| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| CNQCanadian Natural Resources Limited | 91.18B | 43.77 | 21.02 | -12.68% | 15.49% | 16.45% | 6.49% | 0.51 |
| BTEBaytex Energy Corp. | 2.95B | 3.84 | 17.52 | 24.43% | 5.6% | 5.12% | 14.71% | 0.55 |
| GFRGreenfire Resources Ltd. | 744.9M | 5.94 | 4.78 | 17.01% | 27.69% | 22.82% | 5.61% | 0.41 |
| BRNBarnwell Industries, Inc. | 14.29M | 1.14 | -1.65 | -36.95% | -53.07% | -80.64% | 0.04 | |
| OBEObsidian Energy Ltd. | 526.86M | 7.85 | -4.02 | 28.23% | -33.68% | -16.91% | 0.24 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|
| Sales/Revenue | 0 | 0 | 998.85M | 675.97M | 790.95M |
| Revenue Growth % | - | - | - | -32.33% | 17.01% |
| Cost of Goods Sold | 0 | 0 | 486.11M | 396.5M | 532.75M |
| COGS % of Revenue | - | - | 48.67% | 58.66% | 67.36% |
| Gross Profit | 0 | 0 | 512.74M | 279.47M | 258.19M |
| Gross Margin % | - | - | 51.33% | 41.34% | 32.64% |
| Gross Profit Growth % | - | - | - | -45.5% | -7.61% |
| Operating Expenses | 360K | 716.33K | 242.25M | 337.28M | 30.91M |
| OpEx % of Revenue | - | - | 24.25% | 49.9% | 3.91% |
| Selling, General & Admin | 360K | 716.33K | 78.86M | 77.02M | 30.91M |
| SG&A % of Revenue | - | - | 7.9% | 11.39% | 3.91% |
| Research & Development | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - |
| Other Operating Expenses | 0 | 0 | 163.39M | 260.26M | 0 |
| Operating Income | -360K | -716.33K | 270.49M | -57.81M | 227.28M |
| Operating Margin % | - | - | 27.08% | -8.55% | 28.74% |
| Operating Income Growth % | - | -98.98% | 37860.09% | -121.37% | 493.14% |
| EBITDA | 0 | -709.58K | 338.36M | 10.08M | 322.26M |
| EBITDA Margin % | - | - | 33.87% | 1.49% | 40.74% |
| EBITDA Growth % | - | - | 47784.05% | -97.02% | 3096.69% |
| D&A (Non-Cash Add-back) | 360K | 0 | 67.87M | 67.89M | 94.98M |
| EBIT | -360K | -709.58K | 120.35M | -69.6M | 118.76M |
| Net Interest Income | 0 | -25.05M | -76.33M | -46.68M | -56.43M |
| Interest Income | 0 | 0 | 0 | 0 | -7.91M |
| Interest Expense | 0 | 25.05M | 76.33M | 46.68M | 48.52M |
| Other Income/Expense | 0 | 6.75K | -226.47M | -58.47M | -190.75M |
| Pretax Income | -360K | -709.58K | 44.02M | -116.28M | 36.53M |
| Pretax Margin % | - | - | 4.41% | -17.2% | 4.62% |
| Income Tax | 0 | 2.04K | -87.68M | 19.39M | -84.88M |
| Effective Tax Rate % | 100% | 100.29% | 299.2% | 116.67% | 332.34% |
| Net Income | -360K | -711.62K | 131.7M | -135.67M | 121.41M |
| Net Margin % | - | - | 13.18% | -20.07% | 15.35% |
| Net Income Growth % | - | -97.67% | 18606.84% | -203.02% | 189.49% |
| Net Income (Continuing) | -360K | -711.62K | 131.7M | -135.67M | 121.41M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.01 | 17.64 | 1.92 | -2.49 | 1.70 |
| EPS Growth % | - | - | -89.12% | -229.69% | 168.27% |
| EPS (Basic) | -0.01 | 17.64 | 1.92 | -2.49 | 1.76 |
| Diluted Shares Outstanding | 37.5M | 37.5M | 68.64M | 54.43M | 71.61M |
| Basic Shares Outstanding | 37.5M | 37.5M | 68.64M | 54.43M | 71.42M |
| Dividend Payout Ratio | - | - | - | - | - |
| Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|
| Total Current Assets | 0 | 139.96M | 123.53M | 163.81M | 144.24M |
| Cash & Short-Term Investments | 0 | 60.87M | 35.36M | 109.53M | 67.42M |
| Cash Only | 0 | 60.87M | 35.36M | 109.53M | 67.42M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 0 | 35.02M | 22.43M | 22.45M | 47.41M |
| Days Sales Outstanding | - | - | 8.2 | 12.12 | 21.88 |
| Inventory | 0 | 15.92M | 14.57M | 13.86M | 14.95M |
| Days Inventory Outstanding | - | - | 10.94 | 12.76 | 10.24 |
| Other Current Assets | 0 | 17.64M | 47.19M | 12.23M | 9.01M |
| Total Non-Current Assets | 0 | 989.12M | 1.05B | 1.01B | 1.11B |
| Property, Plant & Equipment | 0 | 989.12M | 963.05M | 941.37M | 960.06M |
| Fixed Asset Turnover | - | - | 1.04x | 0.72x | 0.82x |
| Goodwill | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 383.26M | 0 | 0 | 0 |
| Other Non-Current Assets | 0 | -383.26M | 87.68M | 68.3M | 0 |
| Total Assets | 0 | 1.13B | 1.17B | 1.17B | 1.26B |
| Asset Turnover | - | - | 0.85x | 0.58x | 0.63x |
