Market Price

1.65 

0.03 1.9%

as of Jun 18 '21

52 Week Range:

0.27 1.74


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

Crew Energy Inc. engages in the acquisition, exploration, development, and production of crude oil, natural gas, condensate, and natural gas liquids in Canada. It primarily holds interests in the Septimus/West Septimus, Tower, Groundbirch/Monias, Attachie, and Portage assets comprising approximately 438 net sections with condensate, light oil, liquids-rich natural gas, and dry gas reserves located in the Montney area situated to the south and west of Fort St. John, British Columbia. The company also owns interest in the Lloydminster asset covering 40,413 net acres of land area located in the Saskatchewan/Alberta border region. As of December 31, 2020, its Lloydminster asset had proved plus probable reserves of 6,302 thousand barrels of crude oil and 180 million cubic feet of natural gas. The company was incorporated in 2003 and is headquartered in Calgary, Canada.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20
Equity (BVPS) 7.67
10.60
9.73
9.61
6.60
6.03
5.75
5.79
5.76
6.06
4.49
growth rate 38.2% -8.2% -1.2% -31.3% -8.6% -4.6% 0.7% -0.5% 5.2% -25.9%
Earnings BIT -23.32
-175.98
33.78
-89.76
-2.93
-91.53
-69.04
46.37
35.88
17.31
-5.58
growth rate 0.0% 100.0% -100.0% 0.0% 0.0% 0.0% 100.0% -22.6% -51.8% -100.0%
Avg.PE 78.40
-11.40
36.36
-3.21
-3.21
-3.21
-3.21
-54.36
9.41
3.04
1.55
growth rate -100.0% 100.0% -100.0% 0.0% 0.0% 0.0% 0.0% 100.0% -67.7% -49.0%
ROA -1.75
-9.16
1.17
-4.31
-22.80
-4.48
-5.23
2.62
0.90
0.83
-15.39
growth rate 0.0% 100.0% -100.0% 0.0% 0.0% 0.0% 100.0% -65.7% -7.8% -100.0%
ROE -2.81
-14.90
1.86
-6.91
-36.74
-6.77
-7.79
4.07
1.45
1.33
-24.97
growth rate 0.0% 100.0% -100.0% 0.0% 0.0% 0.0% 100.0% -64.4% -8.3% -100.0%
ROIC -1.72
-11.80
2.16
-4.73
-27.40
-4.09
-4.89
4.34
2.39
2.72
-16.04
growth rate 0.0% 100.0% -100.0% 0.0% 0.0% 0.0% 100.0% -44.9% 13.8% -100.0%
Cur. Ratio 0.60
0.41
0.45
0.47
0.82
0.90
0.57
0.60
1.35
1.07
0.57
growth rate -31.7% 9.8% 4.4% 74.5% 9.8% -36.7% 5.3% 125.0% -20.7% -46.7%
Quick Ratio 0.45
0.41
0.45
0.47
0.39
0.73
0.57
0.57
1.20
0.58
0.47
growth rate -8.9% 9.8% 4.4% -17.0% 87.2% -21.9% 0.0% 110.5% -51.7% -19.0%
Leverage 1.62
1.63
1.55
1.66
1.55
1.47
1.51
1.60
1.62
1.59
1.67
growth rate 0.6% -4.9% 7.1% -6.6% -5.2% 2.7% 6.0% 1.3% -1.9% 5.0%
Balance Sheet Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20
Acct.Receivable 44.90
79.10
46.40
44.78
27.19
22.50
26.59
40.93
70.52
26.99
22.14
growth rate 76.2% -41.3% -3.5% -39.3% -17.3% 18.2% 53.9% 72.3% -61.7% -18.0%
Acct.Payable 89.98
93.12
37.43
49.59
70.07
58.54
45.76
46.60
growth rate 3.5% -59.8% 32.5% 41.3% -16.5% -21.8% 1.8%
Cur.Assets 61.00
79.10
46.40
49.88
78.47
34.42
39.59
42.60
78.90
50.02
26.85
growth rate 29.7% -41.3% 7.5% 57.3% -56.1% 15.0% 7.6% 85.2% -36.6% -46.3%
