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
PNRG
← 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
PNRGPrimeEnergy Resources Corporation
$170.54$276M
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
HomeStocksPNRGCash Flow

PrimeEnergy Resources Corporation (PNRG) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow generation remains highly erratic, evidenced by capital expenditure as a percentage of revenue swinging from 133.7% in 2023Q4 to 3.6% in 2026Q1.

PNRG Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations74.61M96.73M115.91M109.02M33.13M28.62M16.38M27.21M39.07M40.11M11.01M21.21M56.16M35.7M39.71M41.34M62.21M34.06M83.74M88.17M31.98M18.61M27M19.62M9.64M12.31M11.5M7.68M5.2M8.8M6.8M
Operating CF Margin %-52.03%49.56%88.54%35.52%34.72%31.24%24.97%33.43%45.11%18.23%28.34%44.27%28.1%33.94%34.36%53.36%36.26%49.56%56.61%34.78%24.4%43.37%40.52%27.25%29.38%29.65%30.51%21.4%30.77%29.44%
Operating CF Growth %-259.23%-16.54%6.32%229.08%15.76%74.72%-39.81%-30.35%-2.6%264.44%-48.12%-62.23%57.32%-10.1%-3.94%-33.55%82.65%-59.33%-5.02%175.67%71.9%-31.08%37.58%103.46%-21.68%7.09%49.77%47.63%-40.91%29.41%94.29%
Net Income21.52M26.31M55.4M28.1M48.66M2.1M-2.36M3.66M14.66M47.43M5.42M-13.15M29.15M13.44M14.77M4.81M2.75M-23.68M541K7.59M18.3M25.95M7.28M5.7M1.76M5.41M5.37M-2.14M-1.7M1M900K
Depreciation & Amortization72.39M75.72M76.5M31.66M28.07M26.32M28.18M36.16M37.73M36.07M30.17M31.55M25.86M21.86M23.27M48.4M00064.49M14.44M11.27M12.16M7.53M5.23M5.6M6M5.53M7M6.8M5M
Stock-Based Compensation0000000000000000000000000000000
Deferred Taxes-3.03M2.06M6.17M7.27M1.23M2.38M443K3.1M7.87M-12.54M147K-6.39M13.24M7.01M6.97M718K0-11.97M-1.39M1.03M11.56M6.23M3.36M1.58M243K1.68M356K-39K-100K00
Other Non-Cash Items1.74M-417K-2.98M-9.83M-36.39M1.77M-15.65M-1.8M-8.99M-41.8M3.58M16.86M-1.8M40K-3.48M914K44.09M62.52M83.42M343K1.31M-20.07M5.42M418K862K1.08M2.05M3.51M100K-300K-200K
Working Capital Changes-18.02M-6.95M-19.18M51.82M-8.44M-3.95M5.77M-13.9M-12.2M10.95M4.06M-6.27M13.4M-4.49M-1.09M-13.77M15.37M7.19M1.17M15.31M-11.12M-4.78M-1.22M4.4M1.55M-1.47M-2.28M812K200K1.3M1.1M
Change in Receivables3.64M4.78M-3.78M-8.1M2.1M-6.99M7.14M601K2M-9.56M2.14M2.77M5.38M-4.48M3.29M-3.76M1.13M6.85M3.06M000000000000
Change in Inventory0000000011K-9K61K64K24K91K-2K338K1.17M2.66M115K331K-3.13M0000000000
Change in Payables-6.83M-5.35M905K3.97M4.17M2.06M-1.42M-2.92M-15.06M12.65M-390K-3.54M534K-712K-9.5M-3.85M12.45M-2.7M1.55M000000000000
Cash from Investing-41.75M-74.31M-114.99M-105.7M15.47M-19.25M339K-13.47M-43.84M-13.13M14.38M-12.62M-31.92M-30.25M-85.42M-38.07M-13.29M-17.78M-55.12M-106M-118.33M-7.64M-24.62M-19.73M-14.41M-8.01M-11.11M-9.22M-3.3M-8.8M-13.2M
Capital Expenditures-42.8M-75.95M0-113.78M-15.97M-20.73M-10.52M-18.05M-47.07M-59.36M-20.84M-14.55M-38.76M-33.93M-86.31M-39.95M-15.2M-18.02M-55.52M-106.6M-121.34M-54.44M-24.7M-19.84M-14.44M-8.53M-11.63M-9.31M-5.8M-9.8M-13.4M
CapEx % of Revenue24.06%40.86%50.98%92.41%17.13%25.15%20.07%16.56%40.28%66.76%34.53%19.44%30.55%26.71%73.77%33.2%13.04%19.18%32.85%68.45%131.97%71.41%39.67%40.96%40.81%20.34%29.99%36.99%23.87%34.27%58.01%
Acquisitions01.65M0031.45M802K10.12M4.08M3.17M45.92M35M1.52M0000000000000000000
Investments-------------------------------
Other Investing1.04M0-114.99M8.08M0676K742K499K3.23M46.23M35.23M1.93M6.83M3.68M881K1.88M1.91M236K392K598K3.02M46.8M75K101K32K520K524K87K2.5M1M200K
Cash from Financing-15.58M-17.55M-9.43M-18.8M-32.4M-18K-16.74M-19.04M2.65M-28.65M-28.57M-8.05M-24.56M-4.52M45.65M-27.4M-27.9M-16.3M-42.18M14.5M99.88M-6.32M211K2.12M6.57M-4.91M-1.48M2.15M-3.7M-300K8.7M
Debt Issued (Net)-6.5M-4M4M-11.29M-25M1M-15.23M-12.74M13.75M-17.77M-26.41M-5.75M-20.5M-107K51.94M-23.39M-22.71M-14.05M-32.16M18.91M107.19M-1.86M2.69M2.76M7.31M-1.88M-154K2.69M-2.3M1.1M9.6M
Equity Issued (Net)-9.08M-13.55M-13.43M-7.51M-7.4M-145K-710K-5.49M-7.96M-5.65M-1.09M-1.85M-3.28M-4.14M-4.99M-2.22M-3.48M-565K-4.55M-4.41M-7.31M-4.46M-2.47M-641K-745K-3.03M-1.32M-547K-1.3M-1.5M-900K
Dividends Paid000000000000000-1.78M0-1.69M-5.47M000000000000
Share Repurchases-9.08M-13.55M-13.43M-7.51M-7.4M-145K-710K-5.49M-7.96M-5.65M-1.09M-1.85M-3.28M-4.14M-4.99M-2.22M-3.48M-565K-4.55M-4.41M-7.31M-4.46M-2.47M-641K-745K-3.16M-1.32M-547K-1.3M-1.5M-900K
Other Financing00000-873K-799K-811K-3.15M-5.22M-1.07M-443K-782K-278K-1.3M0000000000000-100K100K0
Net Change in Cash17.27M4.88M-8.51M-15.48M16.2M9.35M-19K-5.3M-2.12M-1.67M-3.18M541K-317K924K-59K-24.13M21.01M-29K-13.56M-3.34M13.53M4.64M2.58M2M1.8M-599K-1.09M604K-3.7M-300K8.7M
Free Cash Flow31.81M20.78M-3.33M-4.76M17.15M7.89M5.86M9.16M-8.01M-19.25M-9.84M6.66M17.41M1.77M-46.59M1.39M47.01M16.04M28.23M-18.44M-89.36M-35.84M2.3M-213K-4.8M3.79M-134K-1.63M-600K-1M-6.6M
FCF Margin %17.88%11.18%-1.42%-3.87%18.39%9.57%11.17%8.41%-6.85%-21.65%-16.3%8.9%13.72%1.39%-39.83%1.15%40.32%17.07%16.7%-11.84%-97.19%-47%3.69%-0.44%-13.56%9.03%-0.35%-6.48%-2.47%-3.5%-28.57%
FCF Growth %186.84%724.02%30.1%-127.77%117.37%34.75%-36.1%214.46%58.41%-95.71%-247.63%-61.72%885.67%103.79%-3456.84%-97.05%193.07%-43.17%253.1%79.37%-149.37%-1658.72%1179.34%95.56%-226.73%2925.37%91.78%-171.83%40%84.85%-1750%
FCF per Share13.428.58-1.32-1.836.332.882.943.30-2.82-6.50-3.232.885.590.55-13.870.4012.845.287.40-4.69-21.97-8.660.54-0.05-1.090.83-0.03-0.37-0.13-0.19-1.16
FCF Conversion (FCF/Net Income)1.48x3.68x2.09x3.88x0.68x13.64x-7.07x7.83x2.69x0.95x3.20x-1.66x2.08x2.91x2.64x8.59x22.60x-1.44x154.79x11.62x1.75x0.72x3.71x3.44x5.49x2.27x2.14x-3.59x-3.06x8.80x7.56x
Interest Paid1.58M2.59M1.03M569K842K1.96M2.05M3.66M3.54M2.34M3.48M3.69M4.03M4.18M3.54M4.03M6.65M7.37M7.97M000000000000
Taxes Paid6.68M6.68M113K9.01M539K343K1K65K2.13M414K120K410K320K754K536K1.12M111K463K395K000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Commodity price volatility exposure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Accruals

