Civitas Resources (CIVI) | Financial Analysis & Statements
Civitas Resources Inc. Mid-cap Energy
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.2B
Gross Profit
472.0M
39.60%
Operating Income
410.0M
34.40%
Net Income
186.0M
15.60%
EPS (Diluted)
$1.99
Balance Sheet Metrics
Total Assets
15.3B
Total Liabilities
8.6B
Shareholders Equity
6.7B
Debt to Equity
1.29
Cash Flow Metrics
Operating Cash Flow
811.0M
Free Cash Flow
355.0M
Revenue & Profitability Trend
Quarter Income Flow
Mar 31, 2025
Annual Income Flow
2024
Civitas Resources Income Statement From 2020 to 2024
| Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Revenue | 5.2B | 3.5B | 3.8B | 930.6M | 218.1M |
| Cost of Goods Sold | 3.1B | 1.8B | 1.3B | 361.3M | 145.1M |
| Gross Profit | 2.1B | 1.7B | 2.5B | 569.4M | 73.0M |
| Gross Margin % | 41.2% | 48.0% | 65.6% | 61.2% | 33.5% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | 227.0M | 161.1M | 143.5M | 65.1M | 34.9M |
| Other Operating Expenses | 27.3M | 9.6M | 9.7M | 16.2M | 596.0K |
| Total Operating Expenses | 254.2M | 170.7M | 153.1M | 81.4M | 35.5M |
| Operating Income | 1.5B | 1.2B | 2.0B | 422.9M | 33.7M |
| Operating Margin % | 29.0% | 35.2% | 53.5% | 45.4% | 15.4% |
| Non-Operating Items | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | 396.4M | 166.7M | 22.6M | 9.7M | 0 |
| Other Non-Operating Income | 28.2M | -41.6M | -340.7M | -161.4M | 11.3M |
| Pre-tax Income | 1.1B | 999.5M | 1.7B | 251.8M | 43.0M |
| Income Tax | 244.0M | 215.2M | 405.7M | 72.9M | -60.5M |
| Effective Tax Rate % | 22.5% | 21.5% | 24.5% | 28.9% | -140.9% |
| Net Income | 838.7M | 784.3M | 1.2B | 178.9M | 103.5M |
| Net Margin % | 16.1% | 22.5% | 32.9% | 19.2% | 47.5% |
| Key Metrics | |||||
| EBITDA | 3.5B | 2.4B | 2.9B | 647.8M | 127.0M |
| EPS (Basic) | $8.48 | $9.09 | $14.68 | $4.82 | $4.98 |
| EPS (Diluted) | $8.46 | $9.02 | $14.58 | $4.74 | $4.95 |
| Basic Shares Outstanding | 98865000 | 86240000 | 85005000 | 37155000 | 20774000 |
| Diluted Shares Outstanding | 98865000 | 86240000 | 85005000 | 37155000 | 20774000 |
Income Statement Trend
Join Our United States Telegram Channel
Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!
Civitas Resources Balance Sheet From 2020 to 2024
| Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 75.8M | 1.1B | 768.0M | 254.5M | 24.7M |
| Short-term Investments | - | - | - | - | - |
| Accounts Receivable | 771.3M | 753.2M | 479.3M | 428.7M | 47.4M |
| Inventory | - | - | - | 12.4M | 9.2M |
| Other Current Assets | 74.6M | 58.5M | 49.0M | 33.4M | 3.6M |
| Total Current Assets | 988.3M | 2.1B | 1.3B | 719.9M | 92.4M |
| Non-Current Assets | |||||
| Property, Plant & Equipment | 139.5M | 159.1M | 80.3M | 95.2M | 36.2M |
| Goodwill | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - |
| Long-term Investments | 17.0M | 8.2M | 794.0K | 0 | 0 |
| Other Non-Current Assets | 50.8M | 29.9M | 6.9M | 36.8M | 61.8M |
| Total Non-Current Assets | 14.0B | 12.0B | 6.6B | 6.0B | 1.1B |
| Total Assets | 14.9B | 14.1B | 8.0B | 6.7B | 1.2B |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 737.6M | 821.9M | 570.1M | 485.9M | 20.5M |
| Short-term Debt | - | 125.7M | 31.6M | 38.0M | 13.8M |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | 140.3M | 19.7M | 58.8M | 246.4M | 6.4M |
| Total Current Liabilities | 2.2B | 1.9B | 1.2B | 1.1B | 74.5M |
| Non-Current Liabilities | |||||
| Long-term Debt | 4.5B | 4.8B | 404.6M | 513.1M | 18.0M |
| Deferred Tax Liabilities | 800.6M | 564.8M | 319.6M | 0 | - |
| Other Non-Current Liabilities | 110.1M | - | - | - | - |
| Total Non-Current Liabilities | 6.1B | 6.1B | 1.4B | 966.5M | 63.1M |
| Total Liabilities | 8.3B | 7.9B | 2.6B | 2.1B | 137.6M |
| Equity | |||||
| Common Stock | 5.0M | 5.0M | 4.9M | 4.9M | 4.3M |
| Retained Earnings | 1.5B | 1.2B | 1.2B | 451.0M | 333.8M |
| Treasury Stock | - | - | - | - | - |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 6.6B | 6.2B | 5.4B | 4.7B | 1.0B |
| Key Metrics | |||||
| Total Debt | 4.5B | 5.0B | 436.2M | 551.1M | 31.8M |
| Working Capital | -1.2B | 292.5M | 150.5M | -399.6M | 17.9M |
Balance Sheet Composition
Civitas Resources Cash Flow Statement From 2020 to 2024
| Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 838.7M | 784.3M | 1.2B | 178.9M | 103.5M |
| Depreciation & Amortization | 2.1B | 1.2B | 816.4M | 226.9M | 91.2M |
| Stock-Based Compensation | 48.3M | 34.9M | 31.4M | 15.6M | 6.2M |
| Working Capital Changes | -321.6M | -39.9M | -941.0K | -100.9M | 24.9M |
| Operating Cash Flow | 2.9B | 2.1B | 1.8B | 114.6M | 211.4M |
| Investing Activities | |||||
| Capital Expenditures | -47.4M | -1.4B | -1.1B | -149.1M | -63.8M |
| Acquisitions | -905.1M | -3.8B | -236.2M | 222.4M | 0 |
| Investment Purchases | - | - | - | - | - |
| Investment Sales | - | - | - | - | - |
| Investing Cash Flow | -747.5M | -5.2B | -1.3B | 73.5M | -63.8M |
| Financing Activities | |||||
| Share Repurchases | -427.3M | -320.4M | 0 | 0 | - |
| Dividends Paid | -493.8M | -660.3M | -536.9M | -60.8M | 0 |
| Debt Issuance | 1.9B | 3.7B | 0 | 400.0M | 0 |
| Debt Repayment | -2.2B | -1.4B | -200.0M | -589.0M | -125.1M |
| Financing Cash Flow | -1.2B | 2.0B | -757.7M | -709.0M | -206.2M |
| Free Cash Flow | 893.4M | 729.6M | 1.4B | 123.1M | 95.0M |
| Net Change in Cash | 926.0M | -1.1B | -225.5M | -520.9M | -58.6M |
Cash Flow Trend
Civitas Resources Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
3.97
Forward P/E
5.67
Price to Book
0.35
Price to Sales
0.50
PEG Ratio
-0.12
Profitability Ratios
Profit Margin
13.54%
Operating Margin
30.57%
Return on Equity
9.55%
Return on Assets
5.47%
Financial Health
Current Ratio
0.56
Debt to Equity
76.87
Beta
0.92
Per Share Data
EPS (TTM)
$6.89
Book Value per Share
$78.38
Revenue per Share
$50.70
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| CIVI | 2.3B | 3.97 | 0.35 | 9.55% | 13.54% | 76.87 |
| ConocoPhillips | 147.0B | 18.36 | 2.28 | 12.36% | 13.25% | 37.83 |
| Canadian Natural | 94.8B | 12.02 | 2.91 | 25.81% | 27.91% | 44.46 |
| Apa | 13.3B | 9.69 | 2.24 | 25.32% | 16.51% | 68.69 |
| Range Resources | 9.8B | 15.22 | 2.27 | 15.94% | 22.02% | 31.78 |
| Matador Resources | 7.3B | 9.68 | 1.30 | 15.03% | 20.76% | 59.18 |
Financial data is updated regularly. All figures are in the company's reporting currency.





