EARTHSTONE ENERGY INC

EDGAR

190 filing records in this dataset, filed from 1995-08-14 to 2023-10-31. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

476 million USD

2024 Q2 · USD

Exact inputs and evidence

Operating margin

38.94%

2024 Q2 · %

Exact inputs and evidence
  • Operating Income: 185290000 USD Source
  • Revenue: 475816000 USD Source

Operating cash flow

285 million USD

2024 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 761898000 USD Source
  • Operating Cash Flow: 476767000 USD Source
Cash and cash equivalents
16.6 million USD Source
Exact value

16592000 USD

Long-term debt including current maturities
1.72 billion USD Source
Exact value

1722066000 USD

Shares outstanding
141 million shares Source
Exact value

140700000 shares

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

1.75 billion USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Revenue: 1695154000 USD · 2022-01-01 – 2022-12-31 Source
  • Revenue: 1200196000 USD · 2022-01-01 – 2022-09-30 Source
  • Revenue: 413136000 USD · 2023-01-01 – 2023-03-31 Source
  • Revenue: 370008000 USD · 2023-04-01 – 2023-06-30 Source
  • Revenue: 475816000 USD · 2023-07-01 – 2023-09-30 Source

Net income

310 million USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Net income: 452485000 USD · 2022-01-01 – 2022-12-31 Source
  • Net income: 322863000 USD · 2022-01-01 – 2022-09-30 Source
  • Net income: 60548000 USD · 2023-01-01 – 2023-03-31 Source
  • Net income: 58042000 USD · 2023-04-01 – 2023-06-30 Source
  • Net income: 61358000 USD · 2023-07-01 – 2023-09-30 Source

Operating cash flow

1.08 billion USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Operating cash flow: 1018879000 USD · 2022-01-01 – 2022-12-31 Source
  • Operating cash flow: 703169000 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: 258330000 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: 476767000 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: 258330000 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: 761898000 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: 476767000 USD · 2023-01-01 – 2023-06-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2023-10-31.

Financial data available through: 2022-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2022-12-31
  • Operating income: 11 of 11 periods available· newest 2022-12-31
  • Net income: 11 of 11 periods available· newest 2022-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2022-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 11 of 11 periods available· newest 2022-12-31
  • Total liabilities: 4 of 11 periods available· newest 2015-12-31
  • Current assets: 11 of 11 periods available· newest 2022-12-31
  • Current liabilities: 11 of 11 periods available· newest 2022-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2022-12-31
  • Long-term debt including current maturities: 8 of 11 periods available· newest 2022-12-31
  • Shares outstanding: 6 of 11 periods available· newest 2022-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +304%

    Prior period

    USD 419.64 million

    –

    Current period

    USD 1.7 billion

    –

    Exact inputs and evidence

    1695154000 − 419643000 = 1275511000 USD

    419643000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    1695154000 USD · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +1,175.2%

    Prior period

    USD 35.48 million

    –

    Current period

    USD 452.49 million

    –

    Exact inputs and evidence

    452485000 − 35484000 = 417001000 USD

    35484000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    452485000 USD · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +341.3%

    Prior period

    USD 230.87 million

    –

    Current period

    USD 1.02 billion

    –

    Exact inputs and evidence

    1018879000 − 230874000 = 788005000 USD

    230874000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    1018879000 USD · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2023 2022-01-01 – 2022-12-31

  • Revenue USD 1.7 billion 100% of revenue
  • Operating costs Derived USD 729.05 million 43% of revenue
  • Operating income USD 966.11 million 57% of revenue
  • Tax, interest and other Derived USD 513.62 million 30% of revenue
  • Net income USD 452.49 million 27% of revenue

