Go Pro

Crescent Energy (CRGY) Financials

Crescent Energy logo
$14.07 +0.26 (+1.88%)
As of 08/21/2026 03:58 PM Eastern
Annual Income Statements for Crescent Energy

Annual Income Statements for Crescent Energy

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

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 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
0.00 0.00 -19 97 68 -115 133
Consolidated Net Income / (Loss)
47 -216 -432 481 322 -138 167
Net Income / (Loss) Continuing Operations
47 -216 -432 481 322 -138 167
Total Pre-Tax Income
47 -216 -433 517 345 -169 202
Total Operating Income
227 -374 484 1,284 325 218 229
Total Gross Profit
1,087 581 1,290 3,057 2,147 2,618 3,171
Total Revenue
1,087 754 1,477 3,057 2,383 2,931 3,580
Operating Revenue
1,087 754 1,477 3,057 2,383 2,931 3,580
Total Cost of Revenue
0.00 173 187 0.00 235 313 409
Operating Cost of Revenue
- 173 187 - 235 313 409
Total Operating Expenses
860 955 806 1,773 1,823 2,400 2,942
Selling, General & Admin Expense
2.36 17 78 85 141 336 472
Marketing Expense
231 - - 415 163 163 219
Exploration Expense
0.47 0.49 1.18 3.43 9.33 17 17
Depreciation Expense
311 372 313 533 676 949 1,167
Other Operating Expenses / (Income)
315 318 423 598 680 802 959
Impairment Charge
0.00 247 0.00 143 153 162 255
Other Special Charges / (Income)
-0.02 0.00 -8.79 -4.64 0.00 -29 -148
Total Other Income / (Expense), net
-180 158 -916 -767 20 -387 -28
Interest Expense
54 38 51 96 146 275 328
Interest & Investment Income
0.00 0.00 0.37 4.62 -0.41 0.73 2.19
Other Income / (Expense), net
-127 196 -866 -676 167 -113 298
Income Tax Expense
0.03 0.01 -0.31 36 23 -31 35
Net Income / (Loss) Attributable to Noncontrolling Interest
0.87 -97 -74 384 254 -23 34
Basic Earnings per Share
$0.00 $0.00 $0.00 $2.20 $1.02 ($0.88) $0.55
Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 168.72M 170.87M 201.23M 258.67M
Diluted Earnings per Share
$0.00 $0.00 $0.00 $2.20 $1.02 ($0.88) $0.54
Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 168.97M 171.67M 201.23M 261.67M
Weighted Average Basic & Diluted Shares Outstanding
- - 169.49M 166.93M 179.66M 258.47M 327.90M

Quarterly Income Statements for Crescent Energy

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
56 -24 38 -9.95 -118 -2.15 153 -9.51 -8.66 -420 493
Consolidated Net Income / (Loss)
140 -32 70 -5.58 -170 5.91 162 -10 9.03 -419 494
Net Income / (Loss) Continuing Operations
140 -32 70 -5.58 -170 5.91 162 -10 9.03 -419 494
Total Pre-Tax Income
158 -37 82 -7.22 -207 8.52 204 -14 3.89 -501 664
Total Operating Income
-31 134 119 -7.42 -28 172 80 31 -53 327 581
Total Gross Profit
536 588 653 745 1,031 845 792 773 655 1,081 1,300
Total Revenue
658 657 653 745 875 950 898 867 865 1,183 1,395
Operating Revenue
658 657 653 745 875 950 898 867 865 1,183 1,395
Total Cost of Revenue
122 70 0.00 0.00 -155 105 106 93 210 102 94
Operating Cost of Revenue
- 70 - - - 105 106 93 - 102 94
Total Operating Expenses
567 454 534 752 1,058 673 712 742 708 753 719
Selling, General & Admin Expense
35 43 47 160 87 57 125 74 217 63 61
Marketing Expense
- - 97 133 - 60 55 - - 56 69
Exploration Expense
- 0.00 0.19 15 - 0.31 5.57 1.00 9.91 6.52 0.37
Depreciation Expense
183 177 212 251 309 283 297 298 289 354 358
Other Operating Expenses / (Income)
291 235 197 194 135 238 229 293 139 271 244
Impairment Charge
- 0.00 0.00 0.00 - 46 2.99 74 132 0.00 0.00
Other Special Charges / (Income)
- 0.00 -19 0.01 - -11 -1.91 1.64 -136 2.88 -14
Total Other Income / (Expense), net
190 -171 -38 0.20 -179 -164 124 -45 57 -829 83
Interest Expense
43 65 42 98 69 73 75 102 77 122 100
Interest & Investment Income
-0.81 0.13 -0.05 0.04 0.61 0.39 0.44 0.86 0.49 -0.05 0.11
Other Income / (Expense), net
234 -105 4.76 99 -110 -91 199 56 134 -707 182
Income Tax Expense
18 -4.21 12 -1.64 -37 2.61 41 -4.03 -5.13 -82 170
Net Income / (Loss) Attributable to Noncontrolling Interest
84 -8.20 33 4.37 -52 8.06 9.28 -0.76 18 0.67 0.94
Basic Earnings per Share
($0.22) ($0.25) $0.34 ($0.07) ($0.63) ($0.01) $0.61 ($0.04) ($0.02) ($1.28) $1.49
Weighted Average Basic Shares Outstanding
170.87M 179.13M 177.46M 212.57M 201.23M 256.55M 255.25M 254.62M 258.67M 328.27M 330.28M
Diluted Earnings per Share
($0.22) ($0.25) $0.33 ($0.07) ($0.63) ($0.01) $0.60 ($0.04) ($0.02) ($1.28) $1.30
Weighted Average Diluted Shares Outstanding
171.67M 179.13M 179.17M 212.57M 201.23M 256.55M 257.52M 254.62M 261.67M 328.27M 381.75M
Weighted Average Basic & Diluted Shares Outstanding
179.66M 177.46M 177.46M 228.29M 258.47M 255.25M 254.62M 254.63M 327.90M 330.25M 330.40M

