| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 3.59B | 2.93B | 2.38B | 3.06B | 1.48B | 754.22M |
| Gross Profit | 2.96B | 2.40B | 1.30B | 2.62B | 1.23B | 552.04M |
| EBITDA | 1.47B | 996.99M | 1.17B | 1.15B | -69.01M | 194.30M |
| Net Income | 23.52M | -114.61M | 67.61M | 96.67M | -19.38M | 0.00 |
Balance Sheet | ||||||
| Total Assets | 9.69B | 9.16B | 6.80B | 6.02B | 5.16B | 3.91B |
| Cash, Cash Equivalents and Short-Term Investments | 3.53M | 132.82M | 2.97M | 0.00 | 128.58M | 36.86M |
| Total Debt | 3.23B | 3.13B | 1.76B | 1.32B | 1.09B | 774.79M |
| Total Liabilities | 5.22B | 4.79B | 3.17B | 2.72B | 2.14B | 1.01B |
| Stockholders Equity | 4.47B | 3.13B | 1.70B | 848.11M | 682.21M | 2.72B |
Cash Flow | ||||||
| Free Cash Flow | -271.13M | -21.20M | -494.83M | -206.96M | -37.54M | 284.86M |
| Operating Cash Flow | 1.69B | 1.22B | 935.77M | 1.01B | 233.15M | 411.03M |
| Investing Cash Flow | -1.88B | -1.20B | -1.40B | -1.12B | -244.59M | -124.94M |
| Financing Cash Flow | 34.76M | 207.39M | 456.46M | -7.84M | 105.14M | -272.09M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
81 Outperform | $1.96B | 12.13 | 6.68% | 16.67% | 9.33% | ― | |
72 Outperform | $2.21B | 12.76 | 7.95% | 8.12% | 1.51% | -78.38% | |
71 Outperform | $2.79B | -54.83 | 0.64% | 5.65% | 32.31% | -122.30% | |
70 Outperform | $2.91B | 11.98 | 23.90% | 9.82% | -0.75% | -29.40% | |
67 Neutral | $2.51B | 50.25 | 2.62% | ― | 31.67% | ― | |
65 Neutral | $15.17B | 7.61 | 4.09% | 5.20% | 3.87% | -62.32% | |
63 Neutral | $1.91B | -5.39 | -13.71% | ― | -0.02% | -473.61% |
On December 1, 2025, Crescent Energy Finance LLC, a subsidiary of Crescent Energy Company, announced the commencement of exchange offers for senior notes due in 2029 and 2030, originally issued by Vital Energy, Inc. The exchange offers aim to replace existing notes with new ones issued by Crescent Energy Finance, while also soliciting consents to amend indentures governing the existing notes. These amendments would remove restrictive covenants and certain default provisions. The initiative is part of a strategic move to streamline financial operations and potentially improve liquidity, with implications for stakeholders including potential cash payments for noteholders if certain conditions are met.
Crescent Energy Company has released unaudited pro forma condensed combined financial information following its acquisitions of Ridgemar and SilverBow, as well as the Vital Transaction. These acquisitions, completed in 2024 and 2025, are expected to significantly impact Crescent’s financial operations by integrating major assets from Ridgemar and SilverBow. The pro forma statements provide a detailed view of the company’s financial positioning post-acquisitions, although they are illustrative and do not predict future performance.
In the third quarter of 2025, Crescent Energy reported strong financial performance, with $473 million in operating cash flow and $204 million in levered free cash flow. The company enhanced its 2025 guidance for the second consecutive quarter, reflecting operational efficiencies and increased well productivity in the Eagle Ford region. Crescent announced a $3.1 billion acquisition of Vital Energy, positioning itself as a top 10 independent U.S. oil and gas producer, and executed over $700 million in non-core divestitures to improve margins and accelerate debt repayment. The company also strengthened its balance sheet with $150 million in debt repayment and expanded its borrowing base by 50% to $3.9 billion.
On October 22, 2025, Crescent Energy Finance LLC, a subsidiary of Crescent Energy Company, announced a significant amendment to its existing Credit Agreement. The amendment includes an automatic increase in the borrowing base to $3.9 billion, an extension of the maturity date for revolving loans to October 22, 2030, a reduction in the applicable margin, and an increase in the aggregate maximum credit amount to $6.0 billion. These changes are contingent upon the completion of a proposed business combination with Vital Energy, Inc., and are expected to enhance Crescent’s financial flexibility and support its strategic growth initiatives.
Crescent Energy Company has completed significant acquisitions, including Ridgemar (Eagle Ford) LLC and SilverBow Resources, Inc., which are expected to impact its financial operations. The acquisitions, finalized in 2024 and 2025, involved substantial cash and stock transactions, and the financial implications are reflected in unaudited pro forma condensed combined statements of operations for the year ended December 31, 2024, and the six months ended June 30, 2025. These transactions are part of Crescent’s strategic efforts to expand its operational assets and market presence.