CVE
Cenovus Energy Inc. is a Canadian-based integrated energy company headquartered in Calgary, Alberta, with common shares listed on the Toronto Stock Exchange and New York Stock Exchange. In 2025, Cenovus reported revenues of $49.7 billion, down from $54.3 billion in 2024, while net earnings increased to $3.9 billion from $3.1 billion. The key review question is whether Cenovus can translate this operating and financial setup into durable cash generation while managing debt, capital allocation, operating reliability and regulatory obligations.
Near-term earnings should depend on commodity prices, heavy-oil differentials and refining margins, but Cenovus enters 2026 with a larger production base and explicit cost-synergy targets. The company said it expects $150 million of annual synergies in 2026 and 2027 from the MEG acquisition, growing to more than $400 million annually from 2028 onward, which can support cash flow even if market conditions remain mixed.
Cenovus is an integrated Canadian energy company with long-life oil sands assets, meaningful downstream protection, and visible production growth from both project execution and the MEG acquisition, making it more resilient than a pure upstream heavy-oil producer.
The main catalysts are MEG integration, continued oil sands production growth and startup of major projects. In its December 2025 capital-budget release, Cenovus guided 2026 upstream production to 945,000-985,000 BOE/d and said growth capital would be lower than in 2025 even as synergies offset acquisition-related costs. Management also highlighted ongoing progress on projects such as West White Rose and the reduced-growth-spend profile, which together could lift free cash flow if execution remains solid.
1Y cumulative return vs XIC
Street
baseMarket-Implied
baseMost Likely
baseConfidence
MediumStreet expectations point to a base case in which Cenovus closes a modest gap to consensus through steady execution rather than a dramatic commodity rerating. The shares are roughly 7% below mean and median targets, local recommendations are constructive, and analyst dispersion is moderate despite only two local target inputs. That setup implies the street is giving credit for MEG integration, project execution, production growth, and positive free cash flow, while still respecting the cyclicality of oil prices, heavy-oil differentials, and refining margins.
The market-implied case is also base because Cenovus trades at a clear integrated-peer discount without being priced for distress. EV/revenue and EV/EBITDA sit below large-peer averages, which fits the company's heavier oil-sands exposure, more modest margins, higher debt burden, and integration work after recent expansion. The market appears to be underwriting competent capital discipline and stable commodity conditions, but it is not yet paying upfront for a structurally higher-return or less cyclical business model.
The overall most likely case is a constructive but disciplined base case. Cenovus has long-life assets, an integrated upstream and downstream footprint, record production momentum, and visible MEG synergy targets, all of which support continued cash generation. The limiting factors are higher leverage, heavy capital requirements, commodity sensitivity, and only a modest gap to consensus targets. The stock can work if management converts the larger asset base into durable per-share free cash flow, but current evidence does not support treating the name as a clear bargain or a premium compounder.
Current Price
$39.41
Expected Value
$37.25
Implied Move
-5.5%
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
With the stock only about 6.8% below the local mean and median target, the market is pricing in a respectable but not aggressive improvement in production, synergies, and free cash flow rather than a full return to peak-cycle oil earnings. That expectation looks broadly fair because Cenovus is showing record upstream production, visible MEG integration synergies, and lower planned growth capital, but it is still operating below its 2022 revenue and operating-income peak. The quote therefore assumes delivery against a mid-cycle commodity backdrop, not a heroic oil-price call. Local evidence supports that stance: 2025 free funds flow stayed positive, fourth-quarter production and downstream utilization were strong, and management still points to annual synergies stepping higher over time. At the same time, revenue remains down meaningfully versus prior peak years, so the market is right not to capitalize the recent improvement as if it were a straight-line growth story. For a PM, the growth case is investable, but it is really a disciplined execution and commodity-stability setup rather than a pure volume-compounding story.
Driver contributions from revenue to net income
The current quote assumes Cenovus can hold onto healthy integrated earnings without requiring an immediate rebound to the unusually strong margin structure seen during the commodity peak. That is a reasonable expectation because operating margin around 9.5% and net margin near 7.9% are still respectable for the sector, but they do not yet place the company among the strongest integrated majors. Investors are underwriting a steady earnings base supported by oil sands scale and downstream diversification, not a sharp step-function in profitability. The local numbers back that up: operating income is below 2024 and far below 2022, while net income improved partly because below-the-line items turned more favorable. The official February 19, 2026 results also showed strong production and cash flow, but weaker downstream crack spreads reminded the market that profitability is still sensitive to external conditions. Portfolio implication: the earnings setup is credible enough to own, but the stock needs consistent margin delivery to earn a materially higher valuation.
