| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| CNQCanadian Natural Resources Limited | 91.18B | 43.77 | 21.02 | -12.68% | 15.49% | 16.45% | 6.49% | 0.51 |
| BTEBaytex Energy Corp. | 2.95B | 3.84 | 17.52 | 24.43% | 5.6% | 5.12% | 14.71% | 0.55 |
| GFRGreenfire Resources Ltd. | 744.9M | 5.94 | 4.78 | 17.01% | 27.69% | 22.82% | 5.61% | 0.41 |
| BRNBarnwell Industries, Inc. | 14.29M | 1.14 | -1.65 | -36.95% | -53.07% | -80.64% | 0.04 | |
| OBEObsidian Energy Ltd. | 526.86M | 7.85 | -4.02 | 28.23% | -33.68% | -16.91% | 0.24 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Sep 2016 | Sep 2017 | Sep 2018 | Sep 2019 | Sep 2020 | Sep 2021 | Sep 2022 | Sep 2023 | Sep 2024 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 13.29M | 13.03M | 9.37M | 12.07M | 18.35M | 18.11M | 28.55M | 25.27M | 21.72M | 13.7M |
| Revenue Growth % | -24.22% | -1.93% | -28.1% | 28.9% | 51.94% | -1.28% | 57.59% | -11.48% | -14.03% | -36.95% |
| Cost of Goods Sold | 12.36M | 7.46M | 7.39M | 13.21M | 14.51M | 13.07M | 16.81M | 20.56M | 19.44M | 12.11M |
| COGS % of Revenue | 93% | 57.27% | 78.93% | 109.38% | 79.09% | 72.18% | 58.88% | 81.36% | 89.48% | 88.43% |
| Gross Profit | 930K | 5.57M | 1.97M | -1.13M | 3.51M | 5.04M | 11.74M | 4.71M | 2.29M | 1.58M |
| Gross Margin % | 7% | 42.73% | 21.07% | -9.38% | 19.14% | 27.82% | 41.12% | 18.64% | 10.52% | 11.57% |
| Gross Profit Growth % | -77.26% | 498.71% | -64.55% | -157.4% | 409.97% | 43.48% | 132.92% | -59.88% | -51.45% | -30.66% |
| Operating Expenses | 6.36M | 6.98M | 6.26M | 5.52M | 5.78M | 7.09M | 8.04M | 6.96M | 5.6M | 6.94M |
| OpEx % of Revenue | 47.87% | 53.54% | 66.84% | 45.75% | 31.5% | 39.13% | 28.18% | 27.53% | 25.77% | 50.65% |
| Selling, General & Admin | 6.36M | 6.98M | 6.26M | 5.52M | 5.82M | 7.09M | 8.04M | 6.96M | 5.6M | 6.94M |
| SG&A % of Revenue | 47.87% | 53.54% | 66.84% | 45.75% | 31.72% | 39.13% | 28.18% | 27.53% | 25.77% | 50.65% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0 | 0 | 0 | 0 | -40K | 0 | 0 | 0 | 0 | 0 |
| Operating Income | -2.81M | 868K | -4.07M | -6.93M | -2.27M | -4M | 2.24M | -2.48M | -3.31M | -5.35M |
| Operating Margin % | -21.13% | 6.66% | -43.39% | -57.42% | -12.36% | -22.08% | 7.85% | -9.81% | -15.25% | -39.07% |
| Operating Income Growth % | 2.57% | 130.92% | -568.32% | -70.55% | 67.29% | -76.32% | 156.01% | -210.71% | -33.55% | -61.59% |
| EBITDA | -736K | 2.5M | -2.66M | -3.3M | 440K | -2.46M | 5.79M | 2.79M | 2.69M | -1.4M |
| EBITDA Margin % | -5.54% | 19.22% | -28.36% | -27.35% | 2.4% | -13.56% | 20.27% | 11.02% | 12.4% | -10.21% |
| EBITDA Growth % | -252.38% | 440.22% | -206.11% | -24.31% | 113.32% | -658.18% | 335.55% | -51.86% | -3.27% | -151.89% |
| D&A (Non-Cash Add-back) | 2.07M | 1.64M | 1.41M | 3.63M | 2.71M | 1.54M | 3.54M | 5.26M | 6.01M | 3.95M |
