| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| EPSNEpsilon Energy Ltd. | 112.94M | 5.12 | 58.25 | 2.58% | 12.86% | 5.87% | 0.00 | |
| ARAntero Resources Corporation | 11.35B | 36.81 | 18.13 | 28.09% | 11.13% | 7.29% | 14.37% | 0.46 |
| EQTEQT Corporation | 38.33B | 61.42 | 16.16 | 65.53% | 23.59% | 7.45% | 7.4% | 0.29 |
| BKVBKV Corporation | 2.82B | 31.33 | 16.07 | 48.16% | 19.75% | 8.35% | 0.24 | |
| RRCRange Resources Corporation | 9.78B | 41.28 | 15.07 | 32.75% | 9.58% | 15.24% | 6.03% | 0.29 |
| EXEExpand Energy Corporation | 25.7B | 107.92 | 14.26 | 187.23% | 15.01% | 9.79% | 7.15% | |
| CNXCNX Resources Corporation | 5.95B | 41.78 | 10.50 | 59.19% | 28.03% | 14.6% | 8.98% | 0.57 |
| INRInfinity Natural Resources, Inc. | 751.12B | 16.60 | 4.46 | 60.16% | -0.58% | -0.2% | 0.51 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|
| Sales/Revenue | 143.16M | 161.73M | 259.02M |
| Revenue Growth % | - | 12.98% | 60.16% |
| Cost of Goods Sold | 34.73M | 85.78M | 124.09M |
| COGS % of Revenue | 24.26% | 53.04% | 47.91% |
| Gross Profit | 108.43M | 75.95M | 134.94M |
| Gross Margin % | 75.74% | 46.96% | 52.09% |
| Gross Profit Growth % | - | -29.95% | 77.66% |
| Operating Expenses | 12.97M | 23.26M | 41.2M |
| OpEx % of Revenue | 9.06% | 14.38% | 15.91% |
| Selling, General & Admin | 12.97M | 23.26M | 41.2M |
| SG&A % of Revenue | 9.06% | 14.38% | 15.91% |
| Research & Development | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - |
| Other Operating Expenses | 0 | 0 | 0 |
| Operating Income | 95.46M | 52.7M | 93.74M |
| Operating Margin % | 66.68% | 32.58% | 36.19% |
| Operating Income Growth % | - | -44.8% | 77.88% |
| EBITDA | 113.8M | 106.49M | 167.46M |
| EBITDA Margin % | 79.49% | 65.84% | 64.65% |
| EBITDA Growth % | - | -6.42% | 57.25% |
| D&A (Non-Cash Add-back) | 18.34M | 53.8M | 73.73M |
| EBIT | 70.7M | 98.58M | 70.81M |
| Net Interest Income | -2.57M | -11.91M | -21.53M |
| Interest Income | 0 | 0 | 0 |
| Interest Expense | 2.57M | 11.91M | 21.53M |
| Other Income/Expense | -27.33M | 33.98M | -44.45M |
| Pretax Income | 68.13M | 86.67M | 49.29M |
| Pretax Margin % | 47.59% | 53.59% | 19.03% |
| Income Tax | 0 | 0 | 0 |
| Effective Tax Rate % | 100% | 100% | 100% |
| Net Income | 68.13M | 86.67M | 49.29M |
| Net Margin % | 47.59% | 53.59% | 19.03% |
| Net Income Growth % | - | 27.22% | -43.13% |
| Net Income (Continuing) | 68.13M | 86.67M | 49.29M |
| Discontinued Operations | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 |
| EPS (Diluted) | 1.16 | 1.47 | 3.72 |
| EPS Growth % | - | 26.72% | 153.06% |
| EPS (Basic) | 5.14 | 6.54 | 3.72 |
| Diluted Shares Outstanding | 59.05M | 59.05M | 13.25M |
| Basic Shares Outstanding | 13.25M | 13.25M | 13.25M |
| Dividend Payout Ratio | - | - | - |
| Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|
| Total Current Assets | 29.08M | 70.01M | 85.57M |
| Cash & Short-Term Investments | 739K | 1.5M | 2.2M |
| Cash Only | 739K | 1.5M | 2.2M |
| Short-Term Investments | 0 | 0 | 0 |
| Accounts Receivable | 22.32M | 44.1M | 71.54M |
| Days Sales Outstanding | 56.91 | 99.52 | 100.81 |
| Inventory | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - |
| Other Current Assets | 6.02M | 24.41M | 11.82M |
| Total Non-Current Assets | 237.63M | 618.5M | 829.9M |
| Property, Plant & Equipment | 233.75M | 607.38M | 821.44M |
| Fixed Asset Turnover | 0.61x | 0.27x | 0.32x |
| Goodwill | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 |
| Long-Term Investments | 2.41M | 6.17M | 0 |
