
Permian Resources (PR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.4B
Gross Profit
676.0M
49.11%
Operating Income
617.7M
44.87%
Net Income
390.6M
28.37%
EPS (Diluted)
$0.44
Balance Sheet Metrics
Total Assets
17.1B
Total Liabilities
6.3B
Shareholders Equity
10.8B
Debt to Equity
0.58
Cash Flow Metrics
Operating Cash Flow
932.3M
Free Cash Flow
360.2M
Revenue & Profitability Trend
Permian Resources Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 5.0B | 3.1B | 2.1B | 1.0B | 580.5M |
Cost of Goods Sold | 2.6B | 1.5B | 714.5M | 481.4M | 539.1M |
Gross Profit | 2.4B | 1.7B | 1.4B | 548.5M | 41.3M |
Gross Margin % | 47.1% | 52.9% | 66.5% | 53.3% | 7.1% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 174.6M | 161.9M | 159.6M | 110.5M | 72.9M |
Other Operating Expenses | 30.8M | 19.3M | 11.4M | 7.9M | 18.4M |
Total Operating Expenses | 205.4M | 181.2M | 170.9M | 118.3M | 91.2M |
Operating Income | 2.1B | 1.5B | 1.2B | 430.1M | -49.9M |
Operating Margin % | 43.0% | 47.1% | 58.5% | 41.8% | -8.6% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 289.6M | 161.1M | 80.0M | 61.3M | 69.2M |
Other Non-Operating Income | -302.8M | -256.2M | -280.1M | -230.1M | -651.2M |
Pre-tax Income | 1.6B | 1.0B | 870.1M | 138.7M | -770.3M |
Income Tax | 300.3M | 155.9M | 120.3M | 569.0K | -85.1M |
Effective Tax Rate % | 19.4% | 15.1% | 13.8% | 0.4% | 0.0% |
Net Income | 1.3B | 879.7M | 749.8M | 138.2M | -685.2M |
Net Margin % | 25.0% | 28.2% | 35.2% | 13.4% | -118.0% |
Key Metrics | |||||
EBITDA | 3.9B | 2.5B | 1.7B | 719.6M | 308.7M |
EPS (Basic) | $1.54 | $1.36 | $1.80 | $0.49 | $-2.46 |
EPS (Diluted) | $1.45 | $1.24 | $1.61 | $0.46 | $-2.46 |
Basic Shares Outstanding | 640662000 | 349213000 | 286160000 | 281989796 | 277576016 |
Diluted Shares Outstanding | 640662000 | 349213000 | 286160000 | 281989796 | 277576016 |
Income Statement Trend
Permian Resources Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 479.3M | 73.3M | 59.5M | 9.4M | 5.8M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 7.0M | 3.7M | 1.2M | 1.6M | 41.8M |
Inventory | - | - | - | - | - |
Other Current Assets | 26.3M | 25.5M | 20.6M | 5.9M | 5.2M |
Total Current Assets | 1.1B | 650.4M | 463.8M | 86.5M | 65.6M |
Non-Current Assets | |||||
Property, Plant & Equipment | 20.8B | 17.5B | 10.4B | 5.7B | 5.6B |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 183.1M | 176.1M | 74.6M | 15.9M | 19.2M |
Total Non-Current Assets | 15.8B | 14.3B | 8.0B | 3.7B | 3.8B |
Total Assets | 16.9B | 15.0B | 8.5B | 3.8B | 3.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 46.0M | 94.5M | 51.4M | 9.7M | 5.1M |
Short-term Debt | 57.2M | 33.0M | 29.8M | 1.4M | 3.2M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 71.7M | 41.0M | 13.7M | 36.2M | 18.3M |
Total Current Liabilities | 1.3B | 1.2B | 605.6M | 167.9M | 131.9M |
Non-Current Liabilities | |||||
Long-term Debt | 4.2B | 3.9B | 2.2B | 841.6M | 1.1B |
Deferred Tax Liabilities | 602.4M | 422.6M | 4.4M | 2.6M | 2.6M |
Other Non-Current Liabilities | 52.7M | 73.2M | 3.2M | 24.6M | 3.0M |
Total Non-Current Liabilities | 5.1B | 4.5B | 2.2B | 886.0M | 1.1B |
Total Liabilities | 6.4B | 5.7B | 2.8B | 1.1B | 1.2B |
Equity | |||||
Common Stock | 81.0K | 77.0K | 57.0K | 29.0K | 29.0K |
Retained Earnings | 1.1B | 569.1M | 237.2M | -262.3M | -400.5M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 10.5B | 9.2B | 5.7B | 2.8B | 2.6B |
Key Metrics | |||||
Total Debt | 4.3B | 3.9B | 2.2B | 843.0M | 1.1B |
Working Capital | -205.7M | -591.2M | -141.8M | -81.4M | -66.3M |
Balance Sheet Composition
Permian Resources Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.3B | 879.7M | 749.8M | 138.2M | -685.2M |
Depreciation & Amortization | 1.8B | 1.0B | 444.7M | 289.1M | 358.6M |
Stock-Based Compensation | 60.4M | 78.4M | 92.3M | 58.1M | 24.6M |
Working Capital Changes | 27.0M | 119.5M | 24.1M | -5.5M | -15.4M |
Operating Cash Flow | 3.4B | 2.2B | 1.4B | 485.5M | -390.1M |
Investing Activities | |||||
Capital Expenditures | -1.0B | -153.3M | 63.2M | 93.2M | -7.9M |
Acquisitions | 0 | 39.8M | -496.7M | 0 | 0 |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -1.0B | -53.5M | -433.5M | 93.2M | -7.9M |
Financing Activities | |||||
Share Repurchases | -61.0M | -162.4M | -19.0M | -14.5M | -607.0K |
Dividends Paid | -466.9M | -141.9M | -14.4M | 0 | 0 |
Debt Issuance | 3.0B | 997.5M | 0 | 170.0M | 570.0M |
Debt Repayment | -2.6B | -3.2B | -1.2B | -1.0B | -415.0M |
Financing Cash Flow | 97.4M | -3.8B | -1.3B | -1.2B | 302.7M |
Free Cash Flow | 291.3M | 419.8M | 587.7M | 198.6M | -156.6M |
Net Change in Cash | 2.5B | -1.6B | -249.2M | -594.0M | -95.2M |
Cash Flow Trend
Permian Resources Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
8.07
Forward P/E
8.28
Price to Book
0.93
Price to Sales
2.08
PEG Ratio
-0.38
Profitability Ratios
Profit Margin
22.41%
Operating Margin
30.94%
Return on Equity
13.11%
Return on Assets
7.43%
Financial Health
Current Ratio
0.63
Debt to Equity
38.18
Beta
1.30
Per Share Data
EPS (TTM)
$1.56
Book Value per Share
$13.49
Revenue per Share
$7.26
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
pr | 8.9B | 8.07 | 0.93 | 13.11% | 22.41% | 38.18 |
ConocoPhillips | 118.1B | 12.62 | 1.79 | 15.93% | 15.47% | 35.88 |
Canadian Natural | 67.4B | 11.25 | 1.61 | 20.61% | 21.90% | 44.70 |
Range Resources | 9.1B | 19.21 | 2.21 | 12.02% | 17.15% | 33.54 |
Apa | 8.9B | 8.49 | 1.49 | 20.44% | 11.03% | 67.57 |
Comstock Resources | 6.3B | 46.41 | 2.80 | -2.74% | -4.38% | 127.55 |
Financial data is updated regularly. All figures are in the company's reporting currency.