| EBIT | -3.49M | 1.24M | -2.01M | -12.64M | -4.67M | 7.55M | 6.52M | -862K | -5.12M | -7.04M |
| Net Interest Income | -97K | -6K | -7K | -5K | -3K | -13K | -1K | -2K | -2K | -7K |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 97K | 6K | 7K | 5K | 3K | 13K | 1K | 2K | 2K | 7K |
| Other Income/Expense | 1.84M | 2.64M | 2.27M | -5.99M | -2.41M | 11.53M | 4.28M | 1.62M | -1.81M | -1.7M |
| Pretax Income | -3.59M | 1.23M | -2.02M | -12.65M | -4.67M | 7.54M | 6.52M | -864K | -5.12M | -7.05M |
| Pretax Margin % | -26.99% | 9.47% | -21.55% | -104.75% | -25.48% | 41.6% | 22.84% | -3.42% | -23.56% | -51.49% |
| Income Tax | -722K | -1.08M | -601K | -231K | 3K | 332K | 347K | -53K | 213K | 71K |
| Effective Tax Rate % | 100.81% | 94.89% | 87.67% | 98.17% | 101.75% | 82.99% | 84.57% | 111.23% | 108.73% | 97.99% |
| Net Income | -3.62M | 1.17M | -1.77M | -12.42M | -4.76M | 6.25M | 5.51M | -961K | -5.57M | -6.91M |
| Net Margin % | -27.21% | 8.99% | -18.89% | -102.83% | -25.92% | 34.52% | 19.31% | -3.8% | -25.62% | -50.45% |
| Net Income Growth % | -386.22% | 132.39% | -251.15% | -601.53% | 61.7% | 231.48% | -11.83% | -117.43% | -479.08% | -24.17% |
| Net Income (Continuing) | -2.86M | 2.31M | -1.42M | -12.42M | -4.68M | 7.2M | 6.17M | -811K | -5.33M | -7.12M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 205K |
| Minority Interest | 530K | 931K | 213K | 100K | 92K | 8K | 20K | 13K | 22K | 14K |
| EPS (Diluted) | -0.44 | 0.14 | -0.21 | -1.50 | -0.57 | 0.73 | 0.57 | -0.10 | -0.56 | -0.69 |
| EPS Growth % | -393.33% | 131.82% | -250% | -614.29% | 62% | 228.07% | -21.92% | -116.91% | -480.91% | -23.21% |
| EPS (Basic) | -0.44 | 0.14 | -0.21 | -1.50 | -0.57 | 0.73 | 0.57 | -0.10 | -0.56 | -0.69 |
| Diluted Shares Outstanding | 8.28M | 8.28M | 8.28M | 8.28M | 8.28M | 8.59M | 9.73M | 9.97M | 10.02M | 10.06M |
| Basic Shares Outstanding | 8.22M | 8.28M | 8.28M | 8.28M | 8.28M | 8.59M | 9.73M | 9.97M | 10.02M | 10.06M |
| Dividend Payout Ratio | - | - | - | - | - | - | 2.7% | - | - | - |
| Sep 2016 | Sep 2017 | Sep 2018 | Sep 2019 | Sep 2020 | Sep 2021 | Sep 2022 | Sep 2023 | Sep 2024 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 21.11M | 25.14M | 12.08M | 8.7M | 9.49M | 18.04M | 20.1M | 9.09M | 8.88M | 5.23M |
| Cash & Short-Term Investments | 16.74M | 21.73M | 6.71M | 4.61M | 4.58M | 11.28M | 12.8M | 2.83M | 4.5M | 2.89M |
| Cash Only | 15.55M | 16.28M | 5.96M | 4.61M | 4.58M | 11.28M | 12.8M | 2.83M | 4.5M | 2.89M |
| Short-Term Investments | 1.19M | 5.45M | 741K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 1.32M | 1.79M | 4.89M | 2.23M | 2.59M | 4.18M | 4.94M | 4.22M | 2.77M | 1.92M |
| Days Sales Outstanding | 36.18 | 50.14 | 190.45 | 67.35 | 51.51 | 84.23 | 63.18 | 60.96 | 46.54 | 51.19 |
| Inventory | 2.21M | 1.04M | 0 | 729K | 699K | 687K | 351K | 348K | 0 | 0 |
