Coterra Energy Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	7,645	5,458	5,914	9,051	3,449
Revenue Growth (YoY)	40.07%	-7.71%	-34.66%	162.42%	135.27%
Cost of Revenue	2,112	1,634	1,537	1,415	819
Gross Profit	5,533	3,824	4,377	7,636	2,630
Selling, General & Admin	323	302	291	396	270
Depreciation & Amortization Expenses	2,370	1,840	1,641	1,635	693
Exploration Expenses	27	25	20	29	18
Other Operating Expenses	366	271	283	366	83
Operating Income	2,452	1,389	2,154	5,209	1,564
Interest Income	14	62	47	10	-
Interest Expense	-205	-106	-73	-80	-62
Other Non-Operating Income (Expense)	3	3	12	-31	-2
Total Non-Operating Income (Expense)	-188	-41	-14	-101	-64
Pretax Income	2,263	1,345	2,128	5,169	1,502
Provision for Income Taxes	-	-	-	1,104	344
Net Income	1,717	1,121	1,625	4,065	1,158
Net Income to Common	1,717	1,121	1,625	4,065	1,158
Net Income Growth	53.17%	-31.01%	-60.02%	251.04%	476.12%
Shares Outstanding (Basic)	761	742	756	796	503
Shares Outstanding (Diluted)	764	745	760	799	504
Shares Change (YoY)	2.55%	-1.97%	-4.88%	58.53%	25.69%
EPS (Basic)	2.25	1.51	2.14	5.09	2.30
EPS (Diluted)	2.24	1.50	2.13	5.08	2.29
EPS Growth	49.33%	-29.58%	-58.07%	121.83%	358.00%
Free Cash Flow	1,634	1,024	1,559	3,746	939
Free Cash Flow Growth	59.57%	-34.32%	-58.38%	298.94%	364.85%
Free Cash Flow Per Share	2.14	1.37	2.05	4.69	1.86
Dividends Per Share	0.880	0.840	1.170	2.490	0.620
Dividend Growth	4.76%	-28.21%	-53.01%	301.61%	55.00%
Gross Margin	72.37%	70.06%	74.01%	84.37%	76.25%
Operating Margin	32.07%	25.45%	36.42%	57.55%	45.35%
Profit Margin	22.46%	20.54%	27.48%	44.91%	33.57%
FCF Margin	21.37%	18.76%	26.36%	41.39%	27.23%
EBITDA	4,822	3,229	3,795	6,844	2,257
EBITDA Margin	63.07%	59.16%	64.17%	75.62%	65.44%
EBIT	2,452	1,389	2,154	5,209	1,564
EBIT Margin	32.07%	25.45%	36.42%	57.55%	45.35%
Effective Tax Rate	0.00%	0.00%	0.00%	21.36%	22.90%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.