Calumet, Inc.
NASDAQ:CLMT · NASDAQ Global Select
-$1.21 today
Vol 1.30M · Avg 1.11M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$33.8M +84.8% | -$222.0M -561.5% | $48.1M +128.3% | -$169.8M +34.7% | -$260.1M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $148.8M -0.1% | $149.0M +1.5% | $146.8M +20.9% | $121.4M +12.7% | $107.7M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | -$4.5M -130.8% | $14.6M -0.7% | $14.7M | $0 -100.0% | $50.7M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$3.1M -130.4% | $10.2M +140.6% | -$25.1M +86.8% | -$189.5M -320.2% | -$45.1M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $47.0M +487.5% | $8.0M +141.7% | -$19.2M -36.2% | -$14.1M +84.6% | -$91.4M | $592.6M | $1.3B | $626.2M |
| Inventory | $14.9M -7.5% | $16.1M -35.9% | $25.1M +113.2% | -$190.5M -605.6% | -$27.0M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$52.2M -3170.6% | $1.7M +113.7% | -$12.4M -121.8% | $56.9M -19.9% | $71.0M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$12.8M +17.9% | -$15.6M +16.1% | -$18.6M +55.5% | -$41.8M -1917.4% | $2.3M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $1.5M -16.7% | $1.8M +100.9% | -$199.4M -158.9% | $338.5M +229.3% | $102.8M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $108.9M +334.7% | -$46.4M -211.4% | -$14.9M -114.8% | $100.6M +328.6% | -$44.0M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$52.3M +31.8% | -$76.7M +71.8% | -$271.8M +49.3% | -$536.2M -546.8% | -$82.9M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $96.9M | $0 | $0 -100.0% | $250.2M | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$500.0K | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 | $0 | $0 | $0 -100.0% | $100.0K | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | $44.1M +157.5% | -$76.7M +71.8% | -$271.8M +5.0% | -$286.0M -245.4% | -$82.8M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$86.8M -188.8% | $97.7M -60.7% | $248.7M +197.8% | -$254.2M -714.0% | $41.4M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 +100.0% | -$4.4M | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $93.0M +64.3% | $56.6M +223.4% | $17.5M -95.1% | $357.3M +265.0% | $97.9M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $6.2M -96.0% | $154.3M -42.0% | $266.2M +169.7% | $98.7M -29.1% | $139.3M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 -100.0% | $83.8M | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $159.2M +410.3% | $31.2M +252.2% | -$20.5M -606.9% | -$2.9M -123.2% | $12.5M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $56.6M +146.0% | -$123.1M +57.1% | -$286.7M +34.2% | -$435.6M -243.3% | -$126.9M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Enerflex Ltd.
NYSE:EFXT
$2.85B
Baytex Energy Corp.
NYSE:BTE
$2.82B
BKV Corporation
NYSE:BKV
$2.62B
Talos Energy Inc.
NYSE:TALO
$2.24B
Northern Oil and Gas, Inc.
NYSE:NOG
$2.01B
NextDecade Corporation
NASDAQ:NEXT
$1.95B
Genesis Energy, L.P.
NYSE:GEL
$1.73B
World Kinect Corporation
NYSE:WKC
$1.61B
Expro Group Holdings N.V.
NYSE:XPRO
$1.57B
Global Partners LP
NYSE:GLP
$1.42B
SEC Filings
Recent regulatory filings
No filings found.
Does CLMT generate free cash flow?
Calumet, Inc. (CLMT) generated $56.60M of free cash flow in fiscal 2025.
How much operating cash flow does CLMT produce?
Operating cash flow was $108.90M, before capital expenditures of $52.30M.
Explore More
Continue the stock analysis
Jump to another research area for this company.