Free Trial

Calumet (CLMT) Financials

Calumet logo
$36.45 +0.56 (+1.56%)
Closing price 11/12/2026 04:00 PM Eastern
Extended Trading
$36.58 +0.13 (+0.35%)
As of 04:00 AM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Calumet

Annual Income Statements for Calumet

This table shows Calumet's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-173 48 -222 -34
Consolidated Net Income / (Loss)
-173 48 -222 -34
Net Income / (Loss) Continuing Operations
-173 48 -222 -34
Total Pre-Tax Income
-170 50 -221 -126
Total Operating Income
132 267 8.10 53
Total Gross Profit
352 452 231 246
Total Revenue
4,686 4,181 4,189 4,137
Operating Revenue
4,686 4,181 4,189 4,137
Total Cost of Revenue
4,335 3,729 3,959 3,891
Operating Cost of Revenue
4,335 3,729 3,959 3,891
Total Operating Expenses
220 185 223 193
Selling, General & Admin Expense
197 188 201 172
Other Operating Expenses / (Income)
22 -6.90 20 20
Impairment Charge
0.70 3.50 2.00 1.30
Total Other Income / (Expense), net
-302 -218 -229 -179
Interest Expense
217 228 237 263
Other Income / (Expense), net
-85 10 7.80 84
Income Tax Expense
3.40 1.60 0.80 -93
Basic Earnings per Share
($2.14) $0.59 ($2.67) ($0.39)
Weighted Average Basic Shares Outstanding
79.34M 80.08M 83.15M 86.76M
Diluted Earnings per Share
($2.14) $0.59 ($2.67) ($0.39)
Weighted Average Diluted Shares Outstanding
79.34M 80.08M 83.15M 86.76M
Weighted Average Basic & Diluted Shares Outstanding
- - 86.21M 86.78M

Quarterly Income Statements for Calumet

This table shows Calumet's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-42 -39 -101 -41 -162 -148 313 -37 -317 -96 256
Consolidated Net Income / (Loss)
-42 -39 -101 -41 -162 -148 313 -37 -317 -96 273
Net Income / (Loss) Continuing Operations
-42 -39 -101 -41 -162 -148 313 -37 -317 -96 273
Total Pre-Tax Income
-41 -39 -100 -41 -162 -148 272 -89 -338 -117 245
Total Operating Income
36 6.20 -57 23 -49 -101 323 -120 -171 -40 454
Total Gross Profit
79 64 4.90 84 -81 -44 374 -3.00 -88 18 543
Total Revenue
1,006 1,134 1,100 950 994 1,027 1,078 1,039 1,030 1,445 1,683
Operating Revenue
1,006 1,134 1,100 950 994 1,027 1,078 1,039 1,030 1,445 1,683
Total Cost of Revenue
927 1,070 1,096 866 1,075 1,070 704 1,042 1,117 1,427 1,140
Operating Cost of Revenue
927 1,070 1,096 866 1,075 1,070 704 1,042 1,117 1,427 1,140
Total Operating Expenses
42 58 62 61 -33 57 51 117 84 58 90
Selling, General & Admin Expense
37 53 55 57 24 53 42 52 78 53 83
Other Operating Expenses / (Income)
5.20 5.00 6.90 2.40 -57 4.10 8.50 64 5.50 5.40 6.10
Total Other Income / (Expense), net
-78 -45 -43 -64 -113 -47 -51 31 -167 -77 -208
Interest Expense
61 57 58 62 106 53 53 51 53 52 57
Other Income / (Expense), net
-17 12 15 -2.50 -6.80 6.30 2.20 82 -114 -25 -152
Income Tax Expense
0.20 0.50 0.70 -0.60 0.40 0.20 -41 -52 -21 -21 -28
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - - - - 0.00 - - - 17
Basic Earnings per Share
($0.51) ($0.48) ($1.18) ($0.50) ($1.87) ($1.70) $3.61 ($0.43) ($3.64) ($1.09) $2.91
Weighted Average Basic Shares Outstanding
80.35M 80.56M 85.53M 83.15M 86.43M 86.80M 86.90M 86.76M 87.00M 87.59M 88.02M
Diluted Earnings per Share
($0.51) ($0.48) ($1.18) ($0.50) ($1.87) ($1.70) $3.61 ($0.43) ($3.64) ($1.09) $2.91
Weighted Average Diluted Shares Outstanding
80.35M 80.56M 85.53M 83.15M 86.43M 86.80M 86.90M 86.76M 87.00M 87.59M 88.02M
Weighted Average Basic & Diluted Shares Outstanding
- 85.89M 85.90M 86.21M 86.62M 86.75M 86.75M 86.78M 87.15M 87.90M 88.09M

Annual Cash Flow Statements for Calumet

This table details how cash moves in and out of Calumet's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-87 -21 31 159
Net Cash From Operating Activities
101 -15 -46 109
Net Cash From Continuing Operating Activities
101 -15 -46 109
Net Income / (Loss) Continuing Operations
-173 48 -222 -34
Consolidated Net Income / (Loss)
-173 48 -222 -34
Depreciation Expense
98 147 149 149
Amortization Expense
41 42 46 84
Non-Cash Adjustments To Reconcile Net Income
324 -179 -9.00 -87
Changes in Operating Assets and Liabilities, net
-190 -73 -10 -3.10
Net Cash From Investing Activities
-536 -272 -77 44
Net Cash From Continuing Investing Activities
-536 -272 -77 44
Purchase of Property, Plant & Equipment
-536 -272 -77 -52
Purchase of Investments
- 0.00 0.00 -0.50
Divestitures
- 0.00 0.00 97
Net Cash From Financing Activities
349 266 154 6.20
Net Cash From Continuing Financing Activities
349 266 154 6.20
Repayment of Debt
-2,307 -2,366 -2,753 -3,270
Issuance of Debt
2,020 2,603 2,843 2,438
Other Financing Activities, net
390 29 65 839
Cash Interest Paid
151 202 232 172

Quarterly Cash Flow Statements for Calumet

This table details how cash moves in and out of Calumet's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Change in Cash & Equivalents
17 -17 28 3.60 158 -13 -16 31 -27 -29 110
Net Cash From Operating Activities
-94 67 -16 -3.40 -29 -1.80 24 117 -86 92 219
Net Cash From Continuing Operating Activities
-94 67 -16 -3.40 -29 -1.70 23 117 -86 92 219
Net Income / (Loss) Continuing Operations
-42 -39 -101 -41 -162 -148 313 -37 -317 -96 273
Consolidated Net Income / (Loss)
-42 -39 -101 -41 -162 -148 313 -37 -317 -96 273
Depreciation Expense
- - - - 37 37 40 35 33 35 37
Amortization Expense
- - - - 17 22 24 21 21 23 21
Non-Cash Adjustments To Reconcile Net Income
0.70 54 93 -157 84 91 -308 46 264 166 -27
Changes in Operating Assets and Liabilities, net
-53 52 -8.10 -0.80 -5.10 -3.10 -46 51 -86 -35 -85
Net Cash From Investing Activities
-20 -15 -17 -25 78 -14 -8.40 -12 -14 -39 -12
Net Cash From Continuing Investing Activities
-20 -15 -17 -25 78 -14 -8.40 -12 -14 -39 -12
Purchase of Property, Plant & Equipment
-20 -15 -17 -25 -18 -14 -8.40 -13 -13 -38 -12
Net Cash From Financing Activities
131 -68 60 32 109 2.60 -31 -74 73 -82 -97
Net Cash From Continuing Financing Activities
131 -68 60 32 109 2.60 -31 -74 73 -82 -97
Repayment of Debt
-625 -542 -624 -963 -1,605 -515 -663 -488 -1,000 -386 -666
Issuance of Debt
829 481 528 1,005 965 520 539 415 1,096 309 542
Other Financing Activities, net
-73 -7.30 156 -10 749 -2.20 93 -1.20 -23 -4.80 27
Cash Interest Paid
- - - 57 60 31 60 22 57 13 74

Annual Balance Sheets for Calumet

This table presents Calumet's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Total Assets
2,751 2,758 2,689
Total Current Assets
795 766 858
Cash & Equivalents
7.90 38 125
Restricted Cash
- 7.80 80
Accounts Receivable
252 242 233
Inventories, net
439 416 385
Prepaid Expenses
52 26 28
Other Current Assets
9.60 0.00 6.70
Plant, Property, & Equipment, net
1,506 1,439 1,353
Total Noncurrent Assets
450 553 478
Other Noncurrent Operating Assets
249 358 478
Total Liabilities & Shareholders' Equity
2,751 2,758 2,689
Total Liabilities
2,996 3,225 3,176
Total Current Liabilities
1,113 864 841
Short-Term Debt
56 36 156
Accounts Payable
322 321 282
Current Employee Benefit Liabilities
87 95 85
Other Current Liabilities
586 355 272
Other Current Nonoperating Liabilities
49 45 46
Total Noncurrent Liabilities
1,883 2,361 2,335
Long-Term Debt
1,830 2,065 2,077
Other Noncurrent Operating Liabilities
49 292 258
Commitments & Contingencies
0.00 0.00 0.00
Redeemable Noncontrolling Interest
246 246 246
Total Equity & Noncontrolling Interests
-490 -712 -733
Total Preferred & Common Equity
-490 -712 -733
Total Common Equity
-490 -712 -733
Common Stock
-483 826 840
Retained Earnings
0.00 -1,539 -1,573
Accumulated Other Comprehensive Income / (Loss)
-7.20 -7.00 -6.80
Other Equity Adjustments
0.00 7.80 7.80

Quarterly Balance Sheets for Calumet

This table presents Calumet's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
Total Assets
0.00 2,640 2,824 2,776 2,734 2,755 2,803 2,994
Total Current Assets
0.00 790 918 896 880 928 1,023 1,241
Cash & Equivalents
0.00 35 123 111 95 139 110 225
Restricted Cash
- - 80 80 80 40 40 35
Accounts Receivable
- 280 281 271 264 358 417 466
Inventories, net
- 410 389 371 400 370 421 473
Prepaid Expenses
- 40 22 29 27 21 35 42
Other Current Assets
- 0.00 - - - 0.00 0.00 0.00
Plant, Property, & Equipment, net
0.00 1,453 1,413 1,388 1,362 1,336 1,321 1,298
Total Noncurrent Assets
0.00 397 493 493 492 491 459 456
Other Noncurrent Operating Assets
- 397 493 493 492 491 459 456
Total Liabilities & Shareholders' Equity
0.00 2,640 2,824 2,776 2,734 2,755 2,803 2,994
Total Liabilities
0.00 3,067 3,440 3,541 3,184 3,548 3,689 3,597
Total Current Liabilities
0.00 1,254 869 1,176 776 963 1,217 1,167
Short-Term Debt
- 400 24 232 155 33 34 19
Accounts Payable
- 322 306 279 299 353 372 425
Current Employee Benefit Liabilities
- 84 45 58 66 91 102 133
Other Current Liabilities
- 406 458 559 227 459 654 569
Other Current Nonoperating Liabilities
- 43 36 48 29 28 55 20
Total Noncurrent Liabilities
0.00 1,812 2,571 2,365 2,407 2,585 2,473 2,431
Long-Term Debt
- 1,659 2,302 2,106 2,147 2,299 2,225 2,153
Other Noncurrent Operating Liabilities
- 153 269 259 260 285 247 278
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
- 246 246 246 246 251 251 268
Total Equity & Noncontrolling Interests
0.00 -672 -862 -1,010 -695 -1,043 -1,137 -871
Total Preferred & Common Equity
0.00 -672 -862 -1,010 -695 -1,043 -1,137 -871
Total Common Equity
0.00 -672 -862 -1,010 -695 -1,043 -1,137 -871
Common Stock
0.00 1,491 838 838 839 846 855 865
Retained Earnings
- -2,164 -1,701 -1,849 -1,536 -1,890 -1,986 -1,730
Accumulated Other Comprehensive Income / (Loss)
- -7.00 -7.00 -7.00 -6.90 -6.80 -6.20 -6.20
Other Equity Adjustments
- 7.80 7.80 7.80 7.80 7.80 0.00 0.00

Annual Metrics And Ratios for Calumet

This table displays calculated financial ratios and metrics derived from Calumet's official financial filings.

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
- 0.00 85,904,105.00 86,754,321.00
DEI Adjusted Shares Outstanding
- 0.00 85,904,105.00 86,754,321.00
DEI Earnings Per Adjusted Shares Outstanding
- 0.00 -2.58 -0.39
Growth Metrics
- - - -
Revenue Growth
0.00% -10.78% 0.20% -1.25%
EBITDA Growth
0.00% 149.95% -54.73% 75.06%
EBIT Growth
0.00% 485.02% -94.27% 760.38%
NOPAT Growth
0.00% 180.08% -97.81% 553.09%
Net Income Growth
0.00% 127.76% -561.54% 84.77%
EPS Growth
0.00% 127.57% -552.54% 85.39%
Operating Cash Flow Growth
0.00% -114.81% -211.41% 334.70%
Free Cash Flow Firm Growth
0.00% 0.00% 103.78% 54.42%
Invested Capital Growth
0.00% 0.00% -2.86% -2.82%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 0.00%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 0.00%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 0.00%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 0.00%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 0.00% 0.00%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.00%
Profitability Metrics
- - - -
Gross Margin
7.50% 10.80% 5.51% 5.94%
EBITDA Margin
3.98% 11.14% 5.03% 8.92%
Operating Margin
2.81% 6.39% 0.19% 1.28%
EBIT Margin
1.01% 6.63% 0.38% 3.31%
Profit (Net Income) Margin
-3.70% 1.15% -5.30% -0.82%
Tax Burden Percent
102.00% 96.78% 100.36% 26.74%
Interest Burden Percent
-358.44% 17.92% -1,391.20% -92.40%
Effective Tax Rate
0.00% 3.22% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 30.76% 0.34% 2.30%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 8.90% -10.97% -1.09%
Return on Net Nonoperating Assets (RNNOA)
0.00% -70.07% 62.11% 4.79%
Return on Equity (ROE)
0.00% -39.31% 62.45% 7.09%
Cash Return on Invested Capital (CROIC)
0.00% -169.24% 3.24% 5.16%
Operating Return on Assets (OROA)
0.00% 10.08% 0.58% 5.02%
Return on Assets (ROA)
0.00% 1.75% -8.06% -1.24%
Return on Common Equity (ROCE)
0.00% -78.77% 105.59% 10.74%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
92 259 5.67 37
NOPAT Margin
1.97% 6.19% 0.14% 0.90%
Net Nonoperating Expense Percent (NNEP)
0.00% 21.86% 11.31% 3.39%
Return On Investment Capital (ROIC_SIMPLE)
- 18.54% 0.41% 2.47%
Cost of Revenue to Revenue
92.50% 89.20% 94.49% 94.06%
SG&A Expenses to Revenue
4.21% 4.49% 4.80% 4.15%
R&D to Revenue
0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
4.69% 4.41% 5.32% 4.66%
Earnings before Interest and Taxes (EBIT)
47 277 16 137
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
186 466 211 369
Valuation Ratios
- - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00
Price to Earnings (P/E)
0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00
Leverage & Solvency
- - - -
Debt to Equity
0.00 -7.70 -4.50 -4.59
Long-Term Debt to Equity
0.00 -7.48 -4.43 -4.26
Financial Leverage
0.00 -7.87 -5.66 -4.38
Leverage Ratio
0.00 -11.24 -7.75 -5.71
Compound Leverage Factor
0.00 -2.02 107.80 5.28
Debt to Total Capital
0.00% 114.91% 128.54% 127.89%
Short-Term Debt to Total Capital
0.00% 3.39% 2.17% 8.94%
Long-Term Debt to Total Capital
0.00% 111.52% 126.37% 118.95%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 14.97% 15.03% 14.06%
Common Equity to Total Capital
0.00% -29.88% -43.57% -41.95%
Debt to EBITDA
0.00 4.05 9.96 6.05
Net Debt to EBITDA
0.00 4.03 9.74 5.49
Long-Term Debt to EBITDA
0.00 3.93 9.79 5.63
Debt to NOPAT
0.00 7.29 370.41 60.32
Net Debt to NOPAT
0.00 7.26 362.31 54.78
Long-Term Debt to NOPAT
0.00 7.08 364.14 56.10
Altman Z-Score
0.00 0.00 0.00 0.00
Noncontrolling Interest Sharing Ratio
0.00% -100.37% -69.09% -51.52%
Liquidity Ratios
- - - -
Current Ratio
0.00 0.71 0.89 1.02
Quick Ratio
0.00 0.26 0.37 0.43
Cash Flow Metrics
- - - -
Free Cash Flow to Firm (FCFF)
0.00 -1,423 54 83
Operating Cash Flow to CapEx
18.77% -5.48% -60.50% 208.22%
Free Cash Flow to Firm to Interest Expense
0.00 -6.25 0.23 0.32
Operating Cash Flow to Interest Expense
0.46 -0.07 -0.20 0.41
Operating Cash Flow Less CapEx to Interest Expense
-2.00 -1.26 -0.52 0.22
Efficiency Ratios
- - - -
Asset Turnover
0.00 1.52 1.52 1.52
Accounts Receivable Turnover
0.00 16.57 16.96 17.45
Inventory Turnover
0.00 8.49 9.25 9.71
Fixed Asset Turnover
0.00 2.78 2.85 2.96
Accounts Payable Turnover
0.00 11.58 12.32 12.92
Days Sales Outstanding (DSO)
0.00 22.03 21.52 20.92
Days Inventory Outstanding (DIO)
0.00 43.01 39.45 37.59
Days Payable Outstanding (DPO)
0.00 31.52 29.63 28.25
Cash Conversion Cycle (CCC)
0.00 33.52 31.34 30.26
Capital & Investment Metrics
- - - -
Invested Capital
0.00 1,682 1,633 1,587
Invested Capital Turnover
0.00 4.97 2.53 2.57
Increase / (Decrease) in Invested Capital
0.00 1,682 -48 -46
Enterprise Value (EV)
0.00 0.00 0.00 0.00
Market Capitalization
0.00 0.00 0.00 0.00
Book Value per Share
$0.00 ($6.12) ($8.29) ($8.45)
Tangible Book Value per Share
$0.00 ($8.64) ($10.56) ($8.45)
Total Capital
0.00 1,641 1,634 1,746
Total Debt
0.00 1,885 2,100 2,234
Total Long-Term Debt
0.00 1,830 2,065 2,077
Net Debt
0.00 1,878 2,054 2,028
Capital Expenditures (CapEx)
536 272 77 52
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -270 -108 -32
Debt-free Net Working Capital (DFNWC)
0.00 -262 -62 173
Net Working Capital (NWC)
0.00 -318 -98 17
Net Nonoperating Expense (NNE)
266 210 228 71
Net Nonoperating Obligations (NNO)
0.00 1,926 2,100 2,075
Total Depreciation and Amortization (D&A)
139 189 195 232
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -6.46% -2.58% -0.77%
Debt-free Net Working Capital to Revenue
0.00% -6.27% -1.48% 4.19%
Net Working Capital to Revenue
0.00% -7.61% -2.33% 0.41%
Earnings Adjustments
- - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($2.67) ($0.39)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 83.15M 86.76M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($2.67) ($0.39)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 83.15M 86.76M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 86.21M 86.78M
Normalized Net Operating Profit after Tax (NOPAT)
93 262 7.07 38
Normalized NOPAT Margin
1.98% 6.27% 0.17% 0.92%
Pre Tax Income Margin
-3.63% 1.19% -5.28% -3.06%
Debt Service Ratios
- - - -
EBIT to Interest Expense
0.22 1.22 0.07 0.52
NOPAT to Interest Expense
0.42 1.14 0.02 0.14
EBIT Less CapEx to Interest Expense
-2.25 0.02 -0.26 0.32
NOPAT Less CapEx to Interest Expense
-2.04 -0.06 -0.30 -0.06
Payout Ratios
- - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Calumet