| Other Non-Current Assets | 1.47M | 4.94M | 8.46M |
| Total Assets | 266.7M | 688.51M | 915.47M |
| Asset Turnover | 0.54x | 0.23x | 0.28x |
| Asset Growth % | - | 158.15% | 32.96% |
| Total Current Liabilities | 57.36M | 56.56M | 133.35M |
| Accounts Payable | 41.39M | 37.74M | 51.37M |
| Days Payables Outstanding | 435.02 | 160.58 | 151.1 |
| Short-Term Debt | 93K | 124K | 101K |
| Deferred Revenue (Current) | 0 | 0 | 0 |
| Other Current Liabilities | 5.98M | 6K | 12.6M |
| Current Ratio | 0.51x | 1.24x | 0.64x |
| Quick Ratio | 0.51x | 1.24x | 0.64x |
| Cash Conversion Cycle | - | - | - |
| Total Non-Current Liabilities | 59.84M | 173.49M | 273.88M |
| Long-Term Debt | 58.05M | 171.12M | 259.41M |
| Capital Lease Obligations | 747K | 652K | 1.14M |
| Deferred Tax Liabilities | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1.04M | 1.72M | 13.33M |
| Total Liabilities | 117.2M | 230.05M | 407.22M |
| Total Debt | 58.98M | 172M | 260.9M |
| Net Debt | 58.25M | 170.49M | 258.69M |
| Debt / Equity | 0.39x | 0.38x | 0.51x |
| Debt / EBITDA | 0.52x | 1.62x | 1.56x |
| Net Debt / EBITDA | 0.51x | 1.60x | 1.54x |
| Interest Coverage | 37.09x | 4.42x | 4.35x |
| Total Equity | 149.51M | 458.46M | 508.24M |
| Equity Growth % | - | 206.65% | 10.86% |
| Book Value per Share | 2.53 | 7.76 | 38.36 |
| Total Shareholders' Equity | 149.51M | 458.46M | 508.24M |
| Common Stock | 149.51M | 458.46M | 508.24M |
| Retained Earnings | 0 | 0 | 0 |
| Treasury Stock | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 |
| Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|
| Cash from Operations | 64.98M | 106.47M | 177.67M |
| Operating CF Margin % | 45.39% | 65.83% | 68.59% |
| Operating CF Growth % | - | 63.87% | 66.86% |
| Net Income | 68.13M | 86.67M | 49.29M |
| Depreciation & Amortization | 18.34M | 53.8M | 73.73M |
| Stock-Based Compensation | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 |
| Other Non-Cash Items | -12.81M | -25.01M | 52.57M |
| Working Capital Changes | -8.68M | -8.98M | 2.09M |
| Change in Receivables | -9.07M | -21.77M | -27.45M |
| Change in Inventory | 0 | 0 | 0 |
| Change in Payables | -2.16M | 7.57M | 16.37M |
| Cash from Investing | -95.66M | -436.69M | -256.12M |
| Capital Expenditures | -95.66M | -436.69M | -256.12M |
| CapEx % of Revenue | 66.82% | 270.01% | 98.88% |
| Acquisitions | 0 | 0 | 0 |
| Investments | - | - | - |
| Other Investing | 0 | 0 | 0 |
| Cash from Financing | 29M | 330.98M | 79.15M |
| Debt Issued (Net) | 29.91M | 112.95M | 88.27M |
| Equity Issued (Net) | 0 | 1000K | 500K |
| Dividends Paid | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 |
| Other Financing | -908K | -4.26M | -9.62M |
| Net Change in Cash | -1.69M | 765K | 699K |
| Free Cash Flow | -30.68M | -330.21M | -78.45M |
| FCF Margin % | -21.43% | -204.17% | -30.29% |
| FCF Growth % | - | -976.13% | 76.24% |
| FCF per Share | -0.52 | -5.59 | -5.92 |
| FCF Conversion (FCF/Net Income) | 0.95x | 1.23x | 3.60x |
| Interest Paid | 2.18M | 10.14M | 19.2M |
| Taxes Paid | 0 | 0 | 0 |
| Metric | 2022 | 2023 | 2024 |
|---|---|---|---|
| Return on Equity (ROE) | 45.57% | 28.51% | 10.2% |
| Return on Invested Capital (ROIC) | - | 9.45% | 10.07% |
| Gross Margin | 75.74% | 46.96% | 52.09% |
| Net Margin | 47.59% | 53.59% | 19.03% |
| Debt / Equity | 0.39x | 0.38x | 0.51x |
| Interest Coverage | 37.09x | 4.42x | 4.35x |
| FCF Conversion | 0.95x | 1.23x | 3.60x |
| Revenue Growth | - | 12.98% | 60.16% |
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