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
CLMTCalumet, Inc.
$35.08$3.1B
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
HomeStocksCLMTCash Flow

Calumet, Inc. (CLMT) Cash Flow Statement

23Y historyFree accessUpdated daily

Cash conversion remains challenged, evidenced by a $317 million net loss in 2026Q1 occurring alongside an $86.2 million operating cash outflow, highlighting a disconnect between accounting results and liquidity.

CLMT Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03
Cash from Operations133.3M108.9M-46.4M-14.9M100.6M-44M62.8M191.9M75.2M-26.5M4.1M376.4M226.8M39.1M380.11M63.78M134.14M100.85M130.34M167.55M166.77M-34M-612K7.05M
Operating CF Margin %-2.63%-1.11%-0.36%2.15%-1.4%2.77%5.56%2.15%-0.7%0.11%8.93%3.92%0.72%8.16%2.03%6.12%5.46%5.24%10.23%10.16%-2.64%-0.11%1.64%
Operating CF Growth %4200.18%334.7%-211.41%-114.81%328.64%-170.06%-67.27%155.19%383.77%-746.34%-98.91%65.96%480.05%-89.71%495.99%-52.46%33.01%-22.62%-22.21%0.47%590.48%-5455.72%-108.68%-
Net Income-188.8M-33.8M-222M48.1M-169.8M-260.1M-149M-43.6M-51M-31.3M-328.6M-139.4M-112.2M3.5M205.74M43.04M16.7M61.78M44.44M82.87M93.88M11.33M8.97M-4.93M
Depreciation & Amortization228.5M148.8M149M146.8M121.4M107.7M105.1M110.1M118.1M154.8M171.1M145.4M138.6M117.8M91.67M74.39M64.15M72.66M61.73M17.77M11.82M10.39M6.93M0
Stock-Based Compensation-4.5M-4.5M14.6M14.7M050.7M5.5M5.9M-1.2M11.6M5.6M9.8M6.5M4.8M6.51M4.89M00000000
Deferred Taxes0000000026.6M-55.5M-700K-28.5M-1.2M-7M6.3M1.91M00000000
Other Non-Cash Items93M1.5M1.8M-199.4M338.5M102.8M139.5M40.6M30.2M-400K148.9M251.9M142.4M-45.1M5.61M28.59M27.27M-18.76M-5.17M751K3.23M6.89M4.5M11.98M
Working Capital Changes5.1M-3.1M10.2M-25.1M-189.5M-45.1M-38.3M78.9M-47.5M-105.7M7.8M137.2M52.7M-34.9M64.28M-89.04M26.02M-14.84M29.34M66.15M57.84M-62.6M-21.01M0
Change in Receivables-126.4M47M8M-19.2M-14.1M-91.4M25.5M-37M109.8M-158.9M-28.4M138M-400K-32.3M34.61M-54.48M-35.27M-12.3M45.04M-15.04M16.03M-56.88M00
Change in Inventory41.9M14.9M16.1M25.1M-190.5M-27M14M16.3M-300K-8.5M49.6M47.3M43.9M14.3M17.9M-167.03M-9.86M-18.73M55.53M3.32M-2.55M-25.44M-20.3M0
Change in Payables57M-52.2M1.7M-12.4M56.9M71M-38.1M71.3M-78.2M70.6M21.4M-119.9M-13.1M6.8M11.86M138.61M64.74M15.95M-103.14M89.22M33.99M-13.27M00
Cash from Investing-47.4M44.1M-76.7M-271.8M-286M-82.8M-46.3M14.5M8.3M453.4M-154.2M-389M-658.8M-370.3M-624.23M-460.42M-34.76M-22.71M-480.46M-260.88M-75.8M-12.9M-42.93M-11.94M
Capital Expenditures-47.9M-52.3M-76.7M-271.8M-536.2M-82.9M-44M-54.9M-49.8M-70M-139.4M-339.3M-289.9M-160.8M-57.05M-49.48M-35M-23.52M-167.7M-261.01M-76.06M-12.96M-43.03M0
CapEx % of Revenue1.15%1.26%1.83%6.5%11.44%2.63%1.94%1.59%1.42%1.86%3.87%8.05%5.01%2.97%1.23%1.58%1.6%1.27%6.74%15.94%4.64%1.01%7.97%-
Acquisitions096.9M00250.2M0-3.3M60.1M50.9M484.5M-16.7M-50.2M-369M-209.5M-569.19M-413.17M00-269.12M00000
Investments------------------------
Other Investing1M0000100K1M9.3M7.2M38.9M47.6M8.4M105.5M31.8M2.01M2.23M242K807K-43.64M140K261K60K103K-11.94M
Cash from Financing-110.7M6.2M154.3M266.2M98.7M139.3M73.8M-343M-442.1M83.2M148.7M9.7M319.4M420.1M276.24M396.67M-99.4M-78.14M350.13M12.41M-22.18M40.99M61.56M4.88M
Debt Issued (Net)180.9M-86.8M97.7M248.7M-254.2M41.4M107.5M-349.4M-401.8M-12.5M208.8M74.8M548.9M231.7M268.7M179.05M-34.22M-71.04M433.79M-10.87M-218.49M53.92M67.22M0
Equity Issued (Net)0000-4.4M000000164.1M1.4M-7.1M144.5M294.08M545K51.06M-115K98.21M242.15M000
Dividends Paid0000000000-52.1M-224.6M-210.2M-184.5M-132.4M-82.74M-65.74M-59.26M-66.14M-77.05M-38.29M000
Share Repurchases0000-4.4M00000-1.8M-3.6M-2.2M-7.1M-2.1M-600K-248K-164K-115K0-69K000
Other Financing-291.6M93M56.6M17.5M357.3M97.9M-33.7M6.4M-40.3M95.7M-8M-4.6M-20.7M380M-4.56M6.29M18K1.1M-17.4M2.11M-7.57M-12.93M-5.66M4.88M
Net Change in Cash-24.8M159.2M31.2M-20.5M-2.9M12.5M90.3M-136.6M-358.6M510.1M-1.4M-2.9M-112.6M88.9M32.11M27K-12K1K13K-80.92M68.78M-5.91M18.02M4.88M
Free Cash Flow85.4M56.6M-123.1M-286.7M-435.6M-126.9M18.8M137M25.4M-96.5M-135.3M37.1M-63.1M-121.7M323.06M14.3M99.14M77.33M-37.36M-93.47M90.7M-46.96M-43.65M7.05M
FCF Margin %2.05%1.37%-2.94%-6.86%-9.3%-4.03%0.83%3.97%0.73%-2.56%-3.76%0.88%-1.09%-2.24%6.94%0.46%4.53%4.19%-1.5%-5.71%5.53%-3.64%-8.09%1.64%
FCF Growth %162.2%145.98%57.06%34.18%-243.26%-775%-86.28%439.37%126.32%28.68%-464.69%158.8%48.15%-137.67%2159.13%-85.58%28.2%306.99%60.03%-203.05%293.14%-7.6%-719.25%-
FCF per Share0.980.65-1.48-3.58-5.49-1.610.241.750.33-1.24-1.760.50-0.91-1.795.800.342.802.39-1.16-3.253.15-1.86-1.737048.00
FCF Conversion (FCF/Net Income)-0.45x-3.22x0.21x-0.31x-0.59x0.17x-0.42x-4.40x-1.36x0.26x-0.01x-2.70x-2.02x11.85x1.86x0.74x8.20x1.67x2.93x2.02x1.78x-3.00x-0.07x-1.43x
Interest Paid00232M201.9M0142.9M120.2M128M170.8M163.7M130.2M120.6M107.8M91.4M66.2M37.9M26.39M30.34M33.67M00000
Taxes Paid00000000400K400K1.2M1.1M500K29.8M700K600K188K161K30K00000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Persistent negative cash generation

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Lacks Cash Support

According to recent financial statements, the disconnect between net income and operating cash flow is profound, as evidenced by the 2026Q1 period where the company reported a $317 million net loss alongside an $86.2 million operating cash outflow, highlighting significant challenges in converting accounting profits into liquidity.

The erratic OCF/NI ratios suggest that reported earnings are frequently decoupled from actual cash generation, likely due to non-cash inventory adjustments and volatile working capital swings. Investors should monitor whether this persistent inability to generate positive operating cash flow during loss-making quarters indicates a structural reliance on external financing to sustain operations.

Free Cash Flow Remains Volatile

As reported in quarterly filings, Calumet's free cash flow trajectory is highly unstable, with the company swinging from a $103.8 million inflow in 2025Q4 to a $99.4 million outflow in 2026Q1, reflecting the extreme sensitivity of cash margins to commodity price fluctuations and operational timing.

The lack of a consistent positive FCF trend suggests that the business model remains highly susceptible to external market shocks rather than internal efficiency gains. This volatility complicates long-term capital planning and may indicate that the company's cash-generating capacity is not yet sufficient to cover its ongoing capital requirements.

Working Capital Swings Obscure Liquidity

Based on the provided cash flow data, working capital changes have been a primary driver of liquidity volatility, with a significant $86.4 million outflow in 2026Q1 following a $51 million inflow in 2025Q4, suggesting that inventory and receivables management remains a major source of cash flow instability.

These sharp reversals in working capital suggest that the company is struggling to maintain a predictable cash conversion cycle, likely due to the complex nature of its feedstock procurement and product distribution. Such fluctuations warrant further investigation into whether these movements are temporary timing issues or indicative of deeper inefficiencies in managing the supply chain.

Capital Intensity Pressures Cash Reserves

As detailed in recent financial disclosures, Calumet's capital expenditure remains a persistent drain on cash, with CapEx/Revenue ratios peaking at 3.2% in 2023Q4, which continues to limit the company's ability to build a meaningful cash buffer during periods of operational stress.

While capital spending is necessary for the ongoing transition to renewable fuels, the current level of investment appears to be outpacing the company's ability to generate internal cash. This capital intensity, combined with thin margins, suggests that the firm may remain dependent on external capital to fund its strategic pivot.

CLMT — Frequently Asked Questions

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

How much cash does Calumet, Inc. (CLMT) generate from operations?

Calumet, Inc. (CLMT) generated $108.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Calumet, Inc.'s free cash flow?

Calumet, Inc. (CLMT) generated $56.6M in free cash flow in 2025. 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 Calumet, Inc.'s capital expenditure (CapEx)?

Calumet, Inc. (CLMT) spent $52.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.