Crew Energy Inc. (TSX: CR)
Canada
· Delayed Price · Currency is CAD 4.050
-0.080 (-1.94%)
Jul 19, 2024, 4:00 PM EDT
Crew Energy Income Statement
Financials in millions CAD. Fiscal year is January - December.
Millions CAD. Fiscal year is Jan - Dec.
Year Ending | TTM | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
| Operating Revenue | 295.53 | 307.07 | 548.37 | 318.14 | 132.99 | 190.52 | Upgrade
|
| Revenue | 295.53 | 307.07 | 548.37 | 318.14 | 132.99 | 190.52 | Upgrade
|
| Revenue Growth (YoY) | -42.57% | -44.00% | 72.37% | 139.22% | -30.20% | -11.08% | Upgrade
|
| Cost of Revenue | 93.42 | 93.51 | 92.88 | 90.77 | 77.03 | 75.71 | Upgrade
|
| Gross Profit | 202.11 | 213.56 | 455.49 | 227.37 | 55.96 | 114.82 | Upgrade
|
| Selling, General & Admin | 20.69 | 21.59 | 18.28 | 11.67 | 10.36 | 16.98 | Upgrade
|
| Depreciation & Amortization | 87.42 | 88.73 | 99.79 | 73.21 | 71.05 | 75.78 | Upgrade
|
| Other Operating Expenses | -4.94 | -37.53 | 44.18 | 86.39 | -19.87 | 4.75 | Upgrade
|
| Operating Expenses | 103.17 | 72.78 | 162.25 | 171.26 | 61.54 | 97.5 | Upgrade
|
| Operating Income | 98.94 | 140.78 | 293.24 | 56.11 | -5.58 | 17.31 | Upgrade
|
| Interest Expense | -7.25 | -7.94 | -20.38 | -24.5 | -23.31 | -24.5 | Upgrade
|
| Net Interest Expenses | -7.25 | -7.94 | -20.38 | -24.5 | -23.31 | -24.5 | Upgrade
|
| Other Non Operating Income (Expenses) | 29 | 29.03 | 0.74 | 1.5 | 1.14 | - | Upgrade
|
| EBT Excluding Unusual Items | 120.69 | 161.87 | 273.6 | 33.1 | -27.75 | -7.19 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.28 | 0.28 | 84.21 | -6.32 | 38.34 | 20.01 | Upgrade
|
| Asset Writedown | - | - | - | 228.55 | -267.33 | - | Upgrade
|
| Other Unusual Items | -0.81 | -0.81 | -1.94 | - | - | 0.01 | Upgrade
|
| Pretax Income | 120.15 | 161.33 | 355.88 | 255.33 | -256.74 | 12.84 | Upgrade
|
| Income Tax Expense | 31.19 | 41.64 | 91.52 | 50.03 | -53.56 | 0.77 | Upgrade
|
| Net Income | 88.97 | 119.69 | 264.36 | 205.3 | -203.18 | 12.07 | Upgrade
|
| Net Income to Common | 88.97 | 119.69 | 264.36 | 205.3 | -203.18 | 12.07 | Upgrade
|
| Net Income Growth | -71.03% | -54.72% | 28.77% | - | - | -5.69% | Upgrade
|
| Shares Outstanding (Basic) | 155 | 154 | 152 | 153 | 152 | 152 | Upgrade
|
| Shares Outstanding (Diluted) | 162 | 162 | 162 | 162 | 152 | 152 | Upgrade
|
| Shares Change (YoY) | -1.68% | -0.17% | 0.23% | 6.26% | 0.14% | 0.07% | Upgrade
|
| EPS (Basic) | 0.57 | 0.78 | 1.73 | 1.34 | -1.34 | 0.08 | Upgrade
|
| EPS (Diluted) | 0.55 | 0.74 | 1.63 | 1.27 | -1.34 | 0.08 | Upgrade
|
| EPS Growth | -70.58% | -54.60% | 28.35% | - | - | -0.66% | Upgrade
|
| Free Cash Flow | -51.29 | 24.35 | 140.72 | -58.77 | -60.06 | -34.27 | Upgrade
|
| Free Cash Flow Per Share | -0.32 | 0.15 | 0.87 | -0.36 | -0.39 | -0.23 | Upgrade
|
| Gross Margin | 68.39% | 69.55% | 83.06% | 71.47% | 42.08% | 60.26% | Upgrade
|
| Operating Margin | 33.48% | 45.84% | 53.48% | 17.64% | -4.20% | 9.09% | Upgrade
|
| Profit Margin | 30.10% | 38.98% | 48.21% | 64.53% | -152.78% | 6.34% | Upgrade
|
| Free Cash Flow Margin | -17.36% | 7.93% | 25.66% | -18.47% | -45.16% | -17.99% | Upgrade
|
| EBITDA | 187.7 | 230.94 | 394.32 | 130.29 | 66.29 | 94.09 | Upgrade
|
| EBITDA Margin | 63.51% | 75.21% | 71.91% | 40.95% | 49.85% | 49.39% | Upgrade
|
| D&A For EBITDA | 88.76 | 90.16 | 101.08 | 74.18 | 71.88 | 76.78 | Upgrade
|
| EBIT | 98.94 | 140.78 | 293.24 | 56.11 | -5.58 | 17.31 | Upgrade
|
| EBIT Margin | 33.48% | 45.84% | 53.48% | 17.64% | -4.20% | 9.09% | Upgrade
|
| Effective Tax Rate | 25.96% | 25.81% | 25.72% | 19.59% | - | 5.96% | Upgrade
|
| Revenue as Reported | 301.81 | 346.04 | 505.47 | 233.12 | 154.08 | 187.67 | Upgrade
|
Source: S&P Capital IQ. Standard template.