SM Energy

SM | NYSE

Price Alert Chart Builder DCF Calculator

$38.23

-$2.15 (-5.32%)

Nov 2, 2026, 12:41 PM ET · Market open

Overview Rating Statistics Financials Earnings Analysts Ownership Dividends Profile

Income Statement Balance Sheet Cashflow Statement Ratios

Annual Quarterly TTM

Fiscal Year Period Ending	FY 2025 Dec 31, 2025	FY 2024 Dec 31, 2024	FY 2023 Dec 31, 2023	FY 2022 Dec 31, 2022	FY 2021 Dec 31, 2021	FY 2020 Dec 31, 2020
Net Income	648M	770.29M	817.88M	1.11B	36.23M	-764.61M
Depreciation & Amortization	1.21B	809.31M	690.48M	603.78K	826.66M	1.36B
Stock-Based Compensation	29M	25.02M	20.25M	18.77M	18.82M	15M
Other Working Capital	1M	-12.54M	-2.44M	-110.51M	220K	-17.51M
Other Non-Cash Items	-65M	-8.3M	-37.92M	358.08M	151.09M	362.26M
Deferred Income Tax	178M	174.99M	88.26M	269.06M	9.57M	-192.54M
Change in Working Capital	14M	11.21M	-4.55M	-72.06M	117.41M	11.59M
Operating Cash Flow	2.01B	1.78B	1.57B	1.69B	1.16B	790.94M
Capital Expenditures	-1.44B	-3.41B	-1.1B	-879.93M	-678.16M	-555.66M
Cash Acquisitions	n/a	n/a	n/a	n/a	10.93M	92K
Purchase of Investments	n/a	n/a	n/a	n/a	n/a	n/a
Sales Maturities Of Investments	n/a	n/a	n/a	n/a	n/a	n/a
Other Investing Acitivies	-30M	-2.1B	657K	-329K	n/a	n/a
Investing Cash Flow	-1.47B	-3.41B	-1.1B	-880.26M	-667.24M	-555.57M
Debt Repayment	-68M	1.2B	n/a	-584.95M	-151.01M	-219.5M
Common Stock Repurchased	-13M	-86.06M	-228.11M	-57.21M	n/a	n/a
Dividend Paid	-92M	-85.02M	-71.61M	-19.64M	-2.39M	-2.28M
Other Financial Acitivies	-5M	-19.81M	-7.88M	-35.11M	-9.07M	-15.07M
Financial Cash Flow	-175M	1.01B	-304.54M	-693.86M	-159.83M	-235.38M
Net Cash Flow	368M	-616.16M	171.17M	112.28M	332.71M	n/a
Free Cash Flow	573M	-1.63B	475.05M	806.47M	481.61M	235.29M
Adj. Free Cash Flow	544M	-1.66B	454.8M	787.7M	462.79M	220.29M
Maintenance CapEx	-476.62M	-2.63B	-1.1B	n/a	n/a	-555.66M
Growth CapEx	-961.38M	-788.17M	n/a	-879.93M	-678.16M	n/a
Owner Earnings	1.53B	-843.62M	475.05M	1.69B	1.16B	235.29M