Crescent Energy Company
NYSE:CRGY · New York Stock Exchange
-$0.35 today
Vol 6.09M · Avg 7.33M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:CRGY · Revenue to Net Income
Key Ratios
Analysis
$3.8B of revenue converted into -$284.8M of net income for the selected period. Gross margin is 68.3% and net margin is -5.1%, showing how much revenue survives after costs and taxes. EPS is $-0.74, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $3.6B +22.1% | $2.9B +23.0% | $2.4B -22.1% | $3.1B +107.0% | $1.5B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $2.8B +424.1% | $528.8M -51.0% | $1.1B +145.8% | $438.8M +80.2% | $243.5M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $808.5M -66.3% | $2.4B +84.2% | $1.3B -50.2% | $2.6B +112.3% | $1.2B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 22.6% -59.4pp | 82.0% +27.2pp | 54.7% -30.9pp | 85.6% +2.1pp | 83.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $472.2M -26.2% | $639.6M +49.3% | $428.5M +61.6% | $265.1M -4.0% | $276.2M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $334.7M -84.7% | $2.2B +122.9% | $979.5M -26.6% | $1.3B +77.9% | $749.7M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $1.2B +22.9% | $949.5M +40.5% | $675.8M +26.8% | $532.9M +70.4% | $312.8M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.7B +67.2% | $997.0M -14.6% | $1.2B +1.8% | $1.1B +1760.4% | -$69.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 46.6% +12.6pp | 34.0% -15.0pp | 49.0% +11.5pp | 37.5% +42.2pp | -4.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $473.7M +116.8% | $218.5M -32.7% | $324.7M -74.7% | $1.3B +165.5% | $483.7M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 13.2% +5.8pp | 7.5% -6.2pp | 13.6% -28.4pp | 42.0% +9.3pp | 32.8% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $298.4M +38.0% | $216.3M +48.3% | $145.8M +52.0% | $95.9M +89.1% | $50.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$272.1M +29.7% | -$387.2M -1990.9% | $20.5M +102.7% | -$767.3M +16.3% | -$916.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $201.7M +219.5% | -$168.8M -148.9% | $345.2M -33.2% | $516.9M +219.5% | -$432.5M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 5.6% +11.4pp | -5.8% -20.2pp | 14.5% -2.4pp | 16.9% +46.2pp | -29.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $34.5M +211.0% | -$31.1M -233.8% | $23.2M -36.0% | $36.3M +11959.8% | -$306.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | $132.9M +216.0% | -$114.6M -269.5% | $67.6M -30.1% | $96.7M +598.9% | -$19.4M | $4.9B | $4.8B | $4.7B |
| Net Margin | 3.7% +7.6pp | -3.9% -6.7pp | 2.8% -0.3pp | 3.2% +4.5pp | -1.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +161.4% | -$1 -295.6% | $0 -79.5% | $2 +578.3% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +161.4% | -$1 -295.6% | $0 -79.5% | $2 +578.3% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $242.1M +20.3% | $201.2M +33.3% | $151.0M -10.5% | $168.7M -0.5% | $169.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $245.1M +21.8% | $201.2M +33.1% | $151.2M -10.5% | $169.0M -0.3% | $169.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
SM Energy Company
NYSE:SM
$6.40B
DHT Holdings, Inc.
NYSE:DHT
$2.96B
TORM plc
NASDAQ:TRMD
$2.94B
Baytex Energy Corp.
NYSE:BTE
$2.82B
Cosan S.A.
NYSE:CSAN
$2.66B
BKV Corporation
NYSE:BKV
$2.62B
Teekay Tankers Ltd.
NYSE:TNK
$2.56B
Talos Energy Inc.
NYSE:TALO
$2.24B
Northern Oil and Gas, Inc.
NYSE:NOG
$2.01B
Genesis Energy, L.P.
NYSE:GEL
$1.73B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does CRGY generate?
Crescent Energy Company (CRGY) reported $3.58B of revenue in fiscal 2025.
Is CRGY profitable?
Crescent Energy Company (CRGY) reported $132.91M of net income, with a net margin of 3.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.