CNQ
Canadian Natural Resources Limited is a Canadian-based senior independent energy company headquartered in Calgary. For 2025, Canadian Natural reported product sales of C$44.167 billion, net earnings of C$10.820 billion, adjusted net earnings from operations of C$7.444 billion, operating cash flow of C$15.106 billion. The key review question is whether Canadian Natural can translate this operating and financial setup into durable cash generation while managing commodity sensitivity, execution risk, regulatory cost, and reserve uncertainty.
The local financial analysis supports a strong earnings outlook relative to many commodity peers. Canadian Natural generated about $15.1 billion of operating cash flow and roughly $8.3 billion of free cash flow after capex, which leaves it well-positioned to support shareholder returns and strategic flexibility. Even though the free-cash cushion is smaller than during peak pricing, the balance sheet remains tangible and leverage looks manageable for a producer of this scale. The main variables remain commodity prices and differentials, but the company's long-life assets and operating consistency make the cash profile more resilient than that of many higher-decline peers.
Canadian Natural remains a high-quality upstream franchise because it combines very long-life, low-decline reserves with a diversified production mix and a capital-allocation framework built around free cash flow rather than production growth at any cost. The local inputs show a company whose oil sands, thermal, conventional and gas assets give it a steadier operating base than many short-cycle shale peers, while the broad product mix helps reduce reliance on any one basin or commodity stream. If management keeps integrating accretive acquisitions, maximizing reliability at its long-life assets and maintaining disciplined capital returns, CNQ can continue compounding value through commodity cycles.
Key catalysts include continued operating reliability, successful integration of recent acquisitions, sustained dividend growth and the execution of shareholder returns through repurchases under the company's new NCIB. Canadian Natural's March 10, 2026 announcement of a new normal course issuer bid is especially relevant because it reinforces management's willingness to keep returning excess cash to shareholders while maintaining flexibility through the cycle. If free cash flow remains strong enough to support buybacks and dividends alongside disciplined reinvestment, the market may continue to reward CNQ with a premium within Canadian upstream.
Current Price
$63.76
Expected Value
$46.04
Implied Move
-27.8%
Current vs low/median/mean/high target prices
Top: Street estimate level by period (low to high with mean). Bottom: source-provided estimate change metric (%).
Sources: yfinance_parsed_snapshots, valuation.street_targets
At roughly $44.24 against a $48.73 to $49.55 central Street target, the market is not pricing Canadian Natural for another major commodity up-leg; it is pricing a solid operator that can keep delivering through a more normalized price environment. That expectation set looks broadly fair to slightly conservative because the local inputs still show a productive asset base, constructive cash flow, and a forward case that does not require peak pricing to remain attractive. The company is clearly no longer getting the benefit of a windfall narrative, but it does not need one if current production and cost discipline hold. The March 2026 year-end release supports that steadier framing, highlighting record 2025 production, lower operating costs, and a 2026 plan built around durable returns rather than heroic assumptions. For a PM, the growth case is less about volume acceleration and more about proving that normalized commodity execution still deserves a modest premium. On that basis, the quote does not look overburdened.
Driver contributions from revenue to net income
The market is underwriting good profitability but not peak-cycle profitability, and that is the right way to frame the name. Local financial analysis makes clear that headline net income materially overstates cleaner earnings power this period, with normalized income far below reported net income because special items and gains boosted the statutory result. Even after that normalization, however, CNQ still screens as a highly profitable producer with strong operating margins and robust cash conversion. That means the issue is not whether the company can earn money; it is whether investors should capitalize transitory gains as if they are recurring. The current quote appears to respect that distinction, which is healthy. For fresh capital, the profitability story remains attractive, but only when anchored to normalized earnings and free cash flow rather than to the headline net-income rebound.
Canadian Natural Resources Limited's operating risks are concentrated in crude oil, natural gas, NGL and oil sands operations, including Horizon, AOSP, Primrose, Pelican Lake, Kirby, Jackfish, Pike, and international projects. The 2025 Annual Information Form states that the company uses a multidisciplinary Enterprise Risk Management framework to identify, assess and develop mitigation plans for risks across operational areas. It also states that significant declines in crude oil or natural gas prices could delay or cancel drilling, development, construction or expansion programs, curtail production at some properties, or create unutilized long-term transportation commitments. Operational risk also includes reserves and production uncertainty, availability and cost of seismic, drilling and other equipment, skilled personnel, severe weather, third-party operators, transportation and processing infrastructure, asset retirement obligations, abandonment and decommissioning costs, and integration of acquired businesses. The Q1 2026 MD&A adds that operating results can be affected by the timing of turnarounds, maintenance activities, production volumes, royalties, production expenses, capital expenditures, abandonment expenditures, and the availability and cost of resources required by operations. Any material disruption in production, cost control, project execution, transport access, reserves realization, safety performance, or asset retirement execution could reduce cash flow and impair operating flexibility.
Insufficient structured data
Options positioning visual unavailable for this report.
Canadian Natural's financial risks include commodity-price volatility, foreign exchange, interest rates, counterparty credit, capital spending requirements, debt maturities, liquidity, credit ratings, and derivative exposures. The Annual Information Form states that the company's financial condition is substantially dependent on and highly sensitive to prevailing crude oil and natural gas prices, and that product price differentials for heavy crude oil, bitumen and related products can materially affect financial condition. It also states that the company may use derivative financial instruments and physical sales contracts to manage commodity, foreign exchange and interest-rate exposure, but these arrangements can limit benefits from favorable moves and increase counterparty credit risk. The Q1 2026 MD&A reports long-term debt, net of $16.153 billion at March 31, 2026, debt to book capitalization of 26.6%, and a financial covenant requiring debt to book capitalization under credit facility agreements not to exceed 65%. It also states that capital resources consist primarily of operating cash flow, available bank credit facilities and access to debt capital markets, and that those sources depend on business conditions, credit ratings and market conditions. A sustained decline in commodity prices, wider quality differentials, adverse currency or rate moves, derivative losses, counterparty defaults, weaker credit ratings, or constrained debt-market access could pressure liquidity, delay capital programs, limit shareholder returns, or increase financing costs.
Canadian Natural's business model is to acquire, explore for, develop, produce, market and sell crude oil, natural gas and NGLs from a diversified portfolio of operated and high-working-interest assets. The company combines North America exploration and production, oil sands mining and upgrading, and international exploration and production with supporting midstream and refining interests. Its operating approach emphasizes cost control, operator status, area knowledge, production diversification, reserves development, acquisitions in core regions, and capital allocation across projects with different products, risk profiles and time horizons.
Canadian Natural Resources Limited is a Canadian-based senior independent energy company headquartered in Calgary. The company is engaged in the acquisition, exploration, development, production, marketing and sale of crude oil, natural gas and NGLs. Its principal operating regions are western Canada, the U.K. sector of the North Sea and Offshore Africa, and its reported activities include North America exploration and production, North America oil sands mining and upgrading, and international exploration and production.
Canadian Natural's cost structure is driven by royalties, production expenses, transportation costs, blending and feedstock costs, depletion, depreciation and amortization, abandonment and reclamation expenditures, capital expenditures, energy costs, carbon taxes, maintenance activity, turnarounds, inflationary service costs, asset retirement obligations and income taxes. Production expenses vary by product mix, production volumes, seasonal conditions, field maturity, maintenance schedules and cost optimization across the company's conventional, thermal, oil sands mining and international operations.
Barriers to entry are high because large-scale oil and gas development requires access to reserves, leases and licences, drilling inventory, capital, skilled labour, technical and operating expertise, transportation and processing infrastructure, environmental compliance systems, and long approval timelines. Oil sands mining, upgrading, thermal production, offshore production, and major pipelines also require specialized assets and regulatory capability. Substitutes are explicit in the AIF's competitive factors: Canadian Natural competes not only with integrated and non-integrated crude oil and natural gas companies, but also with other petroleum products and energy sources. Climate policy, emissions rules, efficiency gains, electrification, and competing energy supply can affect long-term demand and capital allocation across the industry.
Canadian Natural's competitive position is supported by scale, a large proved and probable reserve base, long-life low-decline assets, broad product exposure, high working interests, and operated infrastructure. The portfolio includes North America E&P, oil sands mining and upgrading, North Sea, and Offshore Africa assets, giving the company multiple development channels and market outlets. The investor presentation describes oil sands in situ and mining as low-sustaining-capital sources of supply, cites low sustaining capital requirements of about US$4/BOE for in situ and about US$8/BOE for mining, and presents the corporate cash breakeven including dividends in the low-to-mid US$40/bbl range. Contracted pipeline capacity, operated pipeline systems, cogeneration, and exposure to upgrading and refining infrastructure add operating flexibility.
Canadian Natural operates in a highly competitive energy industry. Competition covers exploration and development of new supply, construction and operation of crude oil and natural gas pipelines and related facilities, acquisition of crude oil and natural gas interests, transportation and marketing of crude oil, natural gas, NGLs, and surplus electricity, and attraction and retention of skilled personnel. Competitors include integrated and non-integrated crude oil and natural gas companies, as well as other petroleum products and energy sources. The company also competes for contractors, equipment, processing capacity, market access, customers, and capital under changing commodity-price and regulatory conditions.
Capital structure composition and liquidity ratios
Canadian Natural's balance sheet expanded during Q1 2026, with total assets rising to C$94.047 billion from C$91.830 billion at December 31, 2025. Cash was C$808 million, accounts receivable were C$5.248 billion, inventories were C$2.921 billion, and current assets totaled C$9.367 billion against current liabilities of C$9.519 billion. Property, plant and equipment remained the largest asset base at C$78.108 billion, supported by C$2.735 billion of exploration and evaluation assets. Total liabilities were C$49.409 billion, including C$16.961 billion of long-term debt and C$11.089 billion of deferred tax liabilities. Shareholders' equity increased modestly to C$44.638 billion.
The company ended Q1 2026 with net debt of C$16.153 billion, compared with C$15.944 billion at year-end 2025 and C$17.335 billion at March 31, 2025. Reported liquidity was C$6.166 billion, including C$5.358 billion of undrawn bank credit facilities, and the weighted average interest rate on bank credit facilities and total long-term debt was 4.9%. Free cash flow was C$875 million in the quarter after net capital expenditures, while adjusted funds flow was C$4.374 billion. Canadian Natural's disclosed free-cash-flow allocation framework links shareholder returns and balance-sheet reduction to net debt thresholds, with more cash directed to debt reduction while net debt is at or above C$16 billion.
