Shareholders' equity is deeply negative at -$1.1B with total debt of $2.3B (debt-to-assets ratio of 82%), reflecting persistent losses and a strained capital structure that limits financial flexibility.
Calumet Inc. (CLMT) balance sheet — 23-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 |
|---|
| Total Current Assets | 1.24B | 857.8M | 766M | 794.7M | 819.6M | 632.6M | 534.9M | 512.1M | 670M | 1.19B | 640.9M | 609M | 906.5M | 974.4M | 833.95M | 778.64M | 309.11M | 299.64M | 305.15M | 229.28M | 335.21M | 258.91M | 184.22M | 0 |
| Cash & Short-Term Investments | 225.2M | 125.1M | 38.1M | 7.9M | 35.2M | 38.1M | 109.4M | 19.1M | 155.7M | 164.3M | 4.2M | 5.6M | 8.5M | 121.1M | 32.17M | 58.57M | 37K | 49K | 48K | 35K | 80.95M | 12.17M | 18.09M | 0 |
| Cash Only | 225.2M | 125.1M | 38.1M | 7.9M | 35.2M | 38.1M | 109.4M | 19.1M | 155.7M | 164.3M | 4.2M | 5.6M | 8.5M | 121.1M | 32.17M | 64K | 37K | 49K | 48K | 35K | 80.95M | 12.17M | 18.09M | 0 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 466M | 232.5M | 278.1M | 286.2M | 267.1M | 253M | 152.4M | 175M | 198M | 354.1M | 204.9M | 210.7M | 349.8M | 263.3M | 219.3M | 212.06M | 157.96M | 122.77M | 109.56M | 114M | 99M | 115.29M | 58.71M | 0 |
| Days Sales Outstanding | 25.88 | 20.51 | 24.23 | 24.99 | 20.8 | 29.33 | 24.52 | 18.5 | 20.66 | 34.34 | 20.78 | 18.26 | 22.05 | 17.73 | 17.19 | 24.69 | 26.32 | 24.27 | 16.07 | 25.4 | 22.02 | 32.65 | 39.71 | - |
| Inventory | 472.7M | 385.2M | 416.3M | 439.4M | 497.7M | 326.6M | 254.9M | 292.6M | 284.1M | 314.4M | 386.2M | 384.4M | 513.5M | 567.4M | 553.57M | 497.74M | 147.11M | 137.25M | 118.52M | 107.66M | 110.98M | 108.43M | 82.99M | 0 |
| Days Inventory Outstanding | 31.83 | 36.13 | 38.38 | 43.01 | 41.91 | 39.67 | 42.89 | 35.59 | 33.88 | 35.14 | 44.17 | 38.78 | 35.62 | 41.33 | 48.76 | 63.51 | 26.96 | 29.94 | 19.36 | 26.98 | 28.17 | 34.45 | 60.43 | - |
| Other Current Assets | 34.6M | 115M | 33.5M | 54.4M | 19.6M | 0 | 8M | 14.4M | 18.3M | 350M | 85.6M | 0 | 23.2M | 18.9M | 20.9M | 66.68M | 2.09M | 6.86M | 75.22M | 21K | 42.76M | 12.21M | 7.16M | 0 |
| Total Non-Current Assets | 1.75B | 1.83B | 1.99B | 1.96B | 1.92B | 1.5B | 1.27B | 1.35B | 1.42B | 1.5B | 2.08B | 2.34B | 2.21B | 1.71B | 1.42B | 953.41M | 707.56M | 732.21M | 775.91M | 449.57M | 194.97M | 140.81M | 133.99M | -29.52M |
| Property, Plant & Equipment | 1.3B | 1.58B | 1.68B | 1.62B | 1.59B | 1.1B | 992M | 1.05B | 1.1B | 1.16B | 1.68B | 1.72B | 1.46B | 1.16B | 986.88M | 842.1M | 612.43M | 629.27M | 659.68M | 442.88M | 191.73M | 127.85M | 126.58M | 89.94M |
