SRC Energy Inc.

EDGAR

90 filing records in this dataset, filed from 2007-12-07 to 2019-11-06. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

134 million USD

2019 Q3 · USD

Exact inputs and evidence

Operating margin

23.7%

2019 Q3 · %

Exact inputs and evidence
  • Operating Income: 31781000 USD Source
  • Revenue: 134094000 USD Source

Operating cash flow

128 million USD

2019 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 429305000 USD Source
  • Operating Cash Flow: 301583000 USD Source
Cash and cash equivalents
69.5 million USD Source
Exact value

69496000 USD

Long-term debt including current maturities
Not available
Shares outstanding
244 million shares Source
Exact value

243511005 shares

Reported share-count change

0.39% · 939 thousand shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 242572199 shares · 2018-09-30· Source
  • 243511005 shares · 2019-09-30· Source

Trailing twelve months

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

Revenue

676 million USD

2018-10-01 – 2019-09-30

Exact inputs and evidence
  • Revenue: 190343000 USD · 2018-10-01 – 2018-12-31 Source
  • Revenue: 189455000 USD · 2019-01-01 – 2019-03-31 Source
  • Revenue: 162602000 USD · 2019-04-01 – 2019-06-30 Source
  • Revenue: 134094000 USD · 2019-07-01 – 2019-09-30 Source

Net income

216 million USD

2018-10-01 – 2019-09-30

Exact inputs and evidence
  • Net income: 81974000 USD · 2018-10-01 – 2018-12-31 Source
  • Net income: 49751000 USD · 2019-01-01 – 2019-03-31 Source
  • Net income: 54468000 USD · 2019-04-01 – 2019-06-30 Source
  • Net income: 29795000 USD · 2019-07-01 – 2019-09-30 Source

Operating cash flow

607 million USD

2018-10-01 – 2019-09-30

Exact inputs and evidence
  • Operating cash flow: 521143000 USD · 2018-01-01 – 2018-12-31 Source
  • Operating cash flow: 343554000 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: 160673000 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: 301583000 USD · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: 160673000 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: 429305000 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: 301583000 USD · 2019-01-01 – 2019-06-30 Source

Capital expenditure

150 million USD

2018-01-01 – 2018-12-31

Exact inputs and evidence
  • Capital expenditure: 1329000 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 16402000 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 1329000 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 129069000 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 16402000 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 149658000 USD · 2018-01-01 – 2018-12-31 Source
  • Capital expenditure: 129069000 USD · 2018-01-01 – 2018-09-30 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: 2019-11-06.

Financial data available through: 2018-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2018-12-31
  • Operating income: 10 of 11 periods available· newest 2018-12-31
  • Net income: 10 of 11 periods available· newest 2018-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2018-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2018-12-31
  • Total assets: 6 of 11 periods available· newest 2018-12-31
  • Total liabilities: 6 of 11 periods available· newest 2018-12-31
  • Current assets: 6 of 11 periods available· newest 2018-12-31
  • Current liabilities: 6 of 11 periods available· newest 2018-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2018-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 6 of 11 periods available· newest 2018-12-31

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

    +78.1%

    Prior period

    USD 362.52 million

    –

    Current period

    USD 645.64 million

    –

    Exact inputs and evidence

    645641000 − 362516000 = 283125000 USD

    362516000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    645641000 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +82.5%

    Prior period

    USD 142.48 million

    –

    Current period

    USD 260.02 million

    –

    Exact inputs and evidence

    260022000 − 142482000 = 117540000 USD

    142482000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    260022000 USD · 2018-01-01 – 2018-12-31

    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

    +78.9%

    Prior period

    USD 291.32 million

    –

    Current period

    USD 521.14 million

    –

    Exact inputs and evidence

    521143000 − 291315000 = 229828000 USD

    291315000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    521143000 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -77.4%

    Prior period

    USD 661.47 million

    –

    Current period

    USD 149.66 million

    –

    Exact inputs and evidence

    149658000 − 661468000 = -511810000 USD

    661468000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    149658000 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

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

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.

2018 2018-01-01 – 2018-12-31

  • Revenue USD 645.64 million 100% of revenue
  • Cost of revenue USD 9.14 million 1.4% of revenue
  • Operating expenses USD 371.36 million 58% of revenue
  • Other operating costs Derived −USD 9.14 million −1.4% of revenue
  • Operating income USD 274.28 million 42% of revenue
  • Tax, interest and other Derived USD 14.26 million 2.2% of revenue
  • Net income USD 260.02 million 40% of revenue

