| 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 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 0 | 0 | 0 | 352.37K | 5.83M | 5.99M | 27.68M | 53.27M | 40.14M | 44.04M |
| Revenue Growth % | - | - | - | - | 1553.2% | 2.81% | 362.15% | 92.48% | -24.65% | 9.71% |
| Cost of Goods Sold | 9.28K | 378.08K | 757.07K | 36.72K | 3.73M | 3.46M | 17.89M | 29.48M | 34.77M | 40.57M |
| COGS % of Revenue | - | - | - | 10.42% | 64.05% | 57.84% | 64.63% | 55.33% | 86.61% | 92.13% |
| Gross Profit | -9.28K | 0 | 0 | 315.65K | 2.09M | 2.52M | 9.79M | 23.8M | 5.38M | 3.47M |
| Gross Margin % | - | - | - | 89.58% | 35.95% | 42.16% | 35.37% | 44.67% | 13.39% | 7.87% |
| Gross Profit Growth % | 74.15% | 100% | - | - | 563.45% | 20.56% | 287.72% | 143.1% | -77.41% | -35.49% |
| Operating Expenses | 165.65K | 196.6K | 757.07K | 1.23M | 8.25M | 20.11M | 10.26M | 15.01M | 17M | 17.13M |
| OpEx % of Revenue | - | - | - | 349.63% | 141.54% | 335.75% | 37.08% | 28.18% | 42.35% | 38.9% |
| Selling, General & Admin | 165.65K | 196.6K | 757.07K | 1.23M | 3.63M | 7.37M | 8.46M | 12.33M | 15.18M | 14.74M |
| SG&A % of Revenue | - | - | - | 347.93% | 62.4% | 123.12% | 30.57% | 23.15% | 37.81% | 33.46% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0 | 0 | 0 | 5.14K | 4.61M | 12.73M | 1.8M | 2.68M | 1.82M | 2.4M |
| Operating Income | -175K | -197K | -757K | -916K | -6.15M | -17.58M | -473.37K | 8.78M | -11.63M | -13.66M |
| Operating Margin % | - | - | - | -259.95% | -105.59% | -293.59% | -1.71% | 16.49% | -28.96% | -31.03% |
| Operating Income Growth % | 21.17% | -12.57% | -284.26% | -21% | -571.51% | -185.86% | 97.31% | 1955.63% | -232.34% | -17.55% |
| EBITDA | -76 | -397 | 69 | -898.54K | -2.8M | -14.44M | 2.17M | 11M | -8.11M | -3.87M |
| EBITDA Margin % | - | - | - | -255% | -48.05% | -241.11% | 7.83% | 20.64% | -20.19% | -8.78% |
| EBITDA Growth % | 99.76% | -422.37% | 117.38% | -1302337.68% | -211.54% | -415.83% | 115% | 407.72% | -173.7% | 52.27% |
| D&A (Non-Cash Add-back) | 174.92K | 196.6K | 757.07K | 17.46K | 3.35M | 3.14M | 2.64M | 2.21M | 3.52M | 9.8M |
| EBIT | -175K | -197K | -757K | -916K | -6.15M | -16.31M | -10.01M | 7.8M | -11.6M | -14.68M |
| Net Interest Income | 0 | 0 | 0 | -101K | -503.61K | -521.19K | -8.6M | -509.54K | -1M | -1.52M |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 0 | 3.84K | 73K | 101.18K | 503.61K | 521.19K | 8.6M | 509.54K | 1M | 1.52M |
| Other Income/Expense | 156.37K | -185K | -73K | -101K | -503.61K | 747.57K | -18.14M | -1.49M | -977K | -2.53M |
| Pretax Income | -175K | -382K | -830K | -1.02M | -6.65M | -16.84M | -18.61M | 7.29M | -12.6M | -16.2M |
| Pretax Margin % | - | - | - | -288.61% | -114.23% | -281.11% | -67.26% | 13.69% | -31.39% | -36.78% |
| Income Tax | -175K | 0 | 0 | 0 | 0 | 0 | 0 | 208.9K | -132K | 0 |
| Effective Tax Rate % | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 97.13% | 98.95% | 100% |
| Net Income | -175K | -382K | -830K | -1.02M | -6.65M | -16.84M | -18.61M | 7.08M | -12.47M | -16.2M |
