Crescent Energy Co
NYSE:CRGY
Income Statement
Earnings Waterfall
Crescent Energy Co
Revenue
|
2.4B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
1.3B
USD
|
Operating Expenses
|
-820m
USD
|
Operating Income
|
484.3m
USD
|
Other Expenses
|
-416.7m
USD
|
Net Income
|
67.6m
USD
|
Income Statement
Crescent Energy Co
Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|
Revenue | ||||||
Revenue |
3 057
N/A
|
3 048
0%
|
2 632
-14%
|
2 410
-8%
|
2 383
-1%
|
|
Gross Profit | ||||||
Cost of Revenue |
(1 013)
|
(1 066)
|
(1 036)
|
(1 023)
|
(1 078)
|
|
Gross Profit |
2 044
N/A
|
1 982
-3%
|
1 596
-19%
|
1 387
-13%
|
1 304
-6%
|
|
Operating Income | ||||||
Operating Expenses |
(613)
|
(660)
|
(710)
|
(777)
|
(820)
|
|
Selling, General & Administrative |
(77)
|
(77)
|
(98)
|
(126)
|
(135)
|
|
Research & Development |
(3)
|
(3)
|
(3)
|
(1)
|
(9)
|
|
Depreciation & Amortization |
(533)
|
(580)
|
(609)
|
(650)
|
(676)
|
|
Operating Income |
1 431
N/A
|
1 322
-8%
|
886
-33%
|
610
-31%
|
484
-21%
|
|
Pre-Tax Income | ||||||
Interest Income Expense |
(768)
|
42
|
245
|
(229)
|
21
|
|
Non-Reccuring Items |
(146)
|
(150)
|
(150)
|
(150)
|
(160)
|
|
Total Other Income |
1
|
3
|
3
|
7
|
(0)
|
|
Pre-Tax Income |
517
N/A
|
1 217
+135%
|
984
-19%
|
238
-76%
|
345
+45%
|
|
Net Income | ||||||
Tax Provision |
(36)
|
(75)
|
(66)
|
(7)
|
(23)
|
|
Income from Continuing Operations |
481
|
1 142
|
918
|
231
|
322
|
|
Income to Minority Interest |
(384)
|
(901)
|
(726)
|
(211)
|
(254)
|
|
Net Income (Common) |
97
N/A
|
242
+150%
|
192
-20%
|
21
-89%
|
68
+223%
|
|
EPS (Diluted) |
0.58
N/A
|
1.44
+148%
|
1.15
-20%
|
0.14
-88%
|
1.02
+629%
|