Cenovus's business and operational risk reflects a large integrated energy system spanning oil sands, conventional and offshore production, upgrading, refining, transportation, marketing and commercial fuel operations. The approved AIF and annual report describe upstream operations in northern Alberta, Western Canada, offshore Newfoundland and Labrador, China and Indonesia, plus downstream refining and upgrading in Canada and the United States. This footprint exposes Cenovus to risks normally incidental to storing, transporting, processing and marketing crude oil, refined products, natural gas and NGLs; drilling and completing wells; operating and developing oil and gas properties; and operating refineries, terminals, pipelines and other transportation and distribution assets. The annual report identifies operational hazards including unexpected formations or pressures, fires, flooding, explosions, blowouts, loss of containment, leaks, spills, offshore and marine incidents, aviation, railcar or road incidents, adverse weather, wildfires, natural disasters, corrosion, equipment, pipeline, facility and well failures, unplanned maintenance, operator error, spare-parts constraints, labour shortages, labour disputes, third-party facility disruptions, feedstock and condensate availability, protests, blockades and geopolitical events. Project development and execution add risk because growth, optimization, maintenance, turnaround and GHG-reduction projects depend on approvals, land access, contractor performance, engineering, transportation, installation, materials, qualified personnel, supply chains, weather, cost estimates and financing. If these risks materialize, Cenovus could face operational interruptions, safety incidents, lower capacity utilization, higher repair or compliance costs, environmental damage, reputational harm, regulatory action, fines, civil suits or criminal or regulatory charges.
Insufficient structured data
Options positioning visual unavailable for this report.
Cenovus operates an integrated energy model that links upstream production with downstream upgrading, refining, marketing and transportation. Its upstream segments produce bitumen, heavy oil, light crude oil, natural gas and natural gas liquids, while its downstream assets upgrade and refine crude oil into synthetic crude oil, gasoline, diesel, jet fuel, asphalt and other products. The AIF states that the company's physically and economically integrated upstream and downstream operations help mitigate light-heavy crude oil differential volatility and capture value from production through finished products. Market access is supported by pipeline, storage, rail, refining and commercial fuels infrastructure, including third-party capacity and midstream interests.
Cenovus Energy Inc. is a Canadian-based integrated energy company headquartered in Calgary, Alberta, with common shares listed on the Toronto Stock Exchange and New York Stock Exchange. The company is one of the largest Canadian-based crude oil and natural gas producers and one of the largest Canadian-based refiners and upgraders. Its upstream operations include oil sands projects in northern Alberta, thermal and conventional crude oil, natural gas and natural gas liquids projects across Western Canada, crude oil production offshore Newfoundland and Labrador, and natural gas and natural gas liquids production offshore China and Indonesia. Its downstream operations include upgrading and refining in Canada and the United States and commercial fuel operations across Canada.
Cenovus's cost structure is driven by royalties, purchased product, transportation and blending, operating expenses, depreciation, depletion and amortization, exploration expense, general and administrative expense, finance costs, foreign exchange, risk management gains or losses, income taxes, sustaining and growth capital investment, leases, decommissioning obligations and working-capital movements. The interim financial statements segment tables show purchased product, transportation and blending, operating expenses and depreciation as major expense categories across upstream and downstream segments. The supplemental information also reports per-unit operating expenses, transportation and blending, royalties and netbacks for upstream assets, and adjusted refining margin and per-unit operating expenses for refining assets.
Entry barriers in Cenovus's markets include long-life reserves, large capital requirements, specialized SAGD, offshore, upgrading, refining, and heavy-oil processing capabilities, transportation commitments, regulatory approvals, safety systems, environmental compliance, and access to pipeline, rail, storage, and refining infrastructure. Substitution risk comes from market competition, including alternative energy sources, and from shifts in demand for crude oil, natural gas, and refined products. The AIF also identifies constraints in pipelines and storage, reserve replacement, equipment availability, project execution, and regulatory frameworks as important structural risks.