| Days Inventory Outstanding | 65.28 | 50.72 | - | 20.15 | 17.58 | 19.18 | 7.62 | 6.18 | - | - |
| Other Current Assets | 3.06M | 1.62M | 3.14M | 1.98M | 1.61M | 2.82M | 2M | 1.7M | 1.61M | 423K |
| Total Non-Current Assets | 10.45M | 7.88M | 19.3M | 9.6M | 5.7M | 6.4M | 17.12M | 26.34M | 21.79M | 15.58M |
| Property, Plant & Equipment | 6.9M | 5.37M | 16.41M | 8.39M | 4.02M | 4.17M | 13.73M | 21.86M | 16.89M | 154K |
| Fixed Asset Turnover | 1.93x | 2.43x | 0.57x | 1.44x | 4.56x | 4.34x | 2.08x | 1.16x | 1.29x | 88.94x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 4.89M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 3.55M | 2.21M | 1.61M | 980K | 901K | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | -204K | 350K | 848K | 230K | 771K | 1.87M | 3.2M | 4.47M | 4.9M | 15.43M |
| Total Assets | 31.57M | 33.02M | 31.38M | 18.3M | 15.18M | 24.43M | 37.22M | 35.42M | 30.67M | 20.81M |
| Asset Turnover | 0.42x | 0.39x | 0.30x | 0.66x | 1.21x | 0.74x | 0.77x | 0.71x | 0.71x | 0.66x |
| Asset Growth % | -24.03% | 4.6% | -4.97% | -41.67% | -17.05% | 60.95% | 52.3% | -4.82% | -13.42% | -32.14% |
| Total Current Liabilities | 4.74M | 4.8M | 3.63M | 4.77M | 6.36M | 5.9M | 8.93M | 6.6M | 7.81M | 4.73M |
| Accounts Payable | 1.42M | 1.19M | 1.19M | 1.22M | 2.1M | 1.42M | 1.46M | 881K | 1.82M | 2.18M |
| Days Payables Outstanding | 42.03 | 57.96 | 58.79 | 33.8 | 52.93 | 39.53 | 31.75 | 15.64 | 34.21 | 65.76 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 200K | 117K | 105K | 0 | 0 | 78K |
| Deferred Revenue (Current) | 165K | 40K | 42K | 1.63M | 2.92M | 455K | 1.09M | 0 | 0 | 0 |
| Other Current Liabilities | 2.86M | 3.22M | 1.87M | 1.71M | 619K | 1.67M | 3.04M | 2.87M | 1.75M | 2.47M |
| Current Ratio | 4.46x | 5.24x | 3.33x | 1.83x | 1.49x | 3.06x | 2.25x | 1.38x | 1.14x | 1.11x |
| Quick Ratio | 3.99x | 5.02x | 3.33x | 1.67x | 1.38x | 2.94x | 2.21x | 1.32x | 1.14x | 1.11x |
| Cash Conversion Cycle | 59.42 | 42.9 | - | 53.7 | 16.16 | 63.88 | 39.05 | 51.49 | - | - |
| Total Non-Current Liabilities | 13.09M | 10.04M | 11.51M | 12.21M | 10.77M | 9.03M | 9.13M | 10.07M | 9.79M | 9.06M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 58K | 47K | 44K | 0 | 0 | 93K |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 143K | 180K | 117K | 47K | 7K | 93K |
| Deferred Tax Liabilities | 204K | 236K | 315K | 168K | 194K | 359K | 188K | 58K | 100K | 18K |
| Other Non-Current Liabilities | 12.88M | 9.8M | 11.2M | 11.84M | 10.38M | 8.44M | 8.78M | 9.96M | 9.69M | 8.86M |
| Total Liabilities | 17.82M | 14.84M | 15.14M | 16.97M | 17.14M | 14.93M | 18.05M | 16.66M | 17.61M | 13.79M |
| Total Debt | 0 | 0 | 0 | 0 | 512K | 344K | 266K | 47K | 7K | 264K |
| Net Debt | -15.55M | -16.28M | -5.96M | -4.61M | -4.07M | -10.94M | -12.54M | -2.78M | -4.5M | -2.62M |
