Crew Energy Inc.
TSX:CR.TO
6.75 (CAD) • At close September 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 307.074 | 607.902 | 335.568 | 139.457 | 205.28 | 230.374 | 214.154 | 174.719 | 153.934 | 425.424 | 430.627 | 417.763 | 379.915 | 212.045 | 162.174 | 235.856 | 140.466 | 92.813 | 87.647 | 37.945 | 7.354 |
| Cost of Revenue
| 183.678 | 159.323 | 96.275 | 77.523 | 90.534 | 92.496 | 90.283 | 96.017 | 106.695 | 241.456 | 275.64 | 293.398 | 196.959 | 105.357 | 68.571 | 96.405 | 50.115 | 32.78 | 6.895 | 3.538 | 1.03 |
| Gross Profit
| 123.396 | 448.579 | 239.293 | 61.934 | 114.746 | 137.878 | 123.871 | 78.702 | 47.239 | 183.968 | 154.987 | 124.365 | 182.956 | 106.688 | 93.603 | 139.451 | 90.351 | 60.033 | 80.752 | 34.407 | 6.324 |
| Gross Profit Ratio
| 0.402 | 0.738 | 0.713 | 0.444 | 0.559 | 0.598 | 0.578 | 0.45 | 0.307 | 0.432 | 0.36 | 0.298 | 0.482 | 0.503 | 0.577 | 0.591 | 0.643 | 0.647 | 0.921 | 0.907 | 0.86 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 21.587 | 63.397 | 50.97 | 39.859 | 39.78 | 35.173 | 39.66 | 39.379 | 33.646 | 38.898 | 35.654 | 43.344 | 21.139 | 10.996 | 9.057 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0.414 | 2.914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 21.587 | 63.397 | 50.97 | 39.859 | 40.194 | 38.087 | 39.66 | 39.379 | 33.646 | 38.898 | 35.654 | 43.344 | 21.139 | 10.996 | 9.057 | 7.501 | 5.993 | 3.918 | 4.072 | 2.117 | 0.323 |
| Other Expenses
| 29.026 | 49.048 | 47.204 | 48.748 | 54.388 | 60.299 | 50.886 | 50.916 | 58.083 | 97.964 | 1.269 | 78.517 | 7.11 | 113.214 | 131.613 | 104.866 | 75.427 | 41.458 | 19.688 | 9.641 | 1.752 |
| Operating Expenses
| 21.587 | 112.445 | 98.174 | 88.607 | 94.582 | 98.386 | 90.546 | 90.295 | 91.729 | 136.862 | 149.93 | 164.126 | 176.928 | 124.21 | 140.67 | 112.367 | 81.42 | 45.376 | 23.76 | 11.758 | 2.075 |
| Operating Income
| 101.809 | 294.529 | 141.633 | -26.515 | 19.215 | 38.84 | 66.014 | -22.841 | -34.309 | 80.086 | -15.842 | 0.649 | 6.028 | -17.522 | -47.067 | 27.084 | 8.931 | 14.657 | 56.992 | 22.649 | 4.249 |
| Operating Income Ratio
| 0.332 | 0.485 | 0.422 | -0.19 | 0.094 | 0.169 | 0.308 | -0.131 | -0.223 | 0.188 | -0.037 | 0.002 | 0.016 | -0.083 | -0.29 | 0.115 | 0.064 | 0.158 | 0.65 | 0.597 | 0.578 |
| Total Other Income Expenses Net
| 59.522 | 61.348 | 113.696 | -230.228 | -6.379 | 6.936 | 41.714 | -56.623 | -6.051 | -492.359 | -93.543 | 86.996 | -174.831 | 5.795 | 6.503 | -66.87 | 0.798 | -1.688 | -17.594 | -8.455 | -1.482 |
| Income Before Tax
| 161.331 | 355.877 | 255.329 | -256.743 | 12.836 | 23.17 | 50.6 | -85.77 | -67.124 | -465.724 | -103.005 | 33.782 | -175.979 | -23.317 | -53.57 | -46.871 | 2.921 | 12.969 | 38.961 | 14.194 | 2.805 |
| Income Before Tax Ratio
| 0.525 | 0.585 | 0.761 | -1.841 | 0.063 | 0.101 | 0.236 | -0.491 | -0.436 | -1.095 | -0.239 | 0.081 | -0.463 | -0.11 | -0.33 | -0.199 | 0.021 | 0.14 | 0.445 | 0.374 | 0.381 |
| Income Tax Expense
| 41.637 | 91.518 | 50.03 | -53.563 | 0.765 | 10.371 | 16.195 | -20.844 | -11.769 | -116.01 | -23.694 | 12.24 | -45.817 | -6.156 | -15.755 | 6.448 | -6.189 | 2.193 | 14.32 | 5.246 | 1.24 |
| Net Income
| 119.694 | 264.359 | 205.299 | -203.18 | 12.071 | 12.799 | 34.405 | -64.926 | -55.355 | -349.714 | -79.311 | 21.542 | -130.162 | -17.161 | -37.815 | -53.319 | 9.11 | 10.776 | 24.641 | 8.948 | 1.565 |
| Net Income Ratio
| 0.39 | 0.435 | 0.612 | -1.457 | 0.059 | 0.056 | 0.161 | -0.372 | -0.36 | -0.822 | -0.184 | 0.052 | -0.343 | -0.081 | -0.233 | -0.226 | 0.065 | 0.116 | 0.281 | 0.236 | 0.213 |
| EPS
| 0.78 | 1.73 | 1.34 | -1.34 | 0.08 | 0.085 | 0.23 | -0.45 | -0.4 | -2.86 | -0.65 | 0.18 | -1.28 | -0.22 | -0.5 | -0.87 | 0.2 | 0.31 | 0.87 | 0.36 | 0.07 |
| EPS Diluted
| 0.74 | 1.63 | 1.27 | -1.34 | 0.08 | 0.084 | 0.23 | -0.45 | -0.4 | -2.86 | -0.65 | 0.18 | -1.28 | -0.22 | -0.5 | -0.81 | 0.19 | 0.3 | 0.77 | 0.31 | 0.06 |
| EBITDA
| 191.973 | 435.806 | 214.84 | 44.539 | 94.964 | 115.842 | 104.978 | 73.16 | 48.025 | 205.454 | 195.072 | 162.843 | 168.927 | 95.692 | 84.546 | 131.95 | 84.358 | 56.115 | 76.68 | 32.29 | 6.001 |
| EBITDA Ratio
| 0.625 | 0.717 | 0.64 | 0.319 | 0.463 | 0.503 | 0.49 | 0.419 | 0.312 | 0.483 | 0.453 | 0.39 | 0.445 | 0.451 | 0.521 | 0.559 | 0.601 | 0.605 | 0.875 | 0.851 | 0.816 |