0
Signin
countryflagCA

888-969-2592

RY 144.17 0.4529% TD 77.39 0.0517% SHOP 78.87 -1.3878% CNR 171.64 0.5625% ENB 50.09 -0.4769% CP 110.62 0.6277% BMO 128.85 -0.548% TRI 233.58 1.1563% CNQ 103.29 -0.174% BN 60.87 -0.2295% ATD 75.6 -1.447% CSU 3697.0 1.1582% BNS 65.76 -0.3485% CM 66.6 -0.5525% SU 54.21 1.1569% TRP 53.15 0.3398% NGT 58.54 -0.3405% WCN 226.5 0.4123% MFC 35.905 0.9986% BCE 46.75 -0.5954%

Crew Energy Inc

Energy CA CR

4.47CAD
0.06(1.36%)

Last update at 2024-05-16T19:38:00Z

Day Range

4.414.50
LowHigh

52 Week Range

4.136.61
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 355.88M 255.33M -256.74300M 12.84M 23.17M
Minority interest - - - - -
Net income 264.36M 205.30M -203.18000M 12.07M 12.80M
Selling general administrative 63.40M 50.97M 39.86M 39.78M 35.17M
Selling and marketing expenses - - - 0.41M 2.91M
Gross profit 448.58M 239.29M 61.93M 114.75M 137.88M
Reconciled depreciation 99.79M 73.21M 71.05M 75.78M 77.37M
Ebit 294.53M 141.63M -26.51500M 19.21M 45.41M
Ebitda 435.81M 214.84M 44.54M 94.96M 122.78M
Depreciation and amortization 141.28M 73.21M 71.05M 75.75M 77.37M
Non operating income net other - - - - -
Operating income 294.53M 141.63M -26.51500M 19.21M 38.84M
Other operating expenses 271.77M 194.45M 166.13M 185.12M 190.88M
Interest expense 19.52M 23.52M 22.33M 23.52M 22.23M
Tax provision 91.52M 50.03M -53.56300M 0.77M 10.37M
Interest income 20.38M 24.50M 23.31M 24.50M 23.26M
Net interest income -20.37600M -24.50400M -23.31200M -24.49200M -23.25800M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 91.52M 50.03M -53.56300M 0.77M 10.37M
Total revenue 607.90M 335.57M 139.46M 205.28M 230.37M
Total operating expenses 112.44M 98.17M 88.61M 94.58M 98.39M
Cost of revenue 159.32M 96.28M 77.52M 90.53M 92.50M
Total other income expense net 61.35M 113.70M -230.22800M -6.37900M -15.67000M
Discontinued operations - - - - -
Net income from continuing ops 264.36M 205.30M -203.18000M 12.07M 12.80M
Net income applicable to common shares 264.36M 205.30M -203.18000M 12.07M 12.80M
Preferred stock and other adjustments - - - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Total assets 1631.51M 1490.66M 1189.57M 1451.65M 1451.92M
Intangible assets - - - - -
Earning assets - - - - -
Other current assets 26.60M 0.00000M 4.72M 23.02M 8.38M
Total liab 445.37M 571.50M 476.05M 537.99M 555.57M
Total stockholder equity 1186.14M 919.15M 713.52M 913.66M 896.35M
Deferred long term liab - - - - -
Other current liab 100.12M 93.00M 47.21M 46.69M -
Common stock 1467.21M 1481.45M 1482.92M 1478.29M 1468.99M
Capital stock 1467.21M 1481.45M 1482.92M 1478.29M 1468.99M
Retained earnings -369.80200M -634.16100M -839.46000M -636.28000M -648.35100M
Other liab 172.06M 102.98M 93.18M 140.59M 142.25M
Good will - - - - -
Other assets 0.00000M 0.28M 3.68M - 0.00000M
Cash 54.74M -2.62000M -2.81400M -2.70800M -
Cash and equivalents 54.74M - - - -
Total current liabilities 100.12M 93.00M 47.21M 46.69M 58.54M
Current deferred revenue - - - - -
Net debt 118.46M 378.14M 338.47M 353.42M 354.79M
Short term debt 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
Short long term debt - - - - -
Short long term debt total 173.20M 375.52M 335.66M 350.71M 354.79M
Other stockholder equity 88.73M 71.86M 70.05M 71.64M 75.72M
Property plant equipment 1487.28M 1448.52M 1159.03M 1401.63M 1373.02M
Total current assets 144.24M 41.86M 26.85M 50.02M 78.90M
Long term investments - - - - -
Net tangible assets 1186.14M 919.15M 713.52M 913.66M 896.35M
Short term investments - - - - 12.00M
Net receivables 62.90M 41.86M 22.14M 26.99M 71.00M
Long term debt 171.30M 372.90M 332.85M 348.00M 354.79M
Inventory - - - - -
Accounts payable 95.18M 74.79M 46.60M 45.76M 58.54M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - - -1560.96200M -1224.45000M -1150.96200M
Additional paid in capital - - - - -
Common stock total equity - - 1482.92M 1478.29M 1468.99M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - 0.28M 3.68M 1401.63M 1373.02M
Deferred long term asset charges - - - - -
Non current assets total 1487.28M 1448.80M 1162.71M 1401.63M 1373.02M
Capital lease obligations 1.90M 2.62M 2.81M 2.71M -
Long term debt total 173.20M 375.52M 335.66M 350.71M 354.79M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -38.95500M -149.83200M -20.24100M -67.55600M -127.08900M
Change to liabilities 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
Total cashflows from investing activities -38.95500M -149.83200M -20.24100M -67.55600M -127.08900M
Net borrowings -204.74500M 39.07M -16.32900M -8.83900M 37.93M
Total cash from financing activities -223.64500M 30.68M -17.74800M -13.83900M 37.93M
Change to operating activities -8.33100M -8.84400M -2.17000M 3.30M -2.66300M
Net income 264.36M 205.30M -203.18000M 12.07M 12.80M
Change in cash 54.74M 54.74M 54.74M 54.74M 37.93M
Begin period cash flow 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
End period cash flow 54.74M 0.00000M 0.00000M 0.00000M 0.00000M
Total cash from operating activities 317.34M 119.16M 37.99M 81.39M 89.16M
Issuance of capital stock - - - - -
Depreciation 99.79M 73.21M 273.21M 75.78M 77.37M
Other cashflows from investing activities 137.67M 17.31M 7.87M 27.45M -35.01700M
Dividends paid - - - - -
Change to inventory - - - - -
Change to account receivables - - - - -
Sale purchase of stock -18.90000M -8.39700M -1.00000M -5.00000M 0.00000M
Other cashflows from financing activities -38.95500M 39.07M -0.41900M -67.55600M 37.93M
Change to netincome -40.62000M -152.86500M 170.08M -12.63300M -1.32800M
Capital expenditures 176.62M 177.92M 98.05M 115.66M 102.08M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -8.33100M -8.84400M -2.17000M 3.30M -2.66300M
Stock based compensation 6.32M 2.48M 2.27M 5.34M 7.08M
Other non cash items -136.31100M -203.01800M 294.63M -15.85400M -15.79400M
Free cash flow 140.72M -58.76800M -60.06100M -34.26900M -12.91700M

Fundamentals

  • Previous Close 4.41
  • Market Cap660.97M
  • Volume212697
  • P/E Ratio4.60
  • Dividend Yield-%
  • EBITDA276.74M
  • Revenue TTM341.20M
  • Revenue Per Share TTM2.22
  • Gross Profit TTM 455.49M
  • Diluted EPS TTM0.93

Peer Comparison

Sector: Energy Industry: Oil & Gas E&P

Company Change (CAD) Price (CAD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
CR
Crew Energy Inc		 0.06 1.36% 4.47 4.60 5.60 1.94 0.52 1.85 2.34
CNQ
Canadian Natural Resources Ltd		 -0.18 0.17% 103.29 13.07 12.21 2.55 2.32 2.53 6.23
TOU
Tourmaline Oil Corp.		 0.32 0.49% 66.03 19.76 8.47 3.71 1.50 2.85 7.84
OVV
Ovintiv Inc		 -0.5 0.74% 67.52 4.08 5.32 1.36 1.16 2.25 5.56
ARX
ARC Resources Ltd.		 -0.1 0.39% 25.49 7.00 8.55 1.92 1.74 2.00 3.74

Reports Covered

Stock Research & News

View All

Profile

Crew Energy Inc. engages in the acquisition, exploration, development, and production of crude oil, natural gas, and natural gas liquids (NGL) in Canada. Its principal properties include Montney oil and liquids-rich natural gas assets comprising Septimus, West Septimus, Groundbirch, and Tower in northeast British Columbia. The company was incorporated in 2003 and is headquartered in Calgary, Canada.

Crew Energy Inc

32, rue Blanche, Paris, France, 75009

Key Executives

Name Title Year Born
Ms. Megan Clarken CEO & Director 1967
Ms. Sarah J. S. Glickman CFO & Principal Accounting Officer 1970
Mr. Ryan Damon Exec. VP and Chief Legal & Corp. Affairs Officer 1973
Mr. Diarmuid Gill Chief Technology Officer NA
Ms. Melanie Dambre Investor Relations Director NA
Mr. Brendan McCarthy Chief Marketing Officer NA
Ms. Manuela Montagnana Chief People Officer NA
Mr. Nathalie Bellaiche Liscia Deputy Managing Director for Publisher Relations NA
Mr. Edouard Lassalle Sr. VP of Market Relations & Capital Markets NA
Mr. Todd Parsons Chief Product Officer NA

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).