Free Trial

Core Natural Resources (CNR) Financials

Core Natural Resources logo
$90.52 +2.35 (+2.66%)
Closing price 05/27/2026 03:59 PM Eastern
Extended Trading
$90.00 -0.52 (-0.57%)
As of 05/27/2026 07:18 PM 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 Core Natural Resources

Annual Income Statements for Core Natural Resources

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
307 41 68 153 76 -9.76 34 467 656 286 -153
Consolidated Net Income / (Loss)
317 50 83 179 94 -13 34 467 656 286 -153
Net Income / (Loss) Continuing Operations
317 50 83 179 94 -13 34 467 656 286 -153
Total Pre-Tax Income
443 65 170 188 98 -9.24 35 568 778 331 -234
Total Operating Income
1,150 79 196 271 111 -75 60 597 803 351 -182
Total Gross Profit
1,422 1,231 1,395 1,531 1,376 879 1,209 2,043 1,129 733 620
Total Revenue
1,422 1,231 1,395 1,531 1,376 879 1,209 2,043 2,507 2,164 4,165
Operating Revenue
1,422 1,231 1,395 1,473 1,376 879 1,209 2,043 2,507 2,164 4,165
Total Cost of Revenue
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,378 1,431 3,545
Operating Cost of Revenue
- - - - - - - - 1,378 1,431 3,545
Total Operating Expenses
272 1,152 1,199 1,260 1,264 954 1,148 1,446 326 382 802
Selling, General & Admin Expense
56 927 970 1,012 1,015 740 832 1,066 103 115 215
Depreciation Expense
195 178 172 201 207 211 225 227 241 224 621
Other Operating Expenses / (Income)
20 46 74 44 44 40 104 188 -19 43 -34
Total Other Income / (Expense), net
-707 -14 -26 -84 -13 66 -25 -28 -25 -20 -52
Interest Expense
7.54 14 26 84 66 61 63 53 32 22 52
Interest & Investment Income
- - - - - - - - 14 19 26
Other Income / (Expense), net
-700 - - - 53 127 38 24 -7.01 -17 -26
Income Tax Expense
126 15 87 8.83 4.54 3.97 1.30 101 122 44 -80
Basic Earnings per Share
$10.98 $1.48 $2.42 $5.48 $2.82 ($0.37) $0.99 $13.41 $19.91 $9.65 ($2.98)
Weighted Average Basic Shares Outstanding
- 28M 27.97M 27.93M 25.93M 34.03M 34.48M 34.75M 29.60M 54.02M 50.98M
Diluted Earnings per Share
$10.98 $1.48 $2.40 $5.38 $2.81 ($0.37) $0.96 $13.07 $19.79 $9.61 ($2.98)
Weighted Average Diluted Shares Outstanding
- 28M 27.97M 27.93M 25.93M 34.03M 34.48M 34.75M 29.60M 54.02M 50.98M
Weighted Average Basic & Diluted Shares Outstanding
- 28M 27.97M 27.93M 25.93M 34.03M 34.48M 34.75M 29.60M 54.02M 50.98M
Cash Dividends to Common per Share
- - - - - $0.00 $0.00 $2.05 $2.20 $0.50 $0.40

Quarterly Income Statements for Core Natural Resources

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

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 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
Net Income / (Loss) Attributable to Common Shareholders
101 157 102 58 96 31 -69 -37 32 -79 21
Consolidated Net Income / (Loss)
101 157 102 58 96 31 -69 -37 32 -79 21
Net Income / (Loss) Continuing Operations
101 157 102 58 96 31 -69 -37 32 -79 21
Total Pre-Tax Income
122 179 119 67 113 32 -73 -29 -21 -109 21
Total Operating Income
128 131 124 72 117 -42 -54 -19 -12 -97 33
Total Gross Profit
570 587 193 147 199 508 147 190 175 108 205
Total Revenue
570 587 547 491 553 508 1,017 1,102 1,003 1,042 1,084
Operating Revenue
570 587 547 491 553 508 1,017 1,102 1,003 1,042 1,084
Total Cost of Revenue
0.00 - 354 344 354 - 870 913 827 934 879
Operating Cost of Revenue
- - 354 344 354 - 870 913 827 934 879
Total Operating Expenses
441 456 69 75 82 550 201 209 187 205 172
Selling, General & Admin Expense
314 330 21 21 36 423 89 35 34 106 36
Depreciation Expense
59 58 57 55 53 58 122 169 151 179 146
Other Operating Expenses / (Income)
69 77 -9.02 -0.90 -7.69 75 -9.86 4.95 1.74 -80 -10.00
Total Other Income / (Expense), net
-6.65 48 -5.31 -4.77 -4.05 74 -20 -10 -9.59 -12 -12
Interest Expense
6.65 5.25 5.41 4.99 4.66 7.13 20 10 11 11 11
Interest & Investment Income
- - 4.50 4.63 5.02 - 6.32 6.40 7.58 5.59 4.75
Other Income / (Expense), net
- - -4.40 -4.40 -4.40 - -6.20 -6.54 -6.56 -6.43 -5.65
Income Tax Expense
21 22 17 9.03 18 0.83 -4.22 7.12 -53 -30 -0.43
Basic Earnings per Share
$3.15 $5.09 $3.40 $1.96 $3.23 $1.06 ($1.38) ($0.70) $0.61 ($1.51) $0.41
Weighted Average Basic Shares Outstanding
31.01M 29.60M 29.39M 29.39M 29.39M 54.02M 52.66M 51.47M 51.24M 50.98M 50.41M
Diluted Earnings per Share
$3.11 $5.19 $3.39 $1.96 $3.22 $1.04 ($1.38) ($0.70) $0.61 ($1.51) $0.41
Weighted Average Diluted Shares Outstanding
31.01M 29.60M 29.39M 29.39M 29.39M 54.02M 52.66M 51.47M 51.24M 50.98M 50.41M
Weighted Average Basic & Diluted Shares Outstanding
31.01M 29.60M 29.39M 29.39M 29.39M 54.02M 52.66M 51.47M 51.24M 50.98M 50.41M
Cash Dividends to Common per Share
$0.00 - $0.00 $0.00 $0.25 $0.25 $0.10 $0.10 $0.10 $0.10 $0.10

