stockrow
Friday 6 November 2026
Export SM’s income statement to Excel — free account
SM Energy Company
SM Energy Company’s revenue for fiscal 2025 (year ended December 2025) was $3.2 billion, up 17.2% from fiscal 2024.
- Revenue
- +167.2%
- EPS
- −70.9%
- Free cash flow
- +369.4%
- Total debt
- +188.3%
Quarter to September 2026, against a year earlier
29.99
0.36
+1.21%
Follow SM
Alert me
| Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | Dec '16 | |
|---|---|---|---|---|---|---|---|---|---|---|
P/E ratio |
3.31 | 5.78 | 5.64 | 3.53 | 226.77 | 0.00 | 0.00 | 3.41 | 0.00 | 0.00 |
Piotroski F-Score |
6 | 5 | 6 | 8 | 7 | 3 | 2 | 7 | 6 | 2 |
Altman Z-Score |
1.44 | 1.74 | 2.39 | 2.82 | 1.30 | (0.38) | 0.60 | 1.31 | 0.63 | 0.19 |
P/S ratio |
0.68 | 1.66 | 1.95 | 1.17 | 1.34 | 0.62 | 0.80 | 0.84 | 2.29 | 2.16 |
P/FCF ratio |
3.99 | 0.00 | 9.76 | 4.85 | 7.29 | 2.86 | 0.00 | 13.06 | 8.26 | 0.00 |
Altman Z″-Score (non-manufacturers) |
2.77 | 2.64 | 3.75 | 3.99 | 0.75 | (1.10) | 1.01 | 2.34 | 0.83 | (0.23) |
Beneish M-Score |
(2.98) | (2.50) | (3.02) | (2.38) | (2.80) | (4.00) | (3.12) | (2.23) | (3.03) | (3.37) |
P/Operating CF |
4.76 | 7.71 | 9.74 | 13.57 | 8.17 | 2.71 | 5.23 | 9.65 | 17.90 | 19.06 |
Dividend Safety Score |
78 | — | — | — | — | — | — | — | — | — |
P/B ratio |
0.45 | 1.05 | 1.28 | 1.27 | 1.70 | 0.35 | 0.46 | 0.59 | 1.08 | 1.05 |
Price to Tangible BV |
0.45 | 1.05 | 1.28 | 1.27 | 1.70 | 0.35 | 0.46 | 0.59 | 1.08 | 1.05 |
EV/Sales |
1.43 | 2.17 | 2.50 | 1.60 | 2.14 | 2.89 | 2.73 | 2.22 | 4.59 | 4.53 |
EV/EBITDA |
2.03 | 3.09 | 3.53 | 2.45 | 5.60 | 0.00 | 5.64 | 3.03 | 12.66 | 0.00 |
EV/Operating CF |
2.24 | 3.28 | 3.77 | 3.19 | 4.83 | 4.11 | 5.27 | 6.37 | 10.06 | 9.98 |
EV/FCF |
8.34 | (3.58) | 12.50 | 6.67 | 11.63 | 13.38 | (22.88) | 34.61 | 16.53 | (4.19) |
Quick Ratio |
0.60 | 0.46 | 1.34 | 1.13 | 0.65 | 0.28 | 0.39 | 0.53 | 0.85 | 0.39 |
Current Ratio |
0.69 | 0.55 | 1.45 | 1.23 | 0.69 | 0.35 | 0.54 | 0.92 | 0.98 | 0.54 |
Net Debt/EBITDA |
1.06 | 1.47 | 0.57 | 0.52 | 1.75 | (8.36) | 3.58 | 1.66 | 6.34 | (11.27) |
Debt/Assets |
29.34% | 32.38% | 24.69% | 27.68% | 39.90% | 44.74% | 43.73% | 40.87% | 47.09% | 45.32% |
Debt/Equity |
0.56 | 0.66 | 0.44 | 0.51 | 1.01 | 1.10 | 1.00 | 0.89 | 1.21 | 1.16 |
Asset Turnover |
0.35 | 0.36 | 0.39 | 0.61 | 0.51 | 0.20 | 0.25 | 0.33 | 0.18 | 0.20 |
Operating CF/Net income |
3.10 | 2.32 | 1.92 | 1.52 | 32.01 | (1.03) | (4.40) | 1.42 | (3.20) | (0.73) |
Capex/Depreciation |
(1.21) | (4.18) | (1.58) | (1.43) | (0.86) | (0.68) | (1.21) | (0.86) | (0.35) | (2.33) |
Interest Coverage |
5.78 | 7.63 | 10.73 | 13.12 | 1.30 | (6.52) | (0.44) | 5.20 | (0.91) | (6.66) |
| 14.33% | 19.61% | 24.41% | 43.19% | 1.78% | (32.09%) | (6.60%) | 19.13% | (6.58%) | (34.84%) | |
| 7.27% | 10.30% | 13.53% | 20.31% | 0.71% | (13.57%) | (2.96%) | 8.12% | (2.56%) | (12.61%) | |
ROIC |
8.73% | 9.59% | 13.48% | 23.38% | 3.42% | (15.75%) | (0.79%) | 9.61% | (2.05%) | (12.27%) |
Return on Tangible Assets |
8.26% | 10.08% | 14.45% | 22.14% | 0.84% | (17.69%) | (3.26%) | 8.77% | (2.90%) | (12.86%) |
Average Days of Receivables |
38.31 | 48.98 | 35.54 | 25.35 | 34.40 | 52.63 | 42.40 | 29.58 | 51.76 | 45.56 |
Research and Development Expense of Revenue |
1.81% | 2.38% | 2.49% | 1.64% | 1.50% | 3.64% | 3.24% | 2.67% | 4.84% | 5.34% |
Selling, General and Administrative Expense of Revenue |
5.10% | 5.13% | 5.10% | 3.41% | 4.27% | 8.80% | 8.35% | 5.64% | 10.38% | 10.25% |
