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
PARRPar Pacific Holdings, Inc.
$54.63$2.7B
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
← 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
HomeStocksPARRCash Flow

Par Pacific Holdings, Inc. (PARR) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow remains highly erratic, swinging from a peak of $172.7 million in 2025Q4 to a deficit of $83.8 million in 2026Q1, largely driven by volatile working capital requirements.

PARR Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Jun'05Jun'04Jun'03Jun'02Jun'01Jun'00Jun'99Jun'98Jun'97Jun'96Jun'95
Cash from Operations432.73M445.34M83.78M579.16M452.61M-27.62M-37.21M105.63M90.62M106.48M-23.39M132.36M-54.6M-35.68M990K-33M81.14M140.68M87M53.39M44.86M9.62M8M-1.87M2.92M-1.14M-1.5M-1.5M-1.3M-2.1M-500K
Operating CF Margin %-5.97%1.05%7.04%6.18%-0.59%-1.19%1.96%2.66%4.36%-1.25%6.41%-1.76%-4.03%1.55%-54.1%69.76%58.07%44.63%36.4%46.89%25.85%35.43%-23.34%22.71%-31.99%-87.33%-68.18%-72.22%-150%-35.71%
Operating CF Growth %1619.46%431.58%-85.53%27.96%1738.57%25.78%-135.23%16.56%-14.9%555.19%-117.67%342.4%-53.05%-3703.74%103%-140.67%-42.32%61.69%62.97%19%366.2%20.3%527.75%-163.95%355.59%23.73%0%-15.38%38.1%-320%-266.67%
Net Income454.24M369.39M-33.32M728.64M364.19M-81.3M-409.09M40.81M39.43M72.62M-45.84M-39.91M-47.04M-79.17M-470.04M-194.01M-349.68M-467.55M-147.19M435K15.05M5.06M1.26M-6.25M345K-3.37M-3M-1M-2.5M-3.3M-4.1M
Depreciation & Amortization142.2M144.32M131.59M119.83M99.77M94.24M90.04M86.12M47.72M45.99M31.62M19.92M14.9M5.98M46.43M92.07M131.42M113.26M92.38M84.8M24.02M10.51M6.19M3.93M3.04M1.35M200K300K400K900K600K
Stock-Based Compensation4.48M025.7M11.63M9.35M8.16M7.34M6.44M6.2M7.2M6.63M5.17M3.97M1.16M8M11.47M9.96M16.12M15.59M000000000000
Deferred Taxes87.09M10.36M-2.56M-126.27M274K-260K-20.89M-66.89M661K-1.32M-7.93M-16.49M-257K179K956K610K215K-11.79M6.45M-502K-3.04M0000000000
Other Non-Cash Items-217.71M-16.14M-19.56M-64.27M-11.36M-70.03M92.85M109.45M10.88M44.21M0130.37M11.15M35.77M448.35M97.05M278.71M481.44M98.9M-32.68M633K-1.57M-76K1.76M860K539K1.4M-600K300K900K2.6M
Working Capital Changes-37.57M-62.6M-18.08M-90.41M-9.62M21.56M202.54M-70.3M-14.27M-16.23M7.54M64.66M-33.35M6.38M-4.21M-40.19M10.52M9.21M19.49M1.34M8.2M-4.37M629K-1.3M-1.32M330K-100K-200K500K-600K400K
Change in Receivables70.87M84.67M-26.04M-112.42M-57.39M-83.95M117.8M-36.65M-35.79M-19.1M-17.16M54.53M5.61M-40.28M1.53M4.6M13.91M1.34M-4.32M0000-1.26M-1.06M0000-100K0
Change in Inventory-237.2M-144.1M62.85M180.24M-254.44M-350.65M171.88M-191.69M28.09M-146.53M49.02M31.91M61.53M69.21M-68K-175K-1.23M-2.92M-1.39M434K-5.06M-1.35M000000000
Change in Payables205.57M0-57.33M15.43M39.32M209.56M-154.33M68.97M0000015.83M861K-45.39M-18.92M17.59M23.84M000000000000
Cash from Investing-144.93M-142.78M-133.99M-659.04M-87.31M74.63M-63.46M-353.23M-175.82M-31.67M-286.24M-114.2M-24.3M-564.5M87.65M197.84M-47.37M-982.62M-326.55M-203.09M-183.88M-148.44M-14.65M-13.11M-8.08M-8.23M100K600K-600K-600K-400K