This table displays calculated financial ratios and metrics derived from Calumet's official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
DEI Shares Outstanding
- - - 85,904,105.00 86,207,118.00 173,242,940.00 - 86,754,321.00 86,776,552.00 87,147,147.00 87,898,234.00
DEI Adjusted Shares Outstanding
- - - 85,904,105.00 86,207,118.00 173,242,940.00 - 86,754,321.00 86,776,552.00 87,147,147.00 87,898,234.00
DEI Earnings Per Adjusted Shares Outstanding
- - - -0.47 -1.88 -0.85 - -0.43 -3.65 -1.10 2.92
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 11.39% -4.26% 0.00% -1.18% -9.45% -2.04% 9.38% 3.60% 40.77% 56.11%
EBITDA Growth
0.00% -46.02% -126.49% 0.00% -109.18% -617.49% 870.38% -8.91% -12,755.56% 31.26% -7.52%
EBIT Growth
0.00% -46.02% -126.49% 0.00% -383.16% -617.49% 870.38% -288.61% -413.51% 31.26% -7.07%
NOPAT Growth
0.00% -75.30% -118.86% 0.00% -234.16% -1,729.03% 1,030.82% -629.96% -251.75% 60.40% 35.87%
Net Income Growth
0.00% -75.34% -200.80% 0.00% -289.42% -278.26% 411.53% 8.35% -95.68% 35.16% -12.80%
EPS Growth
0.00% -77.78% -195.16% 0.00% -266.67% -254.17% 405.93% 14.00% -94.65% 35.88% -19.39%
Operating Cash Flow Growth
0.00% 0.00% 0.00% 54.67% 68.83% 0.00% 0.00% 3,526.47% -194.20% 0.00% 829.79%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 0.00% -34,685.25% 118.19% 0.00% 102.15% 108.32% 189.19%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.05% -2.82% -9.97% -10.69% -22.16%
Revenue Q/Q Growth
0.00% 12.72% -2.94% -13.71% 0.00% 3.29% 5.01% -3.65% 0.00% 40.34% 16.46%
EBITDA Q/Q Growth
0.00% -6.63% -330.60% 147.87% 0.00% -5,161.11% 443.29% -95.26% 0.00% 71.87% 4,591.25%
EBIT Q/Q Growth
0.00% -6.63% -330.60% 147.87% 0.00% -70.63% 443.29% -111.72% 0.00% 77.16% 564.06%
NOPAT Q/Q Growth
0.00% -82.92% -1,020.97% 139.75% 0.00% -107.39% 626.23% -122.63% 0.00% 76.65% 1,905.31%
Net Income Q/Q Growth
0.00% 6.01% -157.29% 59.54% 0.00% 8.70% 311.90% -111.90% 0.00% 69.75% 384.98%
EPS Q/Q Growth
0.00% 5.88% -145.83% 57.63% 0.00% 9.09% 312.35% -111.91% 0.00% 70.05% 366.97%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 0.00% 78.06% 0.00% 0.00% 0.00% 395.74% 0.00% 0.00% 136.73%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% -38,827.42% 100.00% 0.00% 4.79% 120.36% -112.50% 0.00% 268.55% 607.68%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% -0.45% 0.00% -7.27% 19.36% -7.02% 0.00% -8.01% 4.02%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
7.80% 5.63% 0.45% 8.80% -8.19% -4.25% 34.67% -0.29% -8.50% 1.27% 32.28%
EBITDA Margin
1.95% 1.61% -3.84% 2.13% -0.18% -9.22% 30.16% 1.77% -22.47% -4.50% 21.35%
Operating Margin
3.61% 0.55% -5.19% 2.39% -4.90% -9.84% 29.95% -11.58% -16.64% -2.77% 26.96%
EBIT Margin
1.95% 1.61% -3.84% 2.13% -5.58% -9.22% 30.16% -3.67% -27.68% -4.50% 17.95%
Profit (Net Income) Margin
-4.14% -3.45% -9.14% -4.29% -16.30% -14.41% 29.07% -3.59% -30.79% -6.64% 16.24%
Tax Burden Percent
100.48% 101.30% 100.70% 98.55% 100.25% 100.14% 115.22% 41.86% 93.84% 81.90% 111.41%
Interest Burden Percent
-211.22% -210.93% 236.73% -204.46% 291.17% 155.97% 83.67% 233.86% 118.53% 179.88% 81.20%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -15.22% 0.00% 0.00% 0.00% -11.41%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 4.29% 0.00% 0.00% 0.00% -20.83% 0.00% 0.00% 102.82%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 1.60% 0.00% 0.00% 0.00% -18.58% 0.00% 0.00% 91.46%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% -7.19% 0.00% 0.00% 0.00% 81.36% 0.00% 0.00% -355.19%
Return on Equity (ROE)
0.00% 0.00% 0.00% -2.90% 0.00% 0.00% 0.00% 60.53% 0.00% 0.00% -252.37%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 3.29% 0.00% 0.00% 0.00% 5.16% 0.00% 0.00% 30.56%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 3.24% 0.00% 0.00% 0.00% -5.57% 0.00% 0.00% 32.57%
Return on Assets (ROA)
0.00% 0.00% 0.00% -6.52% 0.00% 0.00% 0.00% -5.46% 0.00% 0.00% 29.46%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% -4.90% 0.00% 0.00% 0.00% 91.71% 0.00% 0.00% -375.36%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
25 4.34 -40 16 -34 -71 372 -84 -120 -28 505
NOPAT Margin
2.53% 0.38% -3.63% 1.67% -3.43% -6.89% 34.51% -8.11% -11.65% -1.94% 30.04%
Net Nonoperating Expense Percent (NNEP)
0.00% -86,880,000.00% 5.87% 2.70% 11.85% 7.04% 2.78% -2.25% 9.08% 3.12% 11.36%
Return On Investment Capital (ROIC_SIMPLE)
- 4,340,000.00% -2.88% 1.14% -2.33% -5.33% 23.15% -5.61% -9.30% -2.50% 38.84%
Cost of Revenue to Revenue
92.20% 94.37% 99.55% 91.20% 108.19% 104.25% 65.33% 100.29% 108.50% 98.73% 67.72%
SG&A Expenses to Revenue
3.68% 4.64% 5.01% 5.95% 2.46% 5.19% 3.92% 4.98% 7.60% 3.66% 4.96%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
4.20% 5.08% 5.63% 6.41% -3.29% 5.59% 4.71% 11.29% 8.14% 4.03% 5.32%
Earnings before Interest and Taxes (EBIT)
20 18 -42 20 -56 -95 325 -38 -285 -65 302
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
20 18 -42 20 -1.80 -95 325 18 -231 -65 359
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.44 0.00 0.00 0.00 0.42 0.00 0.00 0.89
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 2.53 0.00 0.00 0.00 2.52 0.00 0.00 5.11
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.99 0.00 0.00 0.00 0.97 0.00 0.00 1.31
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 19.59 0.00 0.00 0.00 10.83 0.00 0.00 49.10
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 259.80 0.00 0.00 0.00 29.22 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 728.53 0.00 0.00 0.00 107.97 0.00 0.00 79.45
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 36.71 0.00 0.00 19.91
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 48.15 0.00 0.00 14.64
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 -4.83 -4.50 -3.77 -3.06 -5.12 -4.59 -2.94 -2.55 -3.60
Long-Term Debt to Equity
0.00 0.00 -3.89 -4.43 -3.73 -2.76 -4.78 -4.26 -2.90 -2.51 -3.57
Financial Leverage
0.00 -1.00 -4.85 -4.50 -3.50 -2.87 -4.82 -4.38 -3.08 -2.64 -3.88
Leverage Ratio
0.00 1.00 -6.19 -7.75 -4.58 -3.63 -6.13 -5.71 -3.96 -3.38 -5.44
Compound Leverage Factor
0.00 -2.11 -14.65 15.84 -13.33 -5.67 -5.13 -13.36 -4.69 -6.08 -4.42
Debt to Total Capital
0.00% 0.00% 126.13% 128.54% 136.08% 148.57% 124.27% 127.89% 151.49% 164.60% 138.45%