Cenovus's competitive advantages are its integrated heavy-oil value chain, large oil sands resource base, downstream conversion capacity, market access, and low-cost, long-life asset base. The annual report says its physically and economically integrated upstream and downstream operations help mitigate volatility in light-heavy crude oil differentials and capture value from production through finished products. The corporate presentation describes a 28-year proved plus probable reserves life index, combined oil sands operating and sustaining capital costs of about $21 per barrel, 473 Mbbls/d of upgrading and refining operable capacity, and downstream and pipeline coverage that mitigates Canadian heavy oil price dislocations.
Cenovus competes in an integrated energy industry that includes Canadian and international upstream producers, oil sands operators, conventional and offshore producers, refiners, upgraders, marketers, and transportation-linked commodity businesses. Industry competition is shaped by crude oil and natural gas prices, WTI-WCS differentials, refining crack spreads, access to pipelines and tidewater markets, operating reliability, cost structure, reserves, regulatory compliance, and competition from alternative energy sources. Cenovus's portfolio spans upstream production, refining, upgrading, commercial fuels, marketing, and transportation optimization rather than a single commodity business.
Capital structure composition and liquidity ratios
Cenovus reported total assets of $64.8 billion at March 31, 2026, up from $63.4 billion at December 31, 2025. Current assets increased to $11.5 billion from $9.9 billion, including cash and cash equivalents of $2.6 billion, accounts receivable and accrued revenues of $4.7 billion, and inventories of $4.1 billion. Property, plant and equipment, net, was $45.1 billion, and goodwill was $2.9 billion. Total current liabilities increased to $7.3 billion from $6.3 billion, primarily within accounts payable and accrued liabilities and income tax payable. Long-term debt decreased to $10.6 billion from $11.0 billion after a $500 million repayment under the term loan facility. Total liabilities were $32.3 billion, and shareholders' equity increased to $32.5 billion from $31.6 billion, supported by Q1 net earnings and other comprehensive income, partly offset by common share repurchases, preferred share redemptions, and dividends.
The latest quarterly filings show a stronger equity base, lower net debt, and positive free funds flow while Cenovus continued shareholder cash returns. Net debt was $8.1 billion at March 31, 2026, down from $8.3 billion at December 31, 2025. Total debt was $10.6 billion, and cash and cash equivalents were $2.6 billion. Cenovus had no borrowings on its committed credit facility at quarter-end and was in compliance with debt agreement terms. Operating cash flow was $2.2 billion in Q1 2026, while capital investment was $1.2 billion and free funds flow was $2.2 billion. Cash used in financing activities was $1.3 billion, including $500 million of long-term debt repayment, $356 million of common share purchases under the normal course issuer bid, $300 million of preferred share redemption, and $379 million of dividends paid. The company also reported net debt to adjusted EBITDA of 0.7 times, net debt to adjusted funds flow of 0.8 times, and net debt to capitalization of 20 percent.
| Peer Set | EPS Growth | Company Name | Revenue Growth |
|---|---|---|---|
| BP | BP p.l.c. | 3.6% | |
| CVX | -23.8% | Chevron Corporation | -8.2% |
| EQNR | -27.3% | Equinor ASA | -5.1% |
| PBR |
| All numbers in thousands (CAD) | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 |
|---|---|---|---|---|---|
•Total Revenue | 52,751,000 | 52,751,000 | 57,726,000 | 55,474,000 | 71,765,000 |
| All numbers in thousands (CAD) | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 |
|---|---|---|---|---|
•Total Assets | 63,424,000 | 56,539,000 | 53,915,000 | 55,869,000 |
•Current Assets |
| All numbers in thousands (CAD) | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 |
|---|---|---|---|---|---|
•Operating Cash Flow | 8,228,000 | 8,228,000 | 9,235,000 | 7,388,000 | 11,403,000 |
| Value | Shares | Holder Type | Shareholder | Date Reported | Percentage Out |
|---|---|---|---|---|---|
| 3,726,919,062 | 124,313,513 | institutional | Capital Research Global Investors | Dec 2025 | 6.61% |
| 3,372,870,138 | 112,504,009 | institutional | Capital World Investors | Dec 2025 | 5.99% |
| 2,939,131,916 | 98,036,423 | mutual_fund | EuroPacific Growth Fund-EUPAC Fund |
Cenovus describes environmental factors through climate and greenhouse gas emissions, water stewardship, biodiversity, environmental protection, regulatory compliance and lower-carbon project evaluation. The 2024 corporate social responsibility report states that recent environmental performance and target updates were deferred because of amendments to Canada's Competition Act, but it also says the decision does not change Cenovus's commitment to advancing environmental work. The 2025 proxy circular identifies climate and GHG emissions, water stewardship and biodiversity as ESG focus areas, and says the Board reviews processes and procedures to mitigate environmental impacts, including climate change. The 2025 annual report says regulated areas of operations include environmental protection, environmental plans, laws and regulations, protection of certain species or lands, cumulative effects from industrial development, the reduction of GHG and other emissions, occupational and process safety, project permitting and the export, import and transportation of crude oil, refined products, natural gas and related products. The AIF says the Lloydminster ethanol plant captures carbon dioxide for use in Cenovus's Lloydminster conventional heavy oil assets, that ethanol produced there has a low-carbon-intensity designation, and that Cenovus continues to evaluate a carbon capture and sequestration project to lower carbon intensity at the Minnedosa ethanol plant.
