Explore 3 Stock Ideas & Industry Insights Download Free Report

18889881171
Shopping Cart 0
countryflagUS
Login

Crew Energy Inc

Energy US CWEGF

NoneUSD
0.00(0%)

Last update at 2024-10-31T19:04:12.240209Z

Day Range

--
LowHigh

52 Week Range

3.004.90
LowHigh

Fundamentals

  • Previous Close 5.51
  • Market Cap534.03M
  • VolumeNone
  • P/E Ratio4.94
  • Dividend Yield-%
  • EBITDA276.74M
  • Revenue TTM341.20M
  • Revenue Per Share TTM2.22
  • Gross Profit TTM 455.49M
  • Diluted EPS TTM0.70

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 355.88M 255.33M -256.74300M 12.84M 23.17M
Minority interest - - - - 0.00000M
Net income 264.36M 205.30M -203.18000M 12.07M 12.80M
Selling general administrative 63.40M 50.97M 39.86M 40.19M 38.09M
Selling and marketing expenses - - - - -
Gross profit 448.58M 239.29M 61.93M 114.75M 137.88M
Reconciled depreciation 99.79M 73.21M 71.05M 75.78M 77.37M
Ebit 293.24M 56.10M -5.58200M 17.31M 35.88M
Ebitda 475.19M 352.06M -163.36000M 112.13M 122.78M
Depreciation and amortization - - - - -
Non operating income net other - - - - 0.00000M
Operating income 336.13M 141.12M -26.67300M 20.16M 39.49M
Other operating expenses 44.18M 86.39M 19.87M 4.75M 4.57M
Interest expense 19.52M 23.52M 22.33M 23.52M 22.23M
Tax provision 91.52M 50.03M -53.56300M 0.77M 10.37M
Interest income - - - - -
Net interest income -20.37600M -24.50400M -23.31200M -24.49200M -23.25800M
Extraordinary items - - - - 0.00000M
Non recurring - - - - 0.00000M
Other items - - - - 0.00000M
Income tax expense 91.52M 50.03M -53.56300M 0.77M 10.37M
Total revenue 607.90M 335.57M 132.99M 190.52M 215.25M
Total operating expenses 271.77M 194.45M 159.66M 170.36M 175.76M
Cost of revenue 159.32M 96.28M 71.05M 75.78M 77.37M
Total other income expense net 40.12M 138.71M -206.75800M 17.16M 6.94M
Discontinued operations - - - - 0.00000M
Net income from continuing ops 264.36M 205.30M -203.18000M 12.07M 12.80M
Net income applicable to common shares 264.36M 205.30M -203.18000M 12.07M 12.80M
Preferred stock and other adjustments - - - - 0.00000M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Total assets 1631.51M 1490.66M 1189.57M 1451.65M 1451.92M
Intangible assets - - - - 0.00000M
Earning assets - - - - -
Other current assets 26.60M - 4.72M 23.02M 8.38M
Total liab 445.37M 571.50M 476.05M 537.99M 555.57M
Total stockholder equity 1186.14M 919.15M 713.52M 913.66M 896.35M
Deferred long term liab - - - - 0.00000M
Other current liab 4.33M 18.08M 0.72M 0.74M 0.00000M
Common stock 1467.21M 1481.45M 1482.92M 1478.29M 1468.99M
Capital stock 1467.21M 1481.45M 1482.92M 1478.29M 1468.99M
Retained earnings -369.80200M -634.16100M -839.46000M -636.28000M -648.35100M
Other liab 172.06M 102.98M 93.18M 140.59M 142.25M
Good will - - - - 0.00000M
Other assets - 0.28M 3.68M - 0.00000M
Cash 54.74M - - - 0.00000M
Cash and equivalents - - - - -
Total current liabilities 100.12M 93.00M 47.21M 46.69M 58.54M
Current deferred revenue - - - - -
Net debt 116.56M 372.90M 332.85M 348.00M 354.79M
Short term debt - - - - 0.00000M
Short long term debt - - - - 0.00000M
Short long term debt total - - - - -
Other stockholder equity - - - - 0.00000M
Property plant equipment 1487.28M 1448.52M 1159.03M 1401.63M 1373.02M
Total current assets 144.24M 41.86M 26.85M 50.02M 78.90M
Long term investments - - - - 0.00000M
Net tangible assets 1186.14M 919.15M 713.52M 913.66M 896.35M
Short term investments - - - - 12.00M
Net receivables 59.10M 39.66M 18.93M 26.99M 70.52M
Long term debt 171.30M 372.90M 332.85M 348.00M 354.79M
Inventory - - - - 0.00000M
Accounts payable 95.18M 74.79M 46.60M 45.76M 58.54M
Total permanent equity - - - - 0.00000M
Noncontrolling interest in consolidated entity - - - - 0.00000M
Temporary equity redeemable noncontrolling interests - - - - 0.00000M
Accumulated other comprehensive income - - - - 0.00000M
Additional paid in capital - - - - 0.00000M
Common stock total equity - - - - 0.00000M
Preferred stock total equity - - - - 0.00000M
Retained earnings total equity - - - - 0.00000M
Treasury stock - - - - 0.00000M
Accumulated amortization - - - - 0.00000M
Non currrent assets other - - - 1401.63M 1373.02M
Deferred long term asset charges - - - - 0.00000M
Non current assets total 1487.28M 1448.80M 1162.71M 1401.63M 1373.02M
Capital lease obligations 1.90M 2.62M 2.81M 2.71M 0.00000M
Long term debt total - - - - 0.00000M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -38.95500M -149.83200M -20.24100M -67.55600M -127.08900M
Change to liabilities 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
Total cashflows from investing activities -38.95500M -149.83200M -20.24100M -67.55600M -127.08900M
Net borrowings -204.74500M 39.07M -16.32900M -8.83900M 37.93M
Total cash from financing activities -223.64500M 30.68M -17.74800M -13.83900M 37.93M
Change to operating activities -8.33100M -8.84400M -2.17000M 3.30M -2.66300M
Net income 264.36M 205.30M -203.18000M 12.07M 12.80M
Change in cash 54.74M 54.74M 54.74M 54.74M 0.00000M
Begin period cash flow 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
End period cash flow 54.74M 0.00000M 0.00000M 0.00000M 0.00000M
Total cash from operating activities 317.34M 119.16M 37.99M 81.39M 89.16M
Issuance of capital stock - - - - -
Depreciation 101.08M 74.58M 72.28M 77.68M 79.33M
Other cashflows from investing activities 7.68M 17.31M 7.87M 27.45M -35.01700M
Dividends paid - - - - 0.00000M
Change to inventory - - - - 0.00000M
Change to account receivables - - - - 0.00000M
Sale purchase of stock -18.90000M -8.39700M -1.00000M -5.00000M 0.00000M
Other cashflows from financing activities - - -0.41900M -0.41900M -0.41900M
Change to netincome -40.62000M -152.86500M 170.08M -12.63300M -1.32800M
Capital expenditures 176.62M 177.92M 98.05M 115.66M 102.08M
Change receivables - - - - 0.00000M
Cash flows other operating - - - - 0.00000M
Exchange rate changes - - - - 0.00000M
Cash and cash equivalents changes - - - - 0.00000M
Change in working capital -8.33100M -8.84400M -2.17000M 3.30M -2.66300M
Stock based compensation 6.32M 2.48M 2.27M 5.34M -
Other non cash items 8.60M -2.38000M -0.91100M -1.04200M 1.79M
Free cash flow 140.72M -58.76800M -60.06100M -34.26900M -12.91700M

Peer Comparison

Sector: Energy Industry: Oil & Gas E&P

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
CWEGF
Crew Energy Inc		 - -% - 4.94 5.96 1.55 0.56 1.48 1.87
COP
ConocoPhillips		 1.96 1.82% 109.70 18.36 12.53 2.44 2.20 2.69 6.19
CNQ
Canadian Natural Resources Ltd		 0.74 1.80% 41.79 11.56 12.72 2.39 2.85 3.22 6.50
EOG
EOG Resources Inc		 2.85 2.19% 132.83 9.09 8.98 3.01 2.57 2.97 5.16
PEXNY
PTT Exploration & Production		 - -% 8.21 25.79 24.51 5.92 3.66 0.05 0.08

Reports Covered

Stock Research & News

View All

Profile

Crew Energy Inc. engages in the acquisition, exploration, development, and production of crude oil, natural gas, and natural gas liquids (NGL) in Canada. Its principal properties include Montney oil and liquids-rich natural gas assets comprising Septimus, West Septimus, Groundbirch, and Tower in northeast British Columbia. The company was incorporated in 2003 and is headquartered in Calgary, Canada.

Crew Energy Inc

250-5th Street SW, Calgary, AB, Canada, T2P 0R4

Key Executives

Name Title Year Born
Mr. Dale Orest Shwed Pres, CEO & Exec. Director 1959
Mr. John Glenn Leach C.A., CPA, CPA, CA Exec. VP & CFO 1965
Mr. James Taylor Chief Operating Officer 1975
Mr. James L. Bowman Sr. VP of Marketing & Originations 1965
Mr. Kurtis Fischer VP of Planning & Devel. 1968
Mr. Michael D. Sandrelli Corp. Sec. 1969
Mr. Craig Turchak CPA, CGA VP of Fin. & Controller 1981

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.