Annual Cash Flow Statements for Core Natural Resources

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
6.50 6.67 -651 111 -185 -29 147 129 -84 204 154
Net Cash From Operating Activities
292 329 248 414 245 129 306 651 858 476 306
Net Cash From Continuing Operating Activities
292 329 248 414 245 129 306 651 858 476 306
Net Income / (Loss) Continuing Operations
317 50 83 179 94 -13 34 467 656 286 -153
Consolidated Net Income / (Loss)
317 50 83 179 94 -13 34 467 656 286 -153
Depreciation Expense
195 178 172 201 207 211 225 227 241 224 621
Non-Cash Adjustments To Reconcile Net Income
-4.62 7.67 4.87 14 35 -24 -5.10 -17 5.84 5.36 57
Changes in Operating Assets and Liabilities, net
-216 93 -12 11 -98 -52 43 -34 -45 -39 -220
Net Cash From Investing Activities
-130 -46 -57 -154 -173 -76 -127 -142 -259 -165 48
Net Cash From Continuing Investing Activities
-130 -46 -57 -154 -173 -76 -127 -142 -259 -165 48
Purchase of Property, Plant & Equipment
-143 -54 -81 -146 -170 -86 -133 -172 -168 -178 -300
Purchase of Investments
- - - - - - 0.00 0.00 -201 -67 -103
Sale of Property, Plant & Equipment
13 7.84 25 2.10 2.20 9.90 14 22 4.26 7.40 7.51
Divestitures
- - - - - - - - 0.00 0.00 369
Sale and/or Maturity of Investments
- - - - - - 0.00 0.00 123 101 80
Other Investing Activities, net
- 0.00 0.00 -10 -5.00 -0.23 -8.18 7.79 -18 -28 -5.41
Net Cash From Financing Activities
-155 -277 -51 -149 -257 -82 -31 -380 -682 -107 -200
Net Cash From Continuing Financing Activities
-155 -277 -843 -149 -257 -82 -31 -380 -682 -107 -200
Repayment of Debt
-22 -0.48 -36 -76 -208 -67 -76 -278 -169 -0.96 -35
Repurchase of Preferred Equity
- - - - - - - - 0.00 -3.75 -0.93
Repurchase of Common Equity
- 0.00 0.00 -26 -33 - 0.00 0.00 -399 -71 -224
Payment of Dividends
-466 -293 -178 -22 -22 -5.58 0.00 -71 -75 -16 -26
Issuance of Debt
- 0.43 0.00 0.00 30 0.00 75 - 0.00 0.00 114
Other Financing Activities, net
185 16 -628 -25 -24 -9.84 -30 -31 -38 -16 -28

Quarterly Cash Flow Statements for Core Natural Resources

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

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 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
Net Change in Cash & Equivalents
-27 27 -26 40 113 78 132 28 4.68 -10 -18
Net Cash From Operating Activities
163 219 77 116 161 121 -110 220 88 107 119
Net Cash From Continuing Operating Activities
163 219 77 116 161 121 -110 220 88 107 119
Net Income / (Loss) Continuing Operations
101 157 102 58 96 31 -69 -37 32 -79 21
Consolidated Net Income / (Loss)
101 157 102 58 96 31 -69 -37 32 -79 21
Depreciation Expense
59 58 57 55 53 58 122 169 151 179 146
Non-Cash Adjustments To Reconcile Net Income
-0.17 -1.16 -1.74 0.79 1.21 1.35 45 3.86 9.91 -0.14 4.85
Changes in Operating Assets and Liabilities, net
2.24 3.85 -81 1.63 10 30 -207 85 -105 7.19 -53
Net Cash From Investing Activities
-22 -64 -36 -59 -39 -30 283 -100 -51 -84 -80
Net Cash From Continuing Investing Activities
-22 -64 -36 -59 -39 -30 283 -100 -51 -84 -80
Purchase of Property, Plant & Equipment
-42 -50 -42 -55 -39 -41 -66 -100 -49 -86 -80
Purchase of Investments
-33 -41 -15 -7.80 -24 -25 -103 - - - 0.00
Sale of Property, Plant & Equipment
0.00 -1.99 6.19 0.76 0.37 0.08 6.00 0.22 0.30 1.00 9.21
Divestitures
- - 0.00 - - - 369 - - - 0.00
Sale and/or Maturity of Investments
54 39 16 5.00 24 57 80 - - - 0.00
Other Investing Activities, net
-0.35 -9.85 -0.35 -1.78 - -22 -2.54 -0.61 -2.19 1.43 -9.10
Net Cash From Financing Activities
-168 -128 -68 -17 -9.34 -13 -42 -92 -32 -34 -58
Net Cash From Continuing Financing Activities
-168 -128 -68 -17 -9.34 -13 -42 -92 -32 -34 -58
Repayment of Debt
-25 -0.22 -0.25 -0.46 -0.20 -0.05 -27 -1.48 -4.20 -1.71 -1.71
Repurchase of Common Equity
-137 -122 -58 -13 - - -101 -82 -19 -22 -42
Payment of Dividends
- - -0.58 -0.52 -7.35 -7.41 -11 -5.22 -5.13 -5.21 -5.11
Issuance of Debt
- - 0.00 - - - 114 - - - 0.00
Other Financing Activities, net
-5.59 -5.93 -8.96 -3.04 -1.80 -1.85 -17 -2.83 -3.28 -5.20 -8.86

Annual Balance Sheets for Core Natural Resources

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

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
2,687 2,707 2,761 2,694 2,523 2,574 2,704 2,675 2,880 6,130
Total Current Assets
200 399 474 338 293 386 598 601 786 1,340
Cash & Equivalents
13 154 236 80 51 150 273 199 408 432
Accounts Receivable
119 168 129 173 160 116 197 160 163 403
Inventories, net
50 53 49 54 56 63 66 88 96 375
Other Current Assets
- - - - - - - - 67 130
Plant, Property, & Equipment, net
2,180 2,122 2,107 2,092 2,049 1,979 1,960 1,903 1,922 4,387
Total Noncurrent Assets
307 186 180 264 181 209 146 171 172 403
Employee Benefit Assets
- - - - 0.00 39 39 47 42 50
Other Noncurrent Operating Assets
307 186 103 87 59 113 107 124 130 353
Total Liabilities & Shareholders' Equity
2,687 2,707 2,761 2,694 2,523 2,574 2,704 2,675 2,880 6,130
Total Liabilities
1,887 2,363 2,209 2,121 1,970 1,901 1,539 1,332 1,311 2,452
Total Current Liabilities
379 422 492 392 368 445 449 444 519 838
Short-Term Debt
4.08 22 135 50 54 57 29 11 113 98
Accounts Payable
83 109 131 106 71 77 130 137 144 336
Accrued Expenses
292 291 226 236 223 252 270 291 262 404
Total Noncurrent Liabilities
1,508 1,941 1,717 1,729 1,601 1,455 1,090 888 793 1,614
Long-Term Debt
302 857 709 654 567 568 342 182 80 354
Asset Retirement Reserve & Litigation Obligation
246 228 236 250 228 211 222 213 212 496
Noncurrent Deferred & Payable Income Tax Liabilities
- - - - - 0.00 22 36 49 130
Noncurrent Employee Benefit Liabilities
825 674 565 746 717 414 294 423 232 278
Other Noncurrent Operating Liabilities
123 174 182 70 53 236 197 30 204 355
Commitments & Contingencies
- - - - - - - - - 0.00
Total Equity & Noncontrolling Interests
800 344 552 572 554 673 1,166 1,343 1,568 3,678
Total Preferred & Common Equity
658 204 410 435 554 673 1,166 1,343 1,568 3,678
Total Common Equity
658 204 410 435 554 673 1,166 1,343 1,568 3,678
Common Stock
0.00 553 551 524 643 647 647 548 541 2,983
Retained Earnings
0.00 -44 182 260 247 281 669 944 1,162 818
Accumulated Other Comprehensive Income / (Loss)
-400 -305 -323 -349 -337 -255 -150 -149 -135 -123