Cash

  • Operating cash flow USD 521.14 million 81% of revenue
  • Capital expenditure USD 149.66 million 23% of revenue
  • Free cash flow Derived USD 371.49 million 58% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 Operating loss: operating costs were 136% of revenue.
  • 2011 Net loss: net income was −116% of revenue.
  • 2012 Net income was higher than operating income, so the split is not drawn.
  • 2016 Operating loss: operating costs were 297% of revenue.
  • 2017 39%57%
  • 2018 40%58%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2009-09-01 – 2010-08-312158444 2939969 Derived -781525 10012647 Derived -10794172 -11595234 Derived
Source
2011 2010-09-01 – 2011-08-3110001668 7181668 Derived 2820000 14420000 Derived -11600000 -22331000 Derived
Source
2012 2011-09-01 – 2012-08-3124969213 13215213 Derived 11754000 -370000 Derived 12124000 -25499000 Derived
Source
2016 2016-01-01 – 2016-12-31107149000 318724000 Derived -211575000 7614000 Derived -219189000 -462485000 Derived
Source
2017 2017-01-01 – 2017-12-31362516000 204931000 Derived 157585000 15103000 Derived 142482000 -370153000 Derived
Source
2018 2018-01-01 – 2018-12-31645641000 371358000 Derived 274283000 14261000 Derived 260022000 371485000 Derived
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 645.6M 2018
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.697.3M523.0M348.6M174.3M0.0201020162018
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue2158444
2011Revenue10001668
2012Revenue24969213
2016Revenue107149000
2017Revenue362516000
2018Revenue645641000

Revenue growth

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

78.1% 2018
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.392%294%196%98%0%201020162018
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year363.4%
2012Year over year149.7%
2016Year over yearNo prior comparable period
2017Year over year238.3%
2018Year over year78.1%

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 42.5% 2018
Net margin 40.3% 2018
Free cash flow margin 57.5% 2018
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.105%-67%-240%-412%-585%201020162018
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin-36.2%
2011Operating margin28.2%
2012Operating margin47.1%
2016Operating margin-197.5%
2017Operating margin43.5%
2018Operating margin42.5%
2010Net margin-500.1%
2011Net margin-116%
2012Net margin48.6%
2016Net margin-204.6%
2017Net margin39.3%
2018Net margin40.3%
2010Free cash flow margin-537.2%
2011Free cash flow margin-223.3%
2012Free cash flow margin-102.1%
2016Free cash flow margin-431.6%
2017Free cash flow margin-102.1%
2018Free cash flow margin57.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 521.1M 2018
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.563.0M411.2M259.3M107.5M-44.3M201020162018
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow-2443059
2011Operating cash flow7916000
2012Operating cash flow21252000
2016Operating cash flow48688000
2017Operating cash flow291315000
2018Operating cash flow521143000

Free cash flow

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

USD 371.5M 2018
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.438.2M196.4M-45.5M-287.4M-529.2M201020162018
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow-11595234
2011Free cash flow-22331000
2012Free cash flow-25499000
2016Free cash flow-462485000
2017Free cash flow-370153000
2018Free cash flow371485000

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.

42.4% 2018
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.112%84%56%28%0%201020162018
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010Liabilities / assets104.1%
2011Liabilities / assets22.9%
2012Liabilities / assets16.3%
2016Liabilities / assets17.9%
2017Liabilities / assets37.1%
2018Liabilities / assets42.4%

Current assets to current liabilities

Current assets divided by current liabilities.

0.66× 2018
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.2.73×2.05×1.36×0.68×0.00×201020162018
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010Current assets / current liabilities2.53×
2011Current assets / current liabilities1.05×
2012Current assets / current liabilities1.7×
2016Current assets / current liabilities0.59×
2017Current assets / current liabilities0.79×
2018Current assets / current liabilities0.66×

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
2009 2008-09-01 – 2009-08-31
−USD 12.35 million
Exact value

Exact value: -12351873 USD

2008-09-01 – 2009-08-31: -12351873 USD Inspect Net Income 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.
USD 1.66 million
Exact value

Exact value: 1658035 USD

2008-09-01 – 2009-08-31: 1658035 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

2010 2009-09-01 – 2010-08-31
−USD 10.79 million
Exact value

Exact value: -10794172 USD

2009-09-01 – 2010-08-31: -10794172 USD Inspect Net Income Open source
Share or cite

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

−USD 2.44 million
Exact value

Exact value: -2443059 USD

2009-09-01 – 2010-08-31: -2443059 USD Inspect Operating Cash Flow Open source
Share or cite

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

USD 9.15 million
Exact value

Exact value: 9152175 USD

2009-09-01 – 2010-08-31: 9152175 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.6 million
Calculation and evidence

-2443059 − 9152175 USD

Exact free cash flow: -11595234 USD

Share or cite

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

2011 2010-09-01 – 2011-08-31
−USD 11.6 million
Exact value

Exact value: -11600000 USD

2010-09-01 – 2011-08-31: -11600000 USD Inspect Net Income Open source
Share or cite

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

USD 7.92 million
Exact value

Exact value: 7916000 USD

2010-09-01 – 2011-08-31: 7916000 USD Inspect Operating Cash Flow Open source
Share or cite

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

USD 30.25 million
Exact value

Exact value: 30247000 USD

2010-09-01 – 2011-08-31: 30247000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 22.33 million
Calculation and evidence