Cenovus's ESG risks and opportunities include oil and gas environmental regulation, climate and greenhouse gas regulation, water stewardship, biodiversity, Indigenous relations, worker and process safety, wildfire exposure, cybersecurity, artificial intelligence, political and legal uncertainty, and social expectations around inclusion and reconciliation. The annual report says business planning integrates scenarios for commodity price fluctuations, climate change and GHG regulations, including the cost of carbon, and warns that assumptions could materially affect the business if they prove inaccurate. The AIF identifies assumptions and risks around government policy, legislation and regulations, including those related to climate change, Indigenous relations, harsh weather, natural disasters and geopolitical conditions. It also describes operations as subject to regulation of environmental protection, species and lands, cumulative industrial effects, emissions reduction, project permitting, transportation and occupational and process safety. The CSR report highlights uncertainty from Canada's Competition Act amendments, anti-ESG sentiment, government initiatives regarding diversity, equity and inclusion programs, and increasingly complex legislation and regulation. Opportunities described in the source packet include carbon capture evaluation for ethanol production, Pathways Alliance efforts to progress large-scale carbon capture projects, Indigenous business spend, the Indigenous Housing Initiative, wildfire risk assessments, safety training and process safety improvement, acceptance and belonging strategy, sustainability-linked compensation, board and committee oversight, cybersecurity management and AI governance.
The stock trades at a modest multiple because investors remain wary of heavy-oil differentials, refinery cyclicality, and acquisition integration risk. But recent results show record upstream production, strong downstream utilization, and explicit synergy and production-growth targets that support a stronger cash-generation profile than the valuation suggests.
Key risks are weaker benchmark oil prices, wider Canadian heavy-oil differentials, refinery downtime, and delays or cost overruns on growth projects such as West White Rose. The MEG acquisition also adds integration and balance-sheet risk if expected synergies arrive more slowly than planned.
Cenovus reported fourth-quarter 2025 cash from operating activities of about $2.4 billion, adjusted funds flow of $2.7 billion and free funds flow of $1.3 billion. The company posted record upstream production of 917,900 BOE/d and downstream crude throughput of 465,500 bbls/d with 98% overall utilization, while also completing the MEG acquisition and progressing early synergy capture. Management said it returned $1.1 billion to shareholders in the quarter through buybacks and dividends.
Hold with a constructive bias. Cenovus has a credible path to higher production and stronger synergies, but the shares remain tied to volatile oil and refining markets, so a more aggressive view would likely require further evidence that integration and major project ramps are translating cleanly into per-share cash-flow growth.
At roughly 1.16x EV/revenue, 6.05x EV/EBITDA and about 15.6x trailing earnings, Cenovus trades at a discount to many global integrated peers and around the lower half of the peer set on enterprise-value measures. That looks reasonable for a company with heavy-oil exposure, but it also leaves upside if integration, project execution and downstream reliability continue to improve.
Confidence is medium because valuation, cash flow, and production evidence support a credible base-case recovery, but the thesis remains exposed to commodity prices, refining margins, integration delivery, and a balance sheet that has less room for error than the strongest global integrated peers.
Bear Case
In the bear case, Cenovus remains a strategic and cash-generative energy company but fails to convert its enlarged asset base into stronger per-share value. Oil prices, heavy-oil differentials, and refining margins weaken enough to compress operating cash flow while MEG integration and project spending absorb more capital than expected. The balance sheet stays manageable, but higher debt and heavy sustaining capital reduce flexibility. Investors continue to value the stock as a discounted, commodity-sensitive heavy-oil producer rather than rewarding the integrated model or production growth.