| Net Margin % | - | - | - | -288.61% | -114.23% | -281.11% | -67.26% | 13.3% | -31.06% | -36.78% |
| Net Income Growth % | 26.16% | -118.29% | -117.28% | -22.53% | -554.34% | -152.99% | -10.57% | 138.06% | -276.03% | -29.9% |
| Net Income (Continuing) | -175K | -382K | -830K | -1.02M | -6.65M | -16.84M | -18.61M | 7.08M | -12.47M | -16.2M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.08 | -0.18 | -0.31 | -0.31 | -1.30 | -2.96 | -5.09 | 0.30 | -0.55 | -0.54 |
| EPS Growth % | 33.08% | -124.16% | -72.22% | 0% | -319.35% | -127.69% | -71.96% | 105.89% | -283.33% | 1.82% |
| EPS (Basic) | -0.08 | -0.18 | -0.31 | -0.31 | -1.30 | -2.96 | -5.09 | 0.33 | -0.55 | -0.54 |
| Diluted Shares Outstanding | 2.18M | 2.18M | 2.71M | 3.29M | 4.97M | 5.68M | 3.66M | 23.82M | 22.73M | 30.07M |
| Basic Shares Outstanding | 2.15M | 2.18M | 2.71M | 3.29M | 4.97M | 5.68M | 3.66M | 21.39M | 22.73M | 30.07M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 18.11K | 82.74K | 77.78K | 367.5K | 1.71M | 2.22M | 13.12M | 22.73M | 18.74M | 12.35M |
| Cash & Short-Term Investments | 18.11K | 68.74K | 77.78K | 84.63K | 0 | 157.69K | 3.61M | 11.94M | 7.79M | 2.25M |
| Cash Only | 18.11K | 68.74K | 77.78K | 84.63K | 0 | 157.69K | 3.61M | 11.94M | 7.79M | 2.25M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 0 | 0 | 0 | 124.58K | 982.81K | 1.25M | 7.73M | 7.78M | 8.35M | 8.15M |
| Days Sales Outstanding | - | - | - | 129.04 | 61.58 | 76.28 | 101.99 | 53.3 | 75.97 | 67.58 |
| Inventory | 0 | 0 | 0 | 0 | 476.31K | 531.31K | 1.04M | 1.84M | 1.43M | 1.3M |
| Days Inventory Outstanding | - | - | - | - | 46.59 | 55.98 | 21.18 | 22.79 | 15.05 | 11.74 |
| Other Current Assets | 0 | 0 | 0 | 113.08K | 0 | 0 | 55.24K | 121.58K | 406.81K | 0 |
| Total Non-Current Assets | 181.47K | 300K | 300K | 1.63M | 9.31M | 9.03M | 36.97M | 48.81M | 73.87M | 111.52M |
| Property, Plant & Equipment | 0 | 0 | 0 | 1.63M | 9.31M | 8.23M | 30.68M | 45.31M | 72.4M | 110.09M |
| Fixed Asset Turnover | - | - | - | 0.22x | 0.63x | 0.73x | 0.90x | 1.18x | 0.55x | 0.40x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 181.47K | 300K | 300K | 0 | 0 | 0 | 4.81M | 2.78M | 0 | 0 |
| Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 802.05K | 1.48M | 719.93K | 1.47M | 1.43M |
| Total Assets | 199.58K | 382.74K | 377.78K | 2M | 11.01M | 11.25M | 50.09M | 71.55M | 92.62M | 123.87M |
| Asset Turnover | - | - | - | 0.18x | 0.53x | 0.53x | 0.55x | 0.74x | 0.43x | 0.36x |
| Asset Growth % | 243290.24% | 91.77% | -1.3% | 428.69% | 451.48% | 2.13% | 345.26% | 42.83% | 29.45% | 33.74% |
| Total Current Liabilities | 8.18K | 22.52K | 202.22K | 740.99K | 2.24M | 6.07M | 12.05M | 17.62M | 25.05M | 21.27M |
| Accounts Payable | 8.18K | 22.52K | 64.96K | 320.75K | 1.03M | 1.94M | 4.33M | 5.84M | 16.44M | 10.45M |
| Days Payables Outstanding | 321.68 | 21.74 | 31.32 | 3.19K | 100.33 | 204.17 | 88.34 | 72.36 | 172.57 | 94.03 |
| Short-Term Debt | 0 | 0 | 137.26K | 279.2K | 96.7K | 1.3M | 1.7M | 2.06M | 1.1M | 69.55K |