Cash

  • Operating cash flow USD 1.02 billion 60% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2014 22%71%
  • 2015 Operating loss: operating costs were 122% of revenue.
  • 2016 Operating loss: operating costs were 414% of revenue.
  • 2017 Operating loss: operating costs were 209% of revenue.
  • 2018 Operating loss: operating costs were 146% of revenue.
  • 2019 26%73%
  • 2020 28%71%
  • 2021 Operating loss: operating costs were 159% of revenue.
  • 2022 37%55%
  • 2023 27%30%43%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2014 2013-04-01 – 2014-03-3117514000 12350000 Derived 5164000 1225000 Derived 3939000 Unavailable
Source
2015 2014-01-01 – 2014-12-3147611000 58197000 Derived -10586000 18248000 Derived -28834000 Unavailable
Source
2016 2015-01-01 – 2015-12-3147464000 196693000 Derived -149229000 -32574000 Derived -116655000 Unavailable
Source
2017 2016-01-01 – 2016-12-3142269000 88290000 Derived -46021000 8520000 Derived -54541000 Unavailable
Source
2018 2017-01-01 – 2017-12-31108078000 157953000 Derived -49875000 -37361000 Derived -12514000 Unavailable
Source
2019 2018-01-01 – 2018-12-31165356000 121294000 Derived 44062000 1737000 Derived 42325000 Unavailable
Source
2020 2019-01-01 – 2019-12-31191262000 136130000 Derived 55132000 54413000 Derived 719000 Unavailable
Source
2021 2020-01-01 – 2020-12-31144523000 229136000 Derived -84613000 -71066000 Derived -13547000 Unavailable
Source
2022 2021-01-01 – 2021-12-31419643000 229562000 Derived 190081000 154597000 Derived 35484000 Unavailable
Source
2023 2022-01-01 – 2022-12-311695154000 729049000 Derived 966105000 513620000 Derived 452485000 Unavailable
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 1.7B 2023
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.8B1.4B915.4M457.7M0.0201420192023
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Revenue17514000
2015Revenue47611000
2016Revenue47464000
2017Revenue42269000
2018Revenue108078000
2019Revenue165356000
2020Revenue191262000
2021Revenue144523000
2022Revenue419643000
2023Revenue1695154000

Revenue growth

Change in revenue from the same financial period one year earlier.

304% 2023
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.330%235%140%45%-51%201420192023
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2014Year over yearNo prior comparable period
2015Year over year59%
2016Year over year-0.3%
2017Year over year-10.9%
2018Year over year155.7%
2019Year over year53%
2020Year over year15.7%
2021Year over year-24.4%
2022Year over year190.4%
2023Year over year304%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 57% 2023
Net margin 26.7% 2023
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.87%-21%-129%-236%-344%201420192023
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2014Operating margin29.5%
2015Operating margin-22.2%
2016Operating margin-314.4%
2017Operating margin-108.9%
2018Operating margin-46.1%
2019Operating margin26.6%
2020Operating margin28.8%
2021Operating margin-58.5%
2022Operating margin45.3%
2023Operating margin57%
2014Net margin22.5%
2015Net margin-60.6%
2016Net margin-245.8%
2017Net margin-129%
2018Net margin-11.6%
2019Net margin25.6%
2020Net margin0.4%
2021Net margin-9.4%
2022Net margin8.5%
2023Net margin26.7%
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported
2017Free cash flow marginNot reported
2018Free cash flow marginNot reported
2019Free cash flow marginNot reported
2020Free cash flow marginNot reported
2021Free cash flow marginNot reported
2022Free cash flow marginNot reported
2023Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1B 2023
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.1B802.7M504.2M205.7M-92.8M201420192023
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Operating cash flow6441000
2015Operating cash flow75788000
2016Operating cash flow-10440000
2017Operating cash flow1712000
2018Operating cash flow50951000
2019Operating cash flow102379000
2020Operating cash flow126248000
2021Operating cash flow131502000
2022Operating cash flow230874000
2023Operating cash flow1018879000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2016Free cash flowUnavailable
2017Free cash flowUnavailable
2018Free cash flowUnavailable
2019Free cash flowUnavailable
2020Free cash flowUnavailable
2021Free cash flowUnavailable
2022Free cash flowUnavailable
2023Free cash flowUnavailable