What Must Go Right: For the bear case to be avoided, Cenovus needs sustained free cash flow after capital spending and integration costs. Management must capture MEG synergies on schedule, keep growth capital disciplined, maintain high upstream production reliability, and avoid downstream outages that would weaken the integrated hedge. Debt discipline and shareholder returns also need to coexist without forcing the company to sacrifice long-term asset quality or balance-sheet resilience.
What Must Go Wrong: The bear case takes hold if commodity prices soften, Canadian heavy-oil differentials widen, refinery margins weaken, or major project costs rise while the company is carrying a larger balance sheet. It also worsens if reported earnings remain noisy and investors view free cash flow as too dependent on favorable external conditions. Under that outcome, Cenovus can remain profitable but still deserve a low multiple because the market sees scale without enough through-cycle return improvement.
Base Case
In the base case, Cenovus executes well enough to justify the current constructive valuation setup but not enough to force a major multiple rerating. Upstream production remains strong, downstream utilization provides some protection, MEG synergies build gradually, and free cash flow stays positive after a large capital program. The company continues dividends and buybacks while managing leverage back toward greater comfort. The stock moves closer to consensus targets as investors gain confidence that the enlarged portfolio is producing durable cash flow in a mid-cycle commodity environment.
What Must Go Right: The base case requires stable oil prices, manageable heavy-oil differentials, reliable refining operations, and credible synergy capture. Cenovus does not need a return to 2022 peak conditions, but it does need operating cash flow to remain strong enough to fund capex, shareholder returns, and balance-sheet repair. Project execution at assets such as West White Rose and disciplined spending after the MEG acquisition are central to proving that production growth is translating into real economic value.
What Must Go Wrong: The base case breaks if the larger asset base becomes more capital hungry than expected or if commodity and refining conditions deteriorate before management can demonstrate durable free cash flow. A slower MEG synergy ramp, weaker downstream reliability, or a renewed rise in debt would make investors question whether the current discount is deserved. In that scenario, consensus upside may not materialize even if headline production continues to look strong.
Bull Case
In the bull case, Cenovus proves that its enlarged integrated platform can generate stronger through-cycle cash flow than the market currently discounts. Oil prices and refining margins remain supportive, MEG synergies arrive on or ahead of plan, growth capital falls as guided, and major projects ramp cleanly. Free cash flow after capex expands, leverage declines, and shareholder returns remain visible. Investors then narrow the valuation discount to large integrated peers because Cenovus looks less like a cyclical heavy-oil value stock and more like a durable integrated cash-return story.
What Must Go Right: The bull case needs sustained production reliability, high downstream utilization, disciplined capital spending, and clear evidence that MEG integration is adding per-share value. Management also needs to show that dividends, buybacks, and deleveraging can all be funded without stretching the balance sheet. If commodity conditions cooperate and free cash flow rises despite lower growth capital, the market has room to reprice Cenovus from a low-multiple cyclical toward a higher-quality integrated energy platform.
What Must Go Wrong: The bull case fails if external pricing overwhelms operational progress or if integration benefits are offset by higher spending, wider differentials, or weaker refining profitability. It also fails if investors remain unwilling to pay more for long-life oil sands assets because of regulatory, environmental, or energy-transition concerns. In that case, Cenovus may deliver operationally but still struggle to earn a sustained premium multiple.
At today's valuation, the market is assuming Cenovus can fund a large sustaining and project-capital program, integrate MEG, and still leave enough excess cash for dividends, buybacks, and eventual deleveraging. That looks achievable, but not effortless, because free funds flow remains positive while capital spending is still heavy and the balance sheet has become more burdened after recent activity. Investors are not treating the business like a low-capital-intensity cash machine, which is appropriate for an oil sands and refining platform. The local cash-flow profile supports that middle-ground view: operating cash flow of about CAD 8.2 billion and free cash flow around CAD 3.3 billion are solid, yet both are lower than the strongest years and cash on hand is not abundant relative to the asset base. What is priced in, then, is competent capital discipline more than abundant distributable surplus. For a PM, that means the equity can work if management converts the larger asset base into durable per-share cash returns, but the thesis weakens quickly if project spending and integration consume more than expected.
Implied Discount Rate
6.32%
This data is not included in the public sample.
