Revenue growth of 40.8% YoY in 2026Q2 to $1.4B masks a gross margin collapse to 1.3% from 34.7% in 2025Q3, indicating severe earnings volatility driven by renewable credit pricing and inventory adjustments.
Calumet Inc. (CLMT) annual income statement — 23-year revenue, gross profit & net income 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 |
|---|
| Sales/Revenue | 5.2B | 4.14B | 4.19B | 4.18B | 4.69B | 3.15B | 2.27B | 3.45B | 3.5B | 3.76B | 3.6B | 4.21B | 5.79B | 5.42B | 4.66B | 3.13B | 2.19B | 1.85B | 2.49B | 1.64B | 1.64B | 1.29B | 539.62M | 430.38M |
| Revenue Growth % | 28.37% | -1.25% | 0.2% | -10.78% | 48.87% | 38.79% | -34.3% | -1.28% | -7.08% | 4.57% | -14.56% | -27.25% | 6.82% | 16.41% | 48.56% | 43.1% | 18.64% | -25.81% | 51.97% | -0.19% | 27.3% | 138.89% | 25.38% | - |
| Cost of Goods Sold | 4.73B | 3.89B | 3.96B | 3.73B | 4.33B | 3.01B | 2.17B | 3B | 3.06B | 3.27B | 3.19B | 3.62B | 5.26B | 5.01B | 4.14B | 2.86B | 1.99B | 1.67B | 2.24B | 1.46B | 1.44B | 1.15B | 501.28M | 385.4M |
| COGS % of Revenue | - | 94.06% | 94.49% | 89.2% | 92.5% | 95.46% | 95.63% | 86.92% | 87.51% | 86.76% | 88.66% | 85.89% | 90.85% | 92.44% | 88.98% | 91.26% | 90.93% | 90.63% | 89.8% | 88.93% | 87.61% | 89.11% | 92.9% | 89.55% |
| Gross Profit | 471M | 245.7M | 230.8M | 451.7M | 351.7M | 142.9M | 99.1M | 451.7M | 436.7M | 498.2M | 408.3M | 594.6M | 529.7M | 410M | 513.18M | 274.13M | 198.75M | 173.1M | 253.88M | 181.36M | 203.24M | 140.36M | 38.33M | 44.98M |
| Gross Margin % | 9.06% | 5.94% | 5.51% | 10.8% | 7.5% | 4.54% | 4.37% | 13.08% | 12.49% | 13.24% | 11.34% | 14.11% | 9.15% | 7.56% | 11.02% | 8.74% | 9.07% | 9.37% | 10.2% | 11.07% | 12.38% | 10.89% | 7.1% | 10.45% |
| Gross Profit Growth % | - | 6.46% | -48.9% | 28.43% | 146.12% | 44.2% | -78.06% | 3.43% | -12.34% | 22.02% | -31.33% | 12.25% | 29.2% | -20.11% | 87.2% | 37.93% | 14.82% | -31.82% | 39.99% | -10.77% | 44.8% | 266.16% | -14.79% | - |
| Operating Expenses | 291.8M | 191.5M | 222.7M | 184.5M | 219.8M | 228.5M | 171M | 375.4M | 318.6M | 368.9M | 412.3M | 485.8M | 446.9M | 318.4M | 227.25M | 148.84M | 127.26M | 105.74M | 125.14M | -81.59M | 81.81M | 72.34M | 50.2M | 47.59M |
| OpEx % of Revenue | - | 4.63% | 5.32% | 4.41% | 4.69% | 7.26% | 7.54% | 10.87% | 9.11% | 9.8% | 11.45% | 11.53% | 7.72% | 5.87% | 4.88% | 4.75% | 5.81% | 5.73% | 5.03% | -4.98% | 4.98% | 5.61% | 9.3% | 11.06% |
| Selling, General & Admin | 252.8M | 171.7M | 201.2M | 187.9M | 197.3M | 203.9M | 138.9M | 312.7M | 317.9M | 341.5M | 390.5M | 457M | 419.3M | 287.4M | 210.36M | 145.02M | 120.69M | 100.54M | 120.55M | 77.3M | 78.22M | 69.85M | 47.06M | 9.43M |
| SG&A % of Revenue | - | 4.15% | 4.8% | 4.49% | 4.21% | 6.48% | 6.12% | 9.06% | 9.09% | 9.07% | 10.85% | 10.85% | 7.24% | 5.3% | 4.52% | 4.63% | 5.51% | 5.44% | 4.84% | 4.72% | 4.77% | 5.42% | 8.72% | 2.19% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 4M | 19.8M | 21.5M | -3.4M | 22.5M | 24.6M | 32.1M | 62.7M | 0 | 3.3M | 1.3M | 1.6M | -2.3M | 2.7M | 470K | 3.81M | 6.56M | 5.21M | 125.14M | -81.59M | 81.81M | 72.34M | 50.2M | 47.59M |