Annual Cash Flow Statements for Crescent Energy

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

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 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
4.17 14 94 -120 -6.58 232 512
Net Cash From Operating Activities
486 411 233 1,012 936 1,223 1,680
Net Cash From Continuing Operating Activities
486 411 233 1,012 936 1,223 1,680
Net Income / (Loss) Continuing Operations
47 -216 -432 481 322 -138 167
Consolidated Net Income / (Loss)
47 -216 -432 481 322 -138 167
Depreciation Expense
311 372 313 533 676 949 1,167
Amortization Expense
4.73 4.94 7.65 8.89 13 13 15
Non-Cash Adjustments To Reconcile Net Income
102 238 364 -28 -146 516 244
Changes in Operating Assets and Liabilities, net
21 12 -19 18 71 -118 88
Net Cash From Investing Activities
-328 -125 -245 -1,124 -1,399 -1,198 -923
Net Cash From Continuing Investing Activities
-328 -125 -245 -1,124 -1,399 -1,198 -923
Purchase of Property, Plant & Equipment
-339 -126 -271 -1,219 -1,431 -1,244 -1,770
Purchase of Investments
-5.41 -9.07 -8.54 -8.96 -12 -7.11 -23
Divestitures
16 9.36 26 93 29 55 847
Sale and/or Maturity of Investments
5.41 9.05 12 7.20 13 7.20 23
Other Investing Activities, net
-5.31 -8.12 -2.80 3.54 2.76 -8.87 0.00
Net Cash From Financing Activities
-153 -272 105 -7.84 456 207 -245
Net Cash From Continuing Financing Activities
-153 -272 105 -7.84 456 207 -245
Repayment of Debt
-564 -485 -1,119 -1,195 -2,831 -3,939 -4,347
Repurchase of Common Equity
0.00 0.00 -18 -36 -2.41 -49 -39
Payment of Dividends
-143 -63 -39 -167 -127 -1,307 -1,031
Issuance of Debt
553 276 1,247 1,385 3,268 5,243 5,171
Issuance of Common Equity
0.25 0.00 35 0.06 147 335 0.00
Other Financing Activities, net
- - - 5.99 1.24 -75 0.00

Quarterly Cash Flow Statements for Crescent Energy

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 6/30/2026
Net Change in Cash & Equivalents
-259 2.44 776 -609 63 -217 -2.50 2.19 730 -721 257
Net Cash From Operating Activities
323 184 287 368 384 337 499 473 371 409 707
Net Cash From Continuing Operating Activities
323 184 287 368 384 337 499 473 371 409 707
Net Income / (Loss) Continuing Operations
140 -32 70 -5.58 -170 5.91 163 -10 9.02 -419 494
Consolidated Net Income / (Loss)
140 -32 70 -5.58 -170 5.91 163 -10 9.02 -419 494
Depreciation Expense
183 177 212 251 309 283 297 298 289 354 358
Amortization Expense
3.65 4.38 1.42 3.99 3.60 3.75 3.79 3.62 3.36 3.99 4.25
Non-Cash Adjustments To Reconcile Net Income
-119 134 -27 53 357 159 -67 109 43 705 -349
Changes in Operating Assets and Liabilities, net
115 -98 30 65 -115 -114 103 72 27 -235 200
Net Cash From Investing Activities
-333 -157 -129 -548 -364 -1,057 -212 -250 596 -682 -322
Net Cash From Continuing Investing Activities
-333 -157 -129 -548 -364 -1,057 -212 -250 596 -682 -322
Purchase of Property, Plant & Equipment
-337 -156 -152 -547 -389 -1,064 -297 -273 -136 -672 -334
Purchase of Investments
-1.78 -1.78 -1.78 -1.78 -1.78 -1.78 -7.19 -7.19 -7.20 -7.25 -7.30
Divestitures
4.59 0.00 23 6.51 25 6.93 84 23 732 1.23 12
Sale and/or Maturity of Investments
1.80 1.80 1.80 1.80 1.80 1.80 7.10 7.26 7.26 7.26 7.31
Net Cash From Financing Activities
-249 -24 618 -429 42 503 -289 -221 -237 -448 -128
Net Cash From Continuing Financing Activities
-249 -24 618 -429 42 503 -289 -221 -237 -448 -128
Repayment of Debt
-977 -1,346 -387 -2,056 -149 -534 -929 -1,731 -1,152 -2,550 -1,129
Repurchase of Common Equity
- -23 -0.86 -23 -2.91 -5.31 -29 -0.06 -4.74 -0.01 -1.38
Payment of Dividends
-29 -30 -29 -40 -1,208 -37 -35 -33 -925 -72 -40
Issuance of Debt
757 1,375 1,036 1,686 1,147 1,080 704 1,544 1,845 2,240 1,052
Other Financing Activities, net
- - - 0.13 -75 0.00 - - - -66 -9.21

Annual Balance Sheets for Crescent Energy

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

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
3,907 5,157 6,020 6,803 9,161 12,443
Total Current Assets
220 480 517 616 788 1,861
Cash & Equivalents
37 129 0.00 2.97 133 10
Restricted Cash
- - - 0.26 5.49 726
Accounts Receivable
112 342 460 507 542 743
Prepaid Expenses
1.95 8.64 13 40 43 46
Other Current Assets
70 0.20 44 65 65 336
Plant, Property, & Equipment, net
3,642 4,555 5,438 6,116 8,145 10,276
Plant, Property & Equipment, gross
5,337 6,497 7,605 9,056 12,072 13,835
Accumulated Depreciation
1,695 1,942 2,167 2,941 3,927 3,559
Total Noncurrent Assets
45 123 65 72 228 306
Long-Term Investments
0.00 15 15 6.08 14 8.15
Noncurrent Deferred & Refundable Income Taxes
- - - - 0.00 144
Other Noncurrent Operating Assets
45 31 50 66 214 154
Total Liabilities & Shareholders' Equity
3,907 5,157 6,020 6,803 9,161 12,443
Total Liabilities
1,014 2,138 2,721 3,168 4,793 7,278
Total Current Liabilities
121 616 894 750 827 1,259
Accounts Payable
90 347 552 666 759 1,168
Other Current Liabilities
31 270 341 84 69 91
Total Noncurrent Liabilities
894 1,522 1,827 2,417 3,965 6,018
Long-Term Debt
751 1,030 1,248 1,694 3,049 5,524
Capital Lease Obligations
0.00 3.51 7.41 7.07 3.53 3.23
Asset Retirement Reserve & Litigation Obligation
106 258 347 418 449 383
Noncurrent Deferred & Payable Income Tax Liabilities
0.00 83 147 263 370 12
Other Noncurrent Operating Liabilities
36 147 78 35 93 96
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,893 695 862 1,735 3,140 5,165
Total Preferred & Common Equity
2,717 682 848 1,705 3,130 5,158
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
2,717 682 848 1,705 3,130 5,158
Common Stock
2,717 720 805 1,627 3,227 5,229
Retained Earnings
0.00 -19 62 95 -65 0.00
Treasury Stock
0.00 -18 -18 -17 -32 -71
Noncontrolling Interest
176 12 14 30 9.34 7.53