Cenovus should trade with a higher risk premium than the best-capitalized global integrated majors because its earnings remain meaningfully exposed to benchmark oil prices, Canadian heavy-oil differentials, refining margins, and the execution burden attached to a larger, more levered balance sheet. The integrated model lowers risk relative to a pure heavy-oil upstream name, but it does not eliminate commodity cyclicality or policy exposure. That makes a middling discount rate the right answer: lower than a small leveraged E&P, higher than a cleaner major with deeper balance-sheet flexibility. The local evidence supports that conclusion because debt and lease obligations have risen materially, cash is adequate rather than abundant, and free cash flow has already stepped down from the strongest part of the cycle. The company is financially workable, not fragile, but it still needs market conditions and management discipline to cooperate. For portfolio construction, that argues for respecting the durability of the asset base while still demanding a real valuation cushion before underwriting a large position.
The long-run value case rests on Cenovus remaining a durable integrated heavy-oil franchise with long-life reserves, useful downstream hedges, and enough scale to generate attractive cash flow through multiple commodity cycles. That durability is real because the reserve base is long lived, the integration is meaningful, and the company is still producing substantial free cash flow despite a less favorable environment than 2022. The risk is that investors overestimate how much integration and scale can smooth a business whose economics remain tied to commodity pricing and policy over a very long duration. Local evidence argues for a stable terminal business, but not one that deserves to be capitalized like a structurally high-growth or unusually low-risk franchise. In practice, the terminal value can support a decent multiple because the assets are strategic and long lived, yet it should still embed cyclical and regulatory uncertainty. For long-duration capital, the name is durable enough to matter, though not so insulated that the market should ignore external oil and refining volatility.
Subject percentile rank vs peer set
Peer pricing supports the current quote because Cenovus trades at a clear discount to the large integrated peer set on EV/revenue and EV/EBITDA while offering profitability that is middling rather than broken. At roughly 1.16x EV/revenue and 6.05x EV/EBITDA, the stock sits well below peer means near 1.91x and 9.02x, which is consistent with its heavier oil-sands exposure, more modest margin profile, and recent balance-sheet expansion. The discount therefore looks earned, but not excessive. Relative valuation does not suggest the market is overpaying for Cenovus today; if anything, it suggests the market still wants proof that MEG integration and project execution will translate into durable per-share cash generation. That makes the current quote supported by peers, though not obviously mispriced enough to force immediate rerating. For fresh capital, the peer setup is constructive because the discount leaves room for upside if execution improves without needing heroic multiple expansion assumptions.
At the current price, Cenovus looks fairly valued for a cyclical integrated energy name that still has some execution upside but is not deeply dislocated from its current operating reality. The stock requires steady oil-sands and downstream execution, visible MEG synergies, and enough commodity support to keep free cash flow positive while management works the balance sheet back toward greater flexibility. The underlying setup is better than the market often credits because production is growing, the integrated model is working, and the multiple remains below peer averages on enterprise-value metrics. Even so, the shares are close enough to consensus that a new buyer is not being paid for much disappointment, especially with only modest analyst coverage in the local anchor. For new capital, the case is acceptable but not urgent unless you have a constructive view on oil and believe management will translate the bigger asset base into stronger per-share cash returns. Fair, wait for pullback.
Insufficient structured data
Valuation bridge visual unavailable for this report.
Convergence here means the stock closing the modest gap between the current quote and local street targets through a combination of stable commodity conditions, successful MEG integration, and continued free-cash-flow delivery. The path to upside is not complicated: Cenovus needs to hold record production gains, execute its major projects, capture the synergies it has guided, and avoid letting the higher debt burden overshadow the operating story. The market is somewhat likely to reward that if it happens because the stock is not expensive relative to peers, but rerating odds are capped by the fact that this remains a cyclical energy equity whose earnings can still swing with oil prices and refining margins. That is why the score is Medium rather than High: the valuation gives some room, yet the market is unlikely to pay materially more without proof that the enlarged portfolio earns stronger through-cycle returns. The single most important datapoint that would change the score is sustained free cash flow after capital spending and integration costs, because that would demonstrate the larger production base is creating real shareholder value rather than just more scale.
