Loading...
XTSECR
Market cap810mUSD
Oct 03, Last price  
7.40CAD
Name

Crew Energy Inc

Chart & Performance

D1W1MN
XTSE:CR chart
P/E
9.72
P/S
3.79
EPS
0.76
Div Yield, %
0.00%
Shrs. gr., 5y
1.28%
Rev. gr., 5y
5.92%
Revenues
307m
-49.49%
37,945,00087,647,00092,813,000140,466,000235,856,000162,174,000212,045,000379,915,000417,763,000430,627,000425,424,000153,934,000174,719,000214,154,000230,374,000205,280,000139,457,000335,568,000607,902,000307,074,000
Net income
120m
-54.72%
8,948,00024,641,00010,776,0009,110,000-53,319,000-37,815,000-17,161,000-130,162,00021,542,000-79,311,000-349,714,000-55,355,000-64,926,00034,405,00012,799,00012,071,000-203,180,000205,299,000264,359,000119,694,000
CFO
241m
-23.94%
25,565,00057,050,00057,455,00074,400,000123,356,00082,659,00097,170,000153,429,000213,591,000161,949,000169,207,00074,698,00077,478,000117,290,00089,162,00081,395,00037,989,000119,156,000317,337,000241,373,000
Earnings
Mar 05, 2025

Profile

Crew Energy Inc. engages in the acquisition, exploration, development, and production of crude oil, natural gas, and natural gas liquids (NGL) in Canada. It primarily holds interests in Septimus, West Septimus, Groundbirch/Monias, Tower, and Attachie, areas located in the southwest, south, and west of Fort St. John in British Columbia. As of December 31, 2021, the West Septimus area had proved plus probable reserves of 51,559.2 thousand barrels (Mbbl) of NGL and 893,110 million cubic feet (Mmcf) of conventional natural gas; the Septimus area comprised of proved plus probable reserves of 4,257.6 Mbbl of light and medium crude oil, and 11,568.9 Mbbl of NGL along with 368,407 Mmcf of conventional natural gas; the Groundbirch/Monias area had total proved plus probable reserves of 9,500.5 Mbbl of NGL and 461,168 Mmcf of conventional natural gas; the Tower area comprised proved plus probable reserves of 1,599.2 Mbbl of light and medium crude oil, 619.2 Mbbl of NGL, and 23,364 Mmcf of conventional natural gas; and the Attachie area comprised proved plus probable reserves of 6,753.4 Mbbl of NGL and 164,970 Mmcf of conventional natural gas The company was incorporated in 2003 and is headquartered in Calgary, Canada.
IPO date
Sep 08, 2003
Employees
52
Domiciled in
CA
Incorporated in
CA

Valuation

Title
CAD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
307,074
-49.49%
607,902
81.16%
335,568
140.62%
Cost of revenue
205,265
222,720
147,245
Unusual Expense (Income)
NOPBT
101,809
385,182
188,323
NOPBT Margin
33.15%
63.36%
56.12%
Operating Taxes
41,637
91,518
50,030
Tax Rate
40.90%
23.76%
26.57%
NOPAT
60,172
293,664
138,293
Net income
119,694
-54.72%
264,359
28.77%
205,299
-201.04%
Dividends
Dividend yield
Proceeds from repurchase of equity
(18,004)
(18,900)
(8,397)
BB yield
2.45%
2.07%
1.82%
Debt
Debt current
1,280
615
135
Long-term debt
76,773
175,096
378,141
Deferred revenue
1,257
Other long-term liabilities
289,059
43,257
56,828
Net debt
78,053
120,974
380,621
Cash flow
Cash from operating activities
241,373
317,337
119,156
CAPEX
(217,028)
(176,621)
(177,924)
Cash from investing activities
(179,356)
(38,955)
(149,832)
Cash from financing activities
(116,754)
(223,645)
30,676
FCF
(66,591)
201,281
(117,822)
Balance
Cash
54,737
(2,620)
Long term investments
275
Excess cash
24,342
Stockholders' equity
1,210,148
1,097,411
847,289
Invested Capital
1,444,447
1,378,868
1,351,638
ROIC
4.26%
21.51%
11.42%
ROCE
6.09%
25.14%
13.47%
EV
Common stock shares outstanding
161,769
162,038
161,663
Price
4.54
-19.36%
5.63
96.85%
2.86
410.71%
Market cap
734,431
-19.49%
912,274
97.31%
462,356
442.66%
EV
812,484
1,033,248
842,977
EBITDA
191,973
484,968
37,476
EV/EBITDA
4.23
2.13
22.49
Interest
7,935
19,522
23,521
Interest/NOPBT
7.79%
5.07%
12.49%