
California Resources (CRC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
816.0M
Gross Profit
347.0M
42.52%
Operating Income
108.0M
13.24%
Net Income
172.0M
21.08%
EPS (Diluted)
$1.92
Balance Sheet Metrics
Total Assets
6.8B
Total Liabilities
3.3B
Shareholders Equity
3.5B
Debt to Equity
0.94
Cash Flow Metrics
Operating Cash Flow
263.0M
Free Cash Flow
186.0M
Revenue & Profitability Trend
California Resources Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.9B | 2.8B | 3.3B | 2.6B | - |
Cost of Goods Sold | 1.6B | 1.4B | 1.4B | 1.2B | - |
Gross Profit | 1.3B | 1.4B | 1.8B | 1.4B | - |
Gross Margin % | 45.9% | 49.9% | 55.9% | 52.8% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 321.0M | 267.0M | 222.0M | 200.0M | - |
Other Operating Expenses | 395.0M | 182.0M | 131.0M | 137.0M | - |
Total Operating Expenses | 716.0M | 449.0M | 353.0M | 337.0M | 0 |
Operating Income | 386.0M | 791.0M | 1.3B | 873.0M | - |
Operating Margin % | 13.2% | 28.1% | 40.1% | 34.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | 26.0M | - | - | - | - |
Interest Expense | 87.0M | 56.0M | 53.0M | 54.0M | - |
Other Non-Operating Income | 191.0M | 13.0M | -492.0M | -590.0M | - |
Pre-tax Income | 516.0M | 748.0M | 761.0M | 229.0M | - |
Income Tax | 140.0M | 184.0M | 237.0M | -396.0M | - |
Effective Tax Rate % | 27.1% | 24.6% | 31.1% | -172.9% | 0.0% |
Net Income | 376.0M | 564.0M | 524.0M | 625.0M | - |
Net Margin % | 12.8% | 20.0% | 16.1% | 24.4% | 0.0% |
Key Metrics | |||||
EBITDA | 788.0M | 1.0B | 1.5B | 1.1B | - |
EPS (Basic) | $4.74 | $8.10 | $6.94 | $7.46 | $21.20 |
EPS (Diluted) | $4.62 | $7.78 | $6.75 | $7.37 | $21.20 |
Basic Shares Outstanding | 79300000 | 69600000 | 75500000 | 82000000 | 83319660 |
Diluted Shares Outstanding | 79300000 | 69600000 | 75500000 | 82000000 | 83319660 |
Income Statement Trend
California Resources Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 372.0M | 496.0M | 307.0M | 305.0M | 28.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 330.0M | 216.0M | 326.0M | 245.0M | 177.0M |
Inventory | 90.0M | 72.0M | 60.0M | 60.0M | 61.0M |
Other Current Assets | 43.0M | 18.0M | 12.0M | 9.0M | 1.0M |
Total Current Assets | 1.0B | 929.0M | 864.0M | 753.0M | 329.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | 105.0M | 3.2B | 3.0B | 2.6B | 2.4B |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | 16.0M | 6.0M | 7.0M | 1.0M | - |
Other Non-Current Assets | 152.0M | 154.0M | 181.0M | 418.0M | 90.0M |
Total Non-Current Assets | 6.1B | 3.1B | 3.1B | 3.1B | 2.7B |
Total Assets | 7.1B | 4.0B | 4.0B | 3.8B | 3.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 369.0M | 245.0M | 345.0M | 266.0M | 212.0M |
Short-term Debt | 15.0M | 15.0M | 18.0M | 11.0M | 7.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 64.0M | 42.0M | 342.0M | 373.0M | 53.0M |
Total Current Liabilities | 980.0M | 616.0M | 894.0M | 854.0M | 473.0M |
Non-Current Liabilities | |||||
Long-term Debt | 1.2B | 595.0M | 644.0M | 626.0M | 632.0M |
Deferred Tax Liabilities | 113.0M | - | - | - | - |
Other Non-Current Liabilities | 147.0M | 62.0M | 56.0M | 6.0M | 19.0M |
Total Non-Current Liabilities | 2.6B | 1.2B | 1.2B | 1.3B | 1.4B |
Total Liabilities | 3.6B | 1.8B | 2.1B | 2.2B | 1.9B |
Equity | |||||
Common Stock | 1.0M | 1.0M | 1.0M | 1.0M | 1.0M |
Retained Earnings | 1.7B | 1.4B | 938.0M | 475.0M | -123.0M |
Treasury Stock | 796.0M | 604.0M | 461.0M | 148.0M | 0 |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.5B | 2.2B | 1.9B | 1.7B | 1.2B |
Key Metrics | |||||
Total Debt | 1.2B | 610.0M | 662.0M | 637.0M | 639.0M |
Working Capital | 44.0M | 313.0M | -30.0M | -101.0M | -144.0M |
Balance Sheet Composition
California Resources Cash Flow Statement From 2019 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2019 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 376.0M | 564.0M | 524.0M | 625.0M | 99.0M |
Depreciation & Amortization | 388.0M | 225.0M | 198.0M | 213.0M | 471.0M |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 85.0M | 98.0M | -46.0M | -115.0M | 21.0M |
Operating Cash Flow | 995.0M | 753.0M | 207.0M | 70.0M | 770.0M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -859.0M | -5.0M | -29.0M | -52.0M | -6.0M |
Investment Purchases | -255.0M | - | -379.0M | -194.0M | -540.0M |
Investment Sales | 29.0M | - | 1.0M | 20.0M | - |
Investing Cash Flow | -1.1B | 23.0M | -329.0M | -161.0M | -394.0M |
Financing Activities | |||||
Share Repurchases | -234.0M | -146.0M | -313.0M | -148.0M | -3.0M |
Dividends Paid | -113.0M | -81.0M | -59.0M | -14.0M | 0 |
Debt Issuance | 918.0M | 0 | 0 | 600.0M | 0 |
Debt Repayment | -338.0M | -56.0M | 0 | -615.0M | -2.5B |
Financing Cash Flow | 217.0M | -289.0M | -371.0M | -337.0M | -2.6B |
Free Cash Flow | 610.0M | 468.0M | 311.0M | 466.0M | 676.0M |
Net Change in Cash | 135.0M | 487.0M | -493.0M | -428.0M | -2.3B |
Cash Flow Trend
California Resources Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
6.14
Forward P/E
10.73
Price to Book
1.18
Price to Sales
1.11
PEG Ratio
0.00
Profitability Ratios
Profit Margin
18.35%
Operating Margin
36.66%
Return on Equity
24.36%
Return on Assets
12.42%
Financial Health
Current Ratio
0.78
Debt to Equity
32.05
Beta
1.54
Per Share Data
EPS (TTM)
$7.83
Book Value per Share
$40.72
Revenue per Share
$40.31
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
crc | 4.0B | 6.14 | 1.18 | 24.36% | 18.35% | 32.05 |
ConocoPhillips | 118.4B | 12.71 | 1.81 | 15.93% | 15.47% | 35.88 |
Eog Resources | 64.7B | 11.49 | 2.21 | 19.63% | 25.14% | 15.72 |
Antero Resources | 9.5B | 20.16 | 1.31 | 7.08% | 9.83% | 46.65 |
Range Resources | 7.9B | 16.76 | 1.93 | 12.02% | 17.15% | 33.54 |
Apa | 7.7B | 7.49 | 1.31 | 20.44% | 11.03% | 67.57 |
Financial data is updated regularly. All figures are in the company's reporting currency.