| Fixed Asset Turnover | 3.76x | 2.62x | 2.50x | 2.58x | 2.95x | 2.86x | 2.29x | 3.30x | 3.19x | 3.25x | 2.15x | 2.45x | 3.95x | 4.67x | 4.72x | 3.72x | 3.58x | 2.93x | 3.77x | 3.70x | 8.56x | 10.08x | 4.26x | 4.79x |
| Goodwill | 0 | 140.5M | 173M | 173M | 173M | 173M | 173M | 171.4M | 171.4M | 171.4M | 177.2M | 212M | 245.8M | 207M | 187.01M | 48.34M | 48.34M | 48.34M | 48.34M | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 8.7M | 22.8M | 28.5M | 38.4M | 52.6M | 71.2M | 90.6M | 88M | 107.9M | 178.5M | 214.1M | 257.5M | 212.9M | 197.08M | 22.68M | 29.67M | 38.09M | 49.5M | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 83.8M | 0 | 0 | 25.4M | 35M | 10.3M | 126M | 137.3M | 33.4M | 1.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 456.2M | 104.7M | 118.2M | 134.4M | 122.6M | 85.3M | 37.2M | 36.5M | 34.6M | 23.8M | 38M | 62.3M | 106M | 100M | 48.13M | 40.3M | 17.13M | 16.51M | 18.39M | 6.69M | 3.23M | 12.96M | 7.4M | -89.94M |
| Total Assets | 2.99B | 2.69B | 2.76B | 2.75B | 2.74B | 2.13B | 1.81B | 1.86B | 2.09B | 2.69B | 2.73B | 2.94B | 3.12B | 2.69B | 2.25B | 1.73B | 1.02B | 1.03B | 1.08B | 678.86M | 530.17M | 399.72M | 318.21M | 189.54M |
| Asset Turnover | 1.85x | 1.54x | 1.52x | 1.52x | 1.71x | 1.48x | 1.25x | 1.86x | 1.68x | 1.40x | 1.32x | 1.43x | 1.86x | 2.02x | 2.07x | 1.81x | 2.15x | 1.79x | 2.30x | 2.41x | 3.10x | 3.22x | 1.70x | 2.27x |
| Asset Growth % | 5.53% | -2.51% | 0.25% | 0.38% | 28.81% | 17.67% | -2.66% | -11% | -22.36% | -1.34% | -7.45% | -5.61% | 16.06% | 19.31% | 30.08% | 70.37% | -1.47% | -4.55% | 59.25% | 28.04% | 32.64% | 25.62% | 67.88% | - |
| Total Current Liabilities | 1.17B | 840.7M | 863.6M | 1.11B | 1.35B | 899.8M | 544.5M | 565M | 415.1M | 925.7M | 498.2M | 626.6M | 543.5M | 502.1M | 475.4M | 388.61M | 243.71M | 139.92M | 137.85M | 240.26M | 102.49M | 93.18M | 89.42M | 32.26M |
| Accounts Payable | 425.3M | 281.5M | 320.8M | 322M | 442M | 301M | 179.3M | 230.2M | 200.6M | 282.3M | 275.9M | 316.6M | 419.9M | 355.8M | 333.42M | 302.83M | 174.72M | 109.98M | 93.86M | 167.98M | 78.75M | 44.76M | 58.03M | 32.26M |
| Days Payables Outstanding | 27.66 | 26.4 | 29.58 | 31.52 | 37.22 | 36.56 | 30.17 | 28 | 23.92 | 31.55 | 31.56 | 31.94 | 29.13 | 25.91 | 29.37 | 38.64 | 32.01 | 23.99 | 15.33 | 42.1 | 19.99 | 14.22 | 42.25 | 30.56 |
| Short-Term Debt | 19.3M | 156.2M | 66.5M | 245M | 240.5M | 179.6M | 101.1M | 135.8M | 3.8M | 354.1M | 3.5M | 75.2M | 600K | 400K | 771K | 551K | 4.84M | 5.01M | 4.81M | 943K | 500K | 500K | 19.8M | 0 |