| Deferred Revenue (Current) | 0 | 0 | -64.96K | 0 | 1.1M | 2.7M | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0 | 0 | 0 | 0 | -1.09M | -2.65M | 0 | 0 | 0 | 0 |
| Current Ratio | 2.21x | 3.67x | 0.38x | 0.50x | 0.76x | 0.37x | 1.09x | 1.29x | 0.75x | 0.58x |
| Quick Ratio | 2.21x | 3.67x | 0.38x | 0.50x | 0.55x | 0.28x | 1.00x | 1.19x | 0.69x | 0.52x |
| Cash Conversion Cycle | - | - | - | - | 7.85 | -71.91 | 34.83 | 3.74 | -81.55 | -14.71 |
| Total Non-Current Liabilities | 0 | 58.84K | 47.37K | 1.41M | 13.72M | 23.62M | 28.2M | 30.69M | 32.61M | 39.83M |
| Long-Term Debt | 0 | 58.84K | 47.37K | 1.18M | 7.72M | 7.72M | 6.91M | 5.14M | 4.6M | 11.27M |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 534.01K | 646.31K | 547.69K | 544.38K | 143.69K |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 230.65K | 6M | 15.36M | 20.64M | 25M | 27.47M | 28.42M |
| Total Liabilities | 8.18K | 81.36K | 249.59K | 2.15M | 15.95M | 29.69M | 40.26M | 48.31M | 57.66M | 61.1M |
| Total Debt | 0 | 58.84K | 184.62K | 1.46M | 7.81M | 9.65M | 9.44M | 8M | 6.68M | 11.88M |
| Net Debt | -18.11K | -9.9K | 106.84K | 1.37M | 7.81M | 9.49M | 5.83M | -3.94M | -1.11M | 9.63M |
| Debt / Equity | - | 0.20x | 1.44x | - | - | - | 0.96x | 0.34x | 0.19x | 0.19x |
| Debt / EBITDA | - | - | 2675.68x | - | - | - | 4.36x | 0.73x | - | - |
| Net Debt / EBITDA | - | - | 1548.43x | - | - | - | 2.69x | -0.36x | - | - |
| Interest Coverage | - | -51.34x | -10.37x | -9.05x | -12.21x | -33.74x | -0.06x | 17.24x | -11.63x | -9.02x |
| Total Equity | 191.41K | 301.38K | 128.19K | -150.18K | -4.94M | -18.44M | 9.83M | 23.24M | 34.96M | 62.77M |
| Equity Growth % | 131199.32% | 57.46% | -57.46% | -217.15% | -3188.42% | -273.4% | 153.33% | 136.28% | 50.44% | 79.55% |
| Book Value per Share | 0.09 | 0.14 | 0.05 | -0.05 | -0.99 | -3.25 | 2.69 | 0.98 | 1.54 | 2.09 |
| Total Shareholders' Equity | 191.41K | 301.38K | 128.19K | -150.18K | -4.94M | -18.44M | 9.83M | 23.24M | 34.96M | 62.77M |
| Common Stock | 8.71K | 8.71K | 8.8K | 17.34K | 20.37K | 24.89K | 79.36K | 81.61K | 85.03K | 93.19K |
| Retained Earnings | -14.9M | -15.28M | -16.11M | -17.13M | -23.78M | -40.62M | -59.23M | -52.15M | -64.62M | -80.82M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 2K | 3.23K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -116.98K | -81.86K | -235.96K | -564.89K | -592.33K | -1.72M | 3.17M | 18.06M | -9.89M | 6.16M |
| Operating CF Margin % | - | - | - | -160.31% | -10.17% | -28.77% | 11.45% | 33.89% | -24.63% | 13.98% |
| Operating CF Growth % | 24.32% | 30.02% | -188.24% | -139.4% | -4.86% | -190.93% | 283.97% | 469.53% | -154.76% | 162.27% |
| Net Income | -174.92K | -381.92K | -830.07K | -1.02M | -6.65M | -16.84M | -18.61M | 7.08M | -12.47M | -16.2M |
| Depreciation & Amortization | 0 | 0 | 0 | 17.46K | 3.66M | 4.05M | 3.85M | 2.21M | 5.28M | 12.3M |
| Stock-Based Compensation | 50K | 115.66K | 472.7K | 251.25K | 1.49M | 2.71M | 1.5M | 2.72M | 3.14M | 2.16M |