Operating, investing, and financing cash flow by period
Q1 2026 cash from operating activities was C$3.282 billion, down from C$4.284 billion in Q1 2025, with net earnings of C$1.348 billion supported by non-cash depreciation, depletion and amortization of C$1.877 billion, share-based compensation of C$644 million, an unrealized risk management loss of C$316 million, and an unrealized foreign exchange loss of C$285 million. Operating cash flow was reduced by C$818 million of working-capital movement and C$247 million of abandonment expenditures. Investing activities used C$1.949 billion, including C$2.092 billion of net property, plant and equipment expenditures. Financing activities used C$1.242 billion, including C$1.224 billion of dividends and C$311 million of share repurchases, and ending cash was C$808 million.
| Peer Set | EPS Growth | Company Name | Revenue Growth |
|---|---|---|---|
| APA | -18.2% | APA Corporation | -28.0% |
| AR | 29.9% | Antero Resources Corporation | 11.1% |
| COP | -39.0% | ConocoPhillips | -6.8% |
| CTRA | 20.6% |
| All numbers in thousands (CAD) | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 |
|---|---|---|---|---|---|
•Total Revenue | 44,167,000 | 44,167,000 | 41,509,000 | 40,835,000 | 49,530,000 |
| All numbers in thousands (CAD) | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 |
|---|---|---|---|---|
•Total Assets | 91,830,000 | 85,359,000 | 75,955,000 | 76,142,000 |
•Current Assets |
| All numbers in thousands (CAD) | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 |
|---|---|---|---|---|---|
•Operating Cash Flow | 15,106,000 | 15,106,000 | 13,386,000 | 12,353,000 | 19,391,000 |
| Value | Shares | Holder Type | Shareholder | Date Reported | Percentage Out |
|---|---|---|---|---|---|
| 9,507,464,561 | 199,820,601 | institutional | Capital World Investors | Dec 2025 | 9.58% |
| 6,962,445,234 | 146,331,336 | institutional | Capital Research Global Investors | Dec 2025 | 7.01% |
| 5,366,177,282 | 112,782,200 | institutional |
Canadian Natural Resources describes itself as a senior crude oil and natural gas producer with operations in Western Canada, the U.K. portion of the North Sea and Offshore West Africa. The 2024 stewardship report says Canadian Natural remains committed to environmental stewardship but does not include environmental content or data because of uncertainty around Canadian Competition Act amendments affecting environmental communications. Environmental support in the source packet is therefore drawn mainly from the 2025 annual report and proxy circular. The annual report identifies environmental risks from exploration and development activities, including greenhouse gas emissions, future environmental regulation, greenhouse gas compliance costs and reduction targets, potential emissions caps, and the uncertain timing and pace of transition to a low-carbon economy. It also describes environmental management programs covering greenhouse gas and methane reduction, facility optimization, environmental planning to avoid or mitigate operational impacts, biodiversity protection for terrestrial and aquatic systems, water management to improve recycling and reduce fresh water use, groundwater monitoring for thermal in situ and mine operations, reclamation and decommissioning programs, well abandonment, progressive reclamation of contiguous land, and oil sands tailings management. The stewardship report and proxy circular also state that environmental performance metrics used in compensation include corporate GHG emissions intensity, North America exploration and production absolute methane emissions, well abandonment and reclamation activity.
Canadian Natural identifies ESG risks and opportunities primarily through operational safety, asset integrity, environmental stewardship, regulatory compliance and stakeholder relationships. Environmental and climate-related risks include greenhouse gas regulation, compliance costs and reduction targets, possible emissions caps, the implementation of federal and provincial carbon policies, uncertainty around the timing and pace of transition to a low-carbon economy, potential restrictions on access to insurance and capital if financial institutions, investors, insurers, rating agencies or lenders adopt more restrictive decarbonization policies, and potential litigation or financial penalties tied to environmental communications under amended Competition Act provisions. Operational ESG risks include workplace safety, process safety, asset integrity, spills and releases, water management, biodiversity impacts, reclamation and decommissioning obligations, tailings management, and dam safety. Social risks and opportunities include Indigenous and community relationships, local employment, business development, training, scholarships, landowner and municipal engagement, and contractor safety. Governance controls include the Safety Management System, integrated safety and environmental management systems, enterprise risk management, Board committee oversight, sustainability metrics in executive compensation, the Code of Integrity, Business Ethics and Conduct, ConfidenceLine reporting, public policy and lobbying alignment processes, and quarterly reporting to Board committees. Opportunity areas include emissions and methane reduction programs, efficiency optimization, technology evaluation, collaboration with industry associations and research institutions, progressive reclamation, water recycling, Indigenous business contracting and long-term community investment.
1Y cumulative return vs XIC
The likely market disconnect is that Canadian Natural can be treated as just another cyclical Canadian producer when the local business description points to a more durable and cash-oriented model. The market is right to price in commodity and differential risk, but it can underappreciate how valuable long-life, low-decline assets become when management uses them to sustain strong free cash flow and disciplined shareholder returns. Mispricing tends to appear when investors focus only on oil-price beta and ignore the resilience that comes from reserve life, product mix and operating scale.
The main risks are lower commodity prices, widening Canadian differentials and policy or regulatory pressure on long-duration hydrocarbon assets. The local analysis suggests the balance sheet is sound, but the model still depends on continued strong operating cash flow. There is also execution risk around integrating acquisitions and sustaining reliability across complex oil sands, thermal and conventional operations. If free cash flow contracts materially while capital needs stay elevated, the pace of shareholder returns and the premium valuation could both come under pressure.
Canadian Natural reported 2025 fourth-quarter and year-end results on March 5, 2026, highlighting what management described as the best operational year in the company's history. The release noted record annual production, lower operating costs, capital expenditures that came in below forecast and several accretive acquisitions completed during the year. That matters for the thesis because it supports the local view that CNQ is still executing well operationally while extending the life and quality of its asset base.
The local evidence supports a buy-to-accumulate stance for investors who want commodity exposure through a disciplined operator with a long-life asset base. Canadian Natural is not insulated from oil and gas volatility, but its reserve quality, acquisition discipline and capital-return framework make downturns more manageable than for many peers. This is a name to add on energy weakness rather than chase only when crude is strong.
Canadian Natural should trade at a premium to average upstream producers because the local inputs point to stronger reserve durability, tangible equity support and better free-cash-flow endurance through the cycle. That premium is still bounded by the fact that the company remains fully exposed to upstream commodity economics and Canadian market-access constraints. The valuation case works best when investors recognize CNQ as a long-duration cash compounder rather than as a simple oil-price proxy.
Street
bullMarket-Implied
baseMost Likely
bullConfidence
MediumThe street case is bull because Canadian Natural trades below both the mean and median target prices, with the local target range implying meaningful upside and a buy-leaning recommendation profile. The analyst count is small, so the signal should not be treated as broad consensus certainty, but the central target anchor still says the market is not fully crediting CNQ's normalized free cash flow, tangible balance sheet, and disciplined capital-return profile.
The market-implied case is base because the stock is valued like a quality cyclical producer rather than a distressed E&P or a premium compounder. Peer pricing is supportive, but not dramatically cheap, and the market appears to be correctly adjusting for commodity exposure and the large gap between reported and normalized earnings. Current pricing assumes CNQ can keep generating attractive cash flow in a normalized commodity environment, but it does not require another peak-cycle windfall.
The overall case is bull with commodity-cycle discipline because CNQ combines long-life assets, tangible equity support, controlled leverage, and strong free cash flow while still trading with upside to the local street anchor. The business remains exposed to oil, gas, differentials, and policy risk, so the thesis should be anchored to normalized earnings rather than headline gains. Even on that more conservative framing, the local evidence supports an investable cash-return story at the current quote.
Confidence is Medium because CNQ's asset quality, balance sheet, and free cash flow are strong, but commodity prices, Canadian differentials, policy risk, and non-recurring earnings noise can still dominate near-term equity outcomes.
Bear Case
In the bear case, Canadian Natural remains a high-quality producer but normalized commodity conditions prove weaker than investors expect. Oil prices, gas realizations, or Canadian differentials pressure revenue and free cash flow, while capex needs remain meaningful across long-life oil sands, thermal, conventional, and offshore assets. The company would likely remain financially sound, but dividends, buybacks, and acquisition flexibility could look less generous if cash flow falls closer to a lower normalized base.
What Must Go Right: To avoid the bear case, CNQ must keep production reliable, maintain low operating costs, and generate strong free cash flow at current commodity prices rather than relying on one-off gains or another pricing windfall. Capital discipline needs to remain firm, with reinvestment supporting reserve life and asset quality without crowding out shareholder returns. The balance sheet should continue to absorb cycle volatility through controlled leverage and tangible asset backing.
What Must Go Wrong: The bear case unfolds if commodity prices weaken, differentials widen, regulatory costs rise, or major long-life assets suffer reliability issues. It would also be reinforced if investors focus on the gap between headline net income and normalized earnings and decide the current cash-return profile is less durable than reported results suggest. In that scenario, CNQ's quality premium could narrow even though the company remains one of the better operators in upstream energy.
Base Case
In the base case, Canadian Natural continues to operate as a disciplined, cash-generative upstream company with a long-life asset base and manageable leverage. Production remains strong, costs stay controlled, and free cash flow covers capex and shareholder returns, but the market values the stock as a cyclical commodity producer rather than a secular compounder. Returns are driven by steady execution, dividends, repurchases, and modest convergence toward the street anchor.
CNQ's valuation assumes a meaningful reinvestment burden, but one that remains well covered by internal cash generation. This is not a low-capex software model; it is a resource business that spent roughly $6.79 billion on capital expenditures while still producing about $8.32 billion of free cash flow, which is exactly the kind of balance investors want to see from a large upstream franchise. The local evidence shows the business can still fund development, returns, and selective deleveraging without relying on outside capital. That said, the free-cash cushion is narrower than it was at peak pricing, so the stock should not be valued as if capital returns are insulated from commodity pressure. In other words, reinvestment is sizable but productive, and the company remains self-funding through it. For a PM, that supports ownership, though it also argues against paying a premium multiple that assumes capex and commodity outcomes will stay unusually favorable.
Implied Discount Rate
8.18%
This data is not included in the public sample.
Canadian Natural deserves a lower discount rate than a fragile E&P because its balance sheet is tangible, leverage is controlled, and its asset base has real operating depth, but it still warrants a meaningful commodity risk premium. The local balance sheet shows moderate debt against substantial tangible equity and limited goodwill distortion, which gives the company more resilience than many peers. Even so, this is still a price-taker exposed to oil and gas markets, policy shifts, and the natural variability of producer cash flows. That means the discount rate should capture both structural quality and unavoidable cyclicality. The market appears to be doing that reasonably well today, since the stock does not carry an exaggerated premium despite strong financial characteristics. For underwriting, a disciplined commodity-adjusted hurdle rate still makes sense, but CNQ's quality means that hurdle should not be as punitive as for a weaker producer.
