Calumet, Inc.
EnergyNASDAQ:CLMT · NASDAQ Global Select
-$0.50 today
Vol 0.66M · Avg 1.12M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$4.2B of revenue converted into -$188.8M of net income for the selected period. Gross margin is 5.4% and net margin is -4.9%, showing how much revenue survives after costs and taxes. EPS is $-2.16, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $4.1B -1.2% | $4.2B +0.2% | $4.2B -10.8% | $4.7B +48.9% | $3.1B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $3.9B -1.7% | $4.0B +6.1% | $3.7B -14.0% | $4.3B +44.2% | $3.0B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $245.7M +6.5% | $230.8M -48.9% | $451.7M +28.4% | $351.7M +146.1% | $142.9M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 5.9% +0.4pp | 5.5% -5.3pp | 10.8% +3.3pp | 7.5% +3.0pp | 4.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $171.7M -14.7% | $201.2M +7.1% | $187.9M -4.8% | $197.3M -3.2% | $203.9M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $191.5M -14.0% | $222.7M +20.7% | $184.5M -16.1% | $219.8M -3.8% | $228.5M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $148.8M -0.1% | $149.0M +1.5% | $146.8M +49.3% | $98.3M -21.2% | $124.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $238.4M +44.9% | $164.5M -60.7% | $418.2M +301.0% | $104.3M +568.6% | $15.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 5.8% +1.8pp | 3.9% -6.1pp | 10.0% +7.8pp | 2.2% +1.7pp | 0.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $54.2M +569.1% | $8.1M -97.0% | $267.2M +102.6% | $131.9M +254.1% | -$85.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 1.3% +1.1pp | 0.2% -6.2pp | 6.4% +3.6pp | 2.8% +5.5pp | -2.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $216.0M -8.7% | $236.7M +6.8% | $221.7M +26.0% | $175.9M +17.7% | $149.5M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$180.6M +21.2% | -$229.3M -5.4% | -$217.5M +27.9% | -$301.8M -74.5% | -$173.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$126.4M +42.9% | -$221.2M -545.1% | $49.7M +129.3% | -$169.9M +34.3% | -$258.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -3.1% +2.2pp | -5.3% -6.5pp | 1.2% +4.8pp | -3.6% +4.6pp | -8.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$92.6M -11675.0% | $800.0K -50.0% | $1.6M -52.9% | $3.4M +126.7% | $1.5M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$33.8M +84.8% | -$222.0M -561.5% | $48.1M +128.3% | -$169.8M +33.4% | -$254.9M | $4.9B | $4.8B | $4.7B |
| Net Margin | -0.8% +4.5pp | -5.3% -6.4pp | 1.2% +4.8pp | -3.6% +4.5pp | -8.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 +85.4% | -$3 -552.5% | $1 +127.6% | -$2 +33.7% | -$3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 +85.4% | -$3 -552.5% | $1 +127.6% | -$2 +33.7% | -$3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $86.8M +4.3% | $83.1M +3.8% | $80.1M +0.9% | $79.3M +0.5% | $79.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $86.8M +4.3% | $83.1M +3.8% | $80.1M +0.9% | $79.3M +0.5% | $79.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Baytex Energy Corp.
NYSE:BTE
$3.43B
Enerflex Ltd.
NYSE:EFXT
$2.97B
BKV Corporation
NYSE:BKV
$2.74B
Talos Energy Inc.
NYSE:TALO
$2.50B
NextDecade Corporation
NASDAQ:NEXT
$2.23B
Northern Oil and Gas, Inc.
NYSE:NOG
$2.20B
Expro Group Holdings N.V.
NYSE:XPRO
$1.87B
Genesis Energy, L.P.
NYSE:GEL
$1.85B
World Kinect Corporation
NYSE:WKC
$1.63B
Global Partners LP
NYSE:GLP
$1.60B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does CLMT generate?
Calumet, Inc. (CLMT) reported $4.14B of revenue in fiscal 2025.
Is CLMT profitable?
Calumet, Inc. (CLMT) reported -$33,800,000.00 of net income, with a net margin of -0.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.