Cenovus's financial and liquidity risk is closely tied to commodity prices, differentials, refining margins, access to capital, debt service and risk-management activities. The annual report states that financial performance is significantly dependent on crude oil, refined product, natural gas, NGL and related product prices, which are affected by supply and demand, processing and export capacity, trade restrictions, tariffs and countermeasures, interest rates, OPEC policy, inventories, seasonality, refinery availability, environmental regulation, emissions, market access, transportation constraints, sanctions, conflict, weather and natural disasters. A substantial decline or extended period of low commodity prices could impair the company's ability to meet obligations, delay or cancel drilling, development or construction programs, curtail production, leave long-term transportation commitments underutilized, reduce refinery utilization and create asset impairment risk. Cenovus ended 2025 with net debt of $8.292 billion, up from $4.614 billion at the prior year-end, after a term loan facility and senior unsecured notes partly offset by debt repayment and divestiture proceeds; Q1 2026 net debt was $8.058 billion. The annual report warns that unpredictable financial markets, sustained commodity downturns, unanticipated expenses, changes in law, market fundamentals, credit ratings, operations, or investor and lender policies could impede cost-effective financing and insurance. Debt service depends on future operating and financial performance, and covenant non-compliance could restrict capital access or accelerate repayment. Derivative, physical contract and trading activities may reduce cash flow volatility, but they also expose Cenovus to market, liquidity, counterparty, systems, controls, human error, contract enforceability and physical delivery risks, and may increase earnings volatility.
Cenovus operates in commodity and refining markets shaped by global energy supply, demand, trade policy, transportation access, refining capacity, technology, public sentiment and competition. The AIF states that all aspects of the energy industry are highly competitive, while the annual report states that Cenovus competes with other producers, refiners and marketers for capital, supply, crude oil and natural gas interests, refining, distribution, marketing, employees, equipment and market access. Oil sands economics are particularly sensitive to commodity prices, condensate cost and supply, the WTI-WCS differential, global heavy crude demand, export capacity and the ability to move production to domestic and international markets. Cenovus's integrated upstream and downstream assets help mitigate volatility in light-heavy crude oil differentials, but integration does not remove exposure to market prices, transportation constraints or refinery utilization. The Q1 2026 MD&A states that the commodity outlook was influenced by OPEC+ policy, tariff-related global economic slowdown risk, heavy crude supply and processing capacity, Canadian crude export capacity, volatile AECO and NYMEX gas prices, condensate seasonality, LNG export capacity and weather-driven demand. Refining results depend on the relationship between refined product prices and feedstock costs, refinery configuration, product output, capacity and utilization rates, RIN costs, global and regional demand, seasonality and market conditions; benchmark crack spreads do not precisely mirror Cenovus's refinery configuration or sales locations. The broader hydrocarbon industry also competes with alternative energy sources, including renewable fuels and electricity. If market access tightens, differentials widen, crack spreads weaken, demand slows, competing technologies gain share, or peers bid aggressively for resources, Cenovus's margins, cash flow and project economics could deteriorate.
Cenovus faces regulatory, legal, environmental, tax, technology and compliance risks across multiple jurisdictions. The AIF states that all phases of upstream and downstream operations, including marketing of production and third-party traded volumes, are subject to environmental regulation under federal, provincial, territorial, state and regional laws. The annual report identifies regulation affecting exploration, drilling, development, production, environmental plans, GHG and other emissions, imports and exports, pipeline, rail, marine and truck transportation, hazardous substances, resource rights, abandonment, remediation, reclamation, production restrictions and possible expropriation or cancellation of contract rights. Operations and projects require licences, permits and approvals from regulatory authorities, and approvals may involve stakeholder consultation, Indigenous consultation, environmental impact assessments and public hearings. Failure to obtain or satisfy approvals on acceptable terms could increase costs, delay projects or limit development. Decommissioning, abandonment, remediation and reclamation liabilities may change materially because of regulatory, legislative, technological, ecological, timing and inflation variables, including obligations for retail locations where Cenovus has retained environmental liability. Cenovus may also face demands, disputes, regulatory orders, investigations, arbitrations or litigation involving health and safety, climate change, competition, public statements and marketing, environmental matters, contracts, negligence, product liability, antitrust, corruption, tax, securities, privacy, employment, labour relations and personal injury. The CSR report notes that amendments to Canada's Competition Act created new and ambiguous standards for public environmental disclosures, leading Cenovus to defer recent environmental performance and target disclosure. Evolving tax rules, forced-labour supply-chain obligations, cybersecurity, privacy and AI regulation could add costs, enforcement risk or reputational harm.