The long-run durability case is better here than in many energy names because Canadian Natural owns a large, tangible, diversified reserve base and has shown an ability to operate through cycles while still returning capital. That matters for terminal value because the franchise is not built around a narrow shale treadmill or a fragile balance sheet. The March 2026 year-end results underscored that point with record production, lower costs, and a larger ownership stake in long-life oil sands assets. The limitation is obvious: terminal value for a producer is always bounded by commodity exposure and policy risk, no matter how good the operator is. So the right conclusion is that CNQ deserves stronger terminal assumptions than a marginal producer, but not a valuation that ignores long-run oil and gas cyclicality. For long-duration capital, terminal value is supportive rather than spectacular.
Subject percentile rank vs peer set
Peer pricing modestly supports the current quote. CNQ trades around 2.8x EV/revenue and 6.9x EV/EBITDA, which sits inside a reasonable peer range rather than above it, while profitability metrics such as net margin and ROE remain at or above many comparables even after adjusting mentally for cleaner earnings. The stock is not a bargain-bin outlier, but it also is not being valued like a peak-cycle winner despite its stronger balance-sheet tangibility and cash profile. The one caution is that peer metrics themselves are cyclical, so relative cheapness alone is not a sufficient reason to buy. Even so, the comp set does not say the market has become euphoric on CNQ. For a PM, peers suggest the current price is defensible and leaves some room for upside if normalized cash generation holds.
At the current price, Canadian Natural looks investable because the market is valuing it on a normalized commodity framework rather than on inflated headline earnings, yet still leaving modest upside to consensus. The stock requires stable commodity conditions, continued capital discipline, and proof that normalized free cash flow remains strong enough to support returns without leaning on one-off earnings benefits. For new capital, Attractive now.
Insufficient structured data
Valuation bridge visual unavailable for this report.
Convergence here means the stock moving from roughly $44 toward the Street's $49 to $50 central target range as investors gain confidence that CNQ's normalized earnings and free cash flow remain durable in a non-peak commodity environment. The path to that upside is straightforward: production has to stay strong, cost discipline needs to hold, and reported results must keep validating the company's ability to fund capex and returns while maintaining a controlled balance sheet. That rerating is reasonably likely because the stock is not demanding, the company just delivered record annual production and lower costs, and the local balance-sheet profile is sturdier than many peers. The reason this is not Very High is that energy equities are still hostage to commodity prices, and a weaker macro tape can overwhelm even good operator performance. The single most important datapoint that would raise this score is continued strong free cash flow at current commodity prices, because that would best prove the business can keep compounding value without depending on another exceptional earnings distortion.
Canadian Natural competes with integrated and non-integrated oil and gas companies, other petroleum products, and alternative energy sources. Its Annual Information Form states that crude oil and natural gas prices fluctuate with supply and demand, market uncertainty, weather, pipeline and transportation constraints, OPEC+ actions, international trade issues, inflation, economic activity, and government regulation. It also states that Canadian producers may receive discounted prices relative to international prices because of constraints on the ability to transport and sell products to international markets, and that unresolved constraints may extend discounted or reduced realized prices. Competitive risks include attracting and retaining skilled personnel, obtaining equipment and services at reasonable cost, securing market access, competing for capital and acquisition opportunities, and maintaining operating efficiency across a large asset base. The Q1 2026 MD&A identifies changes and uncertainty in the international trade environment, including tariffs, export restrictions, embargoes and Canadian countermeasures, as factors that may affect the company. If industry capacity, transport infrastructure, labor markets, equipment markets, fiscal terms, trade rules, or commodity benchmarks move unfavorably, Canadian Natural could face weaker realized pricing, higher costs, lower project returns, or reduced capital flexibility.
Canadian Natural operates in a regulated energy sector where environmental, safety, competition, tax, royalty, emissions, land, abandonment and production rules can materially affect costs and operating permissions. The Annual Information Form states that operations may be affected by national, federal, provincial, state and local laws and regulations, including restrictions on production or emissions, tariffs, export restrictions or embargoes, changes in taxes, royalties and other amounts payable to governments, price or gathering-rate controls, and environmental protection regulations. It also identifies regulatory issues, increases in government taxes, changes to royalty regimes, litigation, reputational risk from operational activities causing personal injury, property damage or environmental damage, and legal proceedings as business risks. The 2024 sustainability report notes uncertainty from amendments to Canada's Competition Act around environmental communications, and says the report omits certain environmental and climate content because of uncertainty over interpretation and application. The Q1 2026 MD&A also identifies environmental laws and regulations, climate-change initiatives, asset retirement obligations, tax interpretations and litigation as factors that could affect results. New or more stringent emissions rules, production restrictions, environmental obligations, royalty or tax changes, trade restrictions, legal claims, or uncertainty in climate and environmental disclosure rules could increase capital and operating costs, restrict production, delay projects, or damage reputation.
Insufficient structured data
Risk sensitivity visual unavailable for this report.
For an investment case based on Canadian Natural's long-life, low-decline asset base, scale in oil sands and conventional production, balance sheet flexibility, free-cash-flow generation, and shareholder-return framework, the main source-backed risks are commodity sensitivity, execution risk, regulatory cost, and reserve uncertainty. The Annual Information Form warns that reserves estimates involve numerous uncertainties and that actual future production timing or amounts may vary materially from estimates. It also states that product prices and quality differentials can affect asset carrying values, drilling and development decisions, production curtailment, transportation commitments, and financial condition. The Q1 2026 MD&A states that liquidity depends on operating cash flows, credit facilities, access to debt markets, credit ratings and market conditions, while the dividend and free-cash-flow allocation policies remain subject to Board review and business conditions. The sustainability report shows continued focus on safety, tailings management, governance, technology and stakeholder relationships, while also highlighting communication uncertainty under Competition Act amendments. If crude oil or natural gas prices fall, heavy-oil differentials widen, reserves or production underperform, capital projects or acquisitions fail to deliver expected benefits, environmental or emissions costs rise, or liquidity and credit conditions tighten, the company's cash-flow durability and capital-return capacity could weaken.
Canadian Natural markets crude oil, synthetic crude oil, bitumen, NGLs and natural gas through a diversified marketing and transportation strategy. Canadian crude oil is sold to purchasers in Canada and other international destinations, while contracted crude oil pipeline capacity supports access to Canada's west coast and the United States Gulf Coast. Midstream assets, including operated pipeline systems, support heavy crude oil and thermal bitumen operations. The company also uses natural gas internally in oil sands mining, upgrading and thermal operations and sells gas into AECO/Station 2, other North American and international markets, including through a long-term natural gas supply agreement tied to LNG export pricing.
Canadian Natural's production base is concentrated in western Canada, with assets in Alberta, British Columbia, Saskatchewan and Manitoba, and additional international operations in the U.K. sector of the North Sea and Offshore Africa. The Canadian portfolio includes oil sands mining and upgrading in northern Alberta, thermal bitumen projects, primary heavy oil, Pelican Lake heavy oil, light and medium crude oil, NGLs and natural gas. International exposure is smaller and includes North Sea and Offshore Africa crude oil and natural gas operations.
Key operating levers include production volumes by product, realized commodity prices, WTI and WCS pricing, SCO premiums or discounts, AECO gas prices, transportation and market access, royalties, production expenses, drilling success, reserves additions and revisions, operator control, working interests, turnaround timing, maintenance, upgrader and refinery reliability, access to pipeline capacity, environmental and reclamation performance, capital efficiency, abandonment spending and the pace of development at assets such as Horizon, AOSP, Primrose, Pelican Lake, Kirby and Jackfish.
Canadian Natural produces and sells synthetic crude oil, mining bitumen, natural gas, light and medium crude oil, NGLs, thermal bitumen, primary heavy crude oil and Pelican Lake heavy crude oil. Its asset base includes conventional oil and gas, thermal in situ oil sands, oil sands mining and upgrading, heavy oil water and polymer flood projects, offshore production, midstream pipeline systems, cogeneration interests and a 50% equity interest in the North West Redwater refinery, which processes bitumen into ultra-low sulphur diesel and other refined products.
Canadian Natural operates under petroleum, natural gas, environmental, tax, royalty, emissions, transportation, marketing, competition and securities regulations in Canada and in its international jurisdictions. In Canada, its properties are primarily held under government leases or licences and freehold leases that govern exploration and production rights. The company is subject to environmental standards, climate and greenhouse-gas policies, regulatory inspections, abandonment, decommissioning and reclamation requirements, production and emissions rules, tariffs, export restrictions, royalties and other amounts payable to governments.
Revenue is driven by sales volumes and realized prices for synthetic crude oil, light crude oil, NGLs, heavy crude oil, bitumen and natural gas. Commodity benchmarks such as WTI, WCS differentials, SCO pricing and AECO natural gas prices influence realized prices, while blending costs, feedstock costs, transportation costs and market access affect netbacks. Production mix, oil sands mining and upgrading output, conventional oil and gas volumes, North America natural gas volumes, international production, refinery throughput and the company's diversified marketing strategy also affect revenue.
Canadian Natural Resources is a Canadian-based senior independent energy company engaged in the acquisition, exploration, development, production, marketing, and sale of crude oil, natural gas, and natural gas liquids. Its core operating regions are western Canada, the UK sector of the North Sea, and Offshore Africa, with the Canadian portfolio spanning synthetic crude oil, mining bitumen, natural gas, light and medium crude oil and NGLs, thermal bitumen, primary heavy crude oil, and Pelican Lake heavy crude oil. The business combines upstream production with operated infrastructure, including pipeline systems, cogeneration, and a 50% interest in the North West Redwater Partnership, which supports market access and heavy oil processing.
The industry is cyclical because realized prices and cash flow are tied to WTI, Brent, WCS differentials, AECO and NYMEX natural gas prices, foreign exchange, royalties, transportation costs, and product netbacks. Canadian Natural states that its financial condition is substantially dependent on and highly sensitive to crude oil and natural gas prices, and that price declines can delay or cancel drilling, development, construction, or expansion activity and can curtail production. Growth is driven by reserve development, acquisitions, drilling programs, oil sands mining and in situ projects, transportation access, and technology deployment, while demand, supply, OPEC+ actions, trade restrictions, inflation, pipeline capacity, LNG market development, and geopolitical conditions can change the pace of activity.
