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
NOGNorthern Oil and Gas, Inc.
$19.17$2.0B
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
← 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
HomeStocksNOGCash Flow

Northern Oil and Gas, Inc. (NOG) Cash Flow Statement

26Y historyFree accessUpdated daily

Free cash flow remains highly unpredictable, swinging from a negative 119.7% margin in 2025Q4 to a positive 59.5% in 2026Q1, complicating the sustainability of consistent shareholder distributions.

NOG Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00
Cash from Operations1.42B1.51B1.41B1.18B928.42M396.47M331.69M339.75M244.26M72.97M101.89M247.02M274.26M222.77M198.53M85.15M73.31M9.81M2.51M-491.51K0000000
Operating CF Margin %-71.85%65.1%62.05%46.75%40.66%102.35%56.51%49.45%32.58%63.79%121.88%63.54%60.33%66.89%53.31%123.05%69%70.74%--------
Operating CF Growth %3.17%6.86%19.04%27.46%134.17%19.53%-2.37%39.09%234.76%-28.39%-58.75%-9.93%23.11%12.21%133.15%16.15%647.05%291.5%609.96%--------
Net Income-623.07M38.76M0922.97M773.24M6.36M-906.04M-76.32M143.69M-9.19M-293.49M-975.35M163.75M53.07M72.28M40.61M6.92M2.8M2.36M-4.31M-7.76K12.73K-30.08K-2.87K-3.01K-2.7K-4.88K
Depreciation & Amortization1.13B814.86M740.9M486.02M251.27M140.83M162.12M210.2M119.78M59.5M61.24M137.77M172.88M124.38M409.89K298.14K17.06M4.34M835.54K3.45K0000000
Stock-Based Compensation15.5M15.36M11.97M5.66M5.66M3.62M4.12M7.96M4M3.29M3.46M5.23M2.76M4.8M12.38M6.16M3.57M1.21M0388.5K0000000
Deferred Taxes-158.79M23.57M159.55M76.86M-571K233K210K210K365K-785K313.39M-202.35M96.11M31.76M42.98M26.83M4.42M1.47M-873K-388.5K0000000
Other Non-Cash Items1B542.67M550.13M-202.06M-38.78M331.24M1.04B198.09M2.17M27M5.79M1.26B-170M23.38M84.84M38M15.06M812.27K152.83K3.61M0-25K00000
Working Capital Changes57.77M70.06M-53.89M-106.14M-62.4M-85.81M34.14M-391K-25.73M-6.84M11.5M23.96M8.76M-14.62M-14.37M-26.75M26.28M-820.38K31.37K199.69K7.76K12.27K30.08K2.87K3.01K2.7K4.88K
Change in Receivables10.94M59.73M-52.17M-101.32M-74.9M-122.16M37.64M-11.54M-49.12M-9.72M15.6M27.7M885.26K-16.6M-18.8M-29.39M-15.01M-5M000000000
Change in Inventory0000000026.09M-353.32K00000000000000000
Change in Payables70.88M14.88M-4.41M-15.24M-338K14.09M-1.09M-16.93M-2.28M2.61M-365.1K-4.55M4.09M2.01M-63.02K2.49M42.08M4.48M0113.25K0000000
Cash from Investing-1.62B-1.25B-1.67B-1.86B-1.4B-634.43M-283.93M-569.13M-474.52M-119.24M-90.96M-288.94M-477.04M-358.54M-532.17M-300.87M-207.89M-71.85M-40.36M-5.08M0000000
Capital Expenditures-352.37M-1.25B-1.69B-1.85B-1.36B-593.78M-283.93M-230.34M-474.59M-119.41M-93.15M-289.15M-477.04M-360.45M-532.21M-341.81M-194.21M-48.54M-46.78M-5.08M0000000
CapEx % of Revenue17.12%59.78%78.19%96.76%68.47%60.9%87.61%38.31%96.09%53.31%58.32%142.66%110.52%97.62%179.31%214%326%341.34%1320.36%--------
Acquisitions0017.09M-17.09M-43M-40.65M0067.69K171.45K2.19M210.52K0005.03M12.07M48.54M000000000
Investments---------------------------
Other Investing-1.27B000-1K01K-338.79M67.69K171.45K2.19M210.52K-477.04B1.91M39K-4.3M-11.77M-48.54M5.45M-5.08M0000000
Cash from Financing204.57M-247.46M266.83M684.69M467.37M246.06M-62.4M243.09M130.43M141.97M-7.83M35.97M206.43M128.06M340.75M69.89M280.46M67.49M28.52M14.83M0000000
Debt Issued (Net)45.94M-14.12M529M316.4M722.06M-139.42M-61.51M212.53M40.05M156M-6M42M223M161.5M354.1M69.9M-1.73M-316.23K1.65M-165K0000000
Equity Issued (Net)-42.01M-57.01M-94.5M506.75M-135.74M438.08M055.76M-22.88M0-1.4M-339.58K-16.13M-26.37M-1.55M-1.08M282.19M68.99M25.9M15M0000000
Dividends Paid-176.15M-173.4M-161.97M-123.94M-73.27M-34.15M000000000000000000000
Share Repurchases-42.01M-57.01M-94.5M-8M-54.5M00-15.11M-22.2M-668.39K-1.4M-339.58K-16.13M-26.37M-1.55M-1.08M00000000000
Other Financing376.79M-2.93M-5.71M-14.51M-45.69M-18.45M-885K-25.2M113.26M-14.03M-428.51K-5.69M-434.94K-7.07M-11.8M1.07M0-1.19M963.95K00000000
Net Change in Cash3.46M5.37M738K5.67M-6.99M8.09M-14.64M13.71M-99.83M95.7M3.1M-5.95M3.65M-7.7M7.11M-145.83M145.88M5.45M-9.33M9.26M0000000
Free Cash Flow-114.73M252.83M-283.19M-661.93M-431.36M-197.32M47.76M-229.38M-230.32M-46.44M8.74M-42.13M-202.78M-137.67M-333.68M-256.67M-120.9M-38.73M-44.27M-5.57M0000000
FCF Margin %-5.57%12.07%-13.09%-34.71%-21.72%-20.24%14.74%-38.15%-46.63%-20.74%5.47%-20.79%-46.98%-37.29%-112.42%-160.69%-202.95%-272.34%-1249.62%--------
FCF Growth %21.91%189.28%57.22%-53.45%-118.61%-513.16%120.82%0.41%-395.92%-631.34%120.75%79.22%-47.29%58.74%-30.01%-112.29%-212.18%12.52%-694.83%--------
FCF per Share-1.162.55-2.80-7.19-4.98-3.131.12-5.93-9.73-7.441.43-6.95-33.32-21.94-53.08-41.26-23.81-10.50-13.56-2.35-------
FCF Conversion (FCF/Net Income)0.18x38.84x2.71x1.28x1.20x62.33x-0.37x-4.45x1.70x-7.94x-0.35x-0.25x1.67x4.20x2.75x2.10x10.60x3.51x1.03x0.11x-------
Interest Paid82.58M0152.06M128.94M74.93M46.95M55.11M78.6M00055.21M035.76M15.58M000000000000
Taxes Paid00332K3.83M3.67M0000003.26M013.61K8.77K000000000000