Quarterly Balance Sheets for Core Natural Resources

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

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
2,722 2,695 2,678 2,660 2,680 2,710 2,824 6,252 6,209 6,196 6,056
Total Current Assets
558 612 578 579 614 621 745 1,333 1,272 1,400 1,271
Cash & Equivalents
269 193 190 168 173 216 332 388 413 445 413
Accounts Receivable
147 186 124 159 180 160 145 428 338 375 407
Inventories, net
75 96 98 98 109 98 117 388 377 408 369
Other Current Assets
- - 66 73 69 65 67 128 144 173 82
Plant, Property, & Equipment, net
1,953 1,940 1,932 1,917 1,895 1,911 1,909 4,519 4,475 4,390 4,375
Total Noncurrent Assets
211 143 168 163 172 178 170 400 462 405 410
Employee Benefit Assets
54 42 45 48 49 50 52 43 44 46 51
Other Noncurrent Operating Assets
112 101 124 115 123 128 118 357 417 359 358
Total Liabilities & Shareholders' Equity
2,722 2,695 2,678 2,660 2,680 2,710 2,824 6,252 6,209 6,196 6,056
Total Liabilities
1,806 1,414 1,343 1,351 1,291 1,272 1,295 2,356 2,441 2,417 2,399
Total Current Liabilities
515 442 414 454 417 400 540 704 714 770 747
Short-Term Debt
26 25 19 16 8.55 6.01 112 37 57 84 43
Accounts Payable
125 121 122 132 139 137 145 299 271 286 315
Accrued Expenses
267 293 268 301 265 253 282 368 386 400 388
Total Noncurrent Liabilities
1,291 972 929 897 874 872 755 1,652 1,727 1,647 1,652
Long-Term Debt
414 253 207 183 182 182 79 313 313 313 412
Asset Retirement Reserve & Litigation Obligation
215 221 224 221 212 213 208 463 492 492 495
Noncurrent Deferred & Payable Income Tax Liabilities
- 22 21 21 36 36 37 211 219 158 130
Noncurrent Employee Benefit Liabilities
599 293 291 289 421 264 410 307 307 304 279
Other Noncurrent Operating Liabilities
49 173 179 176 19 174 15 341 376 359 336
Commitments & Contingencies
- - - - - - - - - - 0.00
Total Equity & Noncontrolling Interests
916 1,281 1,335 1,309 1,389 1,438 1,529 3,896 3,768 3,779 3,657
Total Preferred & Common Equity
916 1,281 1,335 1,309 1,389 1,438 1,529 3,896 3,768 3,779 3,657
Total Common Equity
916 1,281 1,335 1,309 1,389 1,438 1,529 3,896 3,768 3,779 3,657
Common Stock
648 616 596 569 536 536 538 3,019 2,993 2,992 2,979
Retained Earnings
519 815 891 892 1,001 1,051 1,139 1,011 908 920 801
Accumulated Other Comprehensive Income / (Loss)
-250 -150 -151 -152 -149 -148 -148 -134 -134 -133 -122