The industry is subject to extensive regulation covering exploration, development, production, refining, marketing, transportation, waste prevention, safety, competition, environmental matters, royalties, taxes, leases, licences, abandonment, and decommissioning. Canadian Natural's properties in Alberta, British Columbia, Saskatchewan, and Manitoba are largely held under government leases and licences, and provincial governments regulate production and royalties. The company also faces UK and Offshore Africa regulatory, tax, production-sharing, and environmental regimes. Structural risks include volatile commodity prices, OPEC+ actions, geopolitical conflict, tariffs and trade restrictions, pipeline and processing capacity, reserve-estimate uncertainty, environmental incidents, greenhouse gas and methane regulation, carbon pricing, potential emissions or production caps, Indigenous and stakeholder engagement, litigation, cyber incidents, operational disruptions, capital-market access, and abandonment and reclamation obligations.
Canadian Natural has limited independent pricing power because substantially all production is sold with reference to benchmark commodity prices. Crude oil is marketed based on WTI and Brent indices, natural gas uses a mix of AECO- and NYMEX-based pricing, and realized prices are affected by foreign exchange, WCS differentials, transportation, royalties, diluent and blending costs, and regional market access. Its cost position is supported by scale, low sustaining capital in oil sands operations, high working interests, operated assets, and integrated infrastructure. Cost and margin risks include inflation, labour and equipment availability, pipeline capacity, tariffs and trade measures, weather, wildfires, drought, processing outages, regulatory compliance costs, carbon and methane rules, financing conditions, and abandonment and reclamation obligations.
Canadian Natural markets Canadian crude oil to purchasers in Canada and other international destinations, while North Sea and Offshore Africa production is sold primarily into European markets. The company has contracted pipeline capacity for about 22% of liquids production, including Flanagan South, Keystone Base, and TMX, giving it options to sell into Western Canada, the US Gulf Coast, or international markets. Natural gas is marketed directly to purchasers in Canada and international markets and is distributed in Canada through the TC Canadian Mainline, Enbridge Westcoast, and other pipelines. Supplier and counterparty dynamics include dependence on drilling, seismic, equipment, materials, labour, processing, pipelines, diluent, contractors, joint venture partners, customers, suppliers, and capital markets, with credit risk monitored across customers, contractors, suppliers, and joint venture partners.
Normalized cash conversion and accrual quality metrics
Cash Conversion
0.71x
Risk
Accrual Intensity
14.3%
Risk
Earnings Margin
49.5%
Good
OCF Margin
35.2%
Good
Cash Conversion
0.71x
Accrual Intensity
14.3%
Earnings Margin
49.5%
OCF Margin
35.2%
Revenue
$10.7M
Net Income
$5.3M
Operating CF
$3.8M
Reported earnings in Q1 2026 included several items that should be separated from operating performance. Net earnings were C$1.348 billion, while adjusted net earnings from operations were C$2.446 billion, reflecting the effect of share-based compensation, risk management, and foreign exchange items. Share-based compensation expense was C$644 million compared with C$26 million in Q1 2025, risk management moved to a C$361 million loss from a C$24 million gain, and foreign exchange moved to a C$262 million loss from a C$43 million gain. The interim financial statements were prepared under IFRS and IAS 34, with IFRS 9 and IFRS 7 amendments adopted from January 1, 2026 without restating cash-flow comparatives. Asset retirement obligations were C$9.757 billion and settlements were C$247 million in the quarter.
Insufficient structured data
Earnings history visual unavailable for this report.
Management's 2026 guidance after the March update called for annual production of 1.615 million to 1.665 million BOE/d. The Q1 MD&A also listed 2026 crude oil and NGL production before royalties of 1.188 million to 1.229 million bbl/d and natural gas production of 2.560 billion to 2.615 billion cubic feet per day. The annual report outlined a 2026 capital program of C$6.0 billion, plus C$993 million of abandonment expenditures and C$125 million of carbon-capture spending. Near-term operational planning includes drill-to-fill conventional activity, front-end engineering in 2026 for a 30,000 bbl/d Jackfish expansion and 70,000 bbl/d Pike 2, and Horizon NRUTT work expected to add 6,300 bbl/d of synthetic crude oil after Q3 2027 mechanical completion.
For 2025, Canadian Natural reported product sales of C$44.167 billion, net earnings of C$10.820 billion, adjusted net earnings from operations of C$7.444 billion, operating cash flow of C$15.106 billion, and adjusted funds flow of C$15.460 billion. Full-year production reached 1.571 million BOE/d, up 15% from 2024, including liquids production of 1.146 million bbl/d and natural gas production of 2.547 billion cubic feet per day. Net debt declined to C$15.944 billion from C$18.688 billion, and debt to book capitalization improved to 26% from 32%. Q1 2026 production increased a further 4% year over year to 1.643 million BOE/d, led by 1.198 million bbl/d of liquids and 2.670 billion cubic feet per day of natural gas.
Revenue (USD) and profitability margins (% of revenue)
Canadian Natural reported Q1 2026 product sales of C$12.404 billion, down from C$12.712 billion in Q1 2025, and revenue of C$10.810 billion, down from C$10.939 billion. Production expense was C$2.388 billion, blending and feedstock costs were C$2.308 billion, transportation was C$670 million, and depreciation, depletion and amortization was C$1.877 billion. Earnings before taxes declined to C$1.730 billion from C$3.097 billion, and net earnings declined to C$1.348 billion from C$2.458 billion. Basic EPS was C$0.65, compared with C$1.17 in the prior-year quarter. The decline reflected lower revenue and higher non-segmented expenses, including share-based compensation, risk management losses, foreign exchange losses, and interest expense.
Q1 2026 adjusted funds flow was C$4.374 billion, or C$2.10 per basic share, and adjusted net earnings from operations were C$2.446 billion, or C$1.17 per basic share. Reported basic EPS was C$0.65 and diluted EPS was C$0.64. At year-end 2025, debt to book capitalization was 26%, interest coverage was 14.3 times, interest and other fixed charges coverage was 20.3 times, and return on average capital employed was 17.5%. Operating metrics remained central to financial performance: Q1 2026 production was 1.643 million BOE/d, Oil Sands Mining and Upgrading produced 587,946 bbl/d of synthetic crude oil, and related operating costs were C$23.73 per barrel. North America thermal in situ operating costs were C$12.59 per barrel and North America natural gas operating costs were C$1.23 per Mcf.
Several Q1 2026 items should be treated cautiously when reading trends. Share-based compensation increased to C$644 million from C$26 million in Q1 2025, risk management moved to a C$361 million loss from a C$24 million gain, and foreign exchange moved to a C$262 million loss from a C$43 million gain. The Peace River asset acquisition added revenue of C$92 million, net operating income of C$49 million, and earnings before taxes of C$34 million after closing. Management also noted production effects from the Jackfish turnaround after quarter-end and a Baobab FPSO suspension expected to be resolved in early June 2026. Commodity prices and differentials were mixed, with Q1 WTI at US$72.17/bbl, WCS differential at US$14.12/bbl, and AECO at C$2.36/GJ.
| Coterra Energy Inc. |
| 23.4% |
| DVN | -8.5% | Devon Energy Corporation | -12.1% |
| EOG | -41.7% | EOG Resources, Inc. | 0.0% |
| EQT | 54.6% | EQT Corporation | 26.9% |
| EXE | Expand Energy Corporation | 38.3% |
| FANG | Diamondback Energy, Inc. | -9.4% |
| OXY | Occidental Petroleum Corporatio | 148.9% |
| PR | 51.6% | Permian Resources Corporation | -9.8% |
| -41.7% | Peer Low | -28.0% |
| 6.2% | Peer Mean | 16.6% |
| 6.0% | Peer Median | 0.0% |
| 54.6% | Peer High | 148.9% |
| 371.8% | Subject (CNQ) | 1.5% |
