| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| EPMEvolution Petroleum Corporation | 156.47M | 4.47 | 134.64 | -0.04% | 3.65% | 4.62% | 7.29% | 0.52 |
| CRGYCrescent Energy Company | 3.82B | 11.66 | 21.59 | 22.14% | 3.71% | 2.57% | 43.95% | 1.07 |
| TXOTXO Partners, L.P. | 685.9M | 12.52 | 19.26 | -25.72% | 4.62% | 2.29% | 0.26 | |
| MXCMexco Energy Corporation | 22.92M | 11.20 | 13.83 | 11.4% | 18.07% | 6.49% | 3.72% | 0.01 |
| BRYBerry Corporation | 253M | 3.26 | 13.04 | -9.22% | -13.36% | -14.22% | 42.64% | 0.60 |
| CRCCalifornia Resources Corporation | 5.36T | 58.84 | 12.74 | 5.12% | 10.88% | 11.15% | 0.01% | 0.35 |
| SDSandRidge Energy, Inc. | 645.1M | 17.53 | 10.37 | -15.71% | 42.42% | 13.43% | 7.37% | |
| PNRGPrimeEnergy Resources Corporation | 326.69M | 198.90 | 9.06 | 89.96% | 12.85% | 11.79% | 0.04 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|
| Sales/Revenue | 392.5M | 937.41M | 762.31M | 969.63M |
| Revenue Growth % | - | 138.83% | -18.68% | 27.2% |
| Cost of Goods Sold | 176.16M | 389.58M | 375.51M | 637.8M |
| COGS % of Revenue | 44.88% | 41.56% | 49.26% | 65.78% |
| Gross Profit | 216.33M | 547.84M | 386.8M | 331.83M |
| Gross Margin % | 55.12% | 58.44% | 50.74% | 34.22% |
| Gross Profit Growth % | - | 153.24% | -29.4% | -14.21% |
| Operating Expenses | 60.93M | 25.45M | 27.65M | 40.84M |
| OpEx % of Revenue | 15.52% | 2.72% | 3.63% | 4.21% |
| Selling, General & Admin | 60.93M | 25.45M | 27.65M | 40.84M |
| SG&A % of Revenue | 15.52% | 2.72% | 3.63% | 4.21% |
| Research & Development | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - |
| Other Operating Expenses | 0 | 0 | 0 | 0 |
| Operating Income | 155.41M | 522.38M | 359.14M | 290.99M |
| Operating Margin % | 39.59% | 55.73% | 47.11% | 30.01% |
| Operating Income Growth % | - | 236.14% | -31.25% | -18.98% |
| EBITDA | 196.09M | 610.97M | 496.76M | 561.96M |
| EBITDA Margin % | 49.96% | 65.18% | 65.17% | 57.96% |
| EBITDA Growth % | - | 211.57% | -18.69% | 13.12% |
| D&A (Non-Cash Add-back) | 40.69M | 88.59M | 137.62M | 270.97M |
| EBIT | 140.03M | 521.69M | 357.76M | 289.77M |
| Net Interest Income | -1.66M | -4.85M | -11.2M | -104.6M |
| Interest Income | 0 | 0 | 0 | 0 |
| Interest Expense | 1.66M | 4.85M | 11.2M | 104.6M |
| Other Income/Expense | -17.03M | -5.54M | -12.59M | -105.81M |
| Pretax Income | 138.37M | 516.84M | 346.56M | 185.18M |
| Pretax Margin % | 35.25% | 55.13% | 45.46% | 19.1% |
| Income Tax | 0 | 0 | 0 | 0 |
| Effective Tax Rate % | 100% | 100% | 100% | 100% |
| Net Income | 138.37M | 516.84M | 346.56M | 185.18M |
| Net Margin % | 35.25% | 55.13% | 45.46% | 19.1% |
| Net Income Growth % | - | 273.51% | -32.95% | -46.57% |
| Net Income (Continuing) | 138.37M | 516.84M | 346.56M | 185.18M |
| Discontinued Operations | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 1.46 | 5.44 | 0.72 | 1.90 |
| EPS Growth % | - | 272.6% | -86.76% | 163.89% |
| EPS (Basic) | 1.46 | 5.44 | 0.72 | 1.90 |
| Diluted Shares Outstanding | 95M | 95M | 94.91M | 97.7M |
| Basic Shares Outstanding | 95M | 95M | 95M | 97.59M |
| Dividend Payout Ratio | 105.51% | 53.18% | 29.24% | 167.31% |
| Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|
| Total Current Assets | 178.47M | 186.23M | 343.6M | 322.1M |
| Cash & Short-Term Investments | 59.27M | 29.42M | 152.79M | 105.78M |
| Cash Only | 59.27M | 29.42M | 152.79M | 105.78M |
| Short-Term Investments | 0 | 0 | 0 | 0 |
| Accounts Receivable | 93.88M | 129.77M | 132.21M | 171.55M |
| Days Sales Outstanding | 87.3 | 50.53 | 63.3 | 64.58 |
| Inventory | 4.94M | 24.7M | 31.38M | 24.3M |
| Days Inventory Outstanding | 10.24 | 23.14 | 30.5 | 13.91 |
| Other Current Assets | 20.38M | 2.35M | 27.23M | 20.47M |
| Total Non-Current Assets | 346.9M | 701.21M | 1.96B | 2.02B |
| Property, Plant & Equipment | 343.18M | 698.16M | 1.94B | 2.01B |
| Fixed Asset Turnover | 1.14x | 1.34x | 0.39x | 0.48x |
| Goodwill | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 15.11M | 640K |
| Other Non-Current Assets | 3.72M | 3.05M | 7.1M | 9.49M |