Annual Metrics And Ratios for Core Natural Resources

This table displays calculated financial ratios and metrics derived from Core Natural Resources' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% -13.42% 13.31% 9.81% -10.18% -36.07% 37.45% 69.01% 22.69% -14.28% 92.42%
EBITDA Growth
0.00% -60.18% 43.42% 30.55% -21.49% -28.55% 22.85% 158.00% 23.09% -44.96% -25.82%
EBIT Growth
0.00% -82.45% 147.76% 38.57% -39.38% -68.43% 90.11% 528.95% 29.97% -56.29% -162.28%
NOPAT Growth
0.00% -92.55% 55.26% 171.56% -59.00% -149.46% 210.84% 743.11% 29.68% -62.92% -141.92%
Net Income Growth
0.00% -84.11% 63.67% 116.53% -47.67% -114.12% 358.14% 1,269.04% 40.45% -56.33% -153.50%
EPS Growth
0.00% -86.52% 62.16% 124.17% -47.77% -113.17% 359.46% 1,261.46% 51.42% -51.44% -131.01%
Operating Cash Flow Growth
0.00% 12.83% -24.61% 66.67% -40.86% -47.12% 136.27% 113.04% 31.79% -44.47% -35.82%
Free Cash Flow Firm Growth
0.00% 0.00% 111.73% 47.45% -68.64% -112.06% 1,205.65% 371.29% 83.75% -70.70% -1,113.56%
Invested Capital Growth
0.00% 0.00% -2.45% 7.27% 4.28% -3.79% -1.49% 11.79% -1.38% 3.52% 181.11%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 3.14% -4.78% -6.39% 18.57% 10.05% -1.62% -3.57% 13.17%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 9.29% -4.49% 42.95% 201.16% 16.90% -5.20% -13.71% -7.92%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 14.11% -14.25% 274.98% 181.48% 24.57% -6.63% -20.69% -304.68%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 82.13% -44.70% -152.45% 168.54% 24.55% -11.31% -38.64% -44.59%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 65.37% -23.43% -25.29% 149.81% 19.35% -5.20% -30.59% -252.92%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 150.00% 18.28% -1.10% -30.16% -593.02%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -24.89% 1.68% -20.20% 54.39% -4.54% 17.91% 8.58% -17.04% -4.38%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% -36.01% 80.49% -54.10% 19.87% 28.74% -43.66% 0.84%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 6.03% 0.99% -3.97% 19.19% 21.00% -0.42% -0.42% -1.44%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 14.89%
EBITDA Margin
45.43% 20.90% 26.45% 31.45% 27.49% 30.72% 27.46% 41.91% 42.05% 27.00% 9.92%
Operating Margin
80.90% 6.42% 14.05% 17.73% 8.08% -8.52% 4.99% 29.21% 30.08% 12.67% -4.37%
EBIT Margin
31.69% 6.42% 14.05% 17.73% 11.96% 5.91% 8.17% 30.40% 32.20% 16.42% -4.99%
Profit (Net Income) Margin
22.33% 4.10% 5.92% 11.67% 6.80% -1.50% 2.82% 22.86% 26.17% 13.33% -3.68%
Tax Burden Percent
71.65% 77.60% 48.63% 95.29% 95.37% 142.98% 96.34% 82.15% 84.32% 86.62% 65.56%
Interest Burden Percent
98.33% 82.23% 86.68% 69.11% 59.61% -17.79% 35.86% 91.52% 96.37% 93.71% 112.47%
Effective Tax Rate
28.35% 22.40% 51.37% 4.71% 4.63% 0.00% 3.66% 17.85% 15.68% 13.38% 0.00%
Return on Invested Capital (ROIC)
0.00% 11.11% 8.73% 23.17% 8.99% -4.44% 5.05% 40.53% 50.13% 18.40% -5.08%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 3.95% 6.29% 11.22% 6.96% 1.90% 0.58% 32.52% 199.74% -10.65% 17.11%
Return on Net Nonoperating Assets (RNNOA)
0.00% 1.50% 5.71% 16.77% 7.66% 2.09% 0.51% 10.27% 2.15% 1.28% -0.76%
Return on Equity (ROE)
0.00% 12.61% 14.44% 39.94% 16.65% -2.35% 5.56% 50.80% 52.28% 19.67% -5.84%
Cash Return on Invested Capital (CROIC)
0.00% -188.89% 11.22% 16.16% 4.79% -0.58% 6.56% 29.39% 51.52% 14.94% -100.13%
Operating Return on Assets (OROA)
0.00% 2.94% 7.26% 9.93% 6.03% 1.99% 3.87% 23.54% 30.01% 12.70% -4.61%
Return on Assets (ROA)
0.00% 1.88% 3.06% 6.54% 3.43% -0.51% 1.34% 17.70% 24.39% 10.31% -3.40%
Return on Common Equity (ROCE)
0.00% 10.36% 10.88% 27.40% 12.52% -2.06% 5.56% 50.80% 52.28% 19.67% -5.84%
Return on Equity Simple (ROE_SIMPLE)
0.00% 7.67% 40.42% 43.61% 21.50% -2.39% 5.07% 40.06% 48.82% 18.26% 0.00%
Net Operating Profit after Tax (NOPAT)
824 61 95 259 106 -52 58 490 636 236 -127
NOPAT Margin
57.96% 4.98% 6.83% 16.89% 7.71% -5.96% 4.81% 24.00% 25.36% 10.97% -3.06%
Net Nonoperating Expense Percent (NNEP)
0.00% 7.16% 2.44% 11.94% 2.02% -6.34% 4.47% 8.00% -149.61% 29.05% -22.19%
Return On Investment Capital (ROIC_SIMPLE)
- 5.49% 7.74% 18.21% 8.25% -4.33% 4.39% 31.63% 41.26% 13.27% -3.09%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 85.11%
SG&A Expenses to Revenue
3.92% 75.33% 69.57% 66.07% 73.80% 84.18% 68.86% 52.17% 48.81% 64.50% 5.16%
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
19.10% 93.58% 85.95% 82.27% 91.92% 108.52% 95.01% 70.79% 69.92% 87.33% 19.26%
Earnings before Interest and Taxes (EBIT)
451 79 196 271 165 52 99 621 807 353 -208
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
646 257 369 482 378 270 332 856 1,054 580 413
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 4.93 1.96 0.79 0.31 1.06 1.86 2.31 2.00 1.23
Price to Tangible Book Value (P/TBV)
0.00 0.00 4.93 1.96 0.79 0.31 1.06 1.86 2.31 2.00 1.23
Price to Revenue (P/Rev)
0.00 0.00 0.72 0.52 0.25 0.19 0.59 1.06 1.24 1.46 1.09
Price to Earnings (P/E)
0.00 0.00 14.90 5.25 4.51 0.00 20.94 4.65 4.73 10.95 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.98% 5.30% 0.47% 0.45%
Earnings Yield
0.00% 0.00% 6.71% 19.04% 22.17% 0.00% 4.78% 21.50% 21.13% 9.13% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 1.75 1.34 0.92 0.67 1.04 1.79 2.40 2.21 1.23
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 1.35 1.01 0.81 0.88 0.98 1.12 1.20 1.34 1.09
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 5.10 3.22 2.94 2.88 3.57 2.67 2.86 4.97 11.02
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 9.60 5.71 6.76 14.96 11.99 3.68 3.74 8.17 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 19.75 5.99 10.49 0.00 20.36 4.66 4.75 12.23 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 7.58 3.75 4.55 6.01 3.87 3.51 3.52 6.05 14.90
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 15.37 8.59 19.67 0.00 15.69 6.42 4.62 15.06 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.40 2.58 1.58 1.25 1.19 0.97 0.33 0.15 0.13 0.12
Long-Term Debt to Equity
0.00 0.39 2.52 1.33 1.16 1.09 0.88 0.30 0.14 0.06 0.10
Financial Leverage
