 2023. Conversely, sales of purchased commodities declined from nearly 50% in early 2019 to a range of 31% to 35% in the later years. This indicates a strategic shift toward relying more heavily on internal production than on the purchase and resale of commodities.
- Operating Expense Trends
- Operating costs as a percentage of revenue demonstrate significant optimization. General and administrative expenses decreased from 4.19% in March 2019 to a low of 1.19% in March 2022, suggesting improved administrative efficiency. Depletion, depreciation, and amortization costs also saw a marked decline from a peak of 36.46% in June 2020 to approximately 15% by late 2023. Costs associated with purchased commodities dropped in alignment with the revenue shift, moving from over 50% in 2019-2020 to approximately 33% in 2023.
- Profitability and Margins
- The company experienced extreme volatility in operating income, reaching a low of -38.12% in June 2020. However, a sustained recovery began in 2021, with operating margins expanding significantly to peak at 43.77% in June 2022. Net income followed a similar trajectory, recovering from a low of -39.35% in June 2020 to stabilize between 24% and 33% from 2022 through 2023. This recovery was accompanied by an increase in the income tax provision, which consistently averaged between 6% and 9% of revenue during the high-profitability periods of 2022 and 2023.
- Non-Operating Volatility
- Significant fluctuations are observed in derivative gains and losses, particularly between 2020 and 2021, with swings ranging from a 22.69% gain in March 2020 to a 31.20% loss in June 2020. Interest and other income also displayed instability, though these impacts were less severe than the derivative-related volatility. By 2022 and 2023, the impact of derivative activities on total revenue became considerably more muted, contributing marginally to the overall financial result.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?