Total Assets 1,045.90
1,842.70
1,833.80
1,843.03
1,225.07
1,244.28
1,239.04
1,388.12
1,451.92
1,451.65
1,189.57
growth rate 76.2% -0.5% 0.5% -33.5% 1.6% -0.4% 12.0% 4.6% 0.0% -18.1%
Cash 0.00 0.00 0.00
growth rate
Inventory 0.00 0.00 0.00
growth rate
Cur.Liabilities 101.10
192.70
102.10
105.32
95.34
38.22
68.49
71.39
58.54
46.69
47.21
growth rate 90.6% -47.0% 3.2% -9.5% -59.9% 79.2% 4.2% -18.0% -20.2% 1.1%
Liabilities 406.30
712.50
650.20
729.57
434.70
398.59
417.35
518.03
555.57
537.99
476.05
growth rate 75.4% -8.7% 12.2% -40.4% -8.3% 4.7% 24.1% 7.3% -3.2% -11.5%
LT Debt 138.70
230.70
242.80
343.31
196.01
227.66
235.37
315.84
354.79
348.00
332.85
growth rate 66.3% 5.2% 41.4% -42.9% 16.1% 3.4% 34.2% 12.3% -1.9% -4.4%
Equity 639.70
1,130.20
1,183.60
1,113.46
790.37
845.70
821.69
870.09
896.35
913.66
713.52
growth rate 76.7% 4.7% -5.9% -29.0% 7.0% -2.8% 5.9% 3.0% 1.9% -21.9%
Common Shares 80.00
102.00
121.00
122.00
122.00
138.00
143.00
151.00
152.00
152.00
152.00
growth rate 27.5% 18.6% 0.8% 0.0% 13.1% 3.6% 5.6% 0.7% 0.0% 0.0%
Cash Flow Statement Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20
Capital Expenditures 113.60
350.40
162.20
275.90
445.64
248.03
112.28
242.13
102.08
115.66
98.05
growth rate 208.5% -53.7% 70.1% 61.5% -44.3% -54.7% 115.7% -57.8% 13.3% -15.2%
Cash Dividends 0.00 0.00 0.00
growth rate
Cash From OA 93.90
153.40
213.60
161.95
169.21
74.70
77.48
117.29
89.16
81.40
37.99
growth rate 63.4% 39.2% -24.2% 4.5% -55.9% 3.7% 51.4% -24.0% -8.7% -53.3%
FCF per Share -1.91
-2.11
-0.56
-1.09
-1.95
-1.42
-0.31
-1.02
0.03
-0.26
-0.18
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -100.0% 0.0%
Sale Purchase of Stock 0.09
16.17
100.16
25.90
growth rate 17,671.4% 519.3% -74.1%
FCF -152.00
-222.00
-67.00
-114.00
-276.00
-173.00
-35.00
-125.00
-13.00
-34.00
-60.00
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Income Statement Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20
Sales 212.00
379.90
455.50
345.16
342.80
140.32
164.11
202.98
214.25
190.52
132.99
growth rate 79.2% 19.9% -24.2% -0.7% -59.1% 17.0% 23.7% 5.6% -11.1% -30.2%
Op.Income 12.40
6.00
0.60
-89.76
-2.93
-91.53
-69.04
46.37
35.88
17.31
-5.58
growth rate -51.6% -90.0% -100.0% 0.0% 0.0% 0.0% 100.0% -22.6% -51.8% -100.0%
IBT 23.80
-176.00
33.80
-103.01
-465.72
-67.12
-85.77
50.60
23.17
12.84
-256.74
growth rate -100.0% 100.0% -100.0% 0.0% 0.0% 0.0% 100.0% -54.2% -44.6% -100.0%
Net Income 17.80
-130.20
21.50
-79.31
-349.71
-55.36
-64.93
34.41
12.80
12.07
-203.18
growth rate -100.0% 100.0% -100.0% 0.0% 0.0% 0.0% 100.0% -62.8% -5.7% -100.0%
EPS 0.22
-1.28
0.18
-0.65
-2.86
-0.40
-0.45
0.23
0.08
0.08
-1.34
growth rate -100.0% 100.0% -100.0% 0.0% 0.0% 0.0% 100.0% -65.2% 0.0% -100.0%
Gross Profit 106.70
183.00
232.40
221.02
234.36
71.20
96.15
130.95
139.90
114.82
55.96
growth rate 71.5% 27.0% -4.9% 6.0% -69.6% 35.0% 36.2% 6.8% -17.9% -51.3%