| ROA | ROE | Peer Set | Net Margin | Company Name | Gross Margin | Operating Margin |
|---|---|---|---|---|---|---|
| 9.0% | 25.3% | APA | 16.5% | APA Corporation | 68.0% | 30.6% |
| 4.3% | 9.0% | AR | 12.3% | Antero Resources Corporation | 66.4% | 22.2% |
| 6.4% | 12.4% | COP | 13.3% | ConocoPhillips | 46.2% | 16.3% |
| 6.7% | 12.3% | CTRA | 24.6% | Coterra Energy Inc. | 74.1% | 33.3% |
| 7.7% | 17.7% | DVN | 16.5% | Devon Energy Corporation | 47.7% | 22.7% |
| 8.2% | 16.8% | EOG | 22.0% | EOG Resources, Inc. | 62.0% | 16.9% |
| 5.3% | 9.0% | EQT | 24.9% | EQT Corporation | 78.6% | 55.0% |
| 5.9% | 10.1% | EXE | 15.6% | Expand Energy Corporation | 45.3% | 27.5% |
| 1.4% | 3.7% | FANG | 11.6% | Diamondback Energy, Inc. | 73.0% | -86.5% |
| 2.7% | 5.9% | OXY | 10.8% | Occidental Petroleum Corporatio | 69.8% | 10.3% |
| 6.9% | 10.0% | PR | 18.5% | Permian Resources Corporation | 73.5% | 41.0% |
| 1.4% | 3.7% | 10.8% | Peer Low | 45.3% | -86.5% | |
| 5.9% | 12.0% | 17.0% | Peer Mean | 64.1% | 17.2% | |
| 6.4% | 10.1% | 16.5% | Peer Median | 68.0% | 22.7% | |
| 9.0% | 25.3% | 24.9% | Peer High | 78.6% | 55.0% | |
| 5.8% | 25.8% | 27.9% | Subject (CNQ) | 48.5% | 19.6% |
| P/B | P/E | P/S | Peer Set | EV/EBITDA | EV/Revenue | Market Cap | Forward P/E | Company Name | Enterprise Value |
|---|---|---|---|---|---|---|---|---|---|
| 2.07 | 8.96 | 1.45 | APA | 3.46x | 2.05x | $12.6bn | 9.32 | APA Corporation | $17.8bn |
| 1.50 | 18.07 | 2.20 | AR | $11.3bn | 7.83 | Antero Resources Corporation | |||
| 2.20 | 18.27 | 2.35 | COP | 6.59x | 2.64x | $141.8bn | 14.09 | ConocoPhillips | $159.3bn |
| 1.58 | 13.79 | 3.36 | CTRA | 5.66x | 3.91x | $23.5bn | 10.21 | Coterra Energy Inc. | $27.4bn |
| 1.77 | 10.61 | 1.71 | DVN | 4.64x | 2.17x | $27.5bn | 8.53 | Devon Energy Corporation | $34.7bn |
| 2.31 | 14.08 | 3.04 | EOG | 6.37x | 3.29x | $68.9bn | 9.37 | EOG Resources, Inc. | $74.6bn |
| 1.54 | 17.67 | 4.46 | EQT | 7.87x | 5.86x | $36.5bn | 12.43 | EQT Corporation | $47.9bn |
| 1.23 | 12.66 | 1.98 | EXE | 4.90x | 2.37x | $23.0bn | 10.00 | Expand Energy Corporation | $27.5bn |
| 1.39 | 31.46 | 3.55 | FANG | 6.98x | 4.99x | $50.7bn | 11.08 | Diamondback Energy, Inc. | $71.3bn |
| 1.91 | 39.84 | 2.47 | OXY | 7.40x | 3.86x | $53.3bn | 14.94 | Occidental Petroleum Corporatio | $83.3bn |
| 1.41 | 15.17 | 3.37 | PR | 5.18x | 4.04x | $17.0bn | 9.90 | Permian Resources Corporation | $20.4bn |
| 1.23 | 8.96 | 1.45 | 3.46x | 2.05x | $11.3bn | 7.83 | Peer Low | $17.8bn | |
| 1.72 | 18.23 | 2.72 | 5.91x | 3.52x | $42.4bn | 10.70 | Peer Mean | $56.4bn | |
| 1.58 | 15.17 | 2.47 | 6.01x | 3.58x | $27.5bn | 10.00 | Peer Median | $41.3bn | |
| 2.31 | 39.84 | 4.46 | 7.87x | 5.86x | $141.8bn | 14.94 | Peer High | $159.3bn | |
| 2.78 | 11.44 | 2.32 | 6.87x | 2.81x | $89.9bn | 13.01 | Subject (CNQ) | $108.7bn |
| 44,167,000 |
| 44,167,000 |
| 41,509,000 |
| 40,835,000 |
| 49,530,000 |
Cost of Revenue | 34,766,000 | 34,766,000 | 30,611,000 | 29,062,000 | 33,270,000 |
Gross Profit | 9,401,000 | 9,401,000 | 10,898,000 | 11,773,000 | 16,260,000 |
•Operating Expense | 1,175,000 | 1,175,000 | 1,171,000 | 1,309,000 | 1,500,000 |
•Selling General and Administrative | 795,000 | 795,000 | 782,000 | 943,000 | 1,219,000 |
•General & Administrative Expense | 795,000 | 795,000 | 782,000 | 943,000 | 1,219,000 |
Salaries and Wages | 180,000 | 180,000 | 279,000 | 491,000 | 804,000 |
Other G and A | 615,000 | 615,000 | 503,000 | 452,000 | 415,000 |
Other Operating Expenses | 380,000 | 380,000 | 389,000 | 366,000 | 281,000 |
Operating Income | 8,226,000 | 8,226,000 | 9,727,000 | 10,464,000 | 14,760,000 |
•Net Non Operating Interest Income Expense | -834,000 | -834,000 | -592,000 | -636,000 | -549,000 |
Interest Income Non Operating | 205,000 | 205,000 | 81,000 | 55,000 | 121,000 |
Interest Expense Non Operating | 1,039,000 | 1,039,000 | 673,000 | 691,000 | 670,000 |
•Other Income Expense | 5,849,000 | 5,849,000 | -1,076,000 | 337,000 | -507,000 |
Gain on Sale of Security | 780,000 | 780,000 | -1,076,000 | 337,000 | -507,000 |
Earnings from Equity Interest | -- | -- | -- | 0 | 0 |
•Special Income Charges | 5,069,000 | 5,069,000 | 0 | 0 | 0 |
Restructuring & Mergers Acquisition | -5,069,000 | -5,069,000 | 0 | 0 | 0 |
Pretax Income | 13,241,000 | 13,241,000 | 8,059,000 | 10,165,000 | 13,704,000 |
Tax Provision | 2,421,000 | 2,421,000 | 1,953,000 | 1,932,000 | 2,767,000 |
•Net Income Common Stockholders | 10,820,000 | 10,820,000 | 6,106,000 | 8,233,000 | 10,937,000 |
•Net Income | 10,820,000 | 10,820,000 | 6,106,000 | 8,233,000 | 10,937,000 |
•Net Income Including Non-Controlling Interests | 10,820,000 | 10,820,000 | 6,106,000 | 8,233,000 | 10,937,000 |
Net Income Continuous Operations | 10,820,000 | 10,820,000 | 6,106,000 | 8,233,000 | 10,937,000 |
Diluted NI Available to Com Stockholders | 10,820,000 | 10,820,000 | 6,106,000 | 8,233,000 | 10,937,000 |
Basic EPS | 5.17 | 5.17 | 2.87 | 3.77 | 4.82 |
Diluted EPS | 5.16 | 5.16 | 2.85 | 3.73 | 4.76 |
Basic Average Shares | 2,091,134 | 2,091,134 | 2,125,804 | 2,182,624 | 2,269,920 |
Diluted Average Shares | 2,097,906 | 2,097,906 | 2,140,429 | 2,204,248 | 2,298,364 |
Total Expenses | 35,941,000 | 35,941,000 | 31,782,000 | 30,371,000 | 34,770,000 |
Interest Income | 205,000 | 205,000 | 81,000 | 55,000 | 121,000 |
Interest Expense | 1,039,000 | 1,039,000 | 673,000 | 691,000 | 670,000 |
Net Interest Income | -834,000 | -834,000 | -592,000 | -636,000 | -549,000 |
Net Income from Continuing & Discontinued Operation | 10,820,000 | 10,820,000 | 6,106,000 | 8,233,000 | 10,937,000 |
Normalized Income | 6,023,820 | 6,023,820 | 6,921,244.57 | 7,960,051.55 | 11,342,600 |
EBIT | 14,280,000 | 14,280,000 | 8,732,000 | 10,856,000 | 14,374,000 |
EBITDA | 21,887,000 | 21,887,000 | 15,413,000 | 17,269,000 | 21,727,000 |
Reconciled Cost of Revenue | 34,766,000 | 34,766,000 | 30,611,000 | 29,062,000 | 33,270,000 |
Reconciled Depreciation | 7,607,000 | 7,607,000 | 6,681,000 | 6,413,000 | 7,353,000 |
Net Income from Continuing Operation Net Minority Interest | 10,820,000 | 10,820,000 | 6,106,000 | 8,233,000 | 10,937,000 |
Total Unusual Items Excluding Goodwill | 5,849,000 | 5,849,000 | -1,076,000 | 337,000 | -507,000 |
Total Unusual Items | 5,849,000 | 5,849,000 | -1,076,000 | 337,000 | -507,000 |
Normalized EBITDA | 16,038,000 | 16,038,000 | 16,489,000 | 16,932,000 | 22,234,000 |
Tax Rate for Calcs | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 1,052,820 | 1,052,820 | -260,755.43 | 64,051.55 | -101,400 |
| All numbers in thousands (CAD) | TTM | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 |
|---|---|---|---|---|---|---|
•Total Revenue | 44,167,000 | 10,710,000 | 11,070,000 | 9,675,000 | 12,712,000 | 11,064,000 |
Operating Revenue | 44,167,000 | 10,710,000 | 11,070,000 | 9,675,000 | 12,712,000 | 11,064,000 |
Cost of Revenue | 34,766,000 | 8,569,000 | 9,676,000 | 7,366,000 | 9,155,000 | 8,205,000 |
Gross Profit | 9,401,000 | 2,141,000 | 1,394,000 | 2,309,000 | 3,557,000 | 2,859,000 |
•Operating Expense | 1,175,000 | 347,000 | 310,000 | 249,000 | 269,000 | 269,000 |
•Selling General and Administrative | 795,000 | 243,000 | 215,000 | 159,000 | 178,000 | 171,000 |
•General & Administrative Expense | 795,000 | 243,000 | 215,000 | 159,000 | 178,000 | 171,000 |
Salaries and Wages | 180,000 | 83,000 | 63,000 | 8,000 | 26,000 | 44,000 |
Other G and A | 615,000 | 160,000 | 152,000 | 151,000 | 152,000 | 127,000 |
Other Operating Expenses | 380,000 | 104,000 | 95,000 | 90,000 | 91,000 | 98,000 |
Operating Income | 8,226,000 | 1,794,000 | 1,084,000 | 2,060,000 | 3,288,000 | 2,590,000 |
•Net Non Operating Interest Income Expense | -834,000 | -245,000 | -93,000 | -238,000 | -258,000 | -142,000 |
Interest Income Non Operating | 205,000 | -- | -- | -- | -- | -- |
Interest Expense Non Operating | 1,039,000 | 245,000 | 93,000 | 238,000 | 258,000 | 142,000 |
•Other Income Expense | 5,849,000 | 5,299,000 | -504,000 | 987,000 | 67,000 | -862,000 |
Gain on Sale of Security | 780,000 | 310,000 | -504,000 | 907,000 | 67,000 | -862,000 |
•Special Income Charges | 5,069,000 | 4,989,000 | 0 | 80,000 | -- | 0 |
Restructuring & Mergers Acquisition | -5,069,000 | -4,989,000 | 0 | -80,000 | -- | 0 |
Pretax Income | 13,241,000 | 6,848,000 | 487,000 | 2,809,000 | 3,097,000 | 1,586,000 |
Tax Provision | 2,421,000 | 1,545,000 | -113,000 | 350,000 | 639,000 | 448,000 |
•Net Income Common Stockholders | 10,820,000 | 5,303,000 | 600,000 | 2,459,000 | 2,458,000 | 1,138,000 |
•Net Income | 10,820,000 | 5,303,000 | 600,000 | 2,459,000 | 2,458,000 | 1,138,000 |
•Net Income Including Non-Controlling Interests | 10,820,000 | 5,303,000 | 600,000 | 2,459,000 | 2,458,000 | 1,138,000 |
Net Income Continuous Operations | 10,820,000 | 5,303,000 | 600,000 | 2,459,000 | 2,458,000 | 1,138,000 |
Diluted NI Available to Com Stockholders | 10,820,000 | 5,303,000 | 600,000 | 2,459,000 | 2,458,000 | 1,138,000 |
Basic EPS | 5.17 | 2.55 | 0.29 | 1.17 | 1.17 | 0.54 |
Diluted EPS | 5.16 | 2.54 | 0.29 | 1.17 | 1.17 | 0.54 |
Basic Average Shares | 2,091,134 | 2,083,142 | 2,087,944 | 2,093,135 | 2,100,540 | 2,108,047 |
Diluted Average Shares | 2,097,906 | 2,089,177 | 2,093,990 | 2,099,665 | 2,109,077 | 2,120,383 |
Total Expenses | 35,941,000 | 8,916,000 | 9,986,000 | 7,615,000 | 9,424,000 | 8,474,000 |
Interest Income | 205,000 | -- | -- | -- | -- | -- |
Interest Expense | 1,039,000 | 245,000 | 93,000 | 238,000 | 258,000 | 142,000 |
Net Interest Income | -834,000 | -245,000 | -93,000 | -238,000 | -258,000 | -142,000 |
Net Income from Continuing & Discontinued Operation | 10,820,000 | 5,303,000 | 600,000 | 2,459,000 | 2,458,000 | 1,138,000 |
Normalized Income | 6,023,820 | 1,199,524.97 | 1,028,400 | 1,590,440 | 2,405,070 | 1,756,509.46 |
EBIT | 14,280,000 | 7,093,000 | 580,000 | 3,047,000 | 3,355,000 | 1,728,000 |
EBITDA | 21,887,000 | 9,631,000 | 3,791,000 | 4,812,000 | 5,225,000 | 3,629,000 |
Reconciled Cost of Revenue | 34,766,000 | 8,569,000 | 9,676,000 | 7,366,000 | 9,155,000 | 8,205,000 |
Reconciled Depreciation | 7,607,000 | 2,538,000 | 3,211,000 | 1,765,000 | 1,870,000 | 1,901,000 |
Net Income from Continuing Operation Net Minority Interest | 10,820,000 | 5,303,000 | 600,000 | 2,459,000 | 2,458,000 | 1,138,000 |
Total Unusual Items Excluding Goodwill | 5,849,000 | 5,299,000 | -504,000 | 987,000 | 67,000 | -862,000 |
Total Unusual Items | 5,849,000 | 5,299,000 | -504,000 | 987,000 | 67,000 | -862,000 |
Normalized EBITDA | 16,038,000 | 4,332,000 | 4,295,000 | 3,825,000 | 5,158,000 | 4,491,000 |
Tax Rate for Calcs | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 1,052,820 | 1,195,524.97 | -75,600 | 118,440 | 14,070 | -243,490.54 |
| 7,664,000 |
| 7,405,000 |
| 7,167,000 |
| 7,057,000 |
•Cash, Cash Equivalents & Short Term Investments | 673,000 | 131,000 | 1,402,000 | 1,411,000 |
Cash And Cash Equivalents | 673,000 | 131,000 | 877,000 | 920,000 |
Other Short Term Investments | -- | 0 | 525,000 | 491,000 |
•Receivables | 3,999,000 | 4,126,000 | 3,189,000 | 3,555,000 |
Accounts receivable | 3,999,000 | 4,126,000 | 3,189,000 | 3,555,000 |
•Inventory | 2,621,000 | 2,793,000 | 2,034,000 | 1,815,000 |
Raw Materials | 1,885,000 | 1,807,000 | 1,488,000 | 1,204,000 |
Finished Goods | 736,000 | 986,000 | 546,000 | 611,000 |
Other Current Assets | 371,000 | 355,000 | 542,000 | 276,000 |
•Total non-current assets | 84,166,000 | 77,954,000 | 68,788,000 | 69,085,000 |
•Net PPE | 83,297,000 | 77,334,000 | 68,247,000 | 68,532,000 |
•Gross PPE | 174,906,000 | 166,085,000 | 150,589,000 | 146,080,000 |
Mineral Properties | 171,206,000 | 164,084,000 | 148,565,000 | 144,097,000 |
Buildings And Improvements | 699,000 | 607,000 | 566,000 | 536,000 |
Machinery Furniture Equipment | -- | -- | 840,000 | 912,000 |
Other Properties | 3,001,000 | 1,394,000 | 1,458,000 | 1,447,000 |
Accumulated Depreciation | -91,609,000 | -88,751,000 | -82,342,000 | -77,548,000 |
Other Non Current Assets | 869,000 | 620,000 | 541,000 | 553,000 |
•Total Liabilities Net Minority Interest | 47,464,000 | 45,891,000 | 36,123,000 | 37,967,000 |
•Current Liabilities | 8,063,000 | 9,631,000 | 7,435,000 | 8,651,000 |
•Payables And Accrued Expenses | 5,957,000 | 5,696,000 | 4,952,000 | 6,874,000 |
•Payables | 1,702,000 | 1,171,000 | 1,418,000 | 2,665,000 |
Accounts Payable | 1,105,000 | 1,079,000 | 1,418,000 | 1,341,000 |
•Total Tax Payable | 597,000 | 92,000 | 0 | 1,324,000 |
Income Tax Payable | 597,000 | 92,000 | 0 | 1,324,000 |
Current Accrued Expenses | 4,255,000 | 4,525,000 | 3,534,000 | 4,209,000 |
•Current Debt And Capital Lease Obligation | 441,000 | 2,400,000 | 980,000 | 404,000 |
•Current Debt | 441,000 | 2,400,000 | 980,000 | 404,000 |
Commercial Paper | 0 | 672,000 | 0 | -- |
Other Current Borrowings | 441,000 | 1,728,000 | 980,000 | 404,000 |
Current Capital Lease Obligation | -- | -- | -- | 244,000 |
Other Current Liabilities | 1,665,000 | 1,535,000 | 1,503,000 | 1,373,000 |
•Total Non Current Liabilities Net Minority Interest | 39,401,000 | 36,260,000 | 28,688,000 | 29,316,000 |
•Long Term Debt And Capital Lease Obligation | 16,176,000 | 16,419,000 | 9,819,000 | 11,041,000 |
Long Term Debt | 16,176,000 | 16,419,000 | 9,819,000 | 11,041,000 |
Long Term Capital Lease Obligation | -- | -- | -- | 1,296,000 |
•Non Current Deferred Liabilities | 11,289,000 | 10,539,000 | 10,183,000 | 10,114,000 |
Non Current Deferred Taxes Liabilities | 11,289,000 | 10,539,000 | 10,183,000 | 10,114,000 |
Other Non Current Liabilities | 11,936,000 | 9,302,000 | 8,686,000 | 8,161,000 |
•Total Equity Gross Minority Interest | 44,366,000 | 39,468,000 | 39,832,000 | 38,175,000 |
•Stockholders' Equity | 44,366,000 | 39,468,000 | 39,832,000 | 38,175,000 |
•Capital Stock | 11,421,000 | 11,064,000 | 10,712,000 | 10,294,000 |
Common Stock | 11,421,000 | 11,064,000 | 10,712,000 | 10,294,000 |
Retained Earnings | 32,726,000 | 28,103,000 | 28,948,000 | 27,672,000 |
•Gains Losses Not Affecting Retained Earnings | 219,000 | 301,000 | 172,000 | 209,000 |
Other Equity Adjustments | 219,000 | 301,000 | 172,000 | 209,000 |
Total Capitalization | 60,542,000 | 55,887,000 | 49,651,000 | 49,216,000 |
Common Stock Equity | 44,366,000 | 39,468,000 | 39,832,000 | 38,175,000 |
Capital Lease Obligations | -- | -- | -- | 1,540,000 |
Net Tangible Assets | 44,366,000 | 39,468,000 | 39,832,000 | 38,175,000 |
Working Capital | -399,000 | -2,226,000 | -268,000 | -1,594,000 |
Invested Capital | 60,983,000 | 58,287,000 | 50,631,000 | 49,620,000 |
Tangible Book Value | 44,366,000 | 39,468,000 | 39,832,000 | 38,175,000 |
Total Debt | 16,617,000 | 18,819,000 | 10,799,000 | 11,445,000 |
Net Debt | 15,944,000 | 18,688,000 | 9,922,000 | 10,525,000 |
Share Issued | 2,081,578 | 2,102,996 | 2,144,816 | 2,205,272 |
Ordinary Shares Number | 2,081,578 | 2,102,996 | 2,144,816 | 2,205,272 |
| All numbers in thousands (CAD) | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 |
|---|---|---|---|---|---|
•Total Assets | 91,830,000 | 85,589,000 | 85,268,000 | 84,814,000 | 85,359,000 |
•Current Assets | 7,664,000 | 7,181,000 | 7,245,000 | 7,234,000 | 7,405,000 |
•Cash, Cash Equivalents & Short Term Investments | 673,000 | 113,000 | 102,000 | 93,000 | 131,000 |
Cash And Cash Equivalents | 673,000 | 113,000 | 102,000 | 93,000 | 131,000 |
Other Short Term Investments | -- | -- | -- | -- | 0 |
•Receivables | 3,999,000 | 3,745,000 | 3,898,000 | 3,860,000 | 4,126,000 |
Accounts receivable | 3,999,000 | 3,745,000 | 3,898,000 | 3,860,000 | 4,126,000 |
•Inventory | 2,621,000 | 2,769,000 | 2,667,000 | 2,692,000 | 2,793,000 |
Raw Materials | 1,885,000 | -- | -- | -- | 1,807,000 |
Finished Goods | 736,000 | -- | -- | -- | 986,000 |
Other Current Assets | 371,000 | 554,000 | 578,000 | 589,000 | 355,000 |
•Total non-current assets | 84,166,000 | 78,408,000 | 78,023,000 | 77,580,000 | 77,954,000 |
•Net PPE | 83,297,000 | 77,460,000 | 77,299,000 | 76,835,000 | 77,334,000 |
•Gross PPE | 174,906,000 | 171,290,000 | 168,166,000 | 167,113,000 | 166,085,000 |
Mineral Properties | 171,206,000 | 169,261,000 | 166,208,000 | 165,147,000 | 164,084,000 |
Buildings And Improvements | 699,000 | 666,000 | 648,000 | 623,000 | 607,000 |
Other Properties | 3,001,000 | 1,363,000 | 1,310,000 | 1,343,000 | 1,394,000 |
Accumulated Depreciation | -91,609,000 | -93,830,000 | -90,867,000 | -90,278,000 | -88,751,000 |
Other Non Current Assets | 869,000 | 948,000 | 724,000 | 745,000 | 620,000 |
•Total Liabilities Net Minority Interest | 47,464,000 | 45,128,000 | 43,970,000 | 44,369,000 | 45,891,000 |
•Current Liabilities | 8,063,000 | 8,313,000 | 8,513,000 | 8,643,000 | 9,631,000 |
•Payables And Accrued Expenses | 5,957,000 | 6,020,000 | 5,778,000 | 5,700,000 | 5,696,000 |
•Payables | 1,702,000 | 1,866,000 | 1,590,000 | 1,314,000 | 1,171,000 |