Short-Term Debt to Total Capital
0.00% 0.00% 24.52% 2.17% 1.40% 14.73% 8.38% 8.94% 2.12% 2.44% 1.23%
Long-Term Debt to Total Capital
0.00% 0.00% 101.61% 126.37% 134.68% 133.84% 115.89% 118.95% 149.37% 162.16% 137.22%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 15.04% 15.03% 14.37% 15.61% 13.25% 14.06% 16.28% 18.26% 17.05%
Common Equity to Total Capital
0.00% 100.00% -41.17% -43.57% -50.44% -64.18% -37.53% -41.95% -67.77% -82.87% -55.50%
Debt to EBITDA
0.00 0.00 0.00 9.96 0.00 0.00 0.00 6.05 0.00 0.00 15.71
Net Debt to EBITDA
0.00 0.00 0.00 9.74 0.00 0.00 0.00 5.49 0.00 0.00 13.83
Long-Term Debt to EBITDA
0.00 0.00 0.00 9.79 0.00 0.00 0.00 5.63 0.00 0.00 15.57
Debt to NOPAT
0.00 0.00 0.00 370.41 0.00 0.00 0.00 60.32 0.00 0.00 25.41
Net Debt to NOPAT
0.00 0.00 0.00 362.31 0.00 0.00 0.00 54.78 0.00 0.00 22.37
Long-Term Debt to NOPAT
0.00 0.00 0.00 364.14 0.00 0.00 0.00 56.10 0.00 0.00 25.19
Altman Z-Score
0.00 0.00 0.00 1.06 0.00 0.00 0.00 1.01 0.00 0.00 2.06
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% -69.09% 0.00% 0.00% 0.00% -51.52% 0.00% 0.00% -48.73%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.00 0.00 0.63 0.89 1.06 0.76 1.13 1.02 0.96 0.84 1.06
Quick Ratio
0.00 0.00 0.27 0.37 0.49 0.35 0.48 0.43 0.52 0.43 0.59
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 4.34 -1,681 0.00 -1,576 -1,501 306 -38 34 125 884
Operating Cash Flow to CapEx
-470.00% 0.00% 0.00% -13.60% -166.48% 0.00% 0.00% 917.32% -653.03% 0.00% 1,851.69%
Free Cash Flow to Firm to Interest Expense
0.00 0.08 -29.13 0.00 -14.86 -28.32 5.76 -0.75 0.64 2.40 15.56
Operating Cash Flow to Interest Expense
-1.54 0.00 0.00 -0.06 -0.28 0.00 0.00 2.28 -1.63 0.00 3.85
Operating Cash Flow Less CapEx to Interest Expense
-1.87 0.00 0.00 -0.46 -0.44 0.00 0.00 2.04 -1.88 0.00 3.64
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 1.52 0.00 0.00 0.00 1.52 0.00 0.00 1.81
Accounts Receivable Turnover
0.00 0.00 0.00 16.96 0.00 0.00 0.00 17.45 0.00 0.00 14.24
Inventory Turnover
0.00 0.00 0.00 9.25 0.00 0.00 0.00 9.71 0.00 0.00 10.83
Fixed Asset Turnover
0.00 0.00 0.00 2.85 0.00 0.00 0.00 2.96 0.00 0.00 3.91
Accounts Payable Turnover
0.00 0.00 0.00 12.32 0.00 0.00 0.00 12.92 0.00 0.00 13.05
Days Sales Outstanding (DSO)
0.00 0.00 0.00 21.52 0.00 0.00 0.00 20.92 0.00 0.00 25.63
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 39.45 0.00 0.00 0.00 37.59 0.00 0.00 33.71
Days Payable Outstanding (DPO)
0.00 0.00 0.00 29.63 0.00 0.00 0.00 28.25 0.00 0.00 27.96
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 31.34 0.00 0.00 0.00 30.26 0.00 0.00 31.38
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
0.00 0.00 1,641 1,633 1,542 1,430 1,707 1,587 1,389 1,277 1,329
Invested Capital Turnover
0.00 0.00 0.00 2.56 0.00 0.00 0.00 2.57 0.00 0.00 3.42
Increase / (Decrease) in Invested Capital
0.00 0.00 1,641 0.00 1,542 1,430 66 -46 -154 -153 -378
Enterprise Value (EV)
0.00 0.00 0.00 4,131 0.00 0.00 0.00 3,998 0.00 0.00 6,790
Market Capitalization
0.00 0.00 0.00 1,831 0.00 0.00 0.00 1,724 0.00 0.00 4,611
Book Value per Share
$0.00 $0.00 ($7.83) ($8.29) ($10.00) ($11.66) ($8.01) ($8.45) ($12.02) ($13.05) ($9.91)
Tangible Book Value per Share
$0.00 $0.00 ($7.83) ($10.56) ($10.00) ($11.66) ($8.01) ($8.45) ($12.02) ($13.05) ($9.91)
Total Capital
0.00 0.00 1,633 1,634 1,709 1,573 1,853 1,746 1,539 1,372 1,569
Total Debt
0.00 0.00 2,059 2,100 2,326 2,337 2,303 2,234 2,332 2,259 2,172
Total Long-Term Debt
0.00 0.00 1,659 2,065 2,302 2,106 2,147 2,077 2,299 2,225 2,153
Net Debt
0.00 -0.00 2,025 2,054 2,123 2,147 2,128 2,028 2,153 2,109 1,912
Capital Expenditures (CapEx)
20 0.00 0.00 25 18 0.00 0.00 13 13 0.00 12
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.00 -99 -108 -131 -239 84 -32 -181 -310 -167
Debt-free Net Working Capital (DFNWC)
0.00 0.00 -64 -62 73 -48 259 173 -2.60 -161 93
Net Working Capital (NWC)
0.00 0.00 -465 -98 49 -280 104 17 -35 -194 74
Net Nonoperating Expense (NNE)
67 43 61 57 128 77 59 -47 197 68 232
Net Nonoperating Obligations (NNO)
0.00 -0.00 2,067 2,100 2,159 2,194 2,157 2,075 2,181 2,164 1,932
Total Depreciation and Amortization (D&A)
0.00 0.00 0.00 0.00 54 0.00 0.00 57 54 0.00 57
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% -2.58% 0.00% 0.00% 0.00% -0.77% 0.00% 0.00% -3.21%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% -1.48% 0.00% 0.00% 0.00% 4.19% 0.00% 0.00% 1.79%
Net Working Capital to Revenue
0.00% 0.00% 0.00% -2.33% 0.00% 0.00% 0.00% 0.41% 0.00% 0.00% 1.42%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 ($0.48) ($1.18) ($0.50) $0.00 $0.00 $3.61 ($0.43) ($3.64) ($1.09) $2.91
Adjusted Weighted Average Basic Shares Outstanding
0.00 80.56M 85.53M 83.15M 0.00 0.00 86.90M 86.76M 87.00M 87.59M 88.02M
Adjusted Diluted Earnings per Share
$0.00 ($0.48) ($1.18) ($0.50) $0.00 $0.00 $3.61 ($0.43) ($3.64) ($1.09) $2.91
Adjusted Weighted Average Diluted Shares Outstanding
0.00 80.56M 85.53M 83.15M 0.00 0.00 86.90M 86.76M 87.00M 87.59M 88.02M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 85.89M 85.90M 86.21M 0.00 0.00 86.75M 86.78M 87.15M 87.90M 88.09M
Normalized Net Operating Profit after Tax (NOPAT)
25 4.34 -40 16 -34 -71 226 -84 -120 -28 318
Normalized NOPAT Margin
2.53% 0.38% -3.63% 1.67% -3.43% -6.89% 20.97% -8.11% -11.65% -1.94% 18.87%
Pre Tax Income Margin
-4.12% -3.40% -9.08% -4.35% -16.26% -14.39% 25.23% -8.58% -32.81% -8.10% 14.58%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.32 0.32 -0.73 0.33 -0.52 -1.79 6.12 -0.75 -5.40 -1.25 5.32
NOPAT to Interest Expense
0.42 0.08 -0.69 0.26 -0.32 -1.33 7.01 -1.65 -2.27 -0.54 8.90
EBIT Less CapEx to Interest Expense
-0.01 0.00 0.00 -0.08 -0.69 0.00 0.00 -1.00 -5.65 0.00 5.11
NOPAT Less CapEx to Interest Expense
0.09 0.00 0.00 -0.15 -0.49 0.00 0.00 -1.90 -2.52 0.00 8.69
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Calumet’s second-quarter 2026 results show a meaningful sequential improvement in operating performance, but the company remains financially stressed. Revenue increased to $1.45 billion from $1.03 billion in Q1 2026 and $1.03 billion in Q2 2025. However, the company still reported a $95.9 million net loss, or $1.09 per diluted share.