Quarterly Statements

Item Name Mar '20 Jun '20 Sep '20 Dec '20 Mar '21
Earnings BIT 11.54
-18.74
-14.73
16.35
7.30
growth rate -100.0% 0.0% 100.0% -55.4%
Balance Sheet Mar '20 Jun '20 Sep '20 Dec '20 Mar '21
Acct.Receivable 17.55
15.82
14.18
22.14
25.94
growth rate -9.8% -10.4% 56.1% 17.2%
Acct.Payable 28.12
23.31
29.29
46.60
47.79
growth rate -17.1% 25.7% 59.1% 2.5%
Cur.Assets 35.34
23.65
15.25
26.85
26.53
growth rate -33.1% -35.5% 76.1% -1.2%
Total Assets 1,168.06
1,147.42
1,145.27
1,189.57
1,216.61
growth rate -1.8% -0.2% 3.9% 2.3%
Cash
growth rate
Cur.Liabilities 28.36
23.20
33.93
47.21
59.83
growth rate -18.2% 46.2% 39.2% 26.7%
Liabilities 444.50
448.23
466.70
476.05
501.93
growth rate 0.8% 4.1% 2.0% 5.4%
LT Debt 327.16
331.83
338.74
332.85
353.95
growth rate 1.4% 2.1% -1.7% 6.3%
Equity 723.56
699.20
678.57
713.52
714.68
growth rate -3.4% -3.0% 5.2% 0.2%
Common Shares 1,478.60
1,483.55
1,483.07
1,482.93
1,481.84
growth rate 0.3% 0.0% 0.0% -0.1%
Cash Flow Statement Mar '20 Jun '20 Sep '20 Dec '20 Mar '21
Capital Expenditures 18.03
5.40
21.88
52.74
50.09
growth rate -70.1% 305.2% 141.1% -5.0%
Cash Dividends
growth rate
Cash From OA 9.92
8.18
5.12
14.77
30.45
growth rate -17.6% -37.4% 188.5% 106.1%
Sale Purchase of Stock
growth rate
FCF -8.11
2.78
-16.76
-37.97
-19.64
growth rate 100.0% -100.0% 0.0% 0.0%
Income Statement Mar '20 Jun '20 Sep '20 Dec '20 Mar '21
Sales 36.80
24.05
31.00
41.14
80.85
growth rate -34.7% 28.9% 32.7% 96.5%
Op.Income 11.54
-18.74
-14.73
16.35
7.30
growth rate -100.0% 0.0% 100.0% -55.4%
IBT -245.47
-24.80
-21.14
34.67
1.35
growth rate 0.0% 0.0% 100.0% -96.1%
Net Income -191.91
-24.80
-21.14
34.67
1.35
growth rate 0.0% 0.0% 100.0% -96.1%
EPS
growth rate
Gross Profit 16.72
5.18
12.51
21.55
59.46
growth rate -69.0% 141.6% 72.3% 175.9%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

F (0.00)

YOY Growth Grade:

F (0.00)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

Current EPS is negative, therefore value price cannot be calculated.

PE and EPS

Historical Current Forward
PE 1.55 -1.23 9.71
EPS / Growth 22.4% -1.34 52.5%

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 1.0%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 1.0% 11.7% 11.7%
Future PE 1.55 11.55 11.55
Future EPS 0.00 0.00 0.00
Value Price
MOS %
0.00
-100.0%
0.00
-100.0%
0.00
-100.0%
MOS Price 0.00 0.00 0.00
IRT 99.00 99.00 99.00

Graham Number:

Current EPS is negative, therefore Graham Number cannot be calculated.
NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.