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

24.6% 2016
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.50%38%25%13%0%20142018-12-312022-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2014Liabilities / assets46.5%
2015Liabilities / assets29.9%
2016Liabilities / assets24.6%
2016-12-31Liabilities / assetsNot reported
2017-12-31Liabilities / assetsNot reported
2018-12-31Liabilities / assetsNot reported
2019-12-31Liabilities / assetsNot reported
2020-12-31Liabilities / assetsNot reported
2021-12-31Liabilities / assetsNot reported
2022-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.65× 2023
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.59×1.19×0.80×0.40×0.00×201420192023
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2014Current assets / current liabilities1.47×
2015Current assets / current liabilities1.46×
2016Current assets / current liabilities0.95×
2017Current assets / current liabilities0.7×
2018Current assets / current liabilities0.68×
2019Current assets / current liabilities0.78×
2020Current assets / current liabilities0.6×
2021Current assets / current liabilities0.63×
2022Current assets / current liabilities0.41×
2023Current assets / current liabilities0.65×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2014 2013-04-01 – 2014-03-31
USD 3.94 million
Exact value

Exact value: 3939000 USD

2013-04-01 – 2014-03-31: 3939000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 6.44 million
Exact value

Exact value: 6441000 USD

2013-04-01 – 2014-03-31: 6441000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2015 2014-01-01 – 2014-12-31
−USD 28.83 million
Exact value

Exact value: -28834000 USD

2014-01-01 – 2014-12-31: -28834000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 75.79 million
Exact value

Exact value: 75788000 USD

2014-01-01 – 2014-12-31: 75788000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2016 2015-01-01 – 2015-12-31
−USD 116.66 million
Exact value

Exact value: -116655000 USD

2015-01-01 – 2015-12-31: -116655000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 10.44 million
Exact value

Exact value: -10440000 USD

2015-01-01 – 2015-12-31: -10440000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2017 2016-01-01 – 2016-12-31
−USD 54.54 million
Exact value

Exact value: -54541000 USD

2016-01-01 – 2016-12-31: -54541000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.71 million
Exact value

Exact value: 1712000 USD

2016-01-01 – 2016-12-31: 1712000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2018 2017-01-01 – 2017-12-31
−USD 12.51 million
Exact value

Exact value: -12514000 USD

2017-01-01 – 2017-12-31: -12514000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 50.95 million
Exact value

Exact value: 50951000 USD

2017-01-01 – 2017-12-31: 50951000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2019 2018-01-01 – 2018-12-31
USD 42.33 million
Exact value

Exact value: 42325000 USD

2018-01-01 – 2018-12-31: 42325000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 102.38 million
Exact value

Exact value: 102379000 USD

2018-01-01 – 2018-12-31: 102379000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2020 2019-01-01 – 2019-12-31
USD 719,000
Exact value

Exact value: 719000 USD

2019-01-01 – 2019-12-31: 719000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 126.25 million
Exact value

Exact value: 126248000 USD

2019-01-01 – 2019-12-31: 126248000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2021 2020-01-01 – 2020-12-31
−USD 13.55 million
Exact value

Exact value: -13547000 USD

2020-01-01 – 2020-12-31: -13547000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 131.5 million
Exact value

Exact value: 131502000 USD

2020-01-01 – 2020-12-31: 131502000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2022 2021-01-01 – 2021-12-31
USD 35.48 million
Exact value

Exact value: 35484000 USD

2021-01-01 – 2021-12-31: 35484000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 230.87 million
Exact value

Exact value: 230874000 USD

2021-01-01 – 2021-12-31: 230874000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2023 2022-01-01 – 2022-12-31
USD 452.49 million
Exact value

Exact value: 452485000 USD

2022-01-01 – 2022-12-31: 452485000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.02 billion
Exact value

Exact value: 1018879000 USD

2022-01-01 – 2022-12-31: 1018879000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

190 filings · 3,561 latest values · 3,561 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0000010254, 10254, ESTE, edgar:10254

Also known as BASIC EARTH SCIENCE SYSTEMS INC, EARTHSTONE ENERGY INC, EARTHSTONE ENERGY, INC.