0.00 0.38 0.91 1.49 1.10 1.10 0.88 0.32 0.01 -0.12 -0.04
Leverage Ratio
0.00 3.36 4.72 6.11 4.85 4.63 4.16 2.87 2.14 1.91 1.72
Compound Leverage Factor
0.00 2.76 4.09 4.22 2.89 -0.82 1.49 2.63 2.07 1.79 1.93
Debt to Total Capital
0.00% 28.42% 72.09% 61.17% 55.47% 54.27% 49.21% 24.79% 12.80% 11.69% 10.95%
Short-Term Debt to Total Capital
0.00% 0.36% 1.83% 9.49% 3.91% 4.45% 4.33% 1.86% 0.72% 6.36% 2.38%
Long-Term Debt to Total Capital
0.00% 28.06% 70.27% 51.68% 51.56% 49.82% 44.89% 22.92% 12.08% 5.34% 8.57%
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% 12.75% 11.32% 9.97% 10.67% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% 58.83% 16.59% 28.86% 33.85% 45.73% 50.79% 75.21% 87.20% 88.31% 89.05%
Debt to EBITDA
0.00 1.24 2.41 1.80 1.89 2.43 1.96 0.45 0.19 0.36 1.09
Net Debt to EBITDA
0.00 1.18 1.99 1.25 1.67 2.24 1.41 0.13 -0.08 -0.44 0.05
Long-Term Debt to EBITDA
0.00 1.22 2.35 1.52 1.75 2.23 1.79 0.42 0.18 0.16 0.86
Debt to NOPAT
0.00 5.18 9.32 3.36 6.72 -12.52 11.21 0.78 0.31 0.88 -3.55
Net Debt to NOPAT
0.00 4.96 7.70 2.34 5.97 -11.55 8.07 0.23 -0.13 -1.07 -0.16
Long-Term Debt to NOPAT
0.00 5.11 9.08 2.84 6.25 -11.50 10.23 0.72 0.29 0.40 -2.78
Altman Z-Score
0.00 0.00 0.98 1.18 0.92 0.57 0.95 2.77 3.90 3.26 1.96
Noncontrolling Interest Sharing Ratio
0.00% 17.81% 24.64% 31.39% 24.81% 12.19% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.00 0.53 0.95 0.96 0.86 0.80 0.87 1.33 1.35 1.52 1.60
Quick Ratio
0.00 0.35 0.76 0.74 0.64 0.57 0.60 1.05 1.00 1.20 1.00
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -1,043 122 180 57 -6.82 75 356 653 191 -2,510
Operating Cash Flow to CapEx
223.91% 719.23% 436.58% 287.88% 145.98% 169.94% 256.39% 434.09% 524.62% 279.26% 104.42%
Free Cash Flow to Firm to Interest Expense
0.00 -74.23 4.69 2.15 0.85 -0.11 1.19 6.75 22.28 8.63 -48.46
Operating Cash Flow to Interest Expense
38.67 23.42 9.51 4.93 3.68 2.11 4.82 12.37 29.26 21.47 5.90
Operating Cash Flow Less CapEx to Interest Expense
21.40 20.16 7.33 3.22 1.16 0.87 2.94 9.52 23.68 13.78 0.25
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.46 0.52 0.56 0.50 0.34 0.47 0.77 0.93 0.77 0.92
Accounts Receivable Turnover
0.00 10.34 9.71 10.31 9.12 5.28 8.75 13.08 14.04 13.30 14.72
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 15.05
Fixed Asset Turnover
0.00 0.56 0.65 0.72 0.66 0.42 0.60 1.04 1.30 1.12 1.32
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14.79
Days Sales Outstanding (DSO)
0.00 35.31 37.58 35.40 40.02 69.13 41.70 27.90 25.99 27.44 24.79
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 24.25
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 24.67
Cash Conversion Cycle (CCC)
0.00 35.31 37.58 35.40 40.02 69.13 41.70 27.90 25.99 27.44 24.37
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
0.00 1,105 1,077 1,156 1,205 1,160 1,142 1,277 1,259 1,304 3,699
Invested Capital Turnover
0.00 2.23 1.28 1.37 1.17 0.74 1.05 1.69 1.98 1.68 1.66
Increase / (Decrease) in Invested Capital
0.00 1,105 -27 78 49 -46 -17 135 -18 44 2,383
Enterprise Value (EV)
0.00 0.00 1,881 1,549 1,113 777 1,184 2,283 3,019 2,883 4,556
Market Capitalization
0.00 0.00 1,008 803 343 171 714 2,172 3,103 3,136 4,535
Book Value per Share
$0.00 $23.49 $7.30 $14.76 $16.80 $21.26 $19.51 $33.43 $43.32 $53.35 $71.79
Tangible Book Value per Share
$0.00 $23.49 $7.30 $14.76 $16.80 $21.26 $19.51 $33.43 $43.32 $53.35 $71.79
Total Capital
0.00 1,118 1,231 1,421 1,286 1,210 1,325 1,550 1,541 1,776 4,131
Total Debt
0.00 318 888 869 713 657 652 384 197 208 452
Total Long-Term Debt
0.00 314 865 734 663 603 595 355 186 95 354
Net Debt
0.00 304 734 604 633 606 469 111 -84 -253 20
Capital Expenditures (CapEx)
130 46 57 144 168 76 119 150 164 171 293
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -188 -154 -148 -84 -73 -184 -95 -113 -80 168
Debt-free Net Working Capital (DFNWC)
0.00 -175 -0.49 117 -3.96 -22 -1.56 179 168 380 600
Net Working Capital (NWC)
0.00 -179 -23 -18 -54 -76 -59 150 157 267 502
Net Nonoperating Expense (NNE)
507 11 13 80 13 -39 24 23 -20 -51 26
Net Nonoperating Obligations (NNO)
0.00 304 734 604 633 606 469 111 -84 -265 20
Total Depreciation and Amortization (D&A)
195 178 173 210 214 218 233 235 247 227 621
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -15.29% -11.08% -9.69% -6.13% -8.25% -15.23% -4.63% -4.50% -3.73% 4.04%
Debt-free Net Working Capital to Revenue
0.00% -14.21% -0.03% 7.61% -0.29% -2.47% -0.13% 8.74% 6.72% 17.69% 14.41%
Net Working Capital to Revenue
0.00% -14.54% -1.65% -1.19% -3.94% -8.59% -4.87% 7.33% 6.27% 12.44% 12.05%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$10.98 $1.48 $2.42 $5.48 $2.82 ($0.37) $0.99 $13.41 $19.91 $9.65 ($2.98)
Adjusted Weighted Average Basic Shares Outstanding
0.00 28M 28.07M 27.44M 25.93M 34.03M 34.48M 34.75M 29.60M 54.02M 50.98M
Adjusted Diluted Earnings per Share
$10.98 $1.48 $2.40 $5.38 $2.81 ($0.37) $0.96 $13.07 $19.79 $9.61 ($2.98)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 28M 28.07M 27.44M 25.93M 34.03M 34.48M 34.75M 29.60M 54.02M 50.98M
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 28M 28.07M 27.44M 25.93M 34.03M 34.48M 34.75M 29.60M 54.02M 50.98M
Normalized Net Operating Profit after Tax (NOPAT)
824 61 125 262 104 -78 46 462 628 230 -127
Normalized NOPAT Margin
57.96% 4.98% 8.97% 17.10% 7.57% -8.88% 3.82% 22.60% 25.06% 10.69% -3.06%
Pre Tax Income Margin
31.16% 5.28% 12.17% 12.25% 7.13% -1.05% 2.93% 27.82% 31.03% 15.39% -5.61%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
59.73 5.63 7.51 3.24 2.48 0.85 1.56 11.80 27.53 15.90 -4.01
NOPAT to Interest Expense
109.24 4.37 3.65 3.09 1.60 -0.86 0.92 9.31 21.68 10.62 -2.46
EBIT Less CapEx to Interest Expense
42.46 2.37 5.33 1.52 -0.04 -0.39 -0.32 8.95 21.95 8.21 -9.66
NOPAT Less CapEx to Interest Expense
91.97 1.11 1.47 1.37 -0.92 -2.10 -0.96 6.46 16.10 2.94 -8.11
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
146.84% 580.03% 216.05% 12.45% 23.75% -42.19% 0.00% 15.31% 11.51% 5.54% -17.14%
Augmented Payout Ratio
146.84% 580.03% 216.05% 26.91% 58.74% -42.19% 0.00% 15.31% 72.40% 30.29% -163.51%