| Deferred Revenue (Current) | 0 | 0 | 0 | 190.4M | 0 | 0 | 0 | 0 | 15.2M | 104.5M | 84.8M | 81.9M | 77.4M | 54.9M | 84.85M | 70.13M | 14.73M | 0 | 6.87M | 2.75M | 5.67M | 10.58M | 4.72M | 0 |
| Other Current Liabilities | 569.1M | 190.4M | 276.4M | 142.8M | 469.2M | 231.9M | 162.8M | 70.4M | 139.1M | 184.8M | 207.7M | 153.3M | 101.1M | 113.1M | 57.13M | 61.25M | 56.59M | 18.43M | 32.32M | 68.6M | 10.52M | 35.55M | 6.87M | -32.26M |
| Current Ratio | 1.06x | 1.02x | 0.89x | 0.71x | 0.61x | 0.70x | 0.98x | 0.91x | 1.61x | 1.29x | 1.29x | 0.97x | 1.67x | 1.94x | 1.75x | 2.00x | 1.27x | 2.14x | 2.21x | 0.95x | 3.27x | 2.78x | 2.06x | - |
| Quick Ratio | 0.66x | 0.56x | 0.40x | 0.32x | 0.24x | 0.34x | 0.51x | 0.39x | 0.93x | 0.95x | 0.51x | 0.36x | 0.72x | 0.81x | 0.59x | 0.72x | 0.66x | 1.16x | 1.35x | 0.51x | 2.19x | 1.61x | 1.13x | - |
| Cash Conversion Cycle | 30.06 | 30.24 | 33.03 | 36.48 | 25.49 | 32.44 | 37.25 | 26.09 | 30.62 | 37.93 | 33.39 | 25.09 | 28.54 | 33.14 | 36.58 | 49.56 | 21.26 | 30.21 | 20.09 | 10.29 | 30.2 | 52.88 | 57.89 | - |
| Total Non-Current Liabilities | 2.43B | 2.34B | 2.36B | 1.88B | 1.68B | 1.61B | 1.39B | 1.27B | 1.61B | 1.64B | 2.01B | 1.71B | 1.77B | 1.12B | 887.85M | 614.55M | 374.68M | 406.59M | 470M | 38.95M | 49M | 267.49M | 194.27M | 0 |
| Long-Term Debt | 2.15B | 2.08B | 2.06B | 1.83B | 1.54B | 1.42B | 1.32B | 1.21B | 1.6B | 1.64B | 1.99B | 1.7B | 1.68B | 1.11B | 862.73M | 586.54M | 364.43M | 396.05M | 460.28M | 38.95M | 49M | 267.49M | 194.27M | 0 |
| Capital Lease Obligations | 162.6M | 161.4M | 184.1M | 40.9M | 39.6M | 96.3M | 47.9M | 35.4M | 0 | 0 | 0 | 0 | 0 | 4.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.3M | 2.1M | 32.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 278.1M | 96.6M | 114M | 14.6M | 100.6M | 101.3M | 28.2M | 28.7M | 6M | 5M | 12.3M | 16M | 20.9M | 8M | 25.12M | 28.01M | 10.25M | 10.54M | 9.72M | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 3.6B | 3.18B | 3.22B | 3B | 3.03B | 2.51B | 1.94B | 1.84B | 2.02B | 2.57B | 2.51B | 2.34B | 2.31B | 1.63B | 1.36B | 1B | 618.39M | 546.51M | 607.85M | 279.21M | 151.49M | 360.66M | 283.69M | 189.54M |
| Total Debt | 2.17B | 2.46B | 2.37B | 2.19B | 1.89B | 1.76B | 1.51B | 1.44B | 1.6B | 1.99B | 2B | 1.77B | 1.71B | 1.11B | 863.5M | 587.09M | 369.27M | 401.06M | 465.09M | 39.89M | 49.5M | 267.99M | 214.07M | 0 |
| Net Debt | 1.95B | 2.33B | 2.34B | 2.18B | 1.85B | 1.72B | 1.4B | 1.42B | 1.45B | 1.83B | 1.99B | 1.77B | 1.71B | 989.7M | 831.33M | 587.03M | 369.24M | 401.01M | 465.04M | 39.86M | -31.45M | 255.81M | 195.98M | 0 |