Insufficient structured data
Risk sensitivity visual unavailable for this report.
A source-backed investment case for Cenovus depends on the company converting its integrated upstream, downstream, transportation and marketing footprint into resilient cash flow through commodity cycles while managing debt, capital allocation, operating reliability and regulatory obligations. The annual report highlights record 2025 upstream production, strong oil sands output, the MEG acquisition adding more than 100,000 barrels per day of low-cost, long-life oil sands production, major turnarounds at Christina Lake, Sunrise, Liwan and Toledo, the SeaRose FPSO return to production after drydock work, and ongoing focus on downstream competitiveness. These strengths also concentrate risk in execution: MEG integration, refinery reliability, turnaround timing, project ramp-up, market access, transportation commitments, heavy crude differentials, condensate supply, offshore operations, and new infrastructure must perform as expected. Financial flexibility is another key risk because net debt increased after the MEG transaction and the annual report ties resilience to maintaining targeted debt levels, access to liquidity, capital discipline, credit ratings and cash generation. Sustainability and climate-related goals add a separate layer of execution risk: the annual report says GHG emissions reduction goals rely on commercially viable and scalable technologies, third-party cooperation, Pathways Alliance progress, stable regulatory frameworks, government support and capital spending, while failure to achieve or credibly communicate sustainability goals could affect reputation, capital access, insurance and claims exposure. The case could weaken if commodity prices fall, tariffs or geopolitical events pressure demand or differentials, financing costs rise, project or integration costs exceed expectations, operational incidents disrupt production or refining, regulatory approvals are delayed, climate-related projects fail to advance, or shareholder returns reduce financial flexibility.
Cenovus markets and transports its production and third-party commodity trading volumes through access to third-party pipelines, export terminals, storage facilities, terminals, rail, truck, barge and refinery connections in Canada and the United States. Oil Sands production is distributed through long-term pipeline contracts to Lloydminster refining operations and through Edmonton, Hardisty, PADD II, Trans Mountain, Flanagan South, Keystone and other routes to Canadian, U.S. Midwest, U.S. Gulf Coast and West Coast markets. The Lloydminster Upgrader and Lloydminster Refinery move products by pipeline, railcar and truck, the Bruderheim terminal adds crude-by-rail optionality, U.S. refineries receive crude by pipeline and move refined products by pipeline, railcar, barge and truck, and the commercial fuels network serves cardlock, bulk plant and travel-centre customers across Canada.
Cenovus's operating footprint spans Canada, the United States and the Asia Pacific region. In Canada, its assets include oil sands and conventional operations in Alberta, Saskatchewan and British Columbia, offshore oil production in Newfoundland and Labrador, Lloydminster upgrading and refining, ethanol plants and commercial fuel operations. In the United States, it operates refining assets in Ohio and Wisconsin and refined-product distribution infrastructure serving U.S. markets. In Asia Pacific, it has natural gas and natural gas liquids operations in China and an equity interest in offshore Indonesia operations. The Q1 2026 interim financial statements classify external revenues by selling-entity jurisdiction as Canada, the United States and China, and non-current assets across Canada, the United States, China and Indonesia.
Key operating levers include upstream production volumes, bitumen and heavy oil output, natural gas and natural gas liquids production, realized sales prices, royalties, transportation and blending costs, operating costs, netbacks, reservoir performance, SAGD execution, well pads, turnarounds, market access, refinery crude unit throughput, total processed inputs, crude unit utilization, product yields, adjusted refining margin, crack spreads, RIN costs, foreign exchange, commodity differentials, capital investment and reliability. The Q1 2026 supplemental information tracks these measures by Oil Sands, Conventional, Offshore, Canadian Refining and U.S. Refining, while the annual report identifies commodity prices, quality and location differentials, refined product prices, refining crack spreads and exchange rates as key performance drivers.
Cenovus develops, produces, transports, refines and markets crude oil, natural gas, natural gas liquids and refined petroleum products. Upstream products include bitumen, heavy crude oil, light crude oil, natural gas and natural gas liquids from Oil Sands, Conventional and Offshore assets. Canadian Refining converts heavy oil and bitumen into synthetic crude oil, diesel, asphalt and ancillary products, and also includes commercial fuels and ethanol. U.S. Refining produces gasoline, diesel, jet fuel, asphalt and