Quarterly Metrics And Ratios for Core Natural Resources

This table displays calculated financial ratios and metrics derived from Core Natural Resources' official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 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
DEI Shares Outstanding
- - - - - - - - - - 50,979,544.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 50,979,544.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 0.41
Growth Metrics
- - - - - - - - - - -
Revenue Growth
7.53% -6.57% -17.94% -24.18% 0.88% -13.54% 86.10% 124.64% 81.15% 81.75% 6.57%
EBITDA Growth
-27.83% -38.34% -47.06% -54.04% -8.62% -90.85% -64.74% 17.31% -20.17% -17.74% 182.14%
EBIT Growth
-36.90% -47.36% -56.02% -66.07% -8.23% -132.02% -150.24% -138.23% -116.28% -407.12% 145.02%
NOPAT Growth
-32.57% -41.95% -55.44% -64.06% -6.26% -135.50% -135.45% -121.67% -108.35% -284.22% 188.48%
Net Income Growth
-33.79% -18.63% -55.77% -65.38% -5.06% -80.38% -167.99% -162.96% -66.96% -356.26% 130.38%
EPS Growth
-26.82% -4.07% -48.24% -60.32% 3.54% -79.96% -140.71% -135.71% -81.06% -245.19% 129.71%
Operating Cash Flow Growth
6.27% 44.83% -68.82% -48.91% -0.86% -44.64% -241.50% 89.36% -45.50% -11.54% 208.90%
Free Cash Flow Firm Growth
-270.21% 109.40% 117.45% 110.67% 153.49% -164.21% -7,855.39% -21,788.97% -4,587.65% -12,487.72% 108.07%
Invested Capital Growth
19.84% -1.38% 5.83% 3.99% 3.51% 3.52% 191.81% 181.66% 186.65% 181.11% -4.52%
Revenue Q/Q Growth
-13.78% 3.04% -3.77% -11.31% 14.71% -11.69% 100.40% 8.35% -9.05% 3.98% 4.01%
EBITDA Q/Q Growth
-32.31% 1.00% -4.28% -29.77% 34.59% -89.89% 259.84% 129.12% -7.55% -42.91% 128.92%
EBIT Q/Q Growth
-39.56% 1.89% -5.12% -41.94% 63.48% -135.55% -43.50% 57.10% 28.76% -463.44% 126.14%
NOPAT Q/Q Growth
-38.80% 8.17% -7.28% -41.44% 59.62% -140.96% 7.48% 64.29% 38.66% -722.08% 149.13%
Net Income Q/Q Growth
-39.95% 55.94% -35.13% -43.02% 64.71% -67.77% -324.77% 47.23% 186.44% -349.96% 126.64%
EPS Q/Q Growth
-37.04% 66.88% -34.68% -42.18% 64.29% -67.70% -232.69% 49.28% 187.14% -347.54% 127.15%
Operating Cash Flow Q/Q Growth
-28.49% 34.66% -64.64% 50.05% 38.76% -24.81% -190.38% 300.81% -60.07% 22.06% 11.27%
Free Cash Flow Firm Q/Q Growth
3.43% 228.54% -74.79% -65.89% 383.90% -254.29% -2,937.17% 6.00% -0.92% 0.03% 108.51%
Invested Capital Q/Q Growth
-1.11% -0.42% 5.43% 0.16% -1.57% -0.42% 197.20% -3.32% 0.18% -1.44% 0.02%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 14.46% 17.22% 17.46% 10.36% 18.92%
EBITDA Margin
33.05% 32.39% 32.22% 25.52% 29.94% 3.43% 6.15% 13.02% 13.23% 7.26% 15.99%
Operating Margin
22.53% 22.28% 21.97% 14.38% 20.50% -8.25% -5.30% -1.75% -1.18% -9.31% 3.02%
EBIT Margin
22.53% 22.28% 21.97% 14.38% 20.50% -8.25% -5.91% -2.34% -1.83% -9.93% 2.50%
Profit (Net Income) Margin
17.68% 26.75% 18.03% 11.59% 16.64% 6.07% -6.81% -3.32% 3.15% -7.58% 1.94%
Tax Burden Percent
82.73% 87.82% 85.81% 86.54% 84.50% 97.37% 94.26% 124.17% -147.65% 72.21% 102.07%
Interest Burden Percent
94.82% 136.70% 95.65% 93.07% 96.04% -75.57% 122.26% 114.15% 116.48% 105.66% 76.19%
Effective Tax Rate
17.27% 12.18% 14.19% 13.46% 15.50% 2.63% 0.00% 0.00% 0.00% 0.00% -2.07%
Return on Invested Capital (ROIC)
40.94% 38.68% 34.80% 21.22% 29.99% -13.47% -3.74% -1.56% -1.20% -10.83% 3.44%
ROIC Less NNEP Spread (ROIC-NNEP)
29.34% 351.25% 45.41% 26.46% 32.97% -54.54% 72.74% 33.85% -33.51% -1.34% -114.29%
Return on Net Nonoperating Assets (RNNOA)
1.25% 3.78% -1.49% -1.57% -3.07% 6.53% -1.14% -0.85% 1.56% 0.06% -0.32%
Return on Equity (ROE)
42.19% 42.45% 33.31% 19.65% 26.92% -6.94% -4.87% -2.40% 0.36% -10.77% 3.12%
Cash Return on Invested Capital (CROIC)
43.75% 51.52% 33.30% 26.08% 26.40% 14.94% -94.89% -95.13% -100.03% -100.13% 2.86%
Operating Return on Assets (OROA)
21.33% 20.76% 19.48% 11.87% 16.66% -6.38% -3.47% -1.70% -1.50% -9.18% 1.72%
Return on Assets (ROA)
16.74% 24.93% 15.99% 9.56% 13.52% 4.70% -3.99% -2.40% 2.57% -7.00% 1.33%
Return on Common Equity (ROCE)
42.19% 42.45% 33.31% 19.65% 26.92% -6.94% -4.87% -2.40% 0.36% -10.77% 3.12%
Return on Equity Simple (ROE_SIMPLE)
52.86% 0.00% 37.98% 29.04% 26.98% 0.00% 2.96% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
106 115 107 62 100 -41 -38 -13 -8.27 -68 33
NOPAT Margin
18.64% 19.57% 18.85% 12.45% 17.32% -8.03% -3.71% -1.22% -0.82% -6.52% 3.08%
Net Nonoperating Expense Percent (NNEP)
11.61% -312.57% -10.61% -5.24% -2.98% 41.06% -76.48% -35.40% 32.31% -9.49% 117.74%
Return On Investment Capital (ROIC_SIMPLE)
7.02% 7.46% 6.73% 3.83% 5.77% -2.30% -0.89% -0.32% -0.20% -1.65% 0.81%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 85.54% 82.78% 82.54% 89.64% 81.08%
SG&A Expenses to Revenue
55.04% 56.24% 55.58% 61.57% 59.19% 83.32% 3.95% 3.16% 3.40% 10.14% 3.33%
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
77.47% 77.72% 78.03% 85.62% 79.50% 108.25% 19.76% 18.96% 18.64% 19.67% 15.90%
Earnings before Interest and Taxes (EBIT)
128 131 124 72 118 -42 -60 -26 -18 -104 27
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
188 190 182 128 172 17 63 143 133 76 173
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.55 2.31 1.86 2.08 2.01 2.00 1.07 0.97 1.14 1.23 1.46
Price to Tangible Book Value (P/TBV)
2.55 2.31 1.86 2.08 2.01 2.00 1.07 0.97 1.14 1.23 1.46
Price to Revenue (P/Rev)
1.31 1.24 1.09 1.34 1.38 1.46 1.59 1.14 1.17 1.09 1.26
Price to Earnings (P/E)
4.83 4.73 4.90 7.15 7.44 10.95 36.14 178.10 0.00 0.00 0.00
Dividend Yield
5.07% 5.30% 6.36% 0.00% 0.24% 0.47% 0.78% 1.00% 0.66% 0.45% 0.38%
Earnings Yield
20.71% 21.13% 20.40% 13.99% 13.44% 9.13% 2.77% 0.56% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
2.61 2.40 1.90 2.16 2.18 2.21 1.07 0.97 1.14 1.23 1.45
Enterprise Value to Revenue (EV/Rev)
1.29 1.20 1.06 1.29 1.28 1.34 1.58 1.13 1.16 1.09 1.27
Enterprise Value to EBITDA (EV/EBITDA)
2.97 2.86 3.01 4.18 4.24 4.97 8.91 7.57 9.51 11.02 10.25
Enterprise Value to EBIT (EV/EBIT)
3.81 3.74 4.24 6.32 6.40 8.17 23.94 45.72 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
4.60 4.75 5.02 7.35 7.42 12.23 52.82 2,384.04 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
4.17 3.52 3.68 5.00 4.96 6.05 14.32 9.29 13.36 14.90 10.06
Enterprise Value to Free Cash Flow (EV/FCFF)
6.50 4.62 5.87 8.46 8.39 15.06 0.00 0.00 0.00 0.00 49.66
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.16 0.15 0.14 0.13 0.13 0.13 0.09 0.10 0.11 0.12 0.12