Accounts Payable | 1,105,000 | 1,326,000 | 1,160,000 | 1,187,000 | 1,079,000 |
•Total Tax Payable | 597,000 | 540,000 | 430,000 | 127,000 | 92,000 |
Income Tax Payable | 597,000 | 540,000 | 430,000 | 127,000 | 92,000 |
Current Accrued Expenses | 4,255,000 | 4,154,000 | 4,188,000 | 4,386,000 | 4,525,000 |
•Current Debt And Capital Lease Obligation | 441,000 | 829,000 | 1,370,000 | 1,429,000 | 2,400,000 |
•Current Debt | 441,000 | 829,000 | 1,370,000 | 1,429,000 | 2,400,000 |
Commercial Paper | 0 | 829,000 | 553,000 | 566,000 | 672,000 |
Other Current Borrowings | 441,000 | -- | 817,000 | 863,000 | 1,728,000 |
Other Current Liabilities | 1,665,000 | 1,464,000 | 1,365,000 | 1,514,000 | 1,535,000 |
•Total Non Current Liabilities Net Minority Interest | 39,401,000 | 36,815,000 | 35,457,000 | 35,726,000 | 36,260,000 |
•Long Term Debt And Capital Lease Obligation | 16,176,000 | 16,439,000 | 15,711,000 | 15,999,000 | 16,419,000 |
Long Term Debt | 16,176,000 | 16,439,000 | 15,711,000 | 15,999,000 | 16,419,000 |
•Non Current Deferred Liabilities | 11,289,000 | 9,997,000 | 10,549,000 | 10,668,000 | 10,539,000 |
Non Current Deferred Taxes Liabilities | 11,289,000 | 9,997,000 | 10,549,000 | 10,668,000 | 10,539,000 |
Other Non Current Liabilities | 11,936,000 | 10,379,000 | 9,197,000 | 9,059,000 | 9,302,000 |
•Total Equity Gross Minority Interest | 44,366,000 | 40,461,000 | 41,298,000 | 40,445,000 | 39,468,000 |
•Stockholders' Equity | 44,366,000 | 40,461,000 | 41,298,000 | 40,445,000 | 39,468,000 |
•Capital Stock | 11,421,000 | 11,317,000 | 11,284,000 | 11,253,000 | 11,064,000 |
Common Stock | 11,421,000 | 11,317,000 | 11,284,000 | 11,253,000 | 11,064,000 |
Retained Earnings | 32,726,000 | 28,909,000 | 29,809,000 | 28,895,000 | 28,103,000 |
•Gains Losses Not Affecting Retained Earnings | 219,000 | 235,000 | 205,000 | 297,000 | 301,000 |
Other Equity Adjustments | 219,000 | 235,000 | 205,000 | 297,000 | 301,000 |
Total Capitalization | 60,542,000 | 56,900,000 | 57,009,000 | 56,444,000 | 55,887,000 |
Common Stock Equity | 44,366,000 | 40,461,000 | 41,298,000 | 40,445,000 | 39,468,000 |
Capital Lease Obligations | -- | -- | -- | -- | -- |
Net Tangible Assets | 44,366,000 | 40,461,000 | 41,298,000 | 40,445,000 | 39,468,000 |
Working Capital | -399,000 | -1,132,000 | -1,268,000 | -1,409,000 | -2,226,000 |
Invested Capital | 60,983,000 | 57,729,000 | 58,379,000 | 57,873,000 | 58,287,000 |
Tangible Book Value | 44,366,000 | 40,461,000 | 41,298,000 | 40,445,000 | 39,468,000 |
Total Debt | 16,617,000 | 17,268,000 | 17,081,000 | 17,428,000 | 18,819,000 |
Net Debt | 15,944,000 | 17,155,000 | 16,979,000 | 17,335,000 | 18,688,000 |
Share Issued | 2,081,578 | 2,085,082 | 2,090,620 | 2,097,494 | 2,102,996 |
Ordinary Shares Number | 2,081,578 | 2,085,082 | 2,090,620 | 2,097,494 | 2,102,996 |
| 15,106,000 |
| 15,106,000 |
| 13,386,000 |
| 12,353,000 |
| 19,391,000 |
Net Income from Continuing Operations | 10,820,000 | 10,820,000 | 6,106,000 | 8,233,000 | 10,937,000 |
•Operating Gains Losses | -699,000 | -699,000 | 982,000 | -282,000 | 580,000 |
Gain Loss On Sale of PPE | 46,000 | 46,000 | -- | -- | -- |
Net Foreign Currency Exchange Gain Loss | -816,000 | -816,000 | 1,023,000 | -260,000 | 790,000 |
Gain Loss On Investment Securities | 71,000 | 71,000 | -41,000 | -22,000 | -210,000 |
•Depreciation Amortization Depletion | 7,607,000 | 7,607,000 | 6,681,000 | 6,413,000 | 7,353,000 |
•Depreciation & amortization | 393,000 | 393,000 | -- | -- | -- |
Depreciation | 393,000 | 393,000 | -- | -- | -- |
Depletion | 7,214,000 | 7,214,000 | -- | -- | -- |
•Deferred Tax | 510,000 | 510,000 | 422,000 | 53,000 | -139,000 |
Deferred Income Tax | 510,000 | 510,000 | 422,000 | 53,000 | -139,000 |
Stock based compensation | 180,000 | 180,000 | 279,000 | 491,000 | 804,000 |
Other non-cash items | -3,984,000 | -3,984,000 | -341,000 | -138,000 | -223,000 |
Change in working capital | 672,000 | 672,000 | -743,000 | -2,417,000 | 79,000 |
•Investing Cash Flow | -6,687,000 | -6,687,000 | -14,095,000 | -4,858,000 | -4,987,000 |
•Cash Flow from Continuing Investing Activities | -6,687,000 | -6,687,000 | -14,095,000 | -4,858,000 | -4,987,000 |
Capital Expenditure Reported | -6,791,000 | -6,791,000 | -5,383,000 | -4,909,000 | -5,136,000 |
•Net PPE Purchase And Sale | -115,000 | -115,000 | -92,000 | -44,000 | -- |
Purchase of PPE | -115,000 | -115,000 | -92,000 | -44,000 | -- |
•Net Business Purchase And Sale | 0 | 0 | -9,163,000 | 0 | 0 |
Purchase of Business | 0 | 0 | -9,163,000 | 0 | 0 |
•Net Investment Purchase And Sale | 0 | 0 | 575,000 | 0 | 0 |
Sale of Investment | 0 | 0 | 575,000 | 0 | 0 |
Net Other Investing Changes | 104,000 | 104,000 | -124,000 | 51,000 | 149,000 |
•Financing Cash Flow | -7,877,000 | -7,877,000 | -37,000 | -7,538,000 | -14,228,000 |
•Cash Flow from Continuing Financing Activities | -7,877,000 | -7,877,000 | -37,000 | -7,538,000 | -14,228,000 |
•Net Issuance Payments of Debt | -1,821,000 | -1,821,000 | 6,772,000 | -701,000 | -4,242,000 |
•Net Long Term Debt Issuance | -1,821,000 | -1,821,000 | 6,772,000 | -701,000 | -4,242,000 |
Long Term Debt Issuance | 1,634,000 | 1,634,000 | 8,105,000 | 0 | 0 |
Long Term Debt Payments | -3,455,000 | -3,455,000 | -1,333,000 | -701,000 | -4,242,000 |
Net Short Term Debt Issuance | -1,395,000 | -1,395,000 | 5,466,000 | 0 | -- |
•Net Common Stock Issuance | -1,449,000 | -1,449,000 | -2,660,000 | -3,318,000 | -5,571,000 |
Common Stock Payments | -1,449,000 | -1,449,000 | -2,660,000 | -3,318,000 | -5,571,000 |
•Cash Dividends Paid | -4,871,000 | -4,871,000 | -4,429,000 | -3,891,000 | -4,926,000 |
Common Stock Dividend Paid | -4,871,000 | -4,871,000 | -4,429,000 | -3,891,000 | -4,926,000 |
Proceeds from Stock Option Exercised | 264,000 | 264,000 | 280,000 | 372,000 | 442,000 |
Net Other Financing Charges | -- | -- | -- | -- | 69,000 |
•End Cash Position | 673,000 | 673,000 | 131,000 | 877,000 | 920,000 |
Changes in Cash | 542,000 | 542,000 | -746,000 | -43,000 | 176,000 |
Beginning Cash Position | 131,000 | 131,000 | 877,000 | 920,000 | 744,000 |
Income Tax Paid Supplemental Data | 1,722,000 | 1,722,000 | 1,144,000 | 3,317,000 | 3,057,000 |
Interest Paid Supplemental Data | 978,000 | 978,000 | 586,000 | 602,000 | 613,000 |
Capital Expenditure | -6,791,000 | -6,791,000 | -5,383,000 | -4,909,000 | -5,136,000 |
Issuance of Debt | 1,634,000 | 1,634,000 | 8,105,000 | 0 | 0 |
Repayment of Debt | -3,455,000 | -3,455,000 | -1,333,000 | -701,000 | -4,242,000 |
Repurchase of Capital Stock | -1,449,000 | -1,449,000 | -2,660,000 | -3,318,000 | -5,571,000 |
Free Cash Flow | 8,315,000 | 8,315,000 | 8,003,000 | 7,444,000 | 14,255,000 |
| All numbers in thousands (CAD) | TTM | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 |
|---|---|---|---|---|---|---|
•Operating Cash Flow | 15,106,000 | 3,768,000 | 3,940,000 | 3,114,000 | 4,284,000 | 3,432,000 |
•Cash Flow from Continuing Operating Activities | 15,106,000 | 3,768,000 | 3,940,000 | 3,114,000 | 4,284,000 | 3,432,000 |
Net Income from Continuing Operations | 10,820,000 | 5,303,000 | 600,000 | 2,459,000 | 2,458,000 | 1,138,000 |
•Operating Gains Losses | -699,000 | -293,000 | 483,000 | -892,000 | -43,000 | 778,000 |
Gain Loss On Sale of PPE | 46,000 | -- | -- | -- | -- | -- |
Net Foreign Currency Exchange Gain Loss | -816,000 | -216,000 | 323,000 | -877,000 | -46,000 | 782,000 |
Gain Loss On Investment Securities | 71,000 | -77,000 | 160,000 | -15,000 | 3,000 | -4,000 |
•Depreciation Amortization Depletion | 7,607,000 | 2,538,000 | 3,211,000 | 1,765,000 | 1,870,000 | 1,901,000 |
•Depreciation & amortization | 393,000 | -- | -- | -- | -- | -- |
Depreciation | 393,000 | -- | -- | -- | -- | -- |
Depletion | 7,214,000 | -- | -- | -- | -- | -- |
•Deferred Tax | 510,000 | 1,002,000 | -532,000 | -88,000 | 128,000 | 227,000 |
Deferred Income Tax | 510,000 | 1,002,000 | -532,000 | -88,000 | 128,000 | 227,000 |
Stock based compensation | 180,000 | 83,000 | 63,000 | 8,000 | 26,000 | 44,000 |
Other non-cash items | -3,984,000 | -4,999,000 | -317,000 | -162,000 | -237,000 | -93,000 |
Change in working capital | 672,000 | 134,000 | 432,000 | 24,000 | 82,000 | -563,000 |
•Investing Cash Flow | -6,687,000 | -1,200,000 | -2,234,000 | -1,941,000 | -1,312,000 | -10,414,000 |
•Cash Flow from Continuing Investing Activities | -6,687,000 | -1,200,000 | -2,234,000 | -1,941,000 | -1,312,000 | -10,414,000 |
Capital Expenditure Reported | -6,791,000 | -1,454,000 | -2,061,000 | -1,915,000 | -1,297,000 | -1,281,000 |
•Net PPE Purchase And Sale | -115,000 | 5,000 | -- | -- | -- | -19,000 |
Purchase of PPE | -115,000 | -- | -- | -- | -- | -19,000 |
Sale of PPE | -- | 5,000 | -- | -- | -- | -- |
•Net Business Purchase And Sale | 0 | 0 | -- | -- | -- | -9,163,000 |
Purchase of Business | 0 | 0 | -- | -- | -- | -9,163,000 |
•Net Investment Purchase And Sale | 0 | 0 | 0 | 0 | -- | 0 |
Sale of Investment | 0 | 0 | 0 | 0 | -- | 0 |
Net Other Investing Changes | 104,000 | 249,000 | -173,000 | -26,000 | -15,000 | 49,000 |
•Financing Cash Flow | -7,877,000 | -2,008,000 | -1,695,000 | -1,164,000 | -3,010,000 | 6,392,000 |
•Cash Flow from Continuing Financing Activities | -7,877,000 | -2,008,000 | -1,695,000 | -1,164,000 | -3,010,000 | 6,392,000 |
•Net Issuance Payments of Debt | -1,821,000 | -561,000 | -198,000 | 389,000 | -1,451,000 | 8,021,000 |
•Net Long Term Debt Issuance | -1,821,000 | 1,526,000 | -910,000 | 389,000 | -1,451,000 | 2,555,000 |
Long Term Debt Issuance | 1,634,000 | 1,634,000 | -- | 471,000 | -- | 2,639,000 |
Long Term Debt Payments | -3,455,000 | -108,000 | -910,000 | -82,000 | -1,451,000 | -84,000 |
Net Short Term Debt Issuance | -1,395,000 | -2,087,000 | 712,000 | -- | -- | 5,466,000 |
•Net Common Stock Issuance | -1,449,000 | -294,000 | -309,000 | -359,000 | -487,000 | -551,000 |
Common Stock Payments | -1,449,000 | -294,000 | -309,000 | -359,000 | -487,000 | -551,000 |
•Cash Dividends Paid | -4,871,000 | -1,226,000 | -1,228,000 | -1,233,000 | -1,184,000 | -1,110,000 |
Common Stock Dividend Paid | -4,871,000 | -1,226,000 | -1,228,000 | -1,233,000 | -1,184,000 | -1,110,000 |
Proceeds from Stock Option Exercised | 264,000 | 73,000 | 40,000 | 39,000 | 112,000 | 32,000 |
•End Cash Position | 673,000 | 673,000 | 113,000 | 102,000 | 93,000 | 131,000 |
Changes in Cash | 542,000 | 560,000 | 11,000 | 9,000 | -38,000 | -590,000 |
Beginning Cash Position | 131,000 | 113,000 | 102,000 | 93,000 | 131,000 | 721,000 |
Income Tax Paid Supplemental Data | 1,722,000 | 525,000 | 283,000 | 229,000 | 685,000 | 187,000 |
Interest Paid Supplemental Data | 978,000 | 238,000 | 246,000 | 237,000 | 257,000 | 105,000 |
Capital Expenditure | -6,791,000 | -1,454,000 | -2,061,000 | -1,915,000 | -1,297,000 | -1,300,000 |
Issuance of Debt | 1,634,000 | 1,634,000 | -- | 471,000 | -- | 2,639,000 |
Repayment of Debt | -3,455,000 | -108,000 | -910,000 | -82,000 | -1,451,000 | -84,000 |
Repurchase of Capital Stock | -1,449,000 | -294,000 | -309,000 | -359,000 | -487,000 | -551,000 |
Free Cash Flow | 8,315,000 | 2,314,000 | 1,879,000 | 1,199,000 | 2,987,000 | 2,132,000 |
| Royal Bank of Canada |
| Dec 2025 |
| 5.40% |
| 4,439,461,491 | 93,305,198 | institutional | Vanguard Group Inc | Dec 2025 | 4.47% |
| 4,340,397,073 | 91,223,138 | institutional | FMR, LLC | Dec 2025 | 4.37% |
| 3,306,370,107 | 69,490,752 | institutional | Bank of Montreal /CAN/ | Dec 2025 | 3.33% |
| 2,624,692,467 | 55,163,774 | mutual_fund | AMERICAN BALANCED FUND | Mar 2026 | 2.64% |
| 2,100,495,308 | 44,146,600 | institutional | CIBC World Market, Inc. | Dec 2025 | 2.12% |
| 2,034,666,568 | 42,763,062 | mutual_fund | CAPITAL WORLD GROWTH & INCOME FUND | Mar 2026 | 2.05% |
| 2,033,853,854 | 42,745,981 | institutional | Fisher Asset Management, LLC | Dec 2025 | 2.05% |
| 1,951,885,073 | 41,023,224 | institutional | Canada Pension Plan Investment Board | Dec 2025 | 1.97% |
| 1,820,886,955 | 38,270,006 | mutual_fund | Income Fund of America | Mar 2026 | 1.83% |
| 1,805,457,712 | 37,945,726 | institutional | TD Asset Management, Inc | Dec 2025 | 1.82% |
| 1,805,137,070 | 37,938,987 | mutual_fund | Capital Income Builder | Mar 2026 | 1.82% |
| 1,540,098,237 | 32,368,604 | mutual_fund | INVESTMENT CO OF AMERICA | Mar 2026 | 1.55% |
| 1,423,311,315 | 29,914,066 | mutual_fund | VANGUARD STAR FUNDS-Vanguard Total International Stock Index Fund | Jan 2026 | 1.43% |
| 1,148,228,343 | 24,132,583 | mutual_fund | AMERICAN FUNDS FUNDAMENTAL INVESTORS | Mar 2026 | 1.16% |
| 1,102,648,176 | 23,174,614 | mutual_fund | WASHINGTON MUTUAL INVESTORS FUND | Mar 2026 | 1.11% |
| 1,074,904,515 | 22,591,519 | mutual_fund | EuroPacific Growth Fund-EUPAC Fund | Mar 2026 | 1.08% |
| 993,377,657 | 20,878,050 | mutual_fund | T. ROWE PRICE CAPITAL APPRECIATION Fd., INC.-T. Rowe Price Capital App | Dec 2025 | 1.00% |
Canadian Natural reports Board and committee oversight of health, safety, asset integrity and environmental stewardship. The stewardship report says these topics are integrated into operations, with the Board of Directors and applicable Board committees providing guidance, oversight and governance. The Board provides ESG oversight through the Nominating, Governance and Risk Committee and the Health, Safety, Asset Integrity and Environmental Committee. The Health, Safety, Asset Integrity and Environmental Committee reviews quarterly internal stewardship reports on objectives, performance, key performance indicators and programs, including climate-related risks and opportunities, and oversees programs intended to support sustainability program effectiveness and HSAIE performance. The Nominating, Governance and Risk Committee reviews and monitors enterprise risk management activities, including climate-related regulatory and operational risks and mitigating actions. Management Committee responsibilities include identifying, assessing and managing climate-related risks and opportunities and ensuring oversight and mitigating actions through policies and procedures. The Environmental, Social and Governance Committee reports to the HSAIE Committee and Management Committee on sustainability performance, key indicators and risk-mitigation actions. The proxy circular also states that the Audit Committee and HSAIE Committee jointly consider and recommend the accounting firm retained for independent assurance review of GHG emissions reporting.
What Must Go Right: The base case requires CNQ to sustain operating reliability across oil sands, thermal, conventional, gas, and offshore assets while keeping capital spending productive. Management must continue integrating acquisitions without losing cost discipline or balance-sheet control. If free cash flow remains resilient in a non-peak commodity environment, the stock can hold a quality premium within upstream energy without needing aggressive volume growth.
What Must Go Wrong: The base case weakens if cash generation becomes too dependent on favorable commodity pricing or if capex rises without a matching improvement in production or cost structure. It would also be challenged by carbon-policy pressure, market-access constraints, or weaker investor appetite for long-duration hydrocarbon assets. The main risk is that durable reserves are mistaken for immunity to commodity-cycle valuation pressure.
Bull Case
In the bull case, Canadian Natural moves closer to the street target range as investors give more credit to its long-life reserves, tangible balance sheet, and self-funded capital-return model. Record production, lower operating costs, successful acquisition integration, and continued free cash flow at normalized commodity prices reinforce the view that CNQ is more durable than a simple oil-price proxy. The stock earns a stronger quality premium while still benefiting from any supportive commodity backdrop.
What Must Go Right: For the bull case to work, CNQ needs continued strong free cash flow at current commodity prices, reliable production, and disciplined capital allocation through dividends and repurchases. Recent acquisitions and oil sands ownership increases must translate into better reserve depth and cash generation rather than higher complexity. If the company keeps funding capex and shareholder returns internally while maintaining controlled leverage, investors can reward the stock as a long-duration upstream cash compounder.
What Must Go Wrong: The bull case fails if normalized earnings remain materially below headline results and the market refuses to pay for long-life hydrocarbon cash flow in the face of commodity and policy risk. It also fails if lower prices, wider differentials, or regulatory costs offset operational gains. Since the company already receives some credit for quality, bull-case upside requires clear evidence that cash-flow durability is better than the market currently assumes.