7916000 − 30247000 USD

Exact free cash flow: -22331000 USD

Share or cite

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

2012 2011-09-01 – 2012-08-31
USD 12.12 million
Exact value

Exact value: 12124000 USD

2011-09-01 – 2012-08-31: 12124000 USD Inspect Net Income Open source
Share or cite

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

USD 21.25 million
Exact value

Exact value: 21252000 USD

2011-09-01 – 2012-08-31: 21252000 USD Inspect Operating Cash Flow Open source
Share or cite

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

USD 46.75 million
Exact value

Exact value: 46751000 USD

2011-09-01 – 2012-08-31: 46751000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 25.5 million
Calculation and evidence

21252000 − 46751000 USD

Exact free cash flow: -25499000 USD

Share or cite

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

2013 2012-09-01 – 2013-08-31
USD 9.58 million
Exact value

Exact value: 9581000 USD

2012-09-01 – 2013-08-31: 9581000 USD Inspect Net Income Open source
Share or cite

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

USD 32.12 million
Exact value

Exact value: 32120000 USD

2012-09-01 – 2013-08-31: 32120000 USD Inspect Operating Cash Flow Open source
Share or cite

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

USD 80.47 million
Exact value

Exact value: 80469000 USD

2012-09-01 – 2013-08-31: 80469000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 48.35 million
Calculation and evidence

32120000 − 80469000 USD

Exact free cash flow: -48349000 USD

Share or cite

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

2014 2013-09-01 – 2014-08-31
USD 28.85 million
Exact value

Exact value: 28853000 USD

2013-09-01 – 2014-08-31: 28853000 USD Inspect Net Income Open source
Share or cite

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

USD 74.91 million
Exact value

Exact value: 74905000 USD

2013-09-01 – 2014-08-31: 74905000 USD Inspect Operating Cash Flow Open source
Share or cite

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

USD 52.07 million
Exact value

Exact value: 52066000 USD

2013-09-01 – 2014-08-31: 52066000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 22.84 million
Calculation and evidence

74905000 − 52066000 USD

Exact free cash flow: 22839000 USD

Share or cite

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

2015 2014-09-01 – 2015-08-31
USD 18.04 million
Exact value

Exact value: 18042000 USD

2014-09-01 – 2015-08-31: 18042000 USD Inspect Net Income Open source
Share or cite

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

USD 125.09 million
Exact value

Exact value: 125087000 USD

2014-09-01 – 2015-08-31: 125087000 USD Inspect Operating Cash Flow Open source
Share or cite

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

USD 82.58 million
Exact value

Exact value: 82584000 USD

2014-09-01 – 2015-08-31: 82584000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 42.5 million
Calculation and evidence

125087000 − 82584000 USD

Exact free cash flow: 42503000 USD

Share or cite

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

2016 2016-01-01 – 2016-12-31
−USD 219.19 million
Exact value

Exact value: -219189000 USD

2016-01-01 – 2016-12-31: -219189000 USD Inspect Net Income Open source
Share or cite

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

USD 48.69 million
Exact value

Exact value: 48688000 USD

2016-01-01 – 2016-12-31: 48688000 USD Inspect Operating Cash Flow Open source
Share or cite

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

USD 511.17 million
Exact value

Exact value: 511173000 USD

2016-01-01 – 2016-12-31: 511173000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 462.49 million
Calculation and evidence

48688000 − 511173000 USD

Exact free cash flow: -462485000 USD

Share or cite

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

2017 2017-01-01 – 2017-12-31
USD 142.48 million
Exact value

Exact value: 142482000 USD

2017-01-01 – 2017-12-31: 142482000 USD Inspect Net Income Open source
Share or cite

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

USD 291.32 million
Exact value

Exact value: 291315000 USD

2017-01-01 – 2017-12-31: 291315000 USD Inspect Operating Cash Flow Open source
Share or cite

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

USD 661.47 million
Exact value

Exact value: 661468000 USD

2017-01-01 – 2017-12-31: 661468000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 370.15 million
Calculation and evidence

291315000 − 661468000 USD

Exact free cash flow: -370153000 USD

Share or cite

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

2018 2018-01-01 – 2018-12-31
USD 260.02 million
Exact value

Exact value: 260022000 USD

2018-01-01 – 2018-12-31: 260022000 USD Inspect Net Income Open source
Share or cite

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

USD 521.14 million
Exact value

Exact value: 521143000 USD

2018-01-01 – 2018-12-31: 521143000 USD Inspect Operating Cash Flow Open source
Share or cite

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

USD 149.66 million
Exact value

Exact value: 149658000 USD

2018-01-01 – 2018-12-31: 149658000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 371.49 million
Calculation and evidence

521143000 − 149658000 USD

Exact free cash flow: 371485000 USD

Share or cite

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

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.

90 filings · 2,745 latest values · 2,745 originally reported values

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

Identifiers: 0001413507, 1413507, SRCI, edgar:1413507

Also known as Blue Star Energy Inc, Brishlin Resources, Inc., SRC Energy Inc., SYNERGY RESOURCES CORP, SYNERGY RESOURCES Corp