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
CNR
← 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
CNRCore Natural Resources, Inc.
$79.12$4.0B
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
HomeStocksCNRCash Flow

Core Natural Resources, Inc. (CNR) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash conversion remains highly erratic, with the OCF/NI ratio fluctuating from -6.02 in 2025Q2 to 5.67 in 2026Q1, complicating long-term valuation.

CNR Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Oct'18Oct'17Oct'16Nov'15Nov'14Nov'13Oct'12Oct'11Oct'10Nov'09Nov'08Oct'07Oct'06Oct'05Oct'04Nov'03Nov'02Oct'01Oct'00Oct'99Oct'98Oct'97Oct'96
Cash from Operations534.79M305.75M476.39M857.95M650.99M305.57M129.33M244.57M413.52M248.11M329.11M291.69M543.52M64.14M47.72M41.44M6.31M95.37M40.19M137.63M121.51M118.27M23.73M69.27M59.76M81.69M72.84M94.2M110M28.6M24.5M
Operating CF Margin %-7.34%22.17%34.23%28.55%24.23%14.71%17.78%28.08%18.78%28.78%21.76%32.33%4.9%4.14%4.32%0.72%9.85%2.28%8.47%7.74%10.47%2.19%7.71%6.27%8.56%7.15%10.06%16.29%7.01%7.36%
Operating CF Growth %241.22%-35.82%-44.47%31.79%113.04%136.27%-47.12%-40.86%66.67%-24.61%12.83%-46.33%747.37%34.41%15.17%557.1%-93.39%137.27%-70.79%13.26%2.75%398.39%-65.74%15.92%-26.85%12.16%-22.68%-14.36%284.62%16.73%36.11%
Net Income-62.9M-153.22M286.4M655.89M466.98M34.11M-13.21M93.56M178.78M82.57M50.45M317.42M290.95M-12.9M4.9M-10M-26.88M-747M78.9M63.7M73.8M56M44.9M22.8M-33.8M16.54M51.94M45.9M37.3M27.9M24.8M
Depreciation & Amortization703.45M621.07M0000000000036.01M33.84M33.21M34.5M32.78M35.59M35.53M31.09M24.49M22.97M23.01M24.93M36.65M33.49M28.5M17.8M7.9M5.8M
Stock-Based Compensation-38.51M06.17M10.05M7.89M6.63M11.58M12.76M10.23M22.09M12.89M8.41M19.86M000000000000000000
Deferred Taxes-138.08M08.82M14.12M49.39M-14.76M11.69M-17.42M-16.48M16.61M91.53M72.62M40.66M-10.59M2.18M-6.4M43K-24.45M266K-7.09M-3.18M2.36M-4.76M-705K-895K-799K1.49M3M8M300K-800K
Other Non-Cash Items123.94M-23.51M222.72M237.11M210.11M221.4M182.81M235.97M213.48M158.97M181.49M210.61M181.4M37.44M15.05M9.95M5.27M781.56M14.43M8.85M9.11M960K12.84M4.82M67.88M5.38M2.44M2.4M2.5M1.2M700K
Working Capital Changes11.65M-138.59M-47.73M-59.22M-83.37M58.19M-63.53M-80.31M27.51M-32.13M-7.25M-317.36M10.64M14.18M-8.25M14.67M-6.63M52.48M-88.99M36.63M10.7M34.46M-52.23M19.35M1.64M23.93M-16.52M14.4M44.4M-8.7M-6M
Change in Receivables55.63M049.24M36.92M-52.58M44.71M11.13M-38.96M39.16M-44.42M-17.61M63.76M-36.76M-3.57M-16.72M-15.33M915K78.89M0000000000000
Change in Inventory-12.74M012.77M-21.54M-3.02M-6.68M-2.07M-5.49M4.77M-3.26M3.35M4.95M22.44M-16.09M-9.11M-7.14M-9.85M79.36M-57.02M28.02M-5.94M26.23M-79.03M10.06M4.02M16.18M-13.36M-6M10M-5.6M-4.5M
Change in Payables-26.85M04.57M11.45M39.23M11.47M-30.76M-21.71M37.49M7.04M-4.15M-575K48.19M34.56M12.05M17.57M150K-30.75M0000000000000
Cash from Investing-315.19M47.66M-165.03M-259.43M-142.18M-127.36M-76.33M-172.54M-153.65M-56.83M-45.76M-130.27M-127.81M-23.33M-166.15M-20.46M-13.26M-19.1M-18.69M-56.36M-393.35M-45.8M-6.01M-18.33M-3.91M-16.3M-50.13M-41.3M-614.2M-18.7M-46.7M
Capital Expenditures-207.02M-284.58M-177.99M-167.79M-171.51M-132.75M-86M-169.74M-145.75M-81.41M-53.6M-143.05M-348.85M-24.43M-28.15M-21.04M-14.03M-21.66M-24.8M-42.04M-27.06M-19.52M-9.33M-17.91M-9.18M-15.03M-28.89M-33.3M-589.8M-6.2M-34.5M
CapEx % of Revenue4.89%6.83%8.28%6.69%7.52%10.53%9.78%12.34%9.9%6.16%4.69%10.67%20.75%1.87%2.44%2.19%1.61%2.24%1.41%2.59%1.72%1.73%0.86%1.99%0.96%1.57%2.84%3.56%87.34%1.52%10.36%
Acquisitions-358.22M7.51M000000000000-140.99M0000-20.09M-366.6M-27.4M0-4.31M0-5.52M-24.41M0000
Investments-------------------------------
Other Investing234.04M324.73M-21.06M-13.43M29.33M5.39M9.67M-2.8M-7.9M24.58M7.84M12.78M221.04M1.1M2.99M583K767K2.56M6.11M5.76M308K1.12M3.32M3.89M5.27M4.25M3.16M-8M-24.4M-12.5M-12.2M
Cash from Financing-215.8M-199.79M-107.08M-682.2M-380.07M-30.85M-82.44M-256.67M-148.92M-50.61M-276.68M-154.92M-415.84M-18.4M94.55M-19.4M-6.04M-53.95M-28.76M-31.63M96.02M120.03M-23.7M-46.26M-67.44M-47.27M-35.8M-41.5M476.5M1.3M25.4M
Debt Issued (Net)-46.3M67.29M-11.47M-191.74M-294.36M-26.18M-67M-183.89M-73.92M587.24M16.43M327.53M5.83M000000000000000000
Equity Issued (Net)-164.93M-224.26M-70.88M-399.38M000-32.73M-25.84M0000000000000000000000
Dividends Paid-20.67M-26.26M-15.86M-75.47M-71.49M000-18.23M-581.5M-270.97M-461.05M-421.67M000000000000000000
Share Repurchases-164.93M-224.26M-70.88M-399.38M000-32.73M-25.84M0000-2.46M-1.53M-1.48M-381K-451K-2.23M-36.12M-37.57M-40.68M0-114K-175K-909K-20.42M0000
Other Financing16.1M-16.55M-8.87M-15.61M-14.22M-4.67M-15.44M-40.04M-30.93M-56.35M-22.14M-21.4M0-18.4M94.55M-19.4M-6.04M-53.95M-28.76M-31.63M96.02M120.03M-23.7M-46.26M-67.44M-47.27M-35.8M-41.5M476.5M1.3M25.4M
Net Change in Cash-13.34M-15.37M204.27M-83.68M128.75M147.36M-29.44M-184.64M110.96M140.67M6.67M6.5M-130K22.28M-23.82M1.56M-13M22.22M-6.85M50.02M-175.68M192.49M-5.98M4.67M-11.6M18.13M-13.09M11.5M-27.7M11.2M3.2M
Free Cash Flow241.93M21.17M298.4M690.16M479.48M172.82M43.33M74.83M267.78M166.7M275.51M148.64M194.67M39.72M19.57M20.4M-7.72M73.71M15.39M95.58M94.46M98.74M14.4M51.36M50.58M66.67M43.95M60.9M-479.8M22.4M-10M
FCF Margin %5.72%0.51%13.89%27.53%21.03%13.7%4.93%5.44%18.18%12.62%24.09%11.09%11.58%3.04%1.7%2.13%-0.89%7.62%0.87%5.88%6.01%8.74%1.33%5.72%5.31%6.98%4.32%6.5%-71.05%5.49%-3%
FCF Growth %172.42%-92.91%-56.76%43.94%177.45%298.87%-42.1%-72.06%60.64%-39.49%85.35%-23.65%390.16%102.93%-4.05%364.07%-110.48%378.94%-83.9%1.19%-4.34%585.57%-71.95%1.53%-24.13%51.67%-27.82%112.69%-2241.96%324%-181.97%
FCF per Share4.740.4110.0120.8213.424.861.642.769.425.929.825.314.150.851.031.11-0.4216.483.9522.9822.0723.673.6013.5413.5318.3512.0215.99-131.856.55-3.05
FCF Conversion (FCF/Net Income)-3.85x-2.00x1.66x1.31x1.39x8.96x-13.26x3.22x2.70x3.67x7.93x0.95x1.87x-4.99x3.10x-4.19x-0.23x-0.13x0.51x2.16x1.65x2.11x0.53x3.04x1.91x4.94x1.40x2.01x2.95x1.03x0.99x
Interest Paid0023.79M29.25M50.84M54.4M63M000000000000000000000000
Taxes Paid0039.25M111.3M55.75M3.2M1.48M000000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Operational Logistical Bottlenecks

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Disconnected From Cash

As reported in recent financial statements, the relationship between net income and operating cash flow has become increasingly erratic, with OCF/NI ratios swinging from -6.02 in 2025Q2 to 5.67 in 2026Q1, suggesting that reported earnings are currently poor proxies for actual cash generation.

The significant divergence between net income and operating cash flow indicates that non-cash charges and working capital fluctuations are heavily distorting the company's bottom line. Investors should monitor whether this volatility is a temporary byproduct of the Itmann complex ramp-up or a structural issue in how the company recognizes revenue versus cash collection.

FCF Volatility Reflects Operational Instability

Based on quarterly cash flow data, free cash flow margins have fluctuated wildly from a negative 17.1% in 2025Q1 to a peak of 26.7% in 2023Q4, highlighting a lack of consistent cash conversion that complicates long-term valuation models for the firm.

The inability to maintain a stable FCF trajectory suggests that the company's high fixed-cost base is highly sensitive to production interruptions. This inconsistency warrants further investigation into whether the current cash flow profile can support sustained capital returns without relying on balance sheet flexibility.

Capital Intensity Remains Elevated

According to recent SEC filings, the company's capital expenditure as a percentage of revenue has remained elevated, peaking at 11.3% in 2024Q2, which indicates that maintaining the Pennsylvania Mining Complex and terminal infrastructure requires significant, ongoing reinvestment to sustain production volumes.

The persistent level of capital intensity suggests that the company is in a continuous cycle of maintenance and growth spending that limits free cash flow generation. Analysts should assess whether these expenditures are effectively lowering unit costs or merely serving as a defensive necessity to keep aging infrastructure operational.

Working Capital Swings Obscure Liquidity

As evidenced by the $196.6M working capital outflow in 2025Q1 followed by a $77.4M inflow in 2025Q2, the company's cash flow is highly susceptible to timing differences in inventory and receivables, which may mask underlying operational efficiency trends.

These sharp reversals in working capital suggest that the company's cash cycle is prone to significant disruption, likely tied to the logistical complexities of export shipments. Investors should monitor these movements closely, as they may indicate challenges in managing inventory levels or collecting payments during periods of logistical stress.

Aggressive Capital Return Amidst Uncertainty

Based on reported figures, the company has continued to prioritize share repurchases, including $41.9M in 2026Q1, even as operating cash flow remains volatile, which may indicate a management preference for supporting equity value over building a larger cash buffer for potential operational shocks.

The decision to return capital through buybacks while facing negative net margins appears to be a high-conviction strategy that assumes a near-term recovery in coal pricing. However, this approach may leave the company with less flexibility if the current logistical and margin headwinds persist longer than anticipated.

CNR — Frequently Asked Questions

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

How much cash does Core Natural Resources, Inc. (CNR) generate from operations?

Core Natural Resources, Inc. (CNR) generated $305.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Core Natural Resources, Inc.'s free cash flow?

Core Natural Resources, Inc. (CNR) generated $21.2M 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 Core Natural Resources, Inc.'s capital expenditure (CapEx)?

Core Natural Resources, Inc. (CNR) spent $284.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Core Natural Resources, Inc. distribute cash to shareholders?

In 2025, Core Natural Resources, Inc. (CNR) returned $26.3M to shareholders via cash dividends and spent $224.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.