Parex Resources Inc
TSX:PXT

Watchlist Manager
Parex Resources Inc Logo
Parex Resources Inc
TSX:PXT
Watchlist
Price: 17.3 CAD -3.67% Market Closed
Market Cap: 1.7B CAD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

Operating Cash Flow
+
3Y
-55%
5Y
+34%
10Y
+41%
Investing Cash Flow
+
3Y
+43%
5Y
-70%
10Y
-14%
Financing Cash Flow
+
3Y
+50%
5Y
-67%
10Y
-

Cash Flow Statement
Parex Resources Inc

Rotate your device to view
Cash Flow Statement
Currency: USD
Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Operating Cash Flow
Net Income
(5)
(8)
(12)
(15)
(14)
(9)
(9)
10
16
42
68
60
40
24
11
(25)
13
12
17
61
(87)
(112)
(122)
(166)
(44)
(37)
(39)
(4)
(46)
1
5
54
155
187
372
405
403
413
326
295
328
242
160
130
99
151
223
263
303
408
460
457
611
563
521
576
459
415
317
264
61
81
126
111
Depreciation & Amortization
0
1
1
1
2
2
3
18
54
96
142
169
181
188
195
208
214
220
213
222
219
204
192
169
152
143
136
128
116
109
105
102
99
97
95
93
103
110
117
123
126
126
120
114
114
113
116
120
121
127
133
139
149
157
168
181
194
204
216
220
216
214
205
200
Change in Deffered Taxes
0
0
0
0
(1)
(0)
(1)
10
28
36
39
17
(9)
(14)
(13)
(5)
(3)
(9)
(17)
2
(20)
(14)
(5)
(60)
(54)
(75)
(83)
(42)
(30)
(14)
9
(22)
(29)
(27)
(286)
(226)
(141)
(131)
124
135
56
130
90
73
53
8
42
42
91
53
101
104
(154)
(163)
(266)
(310)
(161)
(117)
11
63
158
112
30
(8)
Stock-Based Compensation
1
1
2
3
4
5
5
5
6
6
6
7
8
7
7
7
7
11
17
18
12
14
13
10
15
16
16
25
26
23
20
18
27
25
34
29
17
22
14
14
28
0
0
0
10
20
23
30
28
29
26
21
19
18
14
10
30
0
8
0
1
7
10
22
Other Non-Cash Items
1
1
2
2
3
4
6
(4)
0
5
(9)
6
31
22
32
73
48
65
87
35
181
171
156
203
76
81
80
45
105
100
97
103
55
56
64
55
17
16
15
25
61
43
52
41
31
53
36
66
62
71
61
107
118
124
184
114
175
152
136
129
188
188
158
170
Cash Taxes Paid
0
0
0
0
0
0
0
0
1
1
1
2
45
45
88
88
45
45
47
0
47
94
72
72
25
28
18
18
21
18
5
5
3
0
15
15
15
15
136
136
136
145
45
45
45
36
0
0
0
0
31
31
31
36
146
245
245
240
99
0
0
0
0
1
Cash Interest Paid
0
0
0
0
0
0
0
0
3
3
5
6
5
5
5
5
5
5
3
0
4
5
5
5
1
1
0
1
1
1
0
0
1
1
1
1
2
2
2
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
3
3
4
4
3
3
Change in Working Capital
0
1
(0)
(1)
4
9
21
24
22
9
0
25
11
5
(8)
(25)
(63)
(92)
(107)
(167)
(45)
(39)
(3)
128
31
54
24
(47)
10
8
55
29
6
32
106
93
149
123
(113)
(83)
(205)
(134)
(61)
(72)
(7)
(62)
(20)
(46)
(43)
(61)
(25)
54
259
243
35
(80)
(291)
(312)
(78)
22
(52)
(36)
(40)
(88)
Cash from Operating Activities
(4)
N/A
(6)
-68%
(9)
-50%
(12)
-24%
(6)
+46%
5
N/A
21
+312%
59
+184%
120
+105%
188
+57%
240
+27%
277
+15%
255
-8%
225
-12%
217
-4%
