cash flow reconciliationreview2016-12-31
Operating, investing and financing flows differ from the reported change in cash by 43099000, beyond tolerance 4677060.00.
Revenue
$3.70B
Fiscal year ended 2025-12-31Operating income
$1.23B
Fiscal year ended 2025-12-31Free cash flow
Unavailable
Fiscal year ended 2025-12-31Matador Resources Co (MTDR) reported revenue of $3.70B and net income of $759.22M for the fiscal year ended 2025-12-31. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Matador Resources Co’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Crude Petroleum & Natural Gas.
Income
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.70B | $3.50B | $2.81B | $3.06B | $1.66B | $862.13M | $983.67M | $899.60M | $544.28M | $264.42M |
| Cost of revenue | $208.14M | $167.40M | $124.02M | $95.52M | $61.46M | $41.50M | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross profit | $3.49B | $3.34B | $2.68B | $2.96B | $1.60B | $820.63M | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating income | $1.23B | $1.43B | $1.21B | $1.76B | $793.08M | -$521.50M | $235.48M | $363.27M | $160.84M | -$177.17M |
| Net income | $759.22M | $885.32M | $846.07M | $1.21B | $584.97M | -$593.20M | $87.78M | $274.21M | $125.87M | -$97.42M |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 124.59M | shares 124.08M | shares 119.98M | shares 120.13M | shares 119.16M | shares 116.07M | shares 117.06M | shares 113.69M | shares 102.54M | shares 91.27M |
| Pretax income | $1.03B | $1.26B | $1.10B | $1.69B | $715.35M | -$599.16M | $158.51M | $292.07M | $129.85M | -$98.09M |
| Income tax expense | $172.68M | $292.36M | $186.03M | $399.36M | $74.71M | -$45.60M | $35.53M | -$7.69M | -$8.16M | -$1.04M |
| Diluted EPS | $6.09 | $7.14 | $7.05 | $10.11 | $4.91 | $-5.11 | $0.75 | $2.41 | $1.23 | $-1.07 |
| Selling, general & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| General & administrative | $137.07M | $127.45M | $110.37M | $116.23M | $96.40M | $62.58M | $80.05M | $69.31M | $66.02M | $55.09M |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $15.31M | $23.03M | $52.66M | $505.18M | $48.14M | $57.92M | $40.02M | $64.54M | $96.50M | $212.88M |
| Total assets | $11.71B | $10.85B | $7.73B | $5.55B | $4.26B | $3.69B | $4.07B | $3.46B | $2.15B | $1.46B |
| Current assets | $816.57M | $927.34M | $715.87M | $1.07B | $371.30M | $261.63M | $278.49M | $305.68M | $257.17M | $279.18M |
| Total liabilities | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Current liabilities | $1.03B | $995.36M | $685.28M | $575.87M | $464.84M | $290.94M | $399.77M | $330.02M | $282.61M | $169.50M |
| Total equity incl. NCI | $6.00B | $5.46B | $4.13B | $3.32B | $2.13B | $1.51B | $1.97B | $1.78B | $1.26B | $691.44M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Accounts receivable | $286.16M | $331.59M | $274.19M | $224.86M | $164.24M | $85.10M | $95.23M | $68.16M | $65.96M | $34.15M |
| Goodwill | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt | $3.40B | $3.33B | $2.21B | $1.16B | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Accounts payable | $540.62M | $147.14M | $68.18M | $58.85M | $26.26M | $13.98M | $25.23M | $66.97M | $11.76M | $4.67M |
Cash flow
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $2.43B | $2.25B | $1.87B | $1.98B | $1.05B | $477.58M | $552.04M | $608.52M | $299.12M | $134.09M |
| Capital expenditures | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Investing cash flow | -$2.16B | -$3.67B | -$3.21B | -$1.04B | -$729.26M | -$775.67M | -$903.98M | -$1.52B | -$819.28M | -$448.74M |
| Financing cash flow | -$282.60M | $1.41B | $902.33M | -$480.85M | -$328.55M | $324.34M | $333.08M | $888.23M | $408.50M | $467.71M |
| Net change in cash | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | -$116.38M | $196.15M |
| Stock-based compensation | $18.33M | $14.98M | $13.66M | $15.12M | $9.04M | $13.62M | $18.50M | $17.20M | $16.65M | $12.36M |
| Common dividends paid | $163.10M | $104.88M | $77.18M | $35.25M | $14.58M | $0 | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | $55.85M | $0 | $0 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | $1.20B | $974.30M | $716.69M | $466.35M | $344.90M | $361.83M | $350.54M | $265.14M | $177.50M | $122.05M |
Derived
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross margin | 94.4% | 95.2% | 95.6% | 96.9% | 96.3% | 95.2% | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating margin | 33.2% | 40.9% | 43.1% | 57.5% | 47.7% | -60.5% | 23.9% | 40.4% | 29.6% | -67.0% |
| FCF margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| SBC / revenue | 0.5% | 0.4% | 0.5% | 0.5% | 0.5% | 1.6% | 1.9% | 1.9% | 3.1% | 4.7% |
| Current ratio | 0.79x | 0.93x | 1.04x | 1.86x | 0.80x | 0.90x | 0.70x | 0.93x | 0.91x | 1.65x |
| Revenue YoY growth | 5.5% | 24.9% | -8.2% | 83.9% | 92.9% | -12.4% | 9.3% | 65.3% | 105.8% | Unavailable |
| Net margin | 20.5% | 25.3% | 30.1% | 39.7% | 35.2% | -68.8% | 8.9% | 30.5% | 23.1% | -36.8% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt / equity | 0.57x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | 16.7% | 23.1% | 17.0% | 23.7% | 10.4% | Unavailable | 22.4% | -2.6% | -6.3% | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open MTDR in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-07View SEC filing
10-Q · Filed 2026-05-08View SEC filing
10-K · Filed 2026-02-26View SEC filing
10-Q · Filed 2025-10-24View SEC filing
10-Q · Filed 2025-07-25View SEC filing
10-Q · Filed 2025-04-28View SEC filing
Reconciliation checks needing review
1 period on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.