US-listed companies
Crescent Energy Co

Crescent Energy CoCRGY

Market cap

P/E ratio

Income statement Balance sheet Cash flow

	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023
Cash and cash equivalents	129	-	3
Accounts receivable, net	322	457	-
Accounts receivable – affiliates	20	3	-
Derivative Asset, Current	-	15	54
Derivative Asset, Current	-	15	54
Prepaid expenses	-	-	40
Drilling advances	-	15	-
Other current assets	-	-	11
Prepaid and other current assets	9	27	-
Total current assets	480	517	616
Total current assets	480	517	616
Proved	6,044	7,114	8,574
Unproved	309	314	283
Oil and natural gas properties at cost, successful efforts method	6,352	7,428	8,858
Property, Plant and Equipment, Other, Gross	144	177	199
Total property, plant and equipment	6,497	7,605	9,056
Less: accumulated depreciation, depletion, amortization and impairment	1,942	2,167	2,941
Property, plant and equipment, net	4,555	5,438	6,116
Goodwill	77	-	-
Derivative Asset, Noncurrent	1	-	8
Derivative Asset, Noncurrent	1	-	8
Equity Method Investments	15	15	6
Equity Method Investments	15	15	6
Other assets	30	50	58
Other assets	30	50	58
TOTAL ASSETS	5,157	6,020	6,803
TOTAL ASSETS	5,157	6,020	6,803
Accounts payable and accrued liabilities	338	525	-
Accounts payable – affiliates	9	28	-
Derivative Liability, Current	254	313	42
Derivative Liability, Current	254	313	42
Finance Lease, Liability, Current	2	3	4
Finance Lease, Liability, Current	2	3	4
Other current liabilities	14	25	38
Other current liabilities	14	25	38
Total current liabilities	616	894	750
Total current liabilities	616	894	750
Long-term debt	1,030	1,248	1,694
Derivative Liability, Noncurrent	133	64	-
Asset retirement obligations	258	347	418
Deferred tax liability	83	147	263
Finance Lease, Liability, Noncurrent	4	7	7
Other liabilities	14	14	35
Total liabilities	2,138	2,721	3,168
Redeemable noncontrolling interests	2,325	2,437	1,901
Class A Common Stock	0	0	0
Class B Common Stock	0	0	0
Treasury stock, at cost; 1,071,553 and 1,150,991 shares of Class A common stock as of December 31, 2023 and 2022, respectively	-	18	17
Additional paid-in capital	720	805	1,627
Retained earnings	-19	62	95
Noncontrolling interests	12	14	30
Class A Common Stock	0	0	0
Class B Common Stock	0	0	0
Total equity	695	862	1,735
TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY	5,157	6,020	6,803
Cash and cash equivalents	129	-	3
Accounts receivable, net	322	457	-
Accounts receivable – affiliates	20	3	-
Derivative Asset, Current	-	15	54
Derivative Asset, Current	-	15	54
Prepaid expenses	-	-	40
Drilling advances	-	15	-
Other current assets	-	-	11
Prepaid and other current assets	9	27	-
Total current assets	480	517	616
Total current assets	480	517	616
Proved	6,044	7,114	8,574
Unproved	309	314	283
Oil and natural gas properties at cost, successful efforts method	6,352	7,428	8,858
Property, Plant and Equipment, Other, Gross	144	177	199
Total property, plant and equipment	6,497	7,605	9,056
Less: accumulated depreciation, depletion, amortization and impairment	1,942	2,167	2,941
Property, plant and equipment, net	4,555	5,438	6,116
Goodwill	77	-	-
Derivative Asset, Noncurrent	1	-	8
Derivative Asset, Noncurrent	1	-	8
Equity Method Investments	15	15	6
Equity Method Investments	15	15	6
Other assets	30	50	58
Other assets	30	50	58
TOTAL ASSETS	5,157	6,020	6,803
TOTAL ASSETS	5,157	6,020	6,803
Accounts payable and accrued liabilities	338	525	-
Accounts payable – affiliates	9	28	-
Derivative Liability, Current	254	313	42
Derivative Liability, Current	254	313	42
Finance Lease, Liability, Current	2	3	4
Finance Lease, Liability, Current	2	3	4
Other current liabilities	14	25	38
Other current liabilities	14	25	38
Total current liabilities	616	894	750
Total current liabilities	616	894	750
Long-term debt	1,030	1,248	1,694
Derivative Liability, Noncurrent	133	64	-
Asset retirement obligations	258	347	418
Deferred tax liability	83	147	263
Finance Lease, Liability, Noncurrent	4	7	7
Other liabilities	14	14	35
Total liabilities	2,138	2,721	3,168
Redeemable noncontrolling interests	2,325	2,437	1,901
Class A Common Stock	0	0	0
Class B Common Stock	0	0	0
Treasury stock, at cost; 1,071,553 and 1,150,991 shares of Class A common stock as of December 31, 2023 and 2022, respectively	-	18	17
Additional paid-in capital	720	805	1,627
Retained earnings	-19	62	95
Noncontrolling interests	12	14	30
Class A Common Stock	0	0	0
Class B Common Stock	0	0	0
Total equity	695	862	1,735
TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY	5,157	6,020	6,803