Calfrac Well Services Ltd.
TSX:CFW.TO · Toronto Stock Exchange
-$0.24 today
Vol 0.01M · Avg 0.11M
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
TSX:CFW.TO · Revenue to Net Income
Key Ratios
Analysis
$1.3B of revenue converted into $43.5M of net income for the selected period. Gross margin is 10.6% and net margin is 3.3%, showing how much revenue survives after costs and taxes. EPS is $0.46, 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 | $1.4B -11.5% | $1.6B -15.9% | $1.9B +24.4% | $1.5B +70.3% | $880.2M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.2B -15.1% | $1.5B -8.7% | $1.6B +18.7% | $1.3B +31.7% | $1.0B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $151.2M +36.9% | $110.5M -58.8% | $268.1M +73.4% | $154.6M +930.2% | -$18.6M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 10.9% +3.8pp | 7.0% -7.3pp | 14.4% +4.1pp | 10.3% +12.4pp | -2.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $50.5M -22.1% | $64.8M +6.9% | $60.6M -2.5% | $62.2M +36.4% | $45.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $59.0M -9.0% | $64.8M +6.9% | $60.6M -2.5% | $62.2M +36.4% | $45.6M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $124.8M -8.2% | $135.9M +16.5% | $116.6M -4.6% | $122.2M -4.5% | $127.9M | $374.2M | $1.2B | $631.8M |
| EBITDA | $217.1M +22.4% | $177.4M -49.7% | $352.9M +82.8% | $193.1M +338.2% | $44.1M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 15.6% +4.3pp | 11.3% -7.6pp | 18.9% +6.1pp | 12.9% +7.9pp | 5.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $92.3M +102.1% | $45.7M -78.0% | $207.5M +124.6% | $92.4M +218.3% | -$78.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 6.6% +3.7pp | 2.9% -8.2pp | 11.1% +5.0pp | 6.2% +15.0pp | -8.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $3.1M -40.9% | $5.2M +5.0% | $5.0M | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $32.5M -10.8% | $36.4M +5.1% | $34.7M -25.6% | $46.6M +23.4% | $37.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$26.3M +35.2% | -$40.6M -590.2% | -$5.9M +91.4% | -$68.1M -56.6% | -$43.5M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $66.0M +1206.0% | $5.0M -97.5% | $201.6M +730.4% | $24.3M +120.0% | -$121.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 4.8% +4.4pp | 0.3% -10.5pp | 10.8% +9.2pp | 1.6% +15.4pp | -13.8% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $24.0M +789.2% | -$3.5M -185.9% | $4.1M +136.8% | -$11.0M +59.0% | -$26.9M | $1.3B | -$1.6B | $745.2M |
| Net Income | $30.3M +191.5% | $10.4M -94.6% | $190.7M +1532.9% | $11.7M +114.1% | -$82.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | 2.2% +1.5pp | 0.7% -9.6pp | 10.2% +9.4pp | 0.8% +10.2pp | -9.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 +183.3% | $0 -94.9% | $2 +770.4% | $0 +112.2% | -$2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 +183.3% | $0 -94.4% | $2 +1442.9% | $0 +114.1% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $89.8M +4.7% | $85.8M +5.6% | $81.2M +0.6% | $80.7M +115.1% | $37.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $89.8M +4.3% | $86.1M -2.5% | $88.3M +4.3% | $84.6M +0.8% | $84.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
NG Energy International Corp.
GASX.V
$466.91M
Colonial Coal International Corp.
CAD.V
$459.25M
STEP Energy Services Ltd.
STEP.TO
$400.15M
Alvopetro Energy Ltd.
ALV.V
$321.43M
Rubellite Energy Inc.
TSX:RBY.TO
$311.69M
Journey Energy Inc.
TSX:JOY.TO
$304.34M
Petrus Resources Ltd.
TSX:PRQ.TO
$250.49M
Kolibri Global Energy Inc.
TSX:KEI.TO
$244.43M
Pine Cliff Energy Ltd.
TSX:PNE.TO
$208.10M
Source Energy Services Ltd.
TSX:SHLE.TO
$176.02M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does CFW.TO generate?
Calfrac Well Services Ltd. (CFW.TO) reported $1.39B of revenue in fiscal 2025.
Is CFW.TO profitable?
Calfrac Well Services Ltd. (CFW.TO) reported $30.27M of net income, with a net margin of 2.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.