VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
BRYBerry Corporation
$3.26$253M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksBRYCash Flow

Berry Corporation (BRY) Cash Flow Statement

13Y historyFree accessUpdated daily

Free cash flow margin has deteriorated to 6.5% in 2025Q3, down from 28.7% in 2023Q4, as capital intensity spiked to 50.9% of revenue.

BRY Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12
Cash from Operations171.28M210.22M198.66M360.94M122.49M196.53M241.83M103.1M129.83M13.2M122.52M583.48M56.68M501.44M
Operating CF Margin %-26.82%23.01%34.2%17.46%48.4%40.48%17.44%27.84%3.09%20.28%43.96%120.29%52.18%
Operating CF Growth %-60.68%5.82%-44.96%194.67%-37.67%-18.73%134.56%-20.59%883.78%-89.23%-79%929.46%-88.7%-
Net Income-90.85M19.25M37.4M250.17M-15.54M-262.89M43.54M147.1M-524.03M-1.28B-1.02B22.6M73.47M171.54M
Depreciation & Amortization193.07M172M160.54M159.44M169.33M144.53M106.01M86.27M96.63M1.21B251.37M302.35M10.85M227.7M
Stock-Based Compensation11.02M6.99M14.36M16.97M13.78M14.63M8.65M6.75M1.85M00012.58M9.82M
Deferred Taxes-20.69M2.8M15.81M0819K0-36.78M43.95M1.9M-11K0000
Other Non-Cash Items103.62M46.48M-3.47M-49.02M3.94M298.61M148.96M-190.03M726.24M1.28B815.27M296.41M-57.2M102.2M
Working Capital Changes-24.89M-37.31M-25.99M-16.62M-49.85M1.65M-28.55M9.06M13.58M12.57M71.06M-37.88M61.37M-6.74M
Change in Receivables6.02M9.34M30.2M-15.41M-15.61M18.77M-14.6M-1.68M-16.17M-6.56M59.94M16.48M71.43M-6.74M
Change in Inventory0000-4.04M000000000
Change in Payables8.44M-50.69M-39.12M04.04M0019.53M24.95M22.1M00-8.08M0
Cash from Investing-121.04M-105.56M-175.27M-164.55M-168.79M-93.62M-225.03M-119.07M-83.66M-34.6M101.37M-516.22M-17.48M-758.17M
Capital Expenditures-153.29M-103.39M-73.13M-152.92M-133.11M-82.46M-2.84M-127.28M-317.98M-34.8M-50.37M-523.89M-615.99M-772.18M
CapEx % of Revenue22.54%13.19%8.47%14.49%18.98%20.31%0.48%21.53%68.18%8.15%8.34%39.47%1307.33%80.35%
Acquisitions-433K0-94.2M-25.92M-36.54M008.21M234.32M194K0000
Investments--------------
Other Investing32.69M-2.17M-7.94M14.29M869K-11.16M-222.19M8.21M229.59M194K151.74M7.67M11.53M14.01M
Cash from Financing-46.1M-79.46M-64.8M-165.42M-18.98M-22.35M-85.48M15.91M-205.84M-1.7M-224.45M-116.71M-439.27M256.75M
Debt Issued (Net)-33.32M1.16M31M00-1.85M1.85M21M-518.67M-1.7M-355.42M-206.12M00
Equity Issued (Net)-1.32M-5.26M-10.03M-55.44M-2.44M-1.04M-46.91M26.47M000000
Dividends Paid-10.71M-49.03M-78.19M-109.45M-11.49M-19.46M-39.16M-18.67M0000-4.27M-17.55M
Share Repurchases-1.32M-5.26M-10.03M-55.44M-2.44M-1.04M-46.91M-47.06M000000
Other Financing-751K-26.34M-7.58M-528K-5.05M-1-1.27M-12.89M312.83M0130.97M89.41M-421.8M274.3M
Net Change in Cash4.14M25.2M-41.41M30.97M-65.27M80.56M-68.68M-58K38.13M-23.11M-563K-505.44M-400.07M14K
Free Cash Flow52.15M107.87M117.59M208.02M-10.63M114.07M15.84M-24.18M-188.15M-21.6M72.14M59.59M-559.31M-270.74M
FCF Margin %7.67%13.76%13.62%19.71%-1.51%28.09%2.65%-4.09%-40.34%-5.06%11.94%4.49%-1187.05%-28.17%
FCF Growth %-64.22%-8.26%-43.47%2057.84%-109.31%620.35%165.49%87.15%-771.08%-129.94%21.07%110.65%-106.59%-
FCF per Share0.671.401.522.52-0.131.430.19-0.42-5.72-0.27----4.90
FCF Conversion (FCF/Net Income)-0.57x10.92x5.31x1.44x-7.88x-0.75x5.55x0.70x-0.25x-0.01x-0.12x25.82x-2.84x2.92x
Interest Paid00029.79M029.96M00000000
Taxes Paid00000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetHealthy
Cash FlowDeteriorating
Top Statement Risk

Regulatory and steam cost volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2025Q3)

Earnings Quality and Cash Disconnect

According to recent financial disclosures, Berry Corporation's OCF/NI ratio reached -2.13 in 2025Q3, illustrating a profound divergence where operating cash flow remains positive despite significant net losses, largely driven by substantial non-cash depreciation charges that mask the underlying cash-generative capacity of the core production assets.

The persistent gap between net income and operating cash flow suggests that accounting earnings are heavily influenced by non-cash items, complicating the assessment of true operational profitability. Investors should monitor whether this reliance on depreciation-heavy cash flow can sustain long-term capital requirements without eroding the balance sheet.

Free Cash Flow Margin Compression

As reported in quarterly filings, BRY's free cash flow margin has trended downward, reaching 6.5% in 2025Q3 compared to 28.7% in 2023Q4, indicating that the company is struggling to maintain its historical cash conversion efficiency amidst rising operational costs and a challenging regulatory environment in California.

The volatility in free cash flow suggests that the company's ability to self-fund operations is increasingly sensitive to commodity price swings and the high fixed-cost nature of steam injection. This trend warrants further investigation into whether current production levels can support ongoing dividend commitments without additional external financing.

Capital Intensity and Asset Replacement

Based on reported figures, the company's CapEx/Revenue ratio spiked to 50.9% in 2025Q3, a significant increase from the 6.1% observed in 2023Q3, which suggests that the firm is forced to commit substantial capital to maintain production levels in its mature, steam-intensive heavy oil fields.

This elevated capital intensity implies that the company may be reaching a point where maintenance requirements consume a disproportionate share of operating cash flow. Such high reinvestment needs may limit the flexibility to pivot toward growth in the Uinta Basin or return capital to shareholders.

Working Capital Volatility and Liquidity

Data from recent statements indicates that working capital changes have been highly erratic, swinging from a $25.9 million inflow in 2024Q2 to a $11.1 million outflow in 2025Q2, reflecting the operational complexities of managing inventory and receivables within a highly regulated and cyclical energy market.

The lack of consistency in working capital management suggests potential inefficiencies in cash collection or inventory turnover cycles. Investors should monitor these fluctuations as they may indicate underlying stress in the company's ability to optimize its cash conversion cycle during periods of revenue contraction.

BRY — Frequently Asked Questions

Quick answers to the most common questions about buying BRY stock.

How much cash does Berry Corporation (BRY) generate from operations?

Berry Corporation (BRY) generated $210.2M in net cash from operating activities in 2024. This reflects the cash generated directly from core business operations.

What is Berry Corporation's free cash flow?

Berry Corporation (BRY) generated $107.9M in free cash flow in 2024. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Berry Corporation's capital expenditure (CapEx)?

Berry Corporation (BRY) spent $103.4M on capital expenditures in 2024. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Berry Corporation distribute cash to shareholders?

In 2024, Berry Corporation (BRY) returned $49.0M to shareholders via cash dividends and spent $5.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.