225
+4%
209
-7%
196
-6%
193
-2%
153
-21%
249
+63%
210
-15%
219
+4%
273
+25%
161
-41%
167
+4%
118
-29%
79
-33%
154
+94%
205
+33%
272
+33%
267
-2%
285
+7%
344
+21%
351
+2%
419
+19%
532
+27%
532
+0%
469
-12%
495
+6%
365
-26%
407
+12%
361
-11%
287
-21%
290
+1%
263
-9%
397
+51%
445
+12%
534
+20%
597
+12%
730
+22%
862
+18%
984
+14%
924
-6%
643
-30%
480
-25%
376
-22%
343
-9%
602
+76%
696
+16%
570
-18%
560
-2%
480
-14%
385
-20%
Investing Cash Flow
Capital Expenditures
(22)
(27)
(32)
(39)
(43)
(54)
(67)
(109)
(150)
(191)
(260)
(256)
(268)
(256)
(241)
(240)
(234)
(248)
(292)
(272)
(296)
(262)
(177)
(185)
(126)
(103)
(80)
(68)
(112)
(143)
(188)
(213)
(212)
(235)
(277)
(292)
(302)
(297)
(245)
(227)
(208)
(227)
(184)
(153)
(141)
(110)
(149)
(206)
(277)
(360)
(448)
(567)
(653)
(664)
(673)
(636)
(523)
(478)
(444)
(364)
(352)
(320)
(301)
(305)
Other Items
(1)
1
6
0
3
(10)
(287)
(281)
(286)
(277)
(44)
(91)
(69)
(84)
(8)
(3)
51
79
82
95
(4)
4
(56)
(77)
(55)
(78)
(53)
3
6
23
17
4
11
4
69
64
27
13
(60)
(64)
(11)
(22)
(36)
(24)
(39)
(17)
19
38
48
63
52
37
14
9
(2)
18
(13)
(33)
(14)
(51)
(40)
(37)
(14)
6
Cash from Investing Activities
(24)
N/A
(26)
-10%
(27)
-2%
(39)
-48%
(40)
-2%
(64)
-60%
(354)
-453%
(390)
-10%
(436)
-12%
(468)
-7%
(304)
+35%
(347)
-14%
(337)
+3%
(339)
-1%
(249)
+27%
(243)
+2%
(183)
+25%
(169)
+8%
(210)
-25%
(177)
+16%
(300)
-69%
(257)
+14%
(233)
+10%
(262)
-13%
(181)
+31%
(181)
0%
(133)
+26%
(66)
+51%
(106)
-60%
(120)
-13%
(171)
-43%
(209)
-23%
(201)
+4%
(231)
-15%
(208)
+10%
(228)
-10%
(275)
-21%
(284)
-3%
(305)
-7%
(290)
+5%
(219)
+25%
(249)
-14%
(219)
+12%
(176)
+20%
(180)
-2%
(127)
+29%
(131)
-3%
(168)
-28%
(229)
-36%
(298)
-30%
(397)
-33%
(530)
-34%
(638)
-20%
(655)
-3%
(675)
-3%
(618)
+8%
(536)
+13%
(511)
+4%
(458)
+11%
(414)
+9%
(392)
+5%
(357)
+9%
(316)
+12%
(300)
+5%
Financing Cash Flow
Net Issuance of Common Stock
91
91
91
91
74
75
299
299
225
225
1
1
1
0
(1)
(1)
1
4
7
9
9
7
119
117
120
120
7
9
6
8
8
7
2
(3)
(23)
(26)
(32)
(115)
(168)
(210)
(206)
(169)
(111)
(96)
(166)
(167)
(229)
(258)
(204)
(246)
(223)
(238)
(216)
(154)
(128)
(79)
(101)
(86)
(82)
(79)
(73)
(64)
(48)
(35)
Net Issuance of Debt
0
0
0
0
0
0
84
84
84
0
0
0
9
20
27
19
(1)
(16)
29
24
26
35
(56)
(42)
(35)
(40)
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
89
59
49
29
(31)
(11)
(33)
(21)
Cash Paid for Dividends
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(12)
(48)
(61)
(83)
(91)
(76)
(92)
(100)
(109)
(119)
(117)
(116)
(115)
(112)
(110)
(109)
(107)
Other
35
27
25
14
(7)
0
(17)
(16)
(12)
(12)
1
0
0
0
0
0
0
0
(0)
(0)
(0)
0
(5)
(5)
(5)
0
0
0
0
0
0
0
0
0
0
0
6
8
2
2
(4)
(8)
(2)
(2)
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
2
(1)
(1)
Cash from Financing Activities
126
N/A
118
-6%
116
-2%
105
-9%
68
-36%
71
+4%
366
+419%
367
+0%
297
-19%
297
0%
2
-99%
1
-60%
10
+1 517%
20
+110%
27
+31%
18
-33%
(0)
N/A
(13)
-12 500%
35
N/A
33
-8%
35
+9%
42
+18%
58
+39%
70
+21%
80
+14%
76
-5%
7
-90%
9
+15%
6
-35%
8
+38%
8
+11%
7
-15%
2
-66%
(3)
N/A
(23)
-571%
(26)
-13%
(26)
0%
(107)
-315%
(167)
-56%
(209)
-25%
(211)
-1%
(178)
+16%
(113)
+36%
(98)
+13%
(168)
-71%
(168)
+0%
(230)
-37%
(270)
-17%
(252)
+7%
(308)
-22%
(306)
+0%
(330)
-8%
(292)
+11%
(247)
+15%
(229)
+7%
(189)
+17%
(131)
+31%
(144)
-10%
(148)
-3%
(164)
-11%
(215)
-31%
(183)
+15%
(190)
-4%
(164)
+14%
Change in Cash
Effect of Foreign Exchange Rates
0
1
0
1
1
2
3
(3)
(1)
(2)
(2)
3
1
(0)
(1)
(1)
(1)
(1)
0
(1)
(2)
(2)
(4)
(6)
(4)
(3)
(2)
1
1
0
(1)
(1)
(1)
(0)
(0)
(1)
(3)
(3)
(3)
(7)
(2)
(16)
(13)
(10)
(8)
4
1
1
(5)
1
(5)
(11)
(13)
(12)
2
9
15
9
(1)
(1)
(5)
(3)
1
2
Net Change in Cash
98
N/A
87
-12%
80
-7%
55
-31%
22
-60%
13
-41%
35
+163%
32
-7%
(20)
N/A
16
N/A
(65)
N/A
(67)
-3%
(72)
-8%
(94)
-30%
(6)
+94%
(0)
+95%
25
N/A
13
-45%
18
+34%
8
-58%
(18)
N/A
(8)
+55%
41
N/A
76
+85%
56
-26%
59
+6%
(9)
N/A
23
N/A
54
+140%
93
+71%
109
+17%
64
-41%
86
+34%
110
+28%
120
+10%
165
+37%
228
+38%
139
-39%
(5)
N/A
(11)
-114%
(66)
-530%
(36)
+46%
16
N/A
3
-82%
(66)
N/A
(28)
+58%
37
N/A
8
-78%
48
+490%
(8)
N/A
22
N/A
(8)
N/A
41
N/A
10
-75%
(259)
N/A
(318)
-23%
(275)
+14%
(303)
-10%
(4)
+99%
117
N/A
(42)
N/A
17
N/A
(26)
N/A
(77)
-196%
Free Cash Flow
Free Cash Flow
(26)
N/A
(33)
-28%
(42)
-25%
(51)
-22%
(49)
+3%
(49)
-1%
(47)
+6%
(51)
-8%
(29)
+42%
(3)
+91%
(20)
-708%
21
N/A
(13)
N/A
(30)
-130%
(24)
+21%
(15)
+38%
(25)
-73%
(52)
-105%
(99)
-91%
(119)
-20%
(47)
+60%
(52)
-9%
42
N/A
88
+109%
35
-60%
64
+81%
39
-40%
11
-71%
42
+281%
62
+47%
84
+35%
54
-36%
73
+35%
109
+50%
75
-32%
127
+71%
229
+80%
235
+3%
224
-5%
268
+20%
157
-42%
180
+15%
178
-1%
134
-24%
149
+11%
153
+3%
248
+62%
240
-3%
257
+7%
237
-8%
282
+19%
295
+5%
331
+12%
261
-21%
(30)
N/A
(157)
-420%
(146)
+7%
(136)
+7%
158
N/A
333
+111%
217
-35%
240
+10%
178
-26%
80
-55%

See Also

Summary
PXT intrinsic value, competitors valuation, and company profile.
DCF Valuation
PXT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PXT stock valuation using valuation multiples.
Wall Street Estimates
PXT price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
PXT stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 302,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.