| Debt / Equity | - | - | - | - | - | 0.04x | 0.01x | 0.00x | 0.00x | 0.04x |
| Debt / EBITDA | - | - | - | - | 1.16x | - | 0.05x | 0.02x | 0.00x | - |
| Net Debt / EBITDA | - | -6.50x | - | - | -9.25x | - | -2.17x | -1.00x | -1.67x | - |
| Interest Coverage | -28.94x | 144.67x | -580.71x | -1386.60x | -756.00x | -307.62x | 2240.00x | -1240.00x | -1656.00x | -764.57x |
| Total Equity | 13.74M | 18.18M | 16.24M | 1.33M | -1.95M | 9.51M | 19.16M | 18.76M | 13.06M | 7.02M |
| Equity Growth % | -28.65% | 32.3% | -10.69% | -91.82% | -246.95% | 586.79% | 101.55% | -2.11% | -30.36% | -46.24% |
| Book Value per Share | 1.66 | 2.20 | 1.96 | 0.16 | -0.24 | 1.11 | 1.97 | 1.88 | 1.30 | 0.70 |
| Total Shareholders' Equity | 13.21M | 17.25M | 16.03M | 1.23M | -2.04M | 9.5M | 19.14M | 18.74M | 13.04M | 7.01M |
| Common Stock | 4.22M | 4.22M | 4.22M | 4.22M | 4.22M | 4.81M | 5.06M | 5.08M | 5.1M | 5.12M |
| Retained Earnings | 13.85M | 15.02M | 13.25M | 859K | -3.9M | 2.36M | 7.72M | 6.16M | 595K | -6.51M |
| Treasury Stock | -2.29M | -2.29M | -2.29M | -2.29M | -2.29M | -2.29M | -2.29M | -2.29M | -2.29M | -2.29M |
| Accumulated OCI | -3.92M | -1.06M | -514K | -2.92M | -1.44M | 32K | 1.29M | 2.1M | 1.94M | 2.64M |
| Minority Interest | 530K | 931K | 213K | 100K | 92K | 8K | 20K | 13K | 22K | 14K |
| Sep 2016 | Sep 2017 | Sep 2018 | Sep 2019 | Sep 2020 | Sep 2021 | Sep 2022 | Sep 2023 | Sep 2024 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 1.77M | -2.12M | -5.09M | -2.13M | 750K | 831K | 7.29M | 1.94M | 4.71M | -1.87M |
| Operating CF Margin % | 13.32% | -16.26% | -54.34% | -17.66% | 4.09% | 4.59% | 25.54% | 7.69% | 21.68% | -13.64% |
| Operating CF Growth % | 124.82% | -219.72% | -140.25% | 58.1% | 135.16% | 10.8% | 777.38% | -73.35% | 142.41% | -139.66% |
| Net Income | -2.86M | 2.31M | -1.42M | -12.42M | -4.68M | 7.2M | 6.17M | -811K | -5.33M | -7.11M |
| Depreciation & Amortization | 1.61M | 1.2M | 1.11M | 8.88M | 2.71M | -2.74M | 2.78M | 4.46M | 5.11M | 3.15M |
| Stock-Based Compensation | -22K | 15K | -59K | -42K | 0 | 643K | 660K | 263K | 208K | 372K |
| Deferred Taxes | -71K | -268K | -48K | -175K | 26K | 165K | -171K | -130K | 42K | -82K |
| Other Non-Cash Items | 4.41M | -4.77M | -3.32M | 375K | 2.25M | -2.29M | -1.12M | -1.44M | 1.91M | 1.58M |
| Working Capital Changes | -1.29M | -614K | -1.35M | 1.24M | 448K | -2.15M | -1.03M | -393K | 2.78M | 224K |
| Change in Receivables | 1.08M | -166K | -574K | -260K | -598K | -814K | -1.75M | 1.09M | 647K | 197K |
| Change in Inventory | -833K | -97K | -1.14M | 2.02M | -81K | -1.26M | 0 | 0 | 0 | 0 |
| Change in Payables | -1.46M | -279K | 124K | -202K | 924K | -746K | 110K | -595K | 928K | 458K |
| Cash from Investing | 9.38M | 2.91M | -3.88M | 905K | -833K | 3.69M | -7.11M | -11.18M | -2.83M | 773K |