Quarterly Balance Sheets for Crescent Energy

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

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 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 6/30/2026
Total Assets
6,112 6,148 6,986 6,798 7,481 9,250 9,872 9,857 9,694 11,998 12,008
Total Current Assets
540 597 903 564 1,334 865 679 753 703 896 1,103
Cash & Equivalents
2.93 2.25 229 5.32 778 136 6.26 3.05 3.53 9.78 265
Restricted Cash
- 69 33 - - - 3.25 3.84 5.35 5.43 5.47
Accounts Receivable
470 440 579 470 481 509 613 596 525 788 669
Prepaid Expenses
37 37 51 40 46 47 39 42 45 51 50
Other Current Assets
30 49 11 49 29 173 18 108 124 42 114
Plant, Property, & Equipment, net
5,505 5,483 6,014 6,167 6,044 8,208 9,067 8,980 8,867 10,679 10,631
Plant, Property & Equipment, gross
7,808 7,929 8,634 9,275 9,310 11,703 13,284 13,380 13,608 14,579 14,877
Accumulated Depreciation
2,303 2,446 2,620 3,108 3,266 3,495 4,218 4,400 4,741 3,899 4,246
Total Noncurrent Assets
67 68 70 67 102 177 126 123 124 423 274
Long-Term Investments
13 13 11 6.20 6.15 13 14 13 14 9.04 9.15
Noncurrent Deferred & Refundable Income Taxes
- - - - - - - - - 234 73
Other Noncurrent Operating Assets
54 56 59 61 96 164 113 110 110 180 192
Total Liabilities & Shareholders' Equity
6,112 6,148 6,986 6,798 7,481 9,250 9,872 9,857 9,694 11,998 12,008
Total Liabilities
2,588 2,631 3,470 3,255 3,894 5,055 5,438 5,358 5,215 7,312 6,849
Total Current Liabilities
786 672 881 748 712 930 870 852 864 1,569 1,167
Accounts Payable
606 537 603 611 608 790 758 779 788 1,112 998
Other Current Liabilities
180 136 278 137 104 140 113 73 76 456 169
Total Noncurrent Liabilities
1,802 1,958 2,590 2,507 3,181 4,125 4,568 4,506 4,351 5,743 5,681
Long-Term Debt
1,245 1,332 1,912 1,749 2,404 3,225 3,597 3,374 3,221 5,238 5,166
Capital Lease Obligations
7.15 7.64 7.76 6.19 5.32 4.38 3.71 2.30 1.51 2.35 1.44
Asset Retirement Reserve & Litigation Obligation
354 360 373 424 407 442 468 480 484 379 380
Noncurrent Deferred & Payable Income Tax Liabilities
163 241 234 288 306 388 368 554 564 6.66 15
Other Noncurrent Operating Liabilities
33 18 63 39 60 66 132 97 80 118 119
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
916 1,478 1,627 1,996 2,141 2,875 3,265 4,499 4,479 4,686 5,160
Total Preferred & Common Equity
902 1,458 1,602 1,971 2,120 2,860 3,255 4,488 4,471 4,679 5,152
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
902 1,458 1,602 1,971 2,120 2,860 3,255 4,488 4,471 4,679 5,152
Common Stock
806 1,362 1,568 1,929 2,054 2,839 3,360 4,498 4,521 5,170 5,191
Retained Earnings
114 113 51 59 83 53 -67 56 16 -420 33
Treasury Stock
-18 -17 -17 -17 -17 -32 -38 -66 -66 -71 -72
Noncontrolling Interest
15 20 25 25 21 15 9.76 11 8.30 7.44 7.64

Annual Metrics And Ratios for Crescent Energy

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

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 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% -30.63% 95.83% 106.98% -22.06% 23.01% 22.14%
EBITDA Growth
0.00% -52.13% -130.98% 1,963.09% 2.61% -9.43% 59.87%
EBIT Growth
0.00% -277.45% -114.69% 259.15% -19.20% -78.46% 397.91%
NOPAT Growth
0.00% -215.23% 229.47% 252.61% -74.63% -49.51% 24.28%
Net Income Growth
0.00% -562.70% -99.99% 211.19% -33.00% -142.76% 221.41%
EPS Growth
0.00% 0.00% 0.00% 0.00% -53.64% -186.27% 161.36%
Operating Cash Flow Growth
0.00% -15.34% -43.28% 334.22% -7.57% 30.70% 37.37%
Free Cash Flow Firm Growth
0.00% 0.00% 100.94% 1,450.87% -186.08% -267.85% -39.28%
Invested Capital Growth
0.00% 0.00% 8.38% 16.10% 17.38% 36.43% 36.87%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 7.81% -1.12% 8.02% -0.29%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% -2.00% 14.68% -16.69% 13.13%
EBIT Q/Q Growth
0.00% 0.00% 0.00% -14.46% 33.85% -76.27% 70.91%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% -6.00% -32.27% -18.80% 6.41%
Net Income Q/Q Growth
0.00% 0.00% 0.00% -19.92% 39.18% -179.92% 1,516.06%
EPS Q/Q Growth
0.00% 0.00% 0.00% 401.37% -75.54% -87.23% 263.64%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 0.00% 14.80% 13.03% 5.30% -0.79%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% -356.28% 7.08% -1,006.55%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% -1.53% 3.19% -0.09% 29.56%
Profitability Metrics
- - - - - - -
Gross Margin
100.00% 77.05% 87.34% 100.00% 90.13% 100.00% 88.58%
EBITDA Margin
38.28% 26.42% -4.18% 37.62% 49.53% 36.46% 47.73%
Operating Margin
20.89% -49.54% 32.75% 42.01% 13.63% 7.45% 6.40%
EBIT Margin
9.23% -23.60% -25.87% 19.90% 20.63% 3.61% 14.73%
Profit (Net Income) Margin
4.30% -28.66% -29.26% 15.72% 13.51% -4.70% 4.67%
Tax Burden Percent
99.94% 100.01% 99.93% 92.98% 93.27% 81.59% 82.89%
Interest Burden Percent
46.59% 121.41% 113.18% 84.99% 70.25% -159.39% 38.26%
Effective Tax Rate
0.06% 0.00% 0.00% 7.02% 6.73% 0.00% 17.11%
Return on Invested Capital (ROIC)
0.00% -14.50% 9.01% 28.27% 6.14% 2.43% 2.21%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -1.78% -87.10% -38.73% 7.44% -10.23% 1.61%
Return on Net Nonoperating Assets (RNNOA)
0.00% -0.44% -23.63% -13.05% 3.15% -5.87% 1.30%
Return on Equity (ROE)
0.00% -14.94% -14.62% 15.21% 9.29% -3.44% 3.51%
Cash Return on Invested Capital (CROIC)
0.00% -214.50% 0.97% 13.37% -9.85% -28.39% -28.93%
Operating Return on Assets (OROA)
0.00% -4.56% -8.43% 10.88% 7.66% 1.33% 4.88%
Return on Assets (ROA)
0.00% -5.53% -9.54% 8.60% 5.02% -1.72% 1.55%
Return on Common Equity (ROCE)
0.00% -14.03% -8.40% 3.68% 3.42% -2.08% 3.05%
Return on Equity Simple (ROE_SIMPLE)
0.00% -7.95% -63.36% 56.67% 18.89% -4.40% 0.00%
Net Operating Profit after Tax (NOPAT)
227 -262 339 1,194 303 153 190
NOPAT Margin
20.88% -34.68% 22.93% 39.06% 12.71% 5.22% 5.31%
Net Nonoperating Expense Percent (NNEP)
0.00% -12.72% 96.11% 66.99% -1.30% 12.65% 0.60%
Return On Investment Capital (ROIC_SIMPLE)
- - - 56.39% 8.82% 2.47% 1.78%
Cost of Revenue to Revenue
0.00% 22.95% 12.67% 0.00% 9.87% 0.00% 11.42%
SG&A Expenses to Revenue
0.22% 2.19% 5.30% 2.78% 5.91% 11.47% 13.19%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
79.11% 126.58% 54.58% 57.99% 76.50% 92.55% 82.17%
Earnings before Interest and Taxes (EBIT)
100 -178 -382 608 491 106 527
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
416 199 -62 1,150 1,180 1,069 1,709
Valuation Ratios
- - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 2.16 1.34 1.07 0.41
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 2.16 1.34 1.07 0.41
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.60 0.96 1.14 0.60
Price to Earnings (P/E)
0.00 0.00 0.00 18.95 33.71 0.00 16.07
Dividend Yield
0.00% 0.00% 0.00% 5.74% 4.18% 3.29% 5.72%
Earnings Yield
0.00% 0.00% 0.00% 5.28% 2.97% 0.00% 6.22%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 1.22 1.11 1.03 0.70
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 1.81 2.48 2.55 1.94
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 4.80 5.00 6.99 4.05
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 9.08 12.01 70.59 13.14
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 4.63 19.49 48.87 36.45
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 5.46 6.31 6.11 4.12
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 9.78 0.00 0.00 0.00
Leverage & Solvency
- - - - - - -
Debt to Equity
0.00 0.26 0.34 0.38 0.47 0.70 1.07
Long-Term Debt to Equity
0.00 0.26 0.34 0.38 0.47 0.70 1.07
Financial Leverage
0.00 0.25 0.27 0.34 0.42 0.57 0.81
Leverage Ratio
0.00 1.35 1.53 1.77 1.85 1.99 2.27
Compound Leverage Factor
0.00 1.64 1.74 1.50 1.30 -3.18 0.87
Debt to Total Capital
0.00% 20.61% 25.51% 27.56% 31.88% 41.14% 51.69%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 20.61% 25.51% 27.56% 31.88% 41.14% 51.69%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 4.84% 57.66% 53.82% 36.18% 16.68% 0.07%
Common Equity to Total Capital
0.00% 74.55% 16.83% 18.62% 31.94% 42.18% 48.24%
Debt to EBITDA
0.00 3.77 -16.75 1.09 1.44 2.86 3.24
Net Debt to EBITDA
0.00 3.58 -14.42 1.08 1.43 2.71 2.80
Long-Term Debt to EBITDA
0.00 3.77 -16.75 1.09 1.44 2.86 3.24
Debt to NOPAT
0.00 -2.87 3.05 1.05 5.62 19.96 29.08
Net Debt to NOPAT
0.00 -2.73 2.63 1.04 5.59 18.97 25.17
Long-Term Debt to NOPAT
0.00 -2.87 3.05 1.05 5.62 19.96 29.08
Altman Z-Score
0.00 0.00 0.00 1.18 1.02 0.76 0.66
Noncontrolling Interest Sharing Ratio
0.00% 6.09% 42.51% 75.78% 63.19% 39.59% 13.06%
Liquidity Ratios
- - - - - - -
Current Ratio
0.00 1.83 0.78 0.58 0.82 0.95 1.48
Quick Ratio
0.00 1.23 0.76 0.51 0.68 0.82 0.60
Cash Flow Metrics
- - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -3,869 36 565 -486 -1,788 -2,490
Operating Cash Flow to CapEx
143.37% 325.79% 86.13% 83.03% 65.41% 98.30% 94.93%
Free Cash Flow to Firm to Interest Expense
0.00 -101.53 0.72 5.89 -3.33 -6.49 -7.60
Operating Cash Flow to Interest Expense
9.06 10.79 4.59 10.55 6.42 4.44 5.13
Operating Cash Flow Less CapEx to Interest Expense
2.74 7.48 -0.74 -2.16 -3.39 -0.08 -0.27
Efficiency Ratios
- - - - - - -
Asset Turnover
0.00 0.19 0.33 0.55 0.37 0.37 0.33
Accounts Receivable Turnover
0.00 6.74 6.51 7.62 4.93 5.59 5.57
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.21 0.36 0.61 0.41 0.41 0.39
Accounts Payable Turnover
0.00 1.93 0.86 0.00 0.39 0.00 0.42
Days Sales Outstanding (DSO)
0.00 54.12 56.10 47.87 74.03 65.32 65.52
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 189.13 425.63 0.00 945.66 0.00 859.90
Cash Conversion Cycle (CCC)
0.00 -135.02 -369.53 47.87 -871.63 65.32 -794.39
Capital & Investment Metrics
- - - - - - -
Invested Capital
0.00 3,607 3,910 4,539 5,328 7,269 9,949
Invested Capital Turnover
0.00 0.42 0.39 0.72 0.48 0.47 0.42
Increase / (Decrease) in Invested Capital
0.00 3,607 302 629 789 1,941 2,680
Enterprise Value (EV)
0.00 0.00 0.00 5,523 5,902 7,474 6,927
Market Capitalization
0.00 0.00 0.00 1,832 2,279 3,335 2,136
Book Value per Share
$0.00 $0.00 $4.03 $5.08 $9.49 $13.71 $20.26
Tangible Book Value per Share
$0.00 $0.00 $3.57 $5.08 $9.49 $13.71 $20.26
Total Capital
0.00 3,644 4,054 4,554 5,337 7,421 10,693
Total Debt
0.00 751 1,034 1,255 1,701 3,053 5,527
Total Long-Term Debt
0.00 751 1,034 1,255 1,701 3,053 5,527
Net Debt
0.00 714 890 1,240 1,692 2,901 4,783
Capital Expenditures (CapEx)
339 126 271 1,219 1,431 1,244 1,770
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 63 -265 -377 -138 -178 -134
Debt-free Net Working Capital (DFNWC)
0.00 100 -137 -377 -135 -39 602
Net Working Capital (NWC)
0.00 100 -137 -377 -135 -39 602
Net Nonoperating Expense (NNE)
180 -45 771 713 -19 291 23
Net Nonoperating Obligations (NNO)
0.00 714 890 1,240 1,692 2,901 4,783
Total Depreciation and Amortization (D&A)
316 377 320 542 689 963 1,181
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 8.34% -17.95% -12.33% -5.79% -6.06% -3.75%
Debt-free Net Working Capital to Revenue
0.00% 13.23% -9.24% -12.33% -5.65% -1.34% 16.81%
Net Working Capital to Revenue
0.00% 13.23% -9.24% -12.33% -5.65% -1.34% 16.81%
Earnings Adjustments
- - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($0.46) $2.20 $1.02 ($0.88) $0.55
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 169.49M 168.72M 170.87M 201.23M 258.67M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($0.46) $2.20 $1.02 ($0.88) $0.54
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 169.49M 168.97M 171.67M 201.23M 261.67M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 169.49M 166.93M 179.66M 258.47M 327.90M
Normalized Net Operating Profit after Tax (NOPAT)
227 -88 332 1,323 446 245 279
Normalized NOPAT Margin
20.87% -11.73% 22.51% 43.26% 18.72% 8.37% 7.79%
Pre Tax Income Margin
4.30% -28.65% -29.29% 16.91% 14.49% -5.76% 5.63%
Debt Service Ratios
- - - - - - -
EBIT to Interest Expense
1.87 -4.67 -7.53 6.34 3.37 0.38 1.61
NOPAT to Interest Expense
4.24 -6.86 6.67 12.45 2.08 0.56 0.58
EBIT Less CapEx to Interest Expense
-4.45 -7.98 -12.87 -6.37 -6.44 -4.13 -3.79
NOPAT Less CapEx to Interest Expense
-2.08 -10.17 1.34 -0.26 -7.73 -3.96 -4.82
Payout Ratios
- - - - - - -
Dividend Payout Ratio
305.59% -28.95% -9.14% 34.85% 39.54% -949.52% 616.75%
Augmented Payout Ratio
305.59% -28.95% -13.40% 42.38% 40.29% -985.32% 639.85%

Quarterly Metrics And Ratios for Crescent Energy

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 327,900,272.00 330,251,628.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 327,900,272.00 330,251,628.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - -1.28 1.49
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-3.95% 11.41% 32.69% 15.95% 33.08% 44.52% 37.46% 16.34% -1.17% 24.49% 55.34%
EBITDA Growth
63.52% -53.30% 28.86% 331.78% -55.07% 75.48% 71.38% 12.18% 113.49% -105.80% 94.34%
EBIT Growth
159.32% -90.51% 27.11% 183.07% -168.18% 184.63% 124.21% -4.81% 158.58% -566.62% 174.25%
NOPAT Growth
-127.67% -33.71% 85.71% -105.24% 30.62% 27.31% -38.01% 515.00% -542.67% 91.95% 579.89%
Net Income Growth
183.65% -112.66% 22.15% 95.74% -221.38% 118.26% 131.46% -84.07% 105.31% -7,191.46% 203.82%
EPS Growth
-107.51% -120.16% 0.00% 0.00% -186.36% 100.00% 81.82% 42.86% 97.75% -12,700.00% 116.67%
Operating Cash Flow Growth
50.16% -23.46% 56.39% 94.33% 19.07% 83.44% 73.90% 28.56% -3.49% 21.38% 41.65%
Free Cash Flow Firm Growth
-54.38% 15.49% 29.90% -365.79% -140.00% -501.32% -667.33% 81.96% -43.06% 36.20% 31.73%
Invested Capital Growth
17.38% 11.07% 9.19% 40.91% 36.43% 51.53% 50.71% 5.55% 36.87% 23.61% 27.92%
Revenue Q/Q Growth
2.39% -0.04% -0.64% 14.02% 17.51% 8.56% -5.49% -3.50% -0.18% 36.74% 17.93%
EBITDA Q/Q Growth
384.46% -46.12% 61.30% 2.55% -49.59% 110.43% 57.54% -32.87% -4.06% -105.71% 5,380.75%
EBIT Q/Q Growth
284.49% -85.88% 334.54% -26.62% -251.42% 158.96% 242.30% -68.85% -6.82% -569.58% 301.18%
NOPAT Q/Q Growth
-128.02% 437.89% 9.31% -105.07% -270.79% 719.97% -46.77% -66.08% -674.21% 285.17% 88.54%
Net Income Q/Q Growth
206.79% -123.12% 316.92% -107.95% -2,946.16% 103.48% 2,649.08% -106.32% 187.90% -4,744.09% 217.78%
EPS Q/Q Growth
0.00% -13.64% 100.00% 0.00% 0.00% 100.00% 0.00% -106.67% 50.00% -6,300.00% 201.56%
Operating Cash Flow Q/Q Growth
70.52% -43.08% 56.13% 28.24% 4.48% -12.31% 48.01% -5.19% -21.57% 10.29% 72.73%
Free Cash Flow Firm Q/Q Growth
-79.64% 46.98% 22.41% -530.02% 7.44% -32.90% 0.98% 85.19% -633.88% 40.73% -5.94%
Invested Capital Q/Q Growth
3.19% -0.77% -1.42% 39.60% -0.09% 10.21% -1.95% -2.23% 29.56% -0.47% 1.47%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
81.47% 100.00% 89.92% 88.00% 117.74% 88.92% 100.00% 89.22% 75.70% 91.37% 93.23%
EBITDA Margin
59.12% 31.87% 51.73% 46.53% 19.96% 38.69% 64.50% 44.86% 43.12% -1.80% 80.69%
Operating Margin
-4.77% 20.38% 18.27% -1.00% -3.14% 18.13% 8.87% 3.55% -6.17% 27.69% 41.65%
EBIT Margin
30.76% 4.35% 19.00% 12.23% -15.76% 8.56% 31.00% 10.01% 9.34% -32.08% 54.72%
Profit (Net Income) Margin
21.29% -4.92% 10.75% -0.75% -19.42% 0.62% 18.10% -1.19% 1.04% -35.44% 35.39%
Tax Burden Percent
88.42% 88.49% 85.90% 77.28% 82.22% 69.35% 79.83% 71.81% 231.91% 83.59% 74.40%
Interest Burden Percent
78.27% -128.02% 65.84% -7.93% 149.86% 10.48% 73.13% -16.49% 4.82% 132.16% 86.94%
Effective Tax Rate
11.58% 0.00% 14.10% 0.00% 0.00% 30.65% 20.17% 0.00% -131.91% 0.00% 25.60%
Return on Invested Capital (ROIC)
-2.04% 6.96% 8.21% -0.30% -1.02% 6.09% 3.76% 1.19% -5.95% 8.25% 14.92%
ROIC Less NNEP Spread (ROIC-NNEP)
9.41% -1.51% 5.96% -0.32% -7.59% 1.83% 7.73% 0.18% -2.49% -6.50% 16.41%
Return on Net Nonoperating Assets (RNNOA)
3.98% -0.64% 2.42% -0.20% -4.35% 1.22% 4.76% 0.13% -2.01% -6.27% 14.01%
Return on Equity (ROE)
1.94% 6.32% 10.63% -0.50% -5.38% 7.31% 8.52% 1.33% -7.96% 1.98% 28.92%
Cash Return on Invested Capital (CROIC)
-9.85% -4.80% -2.21% -30.94% -28.39% -38.27% -38.13% -3.01% -28.93% -18.11% -19.72%
Operating Return on Assets (OROA)
11.43% 1.65% 7.28% 4.09% -5.79% 3.31% 12.40% 3.79% 3.10% -11.18% 21.57%
Return on Assets (ROA)
7.91% -1.87% 4.12% -0.25% -7.13% 0.24% 7.24% -0.45% 0.35% -12.36% 13.95%
Return on Common Equity (ROCE)
0.71% 2.57% 5.35% -0.29% -3.25% 4.79% 6.96% 1.12% -6.92% 1.73% 28.87%
Return on Equity Simple (ROE_SIMPLE)
0.00% 1.73% 2.20% 6.02% 0.00% -3.05% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-28 94 103 -5.20 -19 119 64 22 -124 229 432
NOPAT Margin
-4.22% 14.27% 15.70% -0.70% -2.20% 12.57% 7.08% 2.49% -14.31% 19.38% 30.98%
Net Nonoperating Expense Percent (NNEP)
-11.44% 8.47% 2.25% 0.02% 6.56% 4.27% -3.97% 1.01% -3.46% 14.75% -1.49%
Return On Investment Capital (ROIC_SIMPLE)
-0.81% - - - -0.31% 1.74% 0.81% 0.28% -1.16% 2.31% 4.19%
Cost of Revenue to Revenue
18.53% 0.00% 10.08% 12.00% -17.74% 11.08% 0.00% 10.78% 24.30% 8.63% 6.77%
SG&A Expenses to Revenue
5.27% 6.50% 7.22% 21.44% 9.90% 5.97% 13.88% 8.57% 25.03% 5.31% 4.41%
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
86.24% 79.62% 71.65% 88.99% 120.88% 70.79% 91.13% 85.66% 81.87% 63.68% 51.58%
Earnings before Interest and Taxes (EBIT)
202 29 124 91 -138 81 278 87 81 -379 763
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
389 210 338 347 175 368 579 389 373 -21 1,126
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.34 1.06 0.98 0.68 1.07 0.89 0.49 0.51 0.41 0.95 0.63
Price to Tangible Book Value (P/TBV)
1.34 1.06 0.98 0.68 1.07 0.89 0.49 0.51 0.41 0.95 0.63
Price to Revenue (P/Rev)
0.96 0.85 0.80 0.72 1.14 0.90 0.63 0.63 0.60 1.16 0.75
Price to Earnings (P/E)
33.71 0.00 129.69 32.95 0.00 0.00 95.08 96.54 16.07 0.00 59.23
Dividend Yield
4.18% 4.12% 4.09% 4.38% 3.29% 4.27% 5.58% 5.38% 5.72% 3.56% 4.89%
Earnings Yield
2.97% 0.00% 0.77% 3.03% 0.00% 0.00% 1.05% 1.04% 6.22% 0.00% 1.69%
Enterprise Value to Invested Capital (EV/IC)
1.11 1.02 0.99 0.87 1.03 0.96 0.71 0.71 0.70 0.97 0.81
Enterprise Value to Revenue (EV/Rev)
2.48 2.21 1.98 2.34 2.55 2.38 1.60 1.53 1.94 2.53 1.89
Enterprise Value to EBITDA (EV/EBITDA)
5.00 5.75 5.09 4.96 6.99 6.24 3.79 3.63 4.05 7.31 4.36
Enterprise Value to EBIT (EV/EBIT)
12.01 24.72 21.08 14.25 70.59 48.30 17.78 17.77 13.14 145.28 14.76
Enterprise Value to NOPAT (EV/NOPAT)
19.49 18.93 15.75 33.76 48.87 42.64 36.63 30.68 36.45 35.85 19.03
Enterprise Value to Operating Cash Flow (EV/OCF)
6.31 6.15 5.26 5.47 6.11 5.57 3.50 3.24 4.12 5.51 4.15
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.47 0.50 0.67 0.77 0.70 0.81 0.75 0.72 1.07 1.12 1.00
Long-Term Debt to Equity
0.47 0.50 0.67 0.77 0.70 0.81 0.75 0.72 1.07 1.12 1.00
Financial Leverage
0.42 0.42 0.41 0.61 0.57 0.67 0.62 0.72 0.81 0.96 0.85
Leverage Ratio
1.85 1.83 1.92 2.11 1.99 2.09 2.14 2.18 2.27 2.40 2.26
Compound Leverage Factor
1.45 -2.34 1.26 -0.17 2.99 0.22 1.57 -0.36 0.11 3.17 1.97
Debt to Total Capital
31.88% 33.13% 40.18% 43.50% 41.14% 44.81% 42.87% 41.85% 51.69% 52.79% 50.04%
Short-Term Debt 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%
Long-Term Debt to Total Capital
31.88% 33.13% 40.18% 43.50% 41.14% 44.81% 42.87% 41.85% 51.69% 52.79% 50.04%
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
36.18% 29.67% 24.47% 17.99% 16.68% 14.67% 0.14% 0.11% 0.07% 0.08% 0.07%
Common Equity to Total Capital
31.94% 37.20% 35.36% 38.52% 42.18% 40.52% 56.99% 58.05% 48.24% 47.14% 49.89%
Debt to EBITDA
1.44 1.87 2.37 2.52 2.86 2.93 2.30 2.13 3.24 3.97 2.77
Net Debt to EBITDA
1.43 1.85 1.60 2.40 2.71 2.92 2.29 2.12 2.80 3.95 2.62
Long-Term Debt to EBITDA
1.44 1.87 2.37 2.52 2.86 2.93 2.30 2.13 3.24 3.97 2.77
Debt to NOPAT
5.62 6.14 7.34 17.15 19.96 20.04 22.23 18.05 29.08 19.47 12.08
Net Debt to NOPAT
5.59 6.10 4.95 16.35 18.97 19.91 22.10 17.92 25.17 19.38 11.43
Long-Term Debt to NOPAT
5.62 6.14 7.34 17.15 19.96 20.04 22.23 18.05 29.08 19.47 12.08
Altman Z-Score
0.88 0.74 0.84 0.56 0.67 0.64 0.69 0.64 0.54 0.46 0.85
Noncontrolling Interest Sharing Ratio
63.19% 59.35% 49.64% 42.14% 39.59% 34.48% 18.28% 15.49% 13.06% 13.00% 0.19%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.82 0.75 1.87 0.93 0.95 0.78 0.88 0.81 1.48 0.57 0.94
Quick Ratio
0.68 0.64 1.77 0.69 0.82 0.71 0.70 0.61 0.60 0.51 0.80
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-817 -433 -336 -2,118 -1,960 -2,605 -2,579 -382 -2,804 -1,662 -1,761
Operating Cash Flow to CapEx
95.91% 117.54% 189.09% 67.24% 98.84% 31.69% 168.26% 173.02% 272.67% 60.87% 211.91%
Free Cash Flow to Firm to Interest Expense
-18.92 -6.64 -7.94 -21.53 -28.25 -35.59 -34.29 -3.75 -36.23 -13.63 -17.64
Operating Cash Flow to Interest Expense
7.48 2.82 6.77 3.74 5.54 4.61 6.63 4.64 4.79 3.35 7.08
Operating Cash Flow Less CapEx to Interest Expense
-0.32 0.42 3.19 -1.82 -0.07 -9.93 2.69 1.96 3.04 -2.16 3.74
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.37 0.38 0.38 0.33 0.37 0.39 0.40 0.38 0.33 0.35 0.39
Accounts Receivable Turnover
4.93 5.21 5.67 4.99 5.59 5.96 6.44 6.95 5.57 5.44 6.81
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.41 0.42 0.45 0.38 0.41 0.42 0.46 0.42 0.39 0.39 0.44
Accounts Payable Turnover
0.39 0.00 0.03 0.06 0.00 0.05 0.05 0.16 0.42 0.43 0.44
Days Sales Outstanding (DSO)
74.03 70.03 64.36 73.16 65.32 61.28 56.68 52.53 65.52 67.05 53.58
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
945.66 0.00 14,584.23 6,052.58 0.00 6,990.91 7,086.30 2,230.82 859.90 841.06 822.86
Cash Conversion Cycle (CCC)
-871.63 70.03 -14,519.86 -5,979.41 65.32 -6,929.63 -7,029.62 -2,178.29 -794.39 -774.01 -769.28
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
5,328 5,287 5,212 7,276 7,269 8,011 7,855 7,679 9,949 9,902 10,048
Invested Capital Turnover
0.48 0.49 0.52 0.44 0.47 0.48 0.53 0.48 0.42 0.43 0.48
Increase / (Decrease) in Invested Capital
789 527 439 2,112 1,941 2,724 2,643 404 2,680 1,891 2,193
Enterprise Value (EV)
5,902 5,410 5,172 6,359 7,474 7,661 5,562 5,480 6,927 9,650 8,139
Market Capitalization
2,279 2,094 2,081 1,943 3,335 2,905 2,195 2,271 2,136 4,427 3,243
Book Value per Share
$9.49 $10.97 $11.95 $16.12 $13.71 $12.59 $17.58 $17.56 $20.26 $14.27 $15.60
Tangible Book Value per Share
$9.49 $10.97 $11.95 $16.12 $13.71 $12.59 $17.58 $17.56 $20.26 $14.27 $15.60
Total Capital
5,337 5,298 5,996 7,425 7,421 8,034 7,875 7,702 10,693 9,927 10,327
Total Debt
1,701 1,755 2,409 3,230 3,053 3,601 3,376 3,223 5,527 5,240 5,167
Total Long-Term Debt
1,701 1,755 2,409 3,230 3,053 3,601 3,376 3,223 5,527 5,240 5,167
Net Debt
1,692 1,744 1,625 3,080 2,901 3,577 3,356 3,200 4,783 5,216 4,888
Capital Expenditures (CapEx)
337 156 152 547 389 1,064 297 273 136 672 334
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-138 -190 -156 -201 -178 -200 -105 -170 -134 -687 -335
Debt-free Net Working Capital (DFNWC)
-135 -184 622 -65 -39 -191 -98 -161 602 -672 -65
Net Working Capital (NWC)
-135 -184 622 -65 -39 -191 -98 -161 602 -672 -65
Net Nonoperating Expense (NNE)
-168 126 32 0.38 151 114 -99 32 -133 648 -61
Net Nonoperating Obligations (NNO)
1,692 1,744 1,625 3,080 2,901 3,577 3,356 3,200 4,783 5,216 4,888
Total Depreciation and Amortization (D&A)
187 181 214 255 313 286 301 302 292 358 362
Debt-free, Cash-free Net Working Capital to Revenue
-5.79% -7.74% -5.98% -7.42% -6.06% -6.22% -3.03% -4.75% -3.75% -18.03% -7.78%
Debt-free Net Working Capital to Revenue
-5.65% -7.52% 23.82% -2.40% -1.34% -5.92% -2.83% -4.50% 16.81% -17.63% -1.50%
Net Working Capital to Revenue
-5.65% -7.52% 23.82% -2.40% -1.34% -5.92% -2.83% -4.50% 16.81% -17.63% -1.50%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.22) ($0.25) $0.00 $0.00 ($0.63) $0.00 $0.61 ($0.04) ($0.02) ($1.28) $1.49
Adjusted Weighted Average Basic Shares Outstanding
170.87M 179.13M 0.00 0.00 201.23M 0.00 255.25M 254.62M 258.67M 328.27M 330.28M
Adjusted Diluted Earnings per Share
($0.22) ($0.25) $0.00 $0.00 ($0.63) $0.00 $0.60 ($0.04) ($0.02) ($1.28) $1.30
Adjusted Weighted Average Diluted Shares Outstanding
171.67M 179.13M 0.00 0.00 201.23M 0.00 257.52M 254.62M 261.67M 328.27M 381.75M
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
179.66M 177.46M 177.46M 228.29M 258.47M 255.25M 254.62M 254.63M 327.90M 330.25M 330.40M
Normalized Net Operating Profit after Tax (NOPAT)
-28 94 86 -5.19 -19 144 64 74 -40 231 422
Normalized NOPAT Margin
-4.22% 14.27% 13.14% -0.70% -2.20% 15.11% 7.18% 8.56% -4.64% 19.55% 30.26%
Pre Tax Income Margin
24.07% -5.56% 12.51% -0.97% -23.61% 0.90% 22.67% -1.65% 0.45% -42.39% 47.57%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
4.69 0.44 2.93 0.93 -1.99 1.11 3.70 0.85 1.04 -3.11 7.65
NOPAT to Interest Expense
-0.64 1.44 2.42 -0.05 -0.28 1.63 0.85 0.21 -1.60 1.88 4.33
EBIT Less CapEx to Interest Expense
-3.11 -1.96 -0.65 -4.64 -7.59 -13.43 -0.24 -1.83 -0.71 -8.62 4.31
NOPAT Less CapEx to Interest Expense
-8.44 -0.96 -1.16 -5.62 -5.88 -12.91 -3.10 -2.47 -3.36 -3.63 0.99
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
39.54% 347.59% 247.87% 74.11% -949.52% -1,322.90% -18,570.84% -1,164.42% 616.75% -413.26% 1,461.42%
Augmented Payout Ratio
40.29% 421.41% 303.42% 101.04% -985.32% -1,355.00% -19,407.98% -1,476.08% 639.85% -426.18% 1,469.86%

Financials Breakdown Chart

Key Financial Trends

Crescent Energy’s latest quarter shows a mixed picture: strong operating cash flow, but weak reported earnings and a heavier balance sheet than a year ago. In Q1 2026, revenue rose to $1.18 billion, and the company generated $409 million of operating cash flow. But Crescent still posted a net loss of $419.8 million, driven by large non-operating expenses and interest costs. The balance sheet also shows meaningful leverage, with $5.24 billion of long-term debt against $11.99 billion of total assets.

What stands out most to investors is that the core business is still producing cash, even while accounting earnings are under pressure. That’s an important distinction for an energy producer, where depreciation, depletion, and asset-related charges can make net income look worse than cash generation. Still, the trend in debt, equity dilution, and quarter-to-quarter cash swings deserves attention.

  • Operating cash flow was strong at $409.2 million in Q1 2026, showing the business continues to convert operations into cash.
  • Revenue increased to $1.18 billion from $865.0 million in Q4 2025 and $866.6 million in Q3 2025.
  • Gross profit remained very high at $1.08 billion, indicating solid margin generation before operating and financing costs.
  • The company reported a $672.2 million drop in capex investing outflows in Q1 2026, though spending was still substantial.
  • Cash and equivalents increased sharply to $9.8 million from just $3.5 million at the end of Q3 2025, though cash remains low in absolute terms.
  • Net income was negative at $(419.2) million, but this was largely influenced by large non-cash and non-operating items.
  • Total assets grew to $12.0 billion from $9.7 billion in Q3 2025, while equity also improved to $4.7 billion.
  • The company’s current ratio appears modest, with $896 million in current assets versus $1.57 billion in current liabilities.
  • Long-term debt declined from $5.24 billion in Q1 2026 versus $5.24 billion is still elevated relative to earnings power, even after prior-quarter fluctuations.
  • Share count has increased meaningfully over the last year, with weighted average basic shares rising to 328.3 million in Q1 2026 from 201.2 million in Q4 2024.
  • Q1 2026 reported a large operating loss after non-operating items, with pre-tax loss of $501.4 million.
  • Interest expense remained heavy at $122.0 million in Q1 2026, pressuring profitability.
  • The company used $681.7 million in investing cash flow in Q1 2026, reflecting continued capital intensity.
  • Financing cash flow was negative at $(448.2) million in Q1 2026, as debt repayment and dividends outweighed debt issuance.
  • Compared with earlier periods, the company’s cash balance has been volatile and often very low, which can limit financial flexibility.

Looking at the last several years, Crescent Energy has improved revenue scale and occasionally generated strong operating cash flow, but the path has been uneven. In 2023 and 2024, the company at times posted solid profits and cash generation, but it also relied on debt issuance, asset sales, and equity activity. By 2025 and Q1 2026, profitability weakened again, while leverage and financing needs stayed elevated.

Bottom line: Crescent Energy looks like a cash-generating energy producer with meaningful asset base and revenue growth, but investors should weigh that against high debt, volatile earnings, and dilution risk. The stock’s fundamental story currently depends more on sustained operating cash flow and commodity/environment discipline than on clean bottom-line profit.

08/23/26 05:21 PM ETAI Generated. May Contain Errors.

Crescent Energy Financials - Frequently Asked Questions

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

Crescent Energy's net income appears to be on an upward trend, with a most recent value of $167.17 million in 2025, rising from $46.71 million in 2019. The previous period was -$137.68 million in 2024. Find out what analysts predict for Crescent Energy in the coming months.

Crescent Energy's total operating income in 2025 was $229.28 million, based on the following breakdown:
  • Total Gross Profit: $3.17 billion
  • Total Operating Expenses: $2.94 billion

Over the last 6 years, Crescent Energy's total revenue changed from $1.09 billion in 2019 to $3.58 billion in 2025, a change of 229.3%.

Crescent Energy's total liabilities were at $7.28 billion at the end of 2025, a 51.9% increase from 2024, and a 617.6% increase since 2020.

In the past 5 years, Crescent Energy's cash and equivalents has ranged from $0.00 in 2022 to $132.82 million in 2024, and is currently $10.16 million as of their latest financial filing in 2025.

Over the last 6 years, Crescent Energy's book value per share changed from 0.00 in 2019 to 20.26 in 2025, a change of 2,025.6%.



Financial statements for NYSE:CRGY last updated on 8/3/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners