| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| EPMEvolution Petroleum Corporation | 156.47M | 4.47 | 134.64 | -0.04% | 3.65% | 4.62% | 7.29% | 0.52 |
| CRGYCrescent Energy Company | 3.82B | 11.66 | 21.59 | 22.14% | 3.71% | 2.57% | 43.95% | 1.07 |
| TXOTXO Partners, L.P. | 685.9M | 12.52 | 19.26 | -25.72% | 4.62% | 2.29% | 0.26 | |
| MXCMexco Energy Corporation | 22.92M | 11.20 | 13.83 | 11.4% | 18.07% | 6.49% | 3.72% | 0.01 |
| BRYBerry Corporation | 253M | 3.26 | 13.04 | -9.22% | -13.36% | -14.22% | 42.64% | 0.60 |
| CRCCalifornia Resources Corporation | 5.36T | 58.84 | 12.74 | 5.12% | 10.88% | 11.15% | 0.01% | 0.35 |
| SDSandRidge Energy, Inc. | 645.1M | 17.53 | 10.37 | -15.71% | 42.42% | 13.43% | 7.37% | |
| PNRGPrimeEnergy Resources Corporation | 326.69M | 198.90 | 9.06 | 89.96% | 12.85% | 11.79% | 0.04 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|
| Sales/Revenue | 1.09B | 754.22M | 1.48B | 3.06B | 2.38B | 2.93B | 3.58B |
| Revenue Growth % | - | -30.63% | 95.83% | 106.98% | -22.06% | 23.01% | 22.14% |
| Cost of Goods Sold | 255.11M | 202.18M | 243.5M | 438.75M | 1.08B | 528.82M | 408.92M |
| COGS % of Revenue | 23.46% | 26.81% | 16.49% | 14.35% | 45.26% | 18.04% | 11.42% |
| Gross Profit | 832.13M | 552.04M | 1.23B | 2.62B | 1.3B | 2.4B | 3.17B |
| Gross Margin % | 76.54% | 73.19% | 83.51% | 85.65% | 54.74% | 81.96% | 88.58% |
| Gross Profit Growth % | - | -33.66% | 123.44% | 112.27% | -50.19% | 84.17% | 32% |
| Operating Expenses | 605.02M | 925.67M | 749.74M | 1.33B | 979.52M | 2.18B | 472.16M |
| OpEx % of Revenue | 55.65% | 122.73% | 50.76% | 43.64% | 41.11% | 74.5% | 13.19% |
| Selling, General & Admin | 154.36M | 196.05M | 276.24M | 265.08M | 428.48M | 639.58M | 472.16M |
| SG&A % of Revenue | 14.2% | 25.99% | 18.7% | 8.67% | 17.98% | 21.82% | 13.19% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - |
| Other Operating Expenses | 450.66M | 729.62M | 473.49M | 1.07B | 551.04M | 1.54B | 0 |
| Operating Income | 227.11M | -373.63M | 483.74M | 1.28B | 324.74M | 218.46M | 229.28M |
| Operating Margin % | 20.89% | -49.54% | 32.75% | 42.01% | 13.63% | 7.45% | 6.4% |
| Operating Income Growth % | - | -264.51% | 229.47% | 165.47% | -74.71% | -32.73% | 4.95% |
| EBITDA | 538.3M | -1.33M | 796.53M | 1.82B | 1B | 1.17B | 1.4B |
| EBITDA Margin % | 49.51% | -0.18% | 53.93% | 59.44% | 41.99% | 39.85% | 39% |
| EBITDA Growth % | - | -100.25% | 60079.37% | 128.13% | -44.94% | 16.73% | 19.54% |
| D&A (Non-Cash Add-back) | 311.19M | 372.3M | 312.79M | 532.93M | 675.78M | 949.48M | 1.17B |
| EBIT | 100.31M | -178M | -381.79M | 612.83M | 491.02M | 47.51M | 0 |
| Net Interest Income | -53.58M | -38.11M | -50.74M | -95.94M | -145.81M | -216.26M | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 53.58M | 38.11M | 50.74M | 95.94M | 145.81M | 216.26M | -298.43M |
| Other Income/Expense | -180.38M | 157.52M | -916.27M | -767.27M | 20.48M | -387.22M | -27.61M |
| Pretax Income | 46.74M | -216.11M | -432.53M | 516.89M | 345.22M | -168.75M | 201.67M |
| Pretax Margin % | 4.3% | -28.65% | -29.29% | 16.91% | 14.49% | -5.76% | 5.63% |
| Income Tax | 28K | 14K | -306K | 36.29M | 23.23M | -31.07M | -34.5M |
| Effective Tax Rate % | - | - | 4.48% | 18.7% | 19.58% | 67.91% | 65.9% |
| Net Income | 0 | 0 | -19.38M | 96.67M | 67.61M | -114.61M | 132.91M |
| Net Margin % | - | - | -1.31% | 3.16% | 2.84% | -3.91% | 3.71% |
| Net Income Growth % | - | - | - | 598.94% | -30.06% | -269.51% | 215.97% |
| Net Income (Continuing) | 46.71M | -216.12M | -432.23M | 480.6M | 321.99M | -137.68M | 132.91M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 830.33M | 176.27M | 2.34B | 2.45B | 1.93B | 1.24B | 7.53M |
| EPS (Diluted) | 0.00 | 0.00 | -0.46 | 2.20 | 0.45 | -0.88 | 0.54 |
| EPS Growth % | - | - | - | 578.26% | -79.55% | -295.56% | 161.36% |
| EPS (Basic) | 0.00 | 0.00 | -0.46 | 2.20 | 0.45 | -0.88 | 0.54 |
| Diluted Shares Outstanding | 43.1M | 43.1M | 169.49M | 168.97M | 151.2M | 201.23M | 245.06M |
| Basic Shares Outstanding | 43.1M | 43.1M | 169.49M | 168.72M | 150.99M | 201.23M | 242.06M |
| Dividend Payout Ratio | - | - | - | 28.46% | 50.47% | - | - |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|
| Total Current Assets | 165.82M | 220.45M | 479.62M | 516.74M | 615.65M | 788.09M | 23.56M |
| Cash & Short-Term Investments | 19.89M | 36.86M | 128.58M | 0 | 2.97M | 132.82M | 290K |
| Cash Only | 19.89M | 36.86M | 128.58M | 0 | 2.97M | 132.82M | 290K |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 103.3M | 111.82M | 342.2M | 459.75M | 506.74M | 542.27M | 0 |
| Days Sales Outstanding | 34.68 | 54.12 | 84.57 | 54.89 | 77.63 | 67.53 | - |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - |
| Other Current Assets | 31.47M | 30.93M | 8.64M | 43.75M | 65.53M | 70.4M | 23.27M |
| Total Non-Current Assets | 3.83B | 3.69B | 4.68B | 5.5B | 6.19B | 8.37B | 5.16B |
| Property, Plant & Equipment | 3.77B | 3.64B | 4.56B | 5.44B | 6.12B | 8.15B | 0 |
| Fixed Asset Turnover | 0.29x | 0.21x | 0.32x | 0.56x | 0.39x | 0.36x | - |
| Goodwill | 0 | 0 | 76.56M | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 15.41M | 15.04M | 6.08M | 13.81M | 0 |
| Other Non-Current Assets | 58.16M | 44.77M | 30.75M | 50.3M | 65.78M | 213.7M | 5.16B |
| Total Assets | 4B | 3.91B | 5.16B | 6.02B | 6.8B | 9.16B | 5.19B |
| Asset Turnover | 0.27x | 0.19x | 0.29x | 0.51x | 0.35x | 0.32x | 0.69x |
| Asset Growth % | - | -2.26% | 31.99% | 16.72% | 13.01% | 34.65% | -43.39% |
| Total Current Liabilities | 200.89M | 120.67M | 616.13M | 893.75M | 750.26M | 827.36M | 1.26B |
| Accounts Payable | 62.6M | 24.04M | 110.64M | 144.56M | 135.52M | 91.55M | 46.28M |
| Days Payables Outstanding | 89.57 | 43.4 | 165.84 | 120.26 | 45.87 | 63.19 | 41.31 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 4.86M |
| Deferred Revenue (Current) | 0 | 2.14M | 75.83M | 160.78M | 0 | 0 | 0 |
| Other Current Liabilities | 65.67M | 28.82M | 192.14M | 177.29M | 359.38M | 64.95M | 1.21B |
| Current Ratio | 0.83x | 1.83x | 0.78x | 0.58x | 0.82x | 0.95x | 0.02x |
| Quick Ratio | 0.83x | 1.83x | 0.78x | 0.58x | 0.82x | 0.95x | 0.02x |
| Cash Conversion Cycle | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 1.08B | 893.54M | 1.52B | 1.83B | 2.42B | 3.97B | 6.02B |
| Long-Term Debt | 972.1M | 751.08M | 1.03B | 1.25B | 1.69B | 3.05B | 5.53B |
| Capital Lease Obligations | 0 | 0 | 3.51M | 7.41M | 7.07M | 3.53M | 0 |
| Deferred Tax Liabilities | 0 | 0 | 82.54M | 147.35M | 262.58M | 370.33M | 11.67M |
| Other Non-Current Liabilities | 112.47M | 142.46M | 405.23M | 424.79M | 453.34M | 542.22M | 479.32M |
| Total Liabilities | 1.29B | 1.01B | 2.14B | 2.72B | 3.17B | 4.79B | 7.28B |
| Total Debt | 1B | 774.79M | 1.09B | 1.32B | 1.76B | 3.13B | 5.53B |
| Net Debt | 980.87M | 737.93M | 962.17M | 1.32B | 1.76B | 3B | 5.53B |
| Debt / Equity | 0.37x | 0.27x | 0.36x | 0.40x | 0.49x | 0.72x | 1.07x |
| Debt / EBITDA | 1.86x | - | 1.37x | 0.72x | 1.76x | 2.68x | 3.96x |
| Net Debt / EBITDA | 1.82x | - | 1.21x | 0.72x | 1.76x | 2.57x | 3.96x |
| Interest Coverage | 4.24x | -9.80x | 9.53x | 13.39x | 2.23x | 1.01x | - |
| Total Equity | 2.71B | 2.89B | 3.02B | 3.3B | 3.64B | 4.37B | 5.17B |
| Equity Growth % | - | 6.68% | 4.37% | 9.25% | 10.21% | 20.14% | 18.43% |
| Book Value per Share | 62.93 | 67.13 | 17.82 | 19.52 | 24.05 | 21.71 | 21.11 |
| Total Shareholders' Equity | 1.88B | 2.72B | 682.21M | 848.11M | 1.7B | 3.13B | 5.17B |
| Common Stock | 1.88B | 2.72B | 17K | 17K | 18K | 26K | 33K |
| Retained Earnings | 0 | 0 | -19.38M | 61.96M | 95.45M | -64.75M | 0 |
| Treasury Stock | 0 | 0 | -18.45M | -18.45M | -17.14M | -32.43M | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 830.33M | 176.27M | 2.34B | 2.45B | 1.93B | 1.24B | 7.53M |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|
| Cash from Operations | 485.51M | 411.03M | 233.15M | 1.01B | 935.77M | 1.22B | 1.68B |
| Operating CF Margin % | 44.66% | 54.5% | 15.79% | 33.12% | 39.28% | 41.73% | 46.93% |
| Operating CF Growth % | - | -15.34% | -43.28% | 334.22% | -7.57% | 30.7% | 37.37% |
| Net Income | 46.71M | -216.12M | -432.23M | 480.6M | 321.99M | -137.68M | 167.17M |
| Depreciation & Amortization | 311.19M | 372.3M | 312.79M | 532.93M | 600.84M | 949.48M | 1.17B |
| Stock-Based Compensation | -2.72M | -797K | 39.92M | 38.06M | 82.94M | 185.61M | 245.47M |
| Deferred Taxes | 0 | 0 | -935K | 33.18M | 22.73M | -35.85M | 35.66M |
| Other Non-Cash Items | 112.81M | 243.34M | 331.22M | -64.14M | -165.11M | 311.23M | 64.96M |
| Working Capital Changes | 17.53M | 12.31M | -17.61M | -8.26M | 72.38M | -49.7M | 0 |
| Change in Receivables | 24.1M | 14.65M | -91.63M | -110.46M | -41.52M | 106.66M | 69.34M |
| Change in Inventory | 0 | 0 | 0 | 0 | -6.52M | 0 | 0 |
| Change in Payables | -5.49M | -14.48M | 30.75M | 139.66M | 112.59M | -153.16M | -31.96M |
| Cash from Investing | -328.16M | -124.94M | -244.59M | -1.12B | -1.4B | -1.2B | -922.69M |
| Capital Expenditures | -338.65M | -126.16M | -270.68M | -1.22B | -1.43B | -1.24B | 0 |
| CapEx % of Revenue | 31.15% | 16.73% | 18.33% | 39.89% | 60.04% | 42.45% | - |
| Acquisitions | 0 | 0 | 0 | -531.65M | 0 | 0 | -818.87M |
| Investments | - | - | - | - | - | - | - |
| Other Investing | 10.49M | 1.22M | 26.09M | 628.39M | 31.8M | 45.98M | -103.89M |
| Cash from Financing | -153.19M | -272.09M | 105.14M | -7.84M | 456.46M | 207.39M | -245.07M |
| Debt Issued (Net) | -11.6M | -221.03M | 142.55M | 215.25M | 448.68M | 159.17M | 0 |
| Equity Issued (Net) | 0 | 0 | 0 | 0 | 1000K | 1000K | 0 |
| Dividends Paid | -124.84M | -61.42M | -35.33M | -27.51M | -34.12M | -65.08M | -115.12M |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | -15.38M | -33.47M |
| Other Financing | -16.75M | 10.36M | -2.07M | -195.58M | -103.77M | -201.9M | -129.94M |
| Net Change in Cash | 4.17M | 14M | 93.7M | -119.81M | -6.58M | 232.18M | 512.4M |
| Free Cash Flow | 146.87M | 284.86M | -37.54M | -206.96M | -494.83M | -21.2M | 1.68B |
| FCF Margin % | 13.51% | 37.77% | -2.54% | -6.77% | -20.77% | -0.72% | 46.93% |
| FCF Growth % | - | 93.96% | -113.18% | -451.35% | -139.1% | 95.72% | 8026.01% |
| FCF per Share | 3.41 | 6.61 | -0.22 | -1.22 | -3.27 | -0.11 | 6.86 |
| FCF Conversion (FCF/Net Income) | - | - | -12.03x | 10.47x | 13.84x | -10.67x | 12.64x |
| Interest Paid | 0 | 33.9M | 35.05M | 81.92M | 0 | 141.76M | 0 |
| Taxes Paid | 0 | 14K | 562K | 8.16M | 0 | 1.85M | 0 |
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | - | -0.66% | 3.06% | 1.95% | -2.86% | 2.79% |
| Return on Invested Capital (ROIC) | 4.61% | -7.65% | 9.53% | 22.4% | 4.86% | 2.57% | 1.9% |
| Gross Margin | 76.54% | 73.19% | 83.51% | 85.65% | 54.74% | 81.96% | 88.58% |
| Net Margin | - | - | -1.31% | 3.16% | 2.84% | -3.91% | 3.71% |
| Debt / Equity | 0.37x | 0.27x | 0.36x | 0.40x | 0.49x | 0.72x | 1.07x |
| Interest Coverage | 4.24x | -9.80x | 9.53x | 13.39x | 2.23x | 1.01x | - |
| FCF Conversion | - | - | -12.03x | 10.47x | 13.84x | -10.67x | 12.64x |
| Revenue Growth | - | -30.63% | 95.83% | 106.98% | -22.06% | 23.01% | 22.14% |
Explore detailed financial history, valuation models, and returns analysis
DCF models, peer multiples & analyst estimates
Historical returns with dividends reinvested
Yield, growth, payout safety & DRIP calculator
EPS trends, net income & profitability analysis
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of valuation, profitability & efficiency metrics