Long-Term Debt to Equity
0.14 0.14 0.13 0.13 0.05 0.06 0.08 0.09 0.09 0.10 0.11
Financial Leverage
0.04 0.01 -0.03 -0.06 -0.09 -0.12 -0.02 -0.03 -0.05 -0.04 0.00
Leverage Ratio
2.42 2.14 2.01 1.94 1.93 1.91 1.69 1.71 1.70 1.72 1.63
Compound Leverage Factor
2.29 2.93 1.93 1.81 1.86 -1.44 2.07 1.96 1.98 1.81 1.24
Debt to Total Capital
13.51% 12.80% 12.26% 11.72% 11.34% 11.69% 8.61% 9.41% 9.97% 10.95% 11.07%
Short-Term Debt to Total Capital
1.03% 0.72% 0.54% 0.37% 6.49% 6.36% 0.88% 1.38% 2.00% 2.38% 1.06%
Long-Term Debt to Total Capital
12.48% 12.08% 11.72% 11.35% 4.85% 5.34% 7.74% 8.03% 7.97% 8.57% 10.01%
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% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
86.49% 87.20% 87.74% 88.28% 88.66% 88.31% 91.39% 90.59% 90.03% 89.05% 88.93%
Debt to EBITDA
0.18 0.19 0.23 0.28 0.29 0.36 0.79 0.81 0.93 1.09 0.87
Net Debt to EBITDA
-0.04 -0.08 -0.07 -0.16 -0.33 -0.44 -0.05 -0.05 -0.06 0.05 0.08
Long-Term Debt to EBITDA
0.17 0.18 0.22 0.27 0.12 0.16 0.71 0.69 0.75 0.86 0.78
Debt to NOPAT
0.29 0.31 0.39 0.49 0.51 0.88 4.68 255.55 -4.75 -3.55 -6.81
Net Debt to NOPAT
-0.06 -0.13 -0.12 -0.28 -0.57 -1.07 -0.27 -14.27 0.30 -0.16 -0.63
Long-Term Debt to NOPAT
0.26 0.29 0.37 0.47 0.22 0.40 4.20 218.10 -3.80 -2.78 -6.16
Altman Z-Score
3.13 3.06 2.85 2.96 3.00 2.81 1.80 1.72 1.98 2.02 2.34
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.28 1.35 1.47 1.55 1.38 1.52 1.89 1.78 1.82 1.60 1.70
Quick Ratio
0.90 1.00 1.04 1.15 1.04 1.20 1.16 1.05 1.06 1.00 1.10
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-103 133 33 11 55 -85 -2,584 -2,429 -2,452 -2,451 209
Operating Cash Flow to CapEx
390.57% 421.19% 214.28% 212.74% 413.50% 297.59% -186.40% 221.03% 179.42% 125.70% 168.80%
Free Cash Flow to Firm to Interest Expense
-15.52 25.26 6.18 2.28 11.82 -11.94 -131.20 -241.70 -231.16 -214.08 18.64
Operating Cash Flow to Interest Expense
24.49 41.77 14.33 23.29 34.59 17.02 -5.57 21.90 8.29 9.37 10.67
Operating Cash Flow Less CapEx to Interest Expense
18.22 31.85 7.64 12.34 26.23 11.30 -8.55 11.99 3.67 1.92 4.35
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.95 0.93 0.89 0.83 0.81 0.77 0.59 0.72 0.82 0.92 0.69
Accounts Receivable Turnover
16.63 14.04 13.04 15.67 14.66 13.30 8.62 12.99 14.16 14.72 10.14
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 2.08 4.57 5.94 15.05 9.39
Fixed Asset Turnover
1.32 1.30 1.24 1.16 1.16 1.12 0.82 1.01 1.17 1.32 0.95
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 2.36 5.32 7.22 14.79 11.58
Days Sales Outstanding (DSO)
21.94 25.99 28.00 23.29 24.90 27.44 42.34 28.09 25.78 24.79 36.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 175.87 79.84 61.40 24.25 38.88
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 154.85 68.58 50.56 24.67 31.53
Cash Conversion Cycle (CCC)
21.94 25.99 28.00 23.29 24.90 27.44 63.36 39.35 36.62 24.37 43.35
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,265 1,259 1,328 1,330 1,309 1,304 3,874 3,746 3,752 3,699 3,699
Invested Capital Turnover
2.20 1.98 1.85 1.70 1.73 1.68 1.01 1.27 1.45 1.66 1.12
Increase / (Decrease) in Invested Capital
209 -18 73 51 44 44 2,547 2,416 2,443 2,383 -175
Enterprise Value (EV)
3,296 3,019 2,525 2,877 2,849 2,883 4,143 3,651 4,270 4,556 5,381
Market Capitalization
3,341 3,103 2,586 2,985 3,070 3,136 4,165 3,673 4,297 4,535 5,339
Book Value per Share
$40.92 $43.32 $47.26 $48.95 $52.04 $53.35 $72.12 $71.55 $73.42 $71.79 $72.55
Tangible Book Value per Share
$40.92 $43.32 $47.26 $48.95 $52.04 $53.35 $72.12 $71.55 $73.42 $71.79 $72.55
Total Capital
1,513 1,541 1,583 1,629 1,725 1,776 4,263 4,159 4,197 4,131 4,112
Total Debt
204 197 194 191 196 208 367 391 418 452 455
Total Long-Term Debt
189 186 185 185 84 95 330 334 335 354 412
Net Debt
-44 -84 -61 -109 -220 -253 -21 -22 -26 20 42
Capital Expenditures (CapEx)
42 52 36 55 39 41 59 100 49 85 71
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-108 -113 -50 -72 -100 -80 278 202 270 168 155
Debt-free Net Working Capital (DFNWC)
141 168 205 227 316 380 666 616 714 600 567
Net Working Capital (NWC)
125 157 196 221 205 267 629 558 631 502 524
Net Nonoperating Expense (NNE)
5.50 -42 4.64 4.32 3.94 -72 32 23 -40 11 12
Net Nonoperating Obligations (NNO)
-44 -84 -61 -109 -220 -265 -21 -22 -26 20 42
Total Depreciation and Amortization (D&A)
60 59 58 56 54 59 123 169 151 179 146
Debt-free, Cash-free Net Working Capital to Revenue
-4.23% -4.50% -2.11% -3.25% -4.47% -3.73% 10.60% 6.27% 7.33% 4.04% 3.65%
Debt-free Net Working Capital to Revenue
5.53% 6.72% 8.60% 10.22% 14.20% 17.69% 25.43% 19.05% 19.41% 14.41% 13.41%
Net Working Capital to Revenue
4.92% 6.27% 8.24% 9.95% 9.18% 12.44% 24.01% 17.28% 17.14% 12.05% 12.38%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$3.15 $5.09 $3.40 $1.96 $3.23 $1.06 ($1.38) ($0.70) $0.61 ($1.51) $0.41
Adjusted Weighted Average Basic Shares Outstanding
31.01M 29.60M 29.39M 29.39M 29.39M 54.02M 52.66M 51.47M 51.24M 50.98M 50.41M
Adjusted Diluted Earnings per Share
$3.11 $5.19 $3.39 $1.96 $3.22 $1.04 ($1.38) ($0.70) $0.61 ($1.51) $0.41
Adjusted Weighted Average Diluted Shares Outstanding
31.01M 29.60M 29.39M 29.39M 29.39M 54.02M 52.66M 51.47M 51.24M 50.98M 50.41M
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
31.01M 29.60M 29.39M 29.39M 29.39M 54.02M 52.66M 51.47M 51.24M 50.98M 50.41M
Normalized Net Operating Profit after Tax (NOPAT)
106 115 107 62 100 -41 -38 -13 -8.27 -68 23
Normalized NOPAT Margin
18.64% 19.57% 18.85% 12.45% 17.32% -8.03% -3.71% -1.22% -0.82% -6.52% 2.11%
Pre Tax Income Margin
21.37% 30.46% 21.01% 13.39% 19.69% 6.24% -7.22% -2.67% -2.13% -10.49% 1.90%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
19.32 24.94 22.96 14.44 25.26 -5.88 -3.05 -2.57 -1.73 -9.04 2.42
NOPAT to Interest Expense
15.99 21.90 19.71 12.49 21.35 -5.72 -1.92 -1.34 -0.78 -5.94 2.98
EBIT Less CapEx to Interest Expense
13.05 15.02 16.27 3.49 16.90 -11.59 -6.04 -12.48 -6.35 -16.50 -3.90
NOPAT Less CapEx to Interest Expense
9.72 11.98 13.02 1.55 12.98 -11.44 -4.90 -11.25 -5.40 -13.39 -3.34
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
16.20% 11.51% 7.16% 0.26% 2.05% 5.54% 22.54% 148.79% -65.55% -17.14% -32.87%
Augmented Payout Ratio
56.29% 72.40% 79.62% 79.20% 48.79% 30.29% 121.69% 1,037.01% -532.20% -163.51% -295.10%