The latest quarter was substantially better than Q1 2026, when Calumet posted a $317.0 million net loss and a $171.3 million operating loss. Still, results remain far below Q3 2025, when the company reported $313.4 million of net income and $322.9 million of operating income. The supplied data therefore points to a volatile earnings profile rather than a consistent recovery.

  • Revenue rebounded sharply: Q2 2026 revenue rose approximately 41% from Q2 2025 and 40% from Q1 2026, suggesting improved sales volumes, pricing, product mix or a combination of these factors.
  • Gross profitability improved sequentially: Calumet generated $18.3 million of gross profit in Q2 2026, compared with an $87.5 million gross loss in Q1. The gross margin improved to roughly 1.3% from negative 8.5%.
  • Operating losses narrowed: The $40.0 million operating loss in Q2 2026 was substantially better than the $171.3 million loss in Q1 2026. Selling, general and administrative expense also declined to $52.9 million from $78.3 million.
  • Net losses improved sequentially: The Q2 net loss of $95.9 million was less than one-third of Q1’s $317.0 million loss. Diluted loss per share improved to $1.09 from $3.64.
  • Working-capital balances increased: Accounts receivable rose to $417.0 million and inventories increased to $421.0 million at June 30, 2026. These balances could support higher sales, although they also require significant cash investment.
  • Debt refinancing activity was significant: During Q1 2026, Calumet repaid approximately $999.9 million of debt and issued $1.096 billion of new debt. Net financing cash flow was positive $73.4 million, indicating active liability management but not meaningful deleveraging.
  • Capital spending remains ongoing: Q1 2026 capital expenditures were $13.2 million, down from $17.6 million in Q1 2025 and $20.0 million in Q1 2024. Lower spending may conserve cash, but it could also limit investment in operating capacity.
  • Operating cash flow remained negative: Calumet used $86.2 million in operating cash during Q1 2026, compared with outflows of $29.3 million in Q1 2025 and $94.0 million in Q1 2024. The company is not yet consistently converting operations into cash.
  • Leverage remains extremely high: Q2 2026 short- and long-term debt totaled approximately $2.26 billion, while total liabilities reached $3.69 billion against $2.80 billion of assets. Debt was lower than in Q1 2026 but higher than the approximately $2.06 billion reported in Q3 2024.
  • Shareholders’ equity remains deeply negative: Total common equity was negative $1.14 billion at June 30, 2026, worsening from negative $695.3 million in Q3 2025. Retained earnings were negative $1.99 billion, reflecting the cumulative impact of prior losses.