Key Metrics

Growth RegimeDecelerating
ProfitabilityStrained
Balance SheetAdequate
Cash FlowDeteriorating
Top Statement Risk

Commodity price volatility exposure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Obscured by Volatility

As reported in financial statements, NOG's operating cash flow to net income ratio has fluctuated wildly, reaching a negative 0.62 in 2026Q1, which highlights the significant disconnect between accounting earnings and actual cash generation caused by non-cash derivative adjustments and asset impairment charges.

The persistent divergence between net income and operating cash flow suggests that headline earnings are an unreliable proxy for the company's true economic performance. Investors should monitor this gap closely, as the reliance on non-cash adjustments often masks the underlying cash-generating capacity of the non-operated asset portfolio.

FCF Volatility Threatens Dividend Sustainability

Based on recent quarterly data, NOG's free cash flow margin has swung from a negative 119.7% in 2025Q4 to a positive 59.5% in 2026Q1, illustrating the extreme sensitivity of the company's cash trajectory to the timing of capital expenditures and commodity price cycles.

The erratic nature of free cash flow generation complicates the company's ability to maintain consistent dividend payouts. This volatility appears to be a structural byproduct of the non-operator model, where capital outflows are dictated by partner drilling schedules rather than internal corporate planning.

Capital Intensity Remains Highly Variable

According to recent SEC filings, NOG's capital expenditure to revenue ratio has demonstrated extreme variance, peaking at 117.3% in 2024Q3, which underscores the unpredictable nature of funding participation in third-party drilling projects across multiple basins.

The lack of control over the timing and scale of capital calls from operators creates significant lumpiness in cash outflows. This capital intensity warrants further investigation, as the company's inability to smooth these expenditures may continue to pressure liquidity during periods of commodity price weakness.

Working Capital Swings Impact Liquidity

As indicated by the provided financial data, working capital changes have been highly inconsistent, ranging from a positive $86.6M in 2025Q3 to a negative $68.6M in 2024Q4, reflecting the inherent friction in settling accounts with various operating partners across different geographic regions.

These fluctuations suggest that the company's cash position is frequently impacted by the timing of revenue collection and the settlement of drilling costs. Investors should monitor whether these working capital swings become more pronounced as the company expands its footprint into new, less familiar basins.

Capital Allocation Prioritizes Shareholder Returns

Based on reported figures, NOG has consistently returned capital through dividends despite significant cash flow volatility, with quarterly dividend payments remaining relatively stable near $40M to $44M even during periods of negative free cash flow, which may indicate a reliance on debt or cash reserves.

The commitment to dividends appears to be a strategic priority, yet the sustainability of this policy is questionable given the erratic cash flow profile. The company's reliance on external financing to bridge the gap between operational cash needs and shareholder distributions warrants further investigation.

NOG — Frequently Asked Questions

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

How much cash does Northern Oil and Gas, Inc. (NOG) generate from operations?

Northern Oil and Gas, Inc. (NOG) generated $1.51B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Northern Oil and Gas, Inc.'s free cash flow?

Northern Oil and Gas, Inc. (NOG) generated $252.8M 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 Northern Oil and Gas, Inc.'s capital expenditure (CapEx)?

Northern Oil and Gas, Inc. (NOG) spent $1.25B 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 Northern Oil and Gas, Inc. distribute cash to shareholders?

In 2025, Northern Oil and Gas, Inc. (NOG) returned $173.4M to shareholders via cash dividends and spent $57.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.