| Capital Expenditures | -1.76M | -1.19M | -11.11M | -1.83M | -3.13M | -1.93M | -10.22M | -11.63M | -3.53M | 0 |
| CapEx % of Revenue | 13.28% | 9.12% | 118.62% | 15.16% | 17.07% | 10.68% | 35.8% | 46.03% | 16.24% | 22.44% |
| Acquisitions | 493K | 5.34M | 750K | 1.69M | 1.71M | 1.86M | 687K | 0 | 256K | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 11.14M | 3.17M | 2.81M | 2M | 2.3M | 3.76M | 2.42M | 452K | 439K | 773K |
| Cash from Financing | -4.25M | -370K | -1.07M | -110K | 60K | 2.19M | 1.56M | -786K | -226K | -418K |
| Debt Issued (Net) | -3.44M | 0 | 0 | 0 | 147K | 47K | 0 | -30K | 0 | -168K |
| Equity Issued (Net) | 0 | 0 | 0 | 0 | 0 | 1000K | 1000K | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | -149K | -599K | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -812K | -370K | -1.07M | -110K | -87K | -1.03M | -647K | -157K | -226K | -250K |
| Net Change in Cash | 7.08M | 731K | -10.32M | -1.35M | -29K | 6.7M | 1.52M | -9.97M | 1.68M | -1.62M |
| Free Cash Flow | 5K | -3.31M | -16.2M | -3.96M | -2.38M | -1.1M | -2.93M | -9.69M | 1.18M | -4.94M |
| FCF Margin % | 0.04% | -25.38% | -172.96% | -32.83% | -12.98% | -6.09% | -10.26% | -38.34% | 5.45% | -36.08% |
| FCF Growth % | 100.05% | -66240% | -389.96% | 75.54% | 39.93% | 53.67% | -165.55% | -230.8% | 112.21% | -517.75% |
| FCF per Share | 0.00 | -0.40 | -1.96 | -0.48 | -0.29 | -0.13 | -0.30 | -0.97 | 0.12 | -0.49 |
| FCF Conversion (FCF/Net Income) | -0.49x | -1.81x | 2.88x | 0.17x | -0.16x | 0.13x | 1.32x | -2.02x | -0.85x | 0.27x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -21.91% | 7.34% | -10.28% | -141.36% | - | 165.55% | 38.46% | -5.07% | -34.98% | -68.81% |
| Return on Invested Capital (ROIC) | -33.89% | 1356.25% | -50.08% | -148.78% | - | - | 64.68% | -16.46% | -20.25% | -61.93% |
| Gross Margin | 7% | 42.73% | 21.07% | -9.38% | 19.14% | 27.82% | 41.12% | 18.64% | 10.52% | 11.57% |
| Net Margin | -27.21% | 8.99% | -18.89% | -102.83% | -25.92% | 34.52% | 19.31% | -3.8% | -25.62% | -50.45% |
| Debt / Equity | - | - | - | - | - | 0.04x | 0.01x | 0.00x | 0.00x | 0.04x |
| Interest Coverage | -28.94x | 144.67x | -580.71x | -1386.60x | -756.00x | -307.62x | 2240.00x | -1240.00x | -1656.00x | -764.57x |
| FCF Conversion | -0.49x | -1.81x | 2.88x | 0.17x | -0.16x | 0.13x | 1.32x | -2.02x | -0.85x | 0.27x |
| Revenue Growth | -24.22% | -1.93% | -28.1% | 28.9% | 51.94% | -1.28% | 57.59% | -11.48% | -14.03% | -36.95% |
Explore detailed financial history, valuation models, and returns analysis
DCF models, peer multiples & analyst estimates
Historical returns with dividends reinvested
Yield, growth, payout safety & DRIP calculator
EPS trends, net income & profitability analysis
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of valuation, profitability & efficiency metrics