| Deferred Taxes | 0 | 0 | 0 | 0 | -5.15M | -6.75M | -5.36M | 0 | 0 | 0 |
| Other Non-Cash Items | 50K | 299.71K | 532.76K | 225.21K | 5.54M | 14.03M | 24.07M | 5.27M | -288K | 1.42M |
| Working Capital Changes | 7.95K | 344 | 61.34K | 227.03K | 526.43K | 1.08M | -2.28M | 772.28K | -5.55M | 6.48M |
| Change in Receivables | 0 | 0 | 0 | -124.58K | -858.24K | -168.61K | -6.48M | -1.81M | -2.7M | -357.47K |
| Change in Inventory | 0 | 0 | 0 | 0 | -37.98K | 92.29K | -506.57K | -802.39K | -160.83K | 128.75K |
| Change in Payables | 7.95K | 0 | 0 | 255.78K | 704.84K | 891.7K | 2.21M | 526.68K | 751.36K | 5.02M |
| Cash from Investing | 0 | 0 | 0 | -916.58K | -6.17M | 856.29K | -24.72M | -11.41M | -14.77M | -53.87M |
| Capital Expenditures | 0 | 0 | 0 | -916.58K | -6.17M | -513.51K | -19.91M | -13.44M | -16.99M | -53.37M |
| CapEx % of Revenue | - | - | - | 260.11% | 105.98% | 8.57% | 71.92% | 25.24% | 42.34% | 121.19% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 1.37M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.23M | -498.65K |
| Cash from Financing | 135K | 132.5K | 245K | 1.49M | 6.68M | 1.02M | 25M | 1.69M | 20.5M | 42.17M |
| Debt Issued (Net) | 0 | 132.5K | 127.5K | 1.2M | 6.51M | 499.66K | 13.71M | -1.7M | 8.04M | 11.06M |
| Equity Issued (Net) | 135K | 0 | 0 | 287.5K | 167K | 525K | 1000K | 1000K | 1000K | 1000K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 0 | 0 | 117.5K | 0 | 0 | 0 | 0 | 0 | 0 | 628.9K |
| Net Change in Cash | 18.02K | 50.64K | 9.04K | 6.85K | -84.63K | 157.69K | 3.45M | 8.33M | -4.15M | -5.54M |
| Free Cash Flow | -116.98K | -81.86K | -235.96K | -1.48M | -6.77M | -2.24M | -16.74M | 4.61M | -26.88M | -47.71M |
| FCF Margin % | - | - | - | -420.43% | -116.15% | -37.35% | -60.47% | 8.66% | -66.97% | -108.34% |
| FCF Growth % | 24.32% | 30.02% | -188.24% | -527.84% | -356.73% | 66.94% | -648.25% | 127.55% | -682.95% | -77.49% |
| FCF per Share | -0.05 | -0.04 | -0.09 | -0.45 | -1.36 | -0.39 | -4.58 | 0.19 | -1.18 | -1.59 |
| FCF Conversion (FCF/Net Income) | 0.67x | 0.21x | 0.28x | 0.56x | 0.09x | 0.10x | -0.17x | 2.55x | 0.79x | -0.38x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -183% | -155.04% | -386.43% | - | - | - | -189.29% | 42.84% | -42.86% | -33.15% |
| Return on Invested Capital (ROIC) | -151.67% | -63.58% | -215.66% | -94.42% | -225.4% | - | -10.58% | 37.69% | -32.82% | -19.29% |
| Gross Margin | - | - | - | 89.58% | 35.95% | 42.16% | 35.37% | 44.67% | 13.39% | 7.87% |
| Net Margin | - | - | - | -288.61% | -114.23% | -281.11% | -67.26% | 13.3% | -31.06% | -36.78% |
| Debt / Equity | - | 0.20x | 1.44x | - | - | - | 0.96x | 0.34x | 0.19x | 0.19x |
| Interest Coverage | - | -51.34x | -10.37x | -9.05x | -12.21x | -33.74x | -0.06x | 17.24x | -11.63x | -9.02x |
| FCF Conversion | 0.67x | 0.21x | 0.28x | 0.56x | 0.09x | 0.10x | -0.17x | 2.55x | 0.79x | -0.38x |
| Revenue Growth | - | - | - | - | 1553.2% | 2.81% | 362.15% | 92.48% | -24.65% | 9.71% |
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