Capital Expenditures-151.01M0-135.54M-82.28M-53.02M-29.53M-63.52M-83.92M-48.44M-31.71M-24.83M-22.34M-14.3M-7.77M-57.59M-44.19M-167.64M-510.92M-355.58M-282.61M-217.47M-158.5M-15.64M-17.96M-11.61M-7.76M-500K-600K-1.1M-600K-400K
CapEx % of Revenue2%1.99%1.7%1%0.72%0.63%2.03%1.55%1.42%1.3%1.33%1.08%0.46%0.88%90.15%72.44%144.12%210.9%182.4%192.7%227.32%425.79%69.26%224.12%90.18%217%29.11%27.27%61.11%42.86%28.57%
Acquisitions6.08M00-595.42M-35.55M00-273.4M-74.33M0-209.18M-91.86M-10.59M-559.58M1.52M6.65M0-221.81M-4.5M-8.56M00000000000
Investments-------------------------------
Other Investing0-142.78M1.55M18.66M1.26M104.16M58K4.09M-53.05M35K00607K-4.92M143.72M235.37M117.95M-242.92M52.88M88.09M33.58M10.07M989K4.39M3.53M-606K-1M1M500K00
Cash from Financing-249.37M-330.36M-36.96M-135.6M13.41M-1.09M42.56M300.21M41.94M-4.75M190.12M60.42M130.05M632.05M-89.97M-212.56M-37.33M897.62M241.68M151.85M139.18M138.62M7.9M15.49M5.37M9.58M1.5M500K700K4.3M500K
Debt Issued (Net)-316.18M-339.23M659.67M145.14M-61.99M-142.54M90.9M269.57M27.25M10.74M160.54M-19.05M32.09M416.13M12.56M-108.59M-181.02M239.71M45.73M118.26M29.22M37.52M7.28M14.86M1.62M7.18M1M00-100K500K
Equity Issued (Net)-73.13M-124.23M-141.97M-67.82M-7.83M85.05M-1.16M019.32M049.04M76.06M103.95M199.17M-996K-747K243.68M660.67M200.7M37.58M132K101.47M975K632K3.9M2.4M500K500K700K4.4M0
Dividends Paid00-13.08M0000000000000000000000000000
Share Repurchases-73.75M-124.84M-141.97M-67.82M-7.83M-2.15M-1.16M0000-1.03M00-996K-747K-380K-1.37M-1.38M0000000000-300K0
Other Financing139.94M133.11M-541.58M-212.92M83.23M56.4M-47.18M30.64M-4.63M-15.49M-19.47M3.42M-5.99M16.75M-101.53M-103.23M-100M-2.76M-4.76M-3.99M109.83M-368K-354K0-145K-1K00000
Net Change in Cash38.43M-27.8M-87.18M-215.48M378.7M45.91M-58.12M52.61M-43.26M70.06M-119.52M78.58M51.15M31.88M-1.33M-47.73M-3.56M55.68M2.13M2.15M163K-193K1.25M506K216K202K100K-400K-1.2M1.6M-400K
Free Cash Flow281.72M296.46M-51.76M496.88M399.58M-57.16M-100.74M21.71M42.18M74.78M-48.23M110.01M-68.9M-43.45M-56.6M-77.19M-86.5M-370.24M-268.58M-229.22M-172.6M-148.88M-7.64M-19.83M-8.69M-8.9M-2M-2.1M-2.4M-2.7M-900K
FCF Margin %3.73%3.97%-0.65%6.04%5.46%-1.21%-3.22%0.4%1.24%3.06%-2.59%5.32%-2.22%-4.9%-88.6%-126.55%-74.36%-152.83%-137.77%-156.3%-180.42%-399.94%-33.83%-247.46%-67.48%-248.99%-116.44%-95.45%-133.33%-192.86%-64.29%
FCF Growth %390.77%672.72%-110.42%24.35%799.12%43.26%-564.01%-48.53%-43.59%255.05%-143.84%259.66%-58.6%23.24%26.68%10.76%76.64%-37.85%-17.17%-32.8%-15.93%-1849.21%61.48%-128.21%2.41%-345.2%4.76%12.5%11.11%-200%-1000%
FCF per Share5.685.82-0.918.146.67-0.98-1.890.390.921.64-1.142.89-2.10-2.20-18.71-26.76-39.07-369.50-417.69-502.34-393.59-477.21-28.96-148.13-72.03-115.97-32.41-37.34-45.50-62.58-28.11
FCF Conversion (FCF/Net Income)0.62x1.21x-2.51x0.79x1.24x0.34x0.09x2.59x2.30x1.47x0.51x-3.32x1.16x0.45x-0.00x0.18x-0.25x-0.31x-0.59x122.73x2.98x1.90x6.36x0.30x8.48x0.34x0.50x1.50x0.52x0.64x0.14x
Interest Paid18.46M000065.22M54.26M58.25M28.19M23.87M06.89M4.53M000000000000000000
Taxes Paid13K0000795K190K136K49K1.48M0402K243K000000000000000000

Key Metrics

Growth RegimeDecelerating
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Refining margin volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Lacks Cash Support

As reported in recent financial statements, PARR's operating cash flow frequently decouples from net income, evidenced by a 2026Q1 OCF/NI ratio of -0.75, which suggests that reported accounting profits are often not representative of the actual cash generation capabilities of the underlying refining and retail operations.

The significant divergence between net income and operating cash flow indicates that non-cash items and working capital swings are heavily influencing the bottom line. Investors should monitor this volatility, as it implies that the company's earnings quality may be lower than the headline figures suggest during periods of commodity price shifts.

FCF Volatility Hinders Capital Stability

Based on quarterly data, PARR's free cash flow trajectory remains highly erratic, swinging from a peak of $172.7 million in 2025Q4 to a deficit of $83.8 million in 2026Q1, reflecting the inherent difficulty in maintaining consistent cash flow within a commodity-sensitive refining business model.

The inability to sustain positive free cash flow across consecutive quarters suggests that the company's capital structure is frequently tested by operational cycles. This inconsistency warrants further investigation into whether the current asset base can generate reliable cash returns without requiring significant external financing or liquidity support.

Capital Intensity Remains Structurally Elevated

According to recent SEC filings, PARR's capital expenditures have remained a consistent burden on cash flow, with CapEx/Revenue ratios reaching as high as 2.6% in 2024Q4, indicating that the company must continuously reinvest in its aging infrastructure to maintain its competitive position in the Hawaii market.

The persistent level of capital spending suggests that maintenance requirements are a significant drag on free cash flow generation. This capital intensity appears to be a structural necessity rather than a discretionary growth choice, which may limit the company's ability to return capital to shareholders during industry downturns.

Working Capital Swings Mask Performance

As indicated by the provided cash flow data, working capital changes have been a primary driver of cash flow volatility, with a massive $225.7 million outflow in 2025Q3 followed by a $65.2 million inflow in 2025Q4, highlighting the company's sensitivity to inventory and trade credit fluctuations.

These large, erratic swings in working capital suggest that the company's cash position is highly susceptible to the timing of crude oil purchases and product sales. Investors should interpret these movements as a sign that operational cash flow is heavily dependent on short-term commodity price cycles rather than steady-state business performance.

PARR — Frequently Asked Questions

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

How much cash does Par Pacific Holdings, Inc. (PARR) generate from operations?

Par Pacific Holdings, Inc. (PARR) generated $445.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Par Pacific Holdings, Inc.'s free cash flow?

Par Pacific Holdings, Inc. (PARR) generated $296.5M 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 Par Pacific Holdings, Inc.'s capital expenditure (CapEx)?

Par Pacific Holdings, Inc. (PARR) spent $0.0M 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 Par Pacific Holdings, Inc. distribute cash to shareholders?

In 2025, Par Pacific Holdings, Inc. (PARR) spent $124.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.