Intangible Assets out of Total Assets |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Share Based Compensation of Revenue |
0.92% | 0.93% | 0.84% | 0.56% | 0.72% | 1.33% | 1.53% | 1.16% | 2.01% | 2.21% |
Graham Net Nets |
(1.69) | (0.88) | (0.40) | (0.48) | (0.73) | (3.96) | (2.60) | (1.73) | (1.25) | (1.40) |
Graham Number |
72.92 | 74.58 | 68.73 | 71.74 | 7.12 | 0.00 | 0.00 | 51.63 | 0.00 | 0.00 |
Earnings Yield |
30.21% | 17.31% | 17.74% | 28.36% | 0.44% | (109.97%) | (14.77%) | 29.33% | (6.23%) | (30.03%) |
Free Cash Flow Yield |
25.06% | (36.61%) | 10.25% | 20.61% | 13.72% | 34.94% | (15.00%) | 7.66% | 12.11% | (50.06%) |
Revenue per Share |
27.43 | 23.39 | 19.95 | 27.45 | 22.03 | 9.91 | 14.13 | 18.47 | 10.14 | 15.90 |
Operating CF per Share |
17.49 | 15.50 | 13.23 | 13.78 | 9.74 | 6.95 | 7.32 | 6.44 | 4.63 | 7.22 |
Capex per Share |
(12.80) | (29.70) | (9.24) | (7.19) | (5.70) | (4.82) | (9.00) | (5.25) | (1.81) | (24.39) |
Free Cash Flow per Share |
4.69 | (14.19) | 3.99 | 6.59 | 4.05 | 2.14 | (1.69) | 1.19 | 2.82 | (17.17) |
Cash per Share |
3.20 | 0.00 | 5.18 | 3.64 | 2.79 | 0.00 | 0.00 | 0.70 | 2.82 | 0.12 |
Shareholders Equity per Share |
41.83 | 36.84 | 30.39 | 25.22 | 17.33 | 17.73 | 24.43 | 26.09 | 21.49 | 32.61 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
41.83 | 36.84 | 30.39 | 25.22 | 17.33 | 17.73 | 24.43 | 26.09 | 21.49 | 32.61 |
Free Cash Flow |
539.00 | (1,632.00) | 475.00 | 806.47 | 481.61 | 243.16 | (189.72) | 132.70 | 313.86 | (1,314.83) |
Working Capital |
(358.00) | (355.00) | 282.63 | 138.62 | (276.14) | (380.07) | (219.41) | (36.79) | (10.10) | (190.53) |
Capital Expenditures |
(1,472.00) | (3,415.00) | (1,099.00) | (879.94) | (678.16) | (547.78) | (1,013.29) | (587.93) | (201.53) | (1,867.64) |
Net Current Asset Value |
(3,632.00) | (3,905.00) | (1,847.70) | (1,893.38) | (2,557.66) | (2,756.60) | (3,290.60) | (3,003.28) | (3,233.05) | (3,671.74) |
EV/EBIT |
4.50 | 5.43 | 6.01 | 3.41 | 26.78 | 0.00 | 0.00 | 5.49 | 0.00 | 0.00 |
Capex to Sales |
0.47 | 1.27 | 0.46 | 0.26 | 0.26 | 0.49 | 0.64 | 0.28 | 0.18 | 1.53 |
Price to Operating Income |
2.15 | 4.14 | 4.70 | 2.48 | 16.78 | 0.00 | 0.00 | 2.07 | 0.00 | 0.00 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.15 | 0.10 | 0.13 | 0.13 | 0.17 | 0.17 | 0.14 | 0.12 | 0.10 | 0.13 |
Cash ROIC |
6.83% | (23.27%) | 8.18% | 15.77% | 10.74% | 5.73% | (3.45%) | 2.37% | 5.59% | (24.33%) |
Accounts Receivable Turnover |
9.12 | 9.09 | 10.22 | 13.98 | 12.81 | 6.49 | 9.03 | 12.62 | 7.24 | 8.51 |
Accounts Payable Turnover |
1.22 | 0.93 | 0.99 | 1.13 | 1.08 | 1.01 | 1.24 | 1.23 | 1.48 | 1.98 |
Inventory Turnover |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Average Days of Payables |
284.58 | 435.48 | 395.80 | 312.90 | 406.81 | 346.76 | 293.05 | 301.96 | 277.85 | 183.07 |
Days of Inventory on Hand |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Average Receivables |
346.00 | 296.08 | 232.23 | 240.25 | 204.83 | 173.59 | 176.13 | 163.85 | 156.05 | 143.04 |
Average Payables |
725.00 | 685.80 | 571.94 | 547.80 | 467.49 | 386.84 | 402.60 | 394.91 | 343.17 | 301.11 |
Average Assets |
8,915.00 | 7,478.49 | 6,048.01 | 5,475.01 | 5,105.20 | 5,634.33 | 6,322.55 | 6,264.82 | 6,285.14 | 6,007.58 |
Average Common Equity |
4,523.50 | 3,926.43 | 3,350.65 | 2,574.29 | 2,039.65 | 2,382.58 | 2,834.66 | 2,657.47 | 2,445.87 | 2,174.77 |
Columns are period end dates · fundamentals updated 6 Nov 2026