VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
MGY
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
MGYMagnolia Oil & Gas Corporation
$26.78$5.0B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksMGYCash Flow

Magnolia Oil & Gas Corporation (MGY) Cash Flow Statement

10Y historyFree accessUpdated daily

Operational efficiency remains high, as demonstrated by an OCF/NI ratio of 1.97 in 2026Q1, supporting a disciplined capital allocation strategy that returned $83.6 million to shareholders during the same period.

MGY Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16
Cash from Operations850.75M878.64M920.85M855.79M1.3B788.48M310.12M647.62M590.28M257.37M30.46M
Operating CF Margin %-66.98%69.98%69.75%76.52%73.12%57.29%68.74%56.77%63.83%27.46%
Operating CF Growth %-31.67%-4.58%7.6%-34%64.45%154.25%-52.11%9.71%129.35%745%-
Net Income322.15M337.28M397.33M383.96M1.05B559.72M-1.87B85M257.65M178.87M21.47M
Depreciation & Amortization447.12M437.76M414.49M324.79M243.15M197.03M297.86M538.08M323.58M129.71M33.12M
Stock-Based Compensation20.71M27.26M18.66M16.17M13.31M11.74M10.03M11.09M4.44M00
Deferred Taxes101.38M96.83M70.27M75.36M-65.72M277K-77.83M14.26M12.45M2.05M615K
Other Non-Cash Items19.84M7.32M18.59M71.36M9.65M10.02M1.95B9.53M743.16M-1.26M-3.08M
Working Capital Changes-68.75M-27.8M1.5M-15.84M46.04M9.69M524K-10.34M-56.35M-60.49M-28.39M
Change in Receivables6.08M-3.89M36.71M-19.4M-21M-68.21M24.22M7.95M-112.02M-70.82M-20.36M
Change in Inventory000000-5.96M12.32M000
Change in Payables3.39M-5.29M-18.39M-9.21M74.94M65.28M-16.96M-6.83M68.97M10.52M0
Cash from Investing-642.29M-540.75M-655.12M-814.9M-518.89M-243.44M-269.99M-524.25M-1.23B-314.42M-1.25B
Capital Expenditures-491.98M-469.48M-489.11M-424.89M-465.14M-236.43M-222.21M-435.04M-338.93M-247.43M-25.96M
CapEx % of Revenue37.27%35.79%37.17%34.63%27.45%21.92%41.05%46.17%32.6%61.37%23.41%
Acquisitions-179.7M-66.59M0-355.5M-90.13M-18.34M-46.63M-88.97M-1.52B-66.99M-1.22B
Investments-----------
Other Investing29.38M-4.68M-166.01M-34.51M36.38M11.33M-1.15M-242K629.73M-709.09M0
Cash from Financing-332.66M-331.16M-406.8M-315.21M-469.34M-370.61M-30.2M-76.5M770.55M709.76M1.22B
Debt Issued (Net)00-4M00000376.66M00
Equity Issued (Net)-206.15M-205.47M-273.05M-205.32M-352.19M-297.31M-28.68M-79.37M355M57.05M1.22B
Dividends Paid-114.66M-113.1M-97.62M-88.08M-75.2M-14.13M00000
Share Repurchases-206.15M-205.47M-273.05M-205.32M-352.19M-297.31M-28.68M-79.37M355M00
Other Financing-11.85M-12.59M-32.13M-21.81M-41.96M-59.17M-1.52M2.87M38.88M652.72M0
Net Change in Cash-123.19M6.74M-141.07M-274.32M308.46M174.42M9.93M46.88M135.74M652.72M0
Free Cash Flow367.98M409.16M431.74M430.9M831.55M552.05M87.91M212.58M251.35M9.95M4.5M
FCF Margin %27.88%31.19%32.81%35.12%49.07%51.19%16.24%22.56%24.17%2.47%4.05%
FCF Growth %-15.34%-5.23%0.19%-48.18%50.63%527.98%-58.65%-15.42%2427.39%121.25%-
FCF per Share2.012.202.322.294.433.150.531.271.590.120.06
FCF Conversion (FCF/Net Income)1.14x2.70x2.52x2.20x1.45x1.89x-0.26x12.90x6.29x153.98x1.42x
Interest Paid15.01M033.97M26.35M26.65M26.93M026.23M000
Taxes Paid8.4M023.1M38.83M72.23M3.16M0390K043K0

Key Metrics

Growth RegimeMixed
ProfitabilityStrong
Balance SheetFortress
Cash FlowRobust
Top Statement Risk

Commodity price volatility exposure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Operating Cash Flow Quality Assessment

According to reported financial statements, MGY consistently generates operating cash flow significantly exceeding net income, with an OCF/NI ratio peaking at 3.27 in 2025Q3, which highlights the company's ability to convert accounting earnings into tangible liquidity despite the inherent volatility of the energy sector.

The persistent gap between net income and operating cash flow suggests that non-cash charges, primarily depreciation and depletion, are substantial relative to reported earnings. This divergence indicates that the company's underlying cash-generating capacity is stronger than the bottom-line figures might imply, providing a buffer for capital reinvestment.

Free Cash Flow Margin Volatility

As reported in quarterly filings, MGY's free cash flow margins have exhibited significant variance, ranging from a negative 49.5% in 2023Q4 to a high of 42.6% in 2024Q2, reflecting the lumpy nature of capital expenditures and the cyclicality of realized commodity prices.

The fluctuation in free cash flow margins warrants close monitoring, as it suggests that the company's self-funding model is highly sensitive to the timing of drilling programs and asset acquisitions. Investors should interpret these swings as a byproduct of a disciplined, yet capital-intensive, operational strategy that prioritizes long-term value over smooth quarterly cash flows.

Capital Intensity and Asset Replacement

Based on recent SEC filings, MGY's capital expenditure as a percentage of revenue has remained elevated, reaching 35.8% in 2026Q1, which underscores the ongoing requirement for significant reinvestment to sustain production levels within the complex geological environment of the Giddings Field.

The high capital intensity suggests that maintaining production is becoming increasingly expensive, potentially reflecting the transition from mature Karnes assets to more complex Austin Chalk developments. This trend may indicate that future free cash flow could be constrained if the company is forced to increase drilling intensity to offset natural decline rates.

Disciplined Capital Allocation Strategy

Data from financial statements indicates that MGY consistently prioritizes shareholder returns, with combined dividends and buybacks totaling $83.6 million in 2026Q1, even as the company simultaneously funds significant acquisition activity and maintains a fortress balance sheet.

The company's ability to balance aggressive capital returns with bolt-on acquisitions suggests a management team focused on disciplined growth rather than empire building. However, the reliance on cash flow to fund these activities means that any sustained downturn in commodity prices could force a difficult trade-off between maintaining dividends and sustaining production growth.

MGY — Frequently Asked Questions

Quick answers to the most common questions about buying MGY stock.

How much cash does Magnolia Oil & Gas Corporation (MGY) generate from operations?

Magnolia Oil & Gas Corporation (MGY) generated $878.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Magnolia Oil & Gas Corporation's free cash flow?

Magnolia Oil & Gas Corporation (MGY) generated $409.2M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Magnolia Oil & Gas Corporation's capital expenditure (CapEx)?

Magnolia Oil & Gas Corporation (MGY) spent $469.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Magnolia Oil & Gas Corporation distribute cash to shareholders?

In 2025, Magnolia Oil & Gas Corporation (MGY) returned $113.1M to shareholders via cash dividends and spent $205.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.