According to the provided cash flow statements, PNRG consistently reports operating cash flow significantly higher than net income, with an OCF/NI ratio reaching as high as 10.50 in 2024Q4, suggesting that non-cash charges and working capital adjustments heavily influence the company's reported earnings profile.

The persistent divergence between net income and operating cash flow suggests that accounting-based earnings may not accurately reflect the company's underlying cash-generating capacity. Investors should monitor whether these accruals represent sustainable operational efficiencies or merely timing differences in the recognition of expenses and revenues.

Volatile Free Cash Flow Generation

As reported in financial statements, PNRG's free cash flow trajectory remains highly erratic, swinging from a negative $10.9 million in 2024Q1 to a positive $14.6 million in 2026Q1, indicating that capital expenditure requirements often outpace the company's ability to generate consistent surplus cash from operations.

The lack of a stable FCF trend appears to be driven by the cyclical nature of drilling activity and the company's reliance on non-operated well performance. This volatility warrants further investigation into whether the company can maintain positive FCF during prolonged periods of commodity price weakness.

Capital Intensity Remains Highly Variable

Based on PNRG's reported figures, capital expenditure as a percentage of revenue has fluctuated wildly, peaking at 133.7% in 2023Q4 before moderating to 3.6% in 2026Q1, which suggests a reactive rather than proactive approach to managing the company's asset base and drilling inventory.

The significant reduction in capital intensity in recent quarters may imply a strategic shift toward capital preservation or a lack of viable drilling opportunities. Analysts should consider whether this lower spending level is sufficient to offset natural production declines across the company's operated and non-operated well portfolio.

Working Capital Swings Distort Liquidity

Data from recent filings reveals that working capital changes have been a major source of cash flow volatility, with a $33.6 million outflow in 2025Q2 followed by a $27.0 million inflow in 2025Q3, highlighting the company's sensitivity to timing differences in receivables and payables.

These large swings suggest that PNRG's cash position is highly susceptible to the payment cycles of its third-party service clients and the billing practices of its non-operated well partners. Investors should monitor these fluctuations as they may obscure the true underlying cash flow health of the core production business.

PNRG — Frequently Asked Questions

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

How much cash does PrimeEnergy Resources Corporation (PNRG) generate from operations?

PrimeEnergy Resources Corporation (PNRG) generated $96.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is PrimeEnergy Resources Corporation's free cash flow?

PrimeEnergy Resources Corporation (PNRG) generated $20.8M 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 PrimeEnergy Resources Corporation's capital expenditure (CapEx)?

PrimeEnergy Resources Corporation (PNRG) spent $76.0M 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 PrimeEnergy Resources Corporation distribute cash to shareholders?

In 2025, PrimeEnergy Resources Corporation (PNRG) spent $13.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.