| Debt / Equity | -3.60x | - | - | - | - | - | - | 66.63x | 391.34x | 14.90x | 8.52x | 2.81x | 2.04x | 1.01x | 0.94x | 0.81x | 0.93x | 0.83x | 0.98x | 0.10x | 0.13x | 6.86x | 6.20x | - |
| Debt / EBITDA | 6.46x | 12.11x | 15.11x | 5.29x | 8.21x | 79.52x | 45.40x | 7.72x | 6.32x | 6.37x | 13.73x | 8.05x | 9.24x | 5.30x | 2.29x | 2.94x | 2.72x | 2.86x | 2.44x | 0.34x | 0.37x | 3.52x | - | - |
| Net Debt / EBITDA | 5.79x | 11.50x | 14.86x | 5.27x | 8.05x | 77.80x | 42.11x | 7.62x | 5.71x | 5.84x | 13.70x | 8.02x | 9.20x | 4.73x | 2.20x | 2.94x | 2.72x | 2.86x | 2.44x | 0.33x | -0.24x | 3.36x | - | - |
| Interest Coverage | -1.91x | 0.41x | 0.07x | 1.22x | 0.03x | -0.73x | -0.17x | 0.68x | 0.68x | 0.83x | -0.83x | 0.19x | -0.02x | 1.04x | 3.41x | 1.89x | 1.57x | 2.75x | 2.32x | 55.74x | 11.42x | 2.96x | -1.20x | -0.27x |
| Total Equity | -603.2M | -487.1M | -466.3M | -244.7M | -287.7M | -385.1M | -128.6M | 21.6M | 4.1M | 133.7M | 234.5M | 631.4M | 840.8M | 1.1B | 920.29M | 728.9M | 398.28M | 485.35M | 473.21M | 399.64M | 378.69M | 39.05M | 34.51M | 0 |
| Equity Growth % | -83.14% | -4.46% | -90.56% | 14.95% | 25.29% | -199.46% | -695.37% | 426.83% | -96.93% | -42.99% | -62.86% | -24.9% | -23.52% | 19.46% | 26.26% | 83.01% | -17.94% | 2.56% | 18.41% | 5.53% | 869.64% | 13.15% | - | - |
| Book Value per Share | -6.85 | -5.61 | -5.61 | -3.06 | -3.63 | -4.88 | -1.64 | 0.28 | 0.05 | 1.72 | 3.04 | 8.43 | 12.07 | 16.18 | 16.53 | 17.09 | 11.27 | 14.99 | 14.68 | 13.90 | 13.17 | 1.55 | 1.37 | - |
| Total Shareholders' Equity | -870.7M | -732.7M | -712.8M | -491.6M | -533.6M | -388.9M | -137.6M | 9.6M | -8.7M | 119.9M | 218.7M | 603.9M | 810.2M | 1.06B | 889.79M | 728.9M | 398.28M | 485.35M | 473.21M | 399.64M | 378.69M | 39.05M | 34.51M | 0 |
| Common Stock | 900K | 900K | 900K | -484.4M | -525.3M | -378.8M | -125.3M | 20.2M | 61.6M | 113.3M | 211.2M | 578M | 765.9M | 1.08B | 884.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | -1.73B | -1.57B | -1.54B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -6.2M | -6.8M | 800K | -7.2M | -8.3M | -10.1M | -12.3M | -10.6M | -8.7M | -7.2M | -8.3M | -1.6M | 13.7M | -53.4M | -25.48M | 38.53M | -27.62M | 13M | 73.5M | -20.28M | 378.69M | 39.05M | 34.51M | 0 |
| Minority Interest | 267.5M | 245.6M | 246.5M | 246.9M | 245.9M | 3.8M | 9M | 12M | 12.8M | 13.8M | 15.8M | 27.5M | 30.6M | 36.6M | 30.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying CLMT stock.