| Total Assets | 525.38M | 887.44M | 2.3B | 2.34B |
| Asset Turnover | 0.75x | 1.06x | 0.33x | 0.41x |
| Asset Growth % | - | 68.91% | 159.68% | 1.46% |
| Total Current Liabilities | 129.44M | 152.64M | 274.91M | 352.42M |
| Accounts Payable | 7.58M | 19.85M | 47.44M | 54.44M |
| Days Payables Outstanding | 15.71 | 18.59 | 46.12 | 31.15 |
| Short-Term Debt | 0 | 0 | 61.88M | 82.5M |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 45.6M | 71.58M | 148.84M | 162.91M |
| Current Ratio | 1.38x | 1.22x | 1.25x | 0.91x |
| Quick Ratio | 1.34x | 1.06x | 1.14x | 0.84x |
| Cash Conversion Cycle | 81.84 | 55.08 | 47.68 | 47.33 |
| Total Non-Current Liabilities | 117.24M | 141.57M | 837.88M | 786.75M |
| Long-Term Debt | 85.8M | 84.9M | 745.14M | 668.78M |
| Capital Lease Obligations | 0 | 4.04M | 6.71M | 9.3M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 31.44M | 52.63M | 86.04M | 108.67M |
| Total Liabilities | 246.68M | 294.21M | 1.11B | 1.14B |
| Total Debt | 85.8M | 99.71M | 824.49M | 766.17M |
| Net Debt | 26.53M | 70.29M | 671.69M | 660.39M |
| Debt / Equity | 0.31x | 0.17x | 0.69x | 0.64x |
| Debt / EBITDA | 0.44x | 0.16x | 1.66x | 1.36x |
| Net Debt / EBITDA | 0.14x | 0.12x | 1.35x | 1.18x |
| Interest Coverage | 93.84x | 107.66x | 32.06x | 2.78x |
| Total Equity | 278.7M | 593.23M | 1.19B | 1.2B |
| Equity Growth % | - | 112.86% | 100.89% | 0.61% |
| Book Value per Share | 2.93 | 6.24 | 12.56 | 12.27 |
| Total Shareholders' Equity | 278.7M | 593.23M | 1.19B | 1.2B |
| Common Stock | 278.7M | 593.23M | 1.19B | 1.2B |
| Retained Earnings | 0 | 0 | 0 | 0 |
| Treasury Stock | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 |
| Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|
| Cash from Operations | 198.46M | 553.54M | 491.74M | 505.29M |
| Operating CF Margin % | 50.56% | 59.05% | 64.51% | 52.11% |
| Operating CF Growth % | - | 178.92% | -11.16% | 2.76% |
| Net Income | 138.37M | 516.84M | 346.56M | 185.18M |
| Depreciation & Amortization | 40.69M | 88.59M | 137.62M | 270.97M |
| Stock-Based Compensation | 45.3M | 7.53M | 3.44M | 6.53M |
| Deferred Taxes | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 15.21M | -40.01M | -49.7M | 44.22M |
| Working Capital Changes | -41.11M | -19.4M | 53.82M | -1.61M |
| Change in Receivables | -74.46M | -33.77M | 15.63M | -46.87M |
| Change in Inventory | 0 | 0 | 0 | 0 |
| Change in Payables | 8.97M | 12.18M | 5.73M | 3.33M |
| Cash from Investing | -194.74M | -372.66M | -1.03B | -306.32M |
| Capital Expenditures | -41.01M | -243.03M | -314.8M | -220.32M |
| CapEx % of Revenue | 10.45% | 25.92% | 41.3% | 22.72% |
| Acquisitions | 0 | 0 | 39.15M | 0 |
| Investments | - | - | - | - |
| Other Investing | -153.74M | -129.63M | -751.51M | -86M |
| Cash from Financing | -4.58M | -210.74M | 658.79M | -245.99M |
| Debt Issued (Net) | 42.1M | -900K | 644M | -61.88M |
| Equity Issued (Net) | 1000K | 1000K | 1000K | 1000K |
| Dividends Paid | -146M | -274.84M | -101.35M | -309.83M |
| Share Repurchases | 0 | 0 | -66.26M | 0 |
| Other Financing | -2.15M | 0 | -6.06M | -3.14M |
| Net Change in Cash | -865K | -29.86M | 123.38M | -47.02M |
| Free Cash Flow | 157.45M | 310.52M | 176.94M | 284.98M |
| FCF Margin % | 40.12% | 33.12% | 23.21% | 29.39% |
| FCF Growth % | - | 97.21% | -43.02% | 61.06% |
| FCF per Share | 1.66 | 3.27 | 1.86 | 2.92 |
| FCF Conversion (FCF/Net Income) | 1.43x | 1.07x | 1.42x | 2.73x |
| Interest Paid | 1.15M | 4.34M | 8.37M | 97.93M |
| Taxes Paid | 0 | 0 | 0 | 0 |
| Metric | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Return on Equity (ROE) | 49.65% | 118.55% | 38.83% | 15.49% |
| Return on Invested Capital (ROIC) | - | 80.89% | 21.32% | 11.72% |
| Gross Margin | 55.12% | 58.44% | 50.74% | 34.22% |
| Net Margin | 35.25% | 55.13% | 45.46% | 19.1% |
| Debt / Equity | 0.31x | 0.17x | 0.69x | 0.64x |
| Interest Coverage | 93.84x | 107.66x | 32.06x | 2.78x |
| FCF Conversion | 1.43x | 1.07x | 1.42x | 2.73x |
| Revenue Growth | - | 138.83% | -18.68% | 27.2% |
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