| Operating Income | 179.2M | 54.2M | 8.1M | 267.2M | 131.9M | -85.6M | -71.9M | 76.3M | 122.9M | 158M | -39.7M | 75M | 46.8M | 91.6M | 285.93M | 125.29M | 71.49M | 67.36M | 128.74M | 101.2M | 121.44M | 65.69M | -12.19M | -2.6M |
| Operating Margin % | 3.45% | 1.31% | 0.19% | 6.39% | 2.81% | -2.72% | -3.17% | 2.21% | 3.51% | 4.2% | -1.1% | 1.78% | 0.81% | 1.69% | 6.14% | 4% | 3.26% | 3.65% | 5.17% | 6.18% | 7.4% | 5.1% | -2.26% | -0.6% |
| Operating Income Growth % | - | 569.14% | -96.97% | 102.58% | 254.09% | -19.05% | -194.23% | -37.92% | -22.22% | 497.98% | -152.93% | 60.26% | -48.91% | -67.96% | 128.21% | 75.26% | 6.13% | -47.68% | 27.21% | -16.66% | 84.88% | 638.89% | -368.09% | - |
| EBITDA | 336.4M | 203M | 157.1M | 414M | 230.2M | 22.1M | 33.2M | 186.4M | 253.8M | 312.8M | 145.5M | 220.4M | 185.4M | 209.4M | 377.6M | 199.69M | 135.64M | 140.02M | 190.47M | 118.97M | 133.26M | 76.07M | -5.26M | -9.77M |
| EBITDA Margin % | 6.47% | 4.91% | 3.75% | 9.9% | 4.91% | 0.7% | 1.46% | 5.4% | 7.26% | 8.31% | 4.04% | 5.23% | 3.2% | 3.86% | 8.11% | 6.37% | 6.19% | 7.58% | 7.65% | 7.26% | 8.12% | 5.9% | -0.98% | -2.27% |
| EBITDA Growth % | -0.77% | 29.22% | -62.05% | 79.84% | 941.63% | -33.43% | -82.19% | -26.56% | -18.86% | 114.98% | -33.98% | 18.88% | -11.46% | -44.54% | 89.1% | 47.22% | -3.13% | -26.49% | 60.09% | -10.72% | 75.18% | 1545.67% | 46.14% | - |
| D&A (Non-Cash Add-back) | 157.2M | 148.8M | 149M | 146.8M | 98.3M | 107.7M | 105.1M | 110.1M | 130.9M | 154.8M | 185.2M | 145.4M | 138.6M | 117.8M | 91.67M | 74.39M | 64.15M | 72.66M | 61.73M | 17.77M | 11.82M | 10.39M | 6.93M | -7.17M |
| EBIT | -196.2M | 89.6M | 15.5M | 271.4M | 6M | -109.1M | -22M | 91.5M | 105.2M | 151.7M | -134.9M | 19.7M | -2.2M | 100.7M | 292.1M | 92.01M | 47.8M | 92.27M | 78.63M | 262.94M | 103.1M | 68.02M | -11.87M | -2.6M |
| Net Interest Income | -102.5M | -215.8M | -236.7M | -221.7M | -175.9M | -149.5M | -125.9M | -134.6M | -155.5M | -183.1M | -161.7M | -104.9M | -110.8M | -96.8M | -85.6M | -48.7M | -30.5M | -33.57M | -33.55M | -2.77M | -6.08M | -22.96M | -9.87M | -9.49M |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 388K | 1.94M | 2.95M | 0 | 0 | 0 |
| Interest Expense | 102.5M | 216M | 236.7M | 221.7M | 175.9M | 149.5M | 125.9M | 134.6M | 155.5M | 183.1M | 161.7M | 104.9M | 110.8M | 96.8M | 85.57M | 48.75M | 30.5M | 33.57M | 33.94M | 4.72M | 9.03M | 22.96M | 9.87M | 9.49M |
| Other Income/Expense | -477.9M | -180.6M | -229.3M | -217.5M | -301.8M | -173M | -76M | -119.4M | -173.2M | -189.4M | -256.9M | -242.8M | -159.8M | -87.7M | -79.44M | -81.33M | -54.19M | -5.42M | -84.05M | -17.82M | -27.36M | -54.36M | 12.19M | -2.33M |
| Pretax Income | -298.7M | -126.4M | -221.2M | 49.7M | -169.9M | -258.6M | -147.9M | -43.1M | -50.3M | -31.4M | -336.3M | -167.8M | -113M | 3.9M | 206.49M | 43.97M | 17.3M | 61.94M | 44.69M | 83.38M | 94.07M | 11.33M | 17.68M | -4.93M |
| Pretax Margin % | -5.75% | -3.06% | -5.28% | 1.19% | -3.63% | -8.21% | -6.52% | -1.25% | -1.44% | -0.83% | -9.34% | -3.98% | -1.95% | 0.07% | 4.43% | 1.4% | 0.79% | 3.35% | 1.8% | 5.09% | 5.73% | 0.88% | 3.28% | -1.15% |
| Income Tax | -121.8M | -92.6M | 800K | 1.6M | 3.4M | 1.5M | 1.1M | 500K | 700K | -100K | -7.7M | -28.4M | -800K | 400K | 753K | 929K | 598K | 151K | 257K | 501K | 190K | 0 | -21.27M | 0 |
| Effective Tax Rate % | 40.78% | 73.26% | -0.36% | 3.22% | -2% | -0.58% | -0.74% | -1.16% | -1.39% | 0.32% | 2.29% | 16.92% | 0.71% | 10.26% | 0.36% | 2.11% | 3.46% | 0.24% | 0.58% | 0.6% | 0.2% | 0% | -120.28% | 0% |
| Net Income | -193.8M | -33.8M | -222M | 48.1M | -169.8M | -254.9M | -149M | -43.6M | -55.1M | -103.8M | -328.6M | -139.4M | -112.2M | 3.3M | 204.54M | 86.07M | 16.37M | 60.55M | 44.44M | 82.87M | 93.88M | 11.33M | 8.97M | -4.93M |
| Net Margin % | -3.73% | -0.82% | -5.3% | 1.15% | -3.62% | -8.1% | -6.57% | -1.26% | -1.58% | -2.76% | -9.13% | -3.31% | -1.94% | 0.06% | 4.39% | 2.75% | 0.75% | 3.28% | 1.79% | 5.06% | 5.72% | 0.88% | 1.66% | -1.15% |
| Net Income Growth % | -420.97% | 84.77% | -561.54% | 128.33% | 33.39% | -71.07% | -241.74% | 20.87% | 46.92% | 68.41% | -135.72% | -24.24% | -3500% | -98.39% | 137.64% | 425.89% | -72.97% | 36.26% | -46.38% | -11.73% | 728.76% | 26.29% | 281.91% | - |
| Net Income (Continuing) | -176.9M | -33.8M | -222M | 48.1M | -173.3M | -260.1M | -149M | -43.6M | -51M | -31.3M | -296.8M | -85.4M | -112.2M | 3.5M | 205.7M | 43.04M | 16.7M | 61.78M | 44.44M | 82.87M | 93.88M | 11.33M | 8.97M | -4.93M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.1M | -9.9M | -31.8M | 0 | 0 | 0 | 4.12M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| EPS (Diluted) | -2.20 | -0.39 | -2.67 | 0.59 | -2.14 | -3.23 | -1.86 | -0.56 | -0.71 | -1.34 | -4.27 | -1.86 | -1.61 | -0.17 | 3.50 | 0.98 | 0.46 | 1.87 | 1.35 | 2.88 | 3.26 | 0.45 | 0.35 | -4931.00 |
| EPS Growth % | -423.26% | 85.39% | -552.54% | 127.57% | 33.75% | -73.66% | -232.14% | 21.13% | 47.01% | 68.62% | -129.57% | -15.53% | -847.06% | -104.86% | 257.14% | 113.04% | -75.4% | 38.52% | -53.13% | -11.66% | 624.44% | 28.57% | 100.01% | - |
| EPS (Basic) | - | -0.39 | -2.67 | 0.59 | -2.14 | -3.23 | -1.86 | -0.56 | -0.71 | -1.34 | -4.27 | -1.86 | -1.61 | -0.17 | 3.51 | 0.98 | 0.46 | 1.87 | 1.35 | 2.88 | 3.26 | 0.45 | 0.35 | -4931.00 |
| Diluted Shares Outstanding | 88.02M | 86.76M | 83.15M | 80.08M | 79.34M | 78.98M | 78.37M | 78.21M | 77.94M | 77.6M | 77.04M | 74.9M | 69.67M | 67.94M | 55.68M | 42.64M | 35.35M | 32.37M | 32.23M | 28.75M | 28.75M | 25.28M | 25.28M | 1K |
| Basic Shares Outstanding | 88.02M | 86.76M | 83.15M | 80.08M | 79.34M | 78.98M | 78.37M | 78.21M | 77.94M | 77.6M | 77.04M | 74.9M | 69.67M | 67.65M | 55.56M | 42.6M | 35.34M | 32.37M | 32.23M | 28.75M | 28.75M | 25.28M | 25.28M | 1K |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | 5590.91% | 64.73% | 96.13% | 401.66% | 97.87% | 148.84% | 92.97% | 40.78% | - | - | - |
Quick answers to the most common questions about buying CLMT stock.
For fiscal year 2025, Calumet Inc. (CLMT) reported total revenue of $4.14B. This represents a 861.3% increase compared to $430.4M in 2003.
Calumet Inc. (CLMT) reported a net loss of $33.8M for the fiscal year ending 2025.
Calumet Inc. (CLMT) reported an operating income of $54.2M, resulting in an operating profit margin of 1.3%. This margin reflects the operational efficiency of the business before interest and taxes.
Calumet Inc. (CLMT) generated $245.7M in gross profit for the year, representing a gross profit margin of 5.9%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Renewable credit price volatility
Metrics are mathematically derived from official filings.
Revenue Growth Masked by Credit Volatility
Revenue grew 40.8% year-over-year in 2026Q2 to $1.4B, per the latest quarterly report, but this surge appears driven by renewable fuel credit timing rather than underlying volume, given the concurrent gross margin collapse.
The 40.8% revenue growth in 2026Q2 is the strongest in the ten-quarter window, yet it coincides with a gross margin of just 1.3%, suggesting that the top-line expansion may be tied to pass-through of higher feedstock costs or credit-related revenue recognition. Prior quarters show erratic revenue swings, with 2025Q3 revenue of $1.1B and 2024Q3 also at $1.1B, indicating no clear organic growth trend. Investors should monitor whether this revenue spike translates into sustainable cash generation or merely reflects timing of RIN and LCFS credit sales.
Gross Margin Collapse Signals Structural Pressure
Gross margin swung from 34.7% in 2025Q3 to 1.3% in 2026Q2, as reported in financial statements, indicating extreme volatility likely driven by inventory adjustments and renewable credit pricing, not just operational efficiency.
The gross margin profile is highly unstable, with negative margins in four of the last five quarters, including -8.5% in 2026Q1. This pattern suggests that the company's cost structure is heavily exposed to commodity spreads and environmental credit values, which can overwhelm the specialty products' stable margins. The 2025Q3 outlier of 34.7% gross margin appears to be an anomaly, possibly due to favorable inventory valuation or one-time gains, and should not be extrapolated as a new norm. Without a sustained improvement in feedstock spreads or credit prices, the structural low margin of 5.94% (average over the period) may persist.