Financials Breakdown Chart

Key Financial Trends

Here’s a concise, data-driven look at Core Natural Resources, Inc. (CNR) using the last four years of quarterly results. The focus is on trends in revenue, profitability, cash flow, and balance-sheet health to help retail investors gauge the company’s trajectory.

  • Strong 2025 top-line run-rate vs prior years. In 2025, quarterly operating revenue runs around $1.0B–$1.1B (Q1: ~1.018B, Q2: ~1.102B, Q3: ~1.003B, Q4: ~1.042B), a meaningful uplift from 2024’s quarterly levels (roughly $0.51B–$0.63B). This points to a stronger revenue base entering 2026.
  • Cash from operations was positive in most 2025 quarters. Net cash from continuing operating activities was solid in 2025 (Q2: ~$220.2M; Q3: ~$87.9M; Q4: ~$107.3M), underscoring improving cash generation from core operations. Only Q1 2025 was negative on this metric.
  • Modest net cash position on the balance sheet in 2025. As of the 2025 quarters shown, the company generally carried a net cash position (cash and equivalents vs. debt) in the ballpark of ~$40–50M, supporting liquidity without accumulating high net debt.
  • Significant free cash flow in multiple 2025 quarters. Free cash flow (approx. operating cash minus capex) was roughly +$120M in Q2 2025, +$38–$39M in Q3 2025, and +$21M in Q4 2025, illustrating cash-generating capability after sustaining capex. This complements the dividend and available capital for investment.
  • Dividend per share maintained at a steady level. Cash dividends per share are shown at $0.10 in 2025 across Q1–Q4, signaling a stable payout policy that can appeal to income-focused retail investors.
  • Balance-sheet scale remains sizeable with a strong equity base. Total assets run around $6.2B–$6.25B in 2025, and total equity sits near $3.8B–$3.9B, indicating a solid balance sheet and a conservative leverage profile (debt modest relative to equity).
  • Healthy, asset-heavy base supports ongoing operations. Plant, property & equipment, net sits around $4.3B–$4.5B in 2025, reflecting a substantial asset base that can support cash-generating activities over time.
  • Earnings per share show quarterly volatility but occasional profitability. 2025 saw a positive quarterly result in Q3 (EPS of $0.61), with other quarters showing losses (Q1, Q2, Q4 negative). This indicates earnings are not yet consistently positive on a quarterly basis.
  • Dividends and capital allocation appear manageable against cash flow. With a modest net cash position and several positive FCF quarters, the company has some flexibility to fund dividends and selective capital needs, though cash flow is not uniformly robust every quarter.
  • 2025 has been lumpy on profitability, with most quarters showing a net loss. Net income was negative in Q1, Q2, and Q4 2025, while only Q3 2025 posted a positive result. The full-year trend remains under pressure vs. prior years.
  • Gross margin fluctuates and dips in Q4 2025. Total gross profit in Q4 2025 was $107.99M on $1.042B revenue (roughly a 10% margin), notably weaker than the mid-teens margins seen in several earlier quarters, signaling margin pressure.
  • Operating leverage is stressed by elevated depreciation and other expenses. High depreciation (e.g., ~$179M in Q4 2025) and sizable SG&A/Other operating expenses in Q4 2025 contribute to a challenging operating income backdrop, despite higher revenue.
  • Cash flow from operations stabilized but remains uneven across the year. While most 2025 quarters were cash-positive, Q1 2025 showed a negative cash flow from operating activities, indicating uneven cash performance within the year.
  • Investing cash outflows remain meaningful in some quarters. Capital expenditures and investing activities (e.g., capex around $64–$99M in 2025) contributed to cash outflows in several quarters, which tempered free cash flow despite strong revenue.
05/28/26 02:57 AM ETAI Generated. May Contain Errors.

Core Natural Resources Financials - Frequently Asked Questions

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

Core Natural Resources' net income appears to be on an upward trend, with a most recent value of -$153.22 million in 2025, falling from $317.42 million in 2015. The previous period was $286.41 million in 2024. See Core Natural Resources' forecast for analyst expectations on what's next for the company.

Core Natural Resources' total operating income in 2025 was -$182.06 million, based on the following breakdown:
  • Total Gross Profit: $619.96 million
  • Total Operating Expenses: $802.02 million

Over the last 10 years, Core Natural Resources' total revenue changed from $1.42 billion in 2015 to $4.16 billion in 2025, a change of 192.9%.

Core Natural Resources' total liabilities were at $2.45 billion at the end of 2025, a 87.0% increase from 2024, and a 29.9% increase since 2016.

In the past 9 years, Core Natural Resources' cash and equivalents has ranged from $13.31 million in 2016 to $432.17 million in 2025, and is currently $432.17 million as of their latest financial filing in 2025.

Over the last 10 years, Core Natural Resources' book value per share changed from 0.00 in 2015 to 71.79 in 2025, a change of 7,178.5%.



Financial statements for NYSE:CNR last updated on 5/8/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners