| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 1.31B | 1.44B | 1.20B | 1.50B | 1.02B |
| Gross Profit | 423.06M | 751.90M | 414.79M | 731.03M | 564.58M |
| EBITDA | 508.65M | 781.05M | 110.46M | 370.67M | 649.06M |
| Net Income | 245.11M | 467.74M | -51.22M | 572.27M | 457.61M |
Balance Sheet | |||||
| Total Assets | 2.55B | 2.47B | 2.05B | 2.23B | 1.74B |
| Cash, Cash Equivalents and Short-Term Investments | 316.37M | 344.84M | 343.31M | 197.53M | 223.06M |
| Total Debt | 201.86M | 199.73M | 185.54M | 206.13M | 384.30M |
| Total Liabilities | 657.43M | 610.88M | 465.18M | 519.86M | 716.17M |
| Stockholders Equity | 1.77B | 1.75B | 1.58B | 1.71B | 1.03B |
Cash Flow | |||||
| Free Cash Flow | 520.46M | 289.50M | 165.69M | 168.17M | 102.11M |
| Operating Cash Flow | 520.46M | 557.54M | 305.53M | 315.62M | 194.25M |
| Investing Cash Flow | -305.77M | -251.34M | 20.56M | -146.00M | 22.70M |
| Financing Cash Flow | -230.74M | -328.68M | -170.73M | -204.95M | -159.20M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
80 Outperform | $4.68B | 14.32 | 27.19% | ― | 3.04% | 115.77% | |
73 Outperform | $4.34B | 2.70 | 48.07% | 2.84% | -32.36% | 282.99% | |
68 Neutral | C$5.45B | -110.02 | -1.84% | 1.91% | -1.36% | -149.45% | |
65 Neutral | $15.17B | 7.61 | 4.09% | 5.20% | 3.87% | -62.32% | |
65 Neutral | C$4.18B | ― | -16.22% | 2.07% | -8.89% | ― | |
60 Neutral | C$4.11B | 70.08 | 3.59% | ― | -9.12% | -70.87% |
Athabasca Oil reported strong 2025 results, with average production rising 7% to 39,375 boe/d, 98% liquids, and hitting the top end of guidance. Adjusted funds flow reached $504 million, supported by $323 million in capital spending largely at the Leismer thermal project and Duvernay development.
The company generated $217 million of free cash flow from its thermal oil business and directed 100% of free cash flow to shareholders, repurchasing 39 million shares for $230 million and cutting its fully diluted share count by 24% since 2023. Athabasca ended the year with 1.3 billion boe of 2P reserves and about 1 billion barrels of contingent resources, with its thermal division alone valued at $5.2 billion NPV10 and supporting potential growth beyond 60,000 bbl/d by 2030.
Duvernay Energy Corporation, in which Athabasca holds a majority interest, increased its 2P reserves by 9% to 79 mmboe, with an NPV10 of $592 million. The combined reserve base and funded growth profile underscore Athabasca’s effort to deepen its long-life asset value while maintaining self-funded growth and aggressive share buybacks, reinforcing its position among Canadian liquids-focused producers.
The most recent analyst rating on (TSE:ATH) stock is a Hold with a C$9.00 price target. To see the full list of analyst forecasts on Athabasca Oil stock, see the TSE:ATH Stock Forecast page.