| Asset Growth % | - | - | 4% | -0.07% | 7.16% |
| Total Current Liabilities | 60K | 198.5M | 136.92M | 130.28M | 335.86M |
| Accounts Payable | 60K | 32.34M | 3.37M | 6.3M | 6.31M |
| Days Payables Outstanding | - | - | 2.53 | 5.8 | 4.32 |
| Short-Term Debt | 0 | 110.36M | 63.25M | 44.32M | 248.49M |
| Deferred Revenue (Current) | 0 | 25.09M | 0 | 0 | 0 |
| Other Current Liabilities | 0 | 5.63M | 27M | 20.11M | 18.55M |
| Current Ratio | - | 0.71x | 0.90x | 1.26x | 0.43x |
| Quick Ratio | - | 0.62x | 0.80x | 1.15x | 0.38x |
| Cash Conversion Cycle | - | - | 16.61 | 19.08 | 27.79 |
| Total Non-Current Liabilities | 0 | 225.69M | 199.57M | 348.2M | 100.18M |
| Long-Term Debt | 0 | 215.21M | 191.16M | 332.03M | 80.44M |
| Capital Lease Obligations | 0 | 0 | 865K | 7.72M | 2.3M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 10.48M | 7.54M | 8.45M | 17.44M |
| Total Liabilities | 60K | 424.19M | 336.49M | 478.48M | 436.04M |
| Total Debt | 0 | 325.57M | 255.37M | 390.07M | 338.24M |
| Net Debt | 0 | 264.7M | 220.01M | 280.55M | 270.82M |
| Debt / Equity | - | 0.46x | 0.30x | 0.56x | 0.41x |
| Debt / EBITDA | - | - | 0.75x | 38.69x | 1.05x |
| Net Debt / EBITDA | - | - | 0.65x | 27.83x | 0.84x |
| Interest Coverage | - | -0.03x | 3.54x | -1.24x | 4.68x |
| Total Equity | -60K | 704.89M | 837.77M | 695M | 821.43M |
| Equity Growth % | - | 1174916.67% | 18.85% | -17.04% | 18.19% |
| Book Value per Share | -0.00 | 18.80 | 12.20 | 12.77 | 11.47 |
| Total Shareholders' Equity | -60K | 704.89M | 837.77M | 695M | 821.43M |
| Common Stock | 0 | 15K | 15K | 158.51M | 164.4M |
| Retained Earnings | -60K | 661.38M | 793.08M | 526.7M | 648.11M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 |
| Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|
| Cash from Operations | 0 | 31.98M | 164.73M | 86.55M | 144.55M |
| Operating CF Margin % | - | - | 16.49% | 12.8% | 18.28% |
| Operating CF Growth % | - | - | 415.01% | -47.46% | 67.01% |
| Net Income | -360K | 661.44M | 131.7M | -135.67M | 121.41M |
| Depreciation & Amortization | 0 | 28.29M | 85.29M | 67.56M | 95.28M |
| Stock-Based Compensation | 0 | 0 | 1.18M | 9.81M | 6.34M |
| Deferred Taxes | 0 | 0 | -87.68M | 19.04M | -84.88M |
| Other Non-Cash Items | 360K | -650.84M | 30.66M | 100.3M | 26.03M |
| Working Capital Changes | 0 | -6.91M | 3.57M | 25.51M | -19.64M |
| Change in Receivables | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 0 | -336.53M | -63.75M | -12.1M | -94.41M |
| Capital Expenditures | 0 | -4.59M | -39.59M | -33.43M | -87.4M |
| CapEx % of Revenue | - | - | 3.96% | 4.95% | 11.05% |
| Acquisitions | 0 | -359.54M | 0 | 0 | -4.39M |
| Investments | - | - | - | - | - |
| Other Investing | 0 | 27.6M | -24.15M | 21.32M | -2.61M |
| Cash from Financing | 0 | 365.61M | -123.64M | 2K | -95.43M |
| Debt Issued (Net) | 0 | 365.59M | -123.64M | 87.71M | -91.21M |
| Equity Issued (Net) | 0 | 15K | 0 | 1000K | 0 |
| Dividends Paid | 0 | 0 | 0 | -59.39M | 0 |
| Share Repurchases | 0 | 0 | 0 | -41.46M | 0 |
| Other Financing | 0 | 0 | 0 | -53.97M | -4.21M |
| Net Change in Cash | 0 | 60.87M | -25.51M | 74.16M | -42.11M |
| Free Cash Flow | 0 | 27.39M | 125.14M | 53.12M | 57.14M |
| FCF Margin % | - | - | 12.53% | 7.86% | 7.22% |
| FCF Growth % | - | - | 356.85% | -57.55% | 7.57% |
| FCF per Share | - | 0.73 | 1.82 | 0.98 | 0.80 |
| FCF Conversion (FCF/Net Income) | - | -44.95x | 1.25x | -0.64x | 1.19x |
| Interest Paid | 0 | 0 | 0 | 0 | 39.95M |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 |
| Metric | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Return on Equity (ROE) | - | -0.2% | 17.07% | -17.7% | 16.01% |
| Return on Invested Capital (ROIC) | - | -0.11% | 20.01% | -4.26% | 16.49% |
| Gross Margin | - | - | 51.33% | 41.34% | 32.64% |
| Net Margin | - | - | 13.18% | -20.07% | 15.35% |
| Debt / Equity | - | 0.46x | 0.30x | 0.56x | 0.41x |
| Interest Coverage | - | -0.03x | 3.54x | -1.24x | 4.68x |
| FCF Conversion | - | -44.95x | 1.25x | -0.64x | 1.19x |
| Revenue Growth | - | - | - | -32.33% | 17.01% |
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