Liquidity is also a concern. Cash and equivalents declined to $109.8 million at the end of Q2 2026 from $138.6 million at the end of Q1, while total current liabilities increased to $1.22 billion. Based on the reported figures, current assets covered less than one dollar of current liabilities, even before considering the quality and liquidity of inventory and receivables.

Investor takeaway: Calumet’s improved Q2 operating results are an encouraging development, particularly after the severe Q1 loss. However, the company still faces negative operating cash flow, high interest costs of $52.0 million in Q2, substantial leverage and deeply negative equity. Investors should view the latest improvement as an early sign of stabilization rather than confirmation of a durable turnaround.

11/13/26 05:45 AM ETAI Generated. May Contain Errors.

Calumet Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Calumet's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Calumet's net income appears to be on an upward trend, with a most recent value of -$33.80 million in 2025, rising from -$173.30 million in 2022. The previous period was -$222 million in 2024. View Calumet's forecast to see where analysts expect Calumet to go next.

Calumet's total operating income in 2025 was $52.90 million, based on the following breakdown:
  • Total Gross Profit: $245.70 million
  • Total Operating Expenses: $192.80 million

Over the last 3 years, Calumet's total revenue changed from $4.69 billion in 2022 to $4.14 billion in 2025, a change of -11.7%.

In the past 9 quarters, Calumet's cash and equivalents has ranged from $100.00 in Q2 2024 to $225.20 million in Q3 2026, and is currently $225.20 million as of their latest financial filing in Q3 2026.

Calumet had total debt of $2.23 billion at the end of 2025, a 6.3% increase from 2024, and none in 2022.

Over the last 3 years, Calumet's book value per share changed from 0.00 in 2022 to -8.45 in 2025.



Financial statements for NASDAQ:CLMT last updated on 11/6/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners