
Antero Resources (AR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.4B
Gross Profit
421.9M
30.30%
Operating Income
346.9M
24.91%
Net Income
219.5M
15.76%
EPS (Diluted)
$0.66
Balance Sheet Metrics
Total Assets
13.0B
Total Liabilities
5.6B
Shareholders Equity
7.4B
Debt to Equity
0.76
Cash Flow Metrics
Operating Cash Flow
426.9M
Free Cash Flow
426.7M
Revenue & Profitability Trend
Antero Resources Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 4.1B | 4.3B | 8.3B | 5.8B | 3.1B |
Cost of Goods Sold | 3.8B | 3.6B | 3.7B | 3.5B | 3.6B |
Gross Profit | 327.3M | 669.4M | 4.6B | 2.3B | -514.4M |
Gross Margin % | 7.9% | 15.6% | 55.7% | 38.9% | -16.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 474.2M | 509.5M | 704.2M | 956.7M | 603.9M |
Other Operating Expenses | -199.4M | -230.4M | -442.3M | -753.8M | -323.4M |
Total Operating Expenses | 274.8M | 279.1M | 261.9M | 202.9M | 280.5M |
Operating Income | 52.5M | 390.3M | 4.4B | 2.1B | -795.0M |
Operating Margin % | 1.3% | 9.1% | 52.6% | 35.4% | -25.8% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 118.2M | 117.9M | 125.4M | 181.9M | 199.9M |
Other Non-Operating Income | 41.2M | 145.4M | -1.8B | -2.1B | -663.1M |
Pre-tax Income | -24.5M | 417.8M | 2.5B | -228.2M | -1.7B |
Income Tax | -118.2M | 76.0M | 448.7M | -74.1M | -397.5M |
Effective Tax Rate % | 0.0% | 18.2% | 18.1% | 0.0% | 0.0% |
Net Income | 93.7M | 341.8M | 2.0B | -154.1M | -1.3B |
Net Margin % | 2.3% | 8.0% | 24.4% | -2.7% | -40.9% |
Key Metrics | |||||
EBITDA | 912.1M | 1.2B | 5.1B | 2.8B | 430.0K |
EPS (Basic) | $0.18 | $0.81 | $6.18 | $-0.61 | $-4.65 |
EPS (Diluted) | $0.18 | $0.78 | $5.77 | $-0.61 | $-4.65 |
Basic Shares Outstanding | 309489000 | 299793000 | 307202000 | 308146000 | 272433000 |
Diluted Shares Outstanding | 309489000 | 299793000 | 307202000 | 308146000 | 272433000 |
Income Statement Trend
Antero Resources Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | - | - | - | - | - |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 34.4M | 42.6M | 35.5M | 79.0M | 28.5M |
Inventory | - | - | - | - | - |
Other Current Assets | 6.0M | 14.2M | 31.9M | 14.9M | 15.2M |
Total Current Assets | 507.5M | 475.7M | 787.5M | 686.1M | 574.1M |
Non-Current Assets | |||||
Property, Plant & Equipment | 105.9M | 98.7M | 83.9M | 116.5M | 74.4M |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | 1.3M | 5.6M | 9.8M | 14.4M | 47.3M |
Other Non-Current Assets | 33.2M | 25.4M | 17.1M | 16.7M | 13.8M |
Total Non-Current Assets | 12.5B | 13.1B | 13.3B | 13.2B | 12.6B |
Total Assets | 13.0B | 13.6B | 14.1B | 13.9B | 13.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 62.2M | 39.0M | 77.5M | 24.8M | 26.7M |
Short-term Debt | 493.9M | 540.1M | 556.6M | 456.3M | 266.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 35.0M | 16.5M | 99.5M | 571.0M | 33.5M |
Total Current Liabilities | 1.4B | 1.5B | 1.8B | 2.1B | 983.1M |
Non-Current Liabilities | |||||
Long-term Debt | 3.5B | 4.0B | 4.1B | 5.1B | 5.4B |
Deferred Tax Liabilities | 693.3M | 834.3M | 759.9M | 318.1M | 412.3M |
Other Non-Current Liabilities | 62.0M | 59.4M | 59.7M | 54.5M | 59.7M |
Total Non-Current Liabilities | 4.3B | 5.0B | 5.3B | 5.8B | 6.1B |
Total Liabilities | 5.8B | 6.4B | 7.1B | 7.8B | 7.1B |
Equity | |||||
Common Stock | 3.1M | 3.0M | 3.0M | 3.1M | 2.7M |
Retained Earnings | 1.1B | 1.1B | 913.9M | -617.4M | -430.5M |
Treasury Stock | 0 | 0 | 1.2M | 0 | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 7.2B | 7.2B | 7.0B | 6.1B | 6.1B |
Key Metrics | |||||
Total Debt | 4.0B | 4.5B | 4.6B | 5.5B | 5.6B |
Working Capital | -938.4M | -976.4M | -987.4M | -1.4B | -408.9M |
Balance Sheet Composition
Antero Resources Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 93.7M | 341.8M | 2.0B | -154.1M | -1.3B |
Depreciation & Amortization | 765.8M | 693.2M | 685.2M | 745.8M | 865.3M |
Stock-Based Compensation | 66.5M | 59.5M | 35.4M | 20.4M | 23.3M |
Working Capital Changes | 11.1M | 297.2M | -53.0M | -209.7M | -141.8M |
Operating Cash Flow | 795.5M | 1.2B | 3.1B | 341.7M | -904.3M |
Investing Activities | |||||
Capital Expenditures | -101.9M | -167.5M | -163.3M | -114.8M | -48.1M |
Acquisitions | - | - | 0 | 0 | 125.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -714.2M | -1.1B | -943.6M | -710.8M | -530.1M |
Financing Activities | |||||
Share Repurchases | 0 | -75.4M | -873.7M | 0 | -43.4M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 4.1B | 4.5B | 6.3B | 6.8B | 287.5M |
Debt Repayment | -4.2B | -4.1B | -7.3B | -7.7B | -1.2B |
Financing Cash Flow | -135.1M | 146.0M | -2.1B | -2.0B | -205.6M |
Free Cash Flow | 747.4M | 827.2M | 2.9B | 1.5B | 687.5M |
Net Change in Cash | -53.8M | 252.6M | 90.8M | -2.3B | -1.6B |
Cash Flow Trend
Antero Resources Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
21.58
Forward P/E
15.36
Price to Book
1.40
Price to Sales
2.09
PEG Ratio
15.36
Profitability Ratios
Profit Margin
9.83%
Operating Margin
17.70%
Return on Equity
7.08%
Return on Assets
2.49%
Financial Health
Current Ratio
0.30
Debt to Equity
46.65
Beta
0.64
Per Share Data
EPS (TTM)
$1.53
Book Value per Share
$23.58
Revenue per Share
$15.66
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ar | 10.2B | 21.58 | 1.40 | 7.08% | 9.83% | 46.65 |
ConocoPhillips | 117.5B | 11.80 | 1.80 | 16.66% | 16.15% | 36.46 |
Canadian Natural | 65.6B | 12.15 | 1.63 | 18.95% | 19.76% | 46.57 |
Eog Resources | 63.6B | 10.80 | 2.18 | 20.90% | 25.88% | 17.15 |
Hess | 46.1B | 20.66 | 3.98 | 22.75% | 18.15% | 76.69 |
Diamondback Energy | 41.3B | 10.33 | 1.07 | 13.78% | 28.31% | 35.34 |
Financial data is updated regularly. All figures are in the company's reporting currency.