Crescent Energy CoCRGY

時価総額

$22.5億

PER

石油・天然ガスの探査・開発・生産・輸送・販売の大手。イーグルフォードやユインタなどの資産運営と生産最適化サービスを展開。2022年3月のユインタ買収で総額約6.32億ドルの買収。米国テキサス州中心の展開。

	2021年 12月31日	2022年 12月31日	2023年 12月31日	2024年 12月31日
Oil	883	1,969	1,751	2,130
Natural gas	354	767	371	350
Natural gas liquids	186	268	193	317
Midstream and other	54	53	68	134
Total revenues	1,477	3,057	2,383	2,931
Lease operating expense	244	439	495	529
Workover expense	11	67	58	60
Asset operating expense	46	79	87	103
Gathering, transportation and marketing	187	177	235	313
Production and other taxes	109	238	163	163
Depreciation, depletion and amortization	313	533	676	949
Impairment expense	-	143	154	162
Exploration expense	1	3	9	17
Midstream and other operating expense	-	-	-	110
General and administrative expense	78	85	141	336
(Gain) loss on sale of assets	9	5	-	29
Total expenses	993	1,773	2,058	2,712
Income (loss) from operations	484	1,284	325	218
Gain (loss) on derivatives	-866	-677	167	-114
Interest expense	-	-	-	216
Loss from extinguishment of debt	-	-	-	-59
Other income (expense)	0	1	-0	2
Income (loss) from equity affiliates	0	5	-0	1
Total other income (expense)	-916	-767	20	-387
Income (loss) before taxes	-433	517	345	-169
Income tax benefit (expense)	-0	36	23	-31
Net income (loss)	-432	481	322	-138
Less: net (income) loss attributable to noncontrolling interests	-15	3	0	-1
Less: net (income) loss attributable to redeemable noncontrolling interests	-59	381	254	-22
Net income (loss) attributable to Crescent Energy	-19	481	322	-115