Operating Leverage Absent Amid Cost Swings
Operating income swung from a $322.9M profit in 2025Q3 to a $40.0M loss in 2026Q2, per SEC filings, indicating that SG&A and overhead are not scaling with revenue, leaving operating leverage highly negative.
SG&A expenses have remained relatively stable, ranging from $24.4M to $78.3M, but operating income has been extremely volatile, driven almost entirely by gross profit swings. In 2026Q1, SG&A spiked to $78.3M while gross profit was -$87.5M, resulting in an operating loss of $171.3M, suggesting that fixed costs are not being absorbed by revenue. This lack of operating leverage implies that the company cannot control costs enough to offset input price volatility, and any revenue growth does not translate into operating income stability. The absence of R&D expenses (reported as $0) indicates that all spending is directed to operations, yet efficiency remains elusive.
Earnings Distorted by Non-Cash and One-Time Items
Net income in 2026Q2 was -$95.9M despite a $44.9M stock-based compensation charge, as per the income statement, suggesting that reported losses are partly non-cash and may overstate the cash drain.
The $44.9M SBC in 2026Q2 is the only quarter with a significant SBC charge, and it coincides with a large net loss, indicating that management may be using equity compensation to preserve cash. Additionally, the tax rate appears anomalous, with net income sometimes diverging sharply from operating income, such as in 2025Q3 where operating income of $322.9M translated to net income of $313.4M, implying a near-zero tax rate. The frequent negative gross profits suggest that LCM inventory adjustments are a major source of earnings noise, and investors should adjust for these non-cash items to assess underlying cash generation. The C-Corp conversion may also affect tax comparability, making historical EPS trends less meaningful.
COGS Dominates as Primary Cost Driver
COGS averaged over 95% of revenue across the ten quarters, per the income statement data, making feedstock costs the overwhelming expense line, while SG&A remains a secondary but volatile component.
The cost structure is heavily weighted toward COGS, which is typical for a refiner, but the extreme swings in gross margin indicate that the company has limited ability to pass through input cost increases. SG&A has ranged from $24.4M to $78.3M, with the 2026Q1 spike suggesting possible one-time charges or inefficiencies, but it is not the primary driver of profitability. The lack of R&D spending is notable for a specialty chemicals company, implying that innovation is not a current priority, which may limit long-term differentiation. Management's expense discipline appears weak, as SG&A has not been consistently reduced even during periods of negative gross profit.
2025Q3 Spike: An Inflection or Anomaly?
The 2025Q3 quarter stands out with a 34.7% gross margin and $322.9M operating income, per the income statement, representing a dramatic inflection that reversed sharply in subsequent quarters, raising questions about its sustainability.
This quarter appears to be a clear inflection point, but the subsequent collapse to negative margins in 2025Q4 and 2026Q1 suggests that it was not a durable improvement. The $373.7M gross profit in 2025Q3 is nearly ten times the next best quarter, indicating that it may have been driven by favorable inventory valuations or a temporary spike in renewable credit prices. The lasting impact of this inflection is minimal, as the company has since returned to losses, and it may have misled investors into expecting a turnaround. The volatility around this period underscores the difficulty in forecasting Calumet's earnings and the need to normalize for non-recurring items.
Renewable Credit Exposure Threatens Recovery
The Q2 2026 earnings miss of -$1.09 EPS versus $0.16 estimate, as reported, suggests that renewable fuel credit pricing weakness may be more severe than expected, potentially undermining the SAF growth narrative.
Short-sellers would likely focus on the company's heavy reliance on LCFS and RIN credits, which have been volatile and recently weak, directly impacting the MRL segment's profitability. The 2026Q2 revenue surge of 40.8% could be a red flag if it is not accompanied by cash generation, as it may indicate credit sales that are not repeatable. Additionally, the company's high leverage and thin margins make it vulnerable to any further credit price declines, and the lack of formal guidance limits visibility. The market may be overestimating the value of the SAF expansion if credit prices remain depressed, and the company's ability to deleverage through cash flow is questionable given the persistent losses.