As of 2025, Calumet Inc. (CLMT) had total assets of $2.69B including $857.8M in current assets.
Calumet Inc. (CLMT) carries total debt of $2.46B, offset by $125.1M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Calumet Inc. (CLMT) has total shareholders' equity (book value) of $-732.7M ($-5.61 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Calumet Inc. (CLMT) reported a current ratio of 1.02x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Renewable credit price volatility
Metrics are mathematically derived from official filings.
Equity Erosion Accelerates
Shareholders' deficit deepened from -$530.2M in 2024Q1 to -$1.1B in 2026Q2, per the balance sheet data, indicating persistent losses that are eroding the capital base.
The negative equity trajectory is driven by cumulative net losses, with retained earnings falling to -$2.0B by 2026Q2. This suggests the company is consuming capital faster than it can generate returns, a trend that may limit financial flexibility. The widening deficit, despite a slight reduction in total debt from $2.5B to $2.3B, indicates that operational losses are outpacing deleveraging efforts.
Leverage Persists Amid Deleveraging
Total debt remains elevated at $2.3B in 2026Q2, per the balance sheet, with a debt-to-assets ratio of 82%, indicating high leverage that may strain cash flows.
Although debt decreased from $2.5B in 2026Q1, the absolute level remains high relative to the asset base, and the negative equity means the debt-to-equity ratio is not meaningful. The company's ability to service this debt is questionable given the weak operating performance, and refinancing risk appears significant. The recent $115M debt retirement in July, as noted in the context, is a positive step but may be insufficient to alleviate leverage concerns.
Asset Base Shifts to Renewables
PP&E net declined from $1.6B in 2025Q4 to $1.3B in 2026Q2, per the balance sheet, while goodwill was written off, indicating a focus on tangible assets.
The reduction in PP&E suggests either asset sales or impairments, possibly related to the renewables transition. The absence of goodwill in most quarters implies prior impairments, reducing intangible asset risk. The asset mix is becoming more concentrated in physical refining assets, which may increase operational risk given the capital-intensive nature of the business.
Negative Equity Signals Distress
Shareholders' equity is -$1.1B as of 2026Q2, per the balance sheet, with retained earnings at -$2.0B, indicating that losses have exceeded capital contributions.
The negative equity is a red flag, suggesting that the company has no buffer to absorb further losses. While stock-based compensation of $44.9M in 2026Q2 adds to equity, it is insufficient to offset the massive deficit. This may indicate that the company is reliant on external financing and could face going-concern risks if losses persist.
Liquidity Buffer Thin
Current ratio fell to 0.84 in 2026Q2, per the balance sheet, with cash at $109.8M, indicating a tight liquidity position relative to short-term obligations.
The current ratio below 1 suggests potential difficulty in meeting short-term liabilities, though the cash position improved from $38.1M in 2024Q4. However, given the operating cash flow volatility and the need for capital expenditures, the liquidity buffer appears insufficient to withstand a prolonged downturn. The company may need to rely on credit facilities or asset sales to bridge gaps.
Inventory Adjustments Distort Balance Sheet
Lower of Cost or Market inventory adjustments, as noted in the context, may cause significant non-cash swings in assets and equity, potentially masking the true financial position.
The balance sheet data shows no deferred revenue and minimal goodwill, but the inventory valuation method could lead to write-downs that reduce assets and equity. The gross margin collapse in 2026Q2 suggests such adjustments may have occurred, making the reported equity deficit appear worse than the underlying cash position. Investors should monitor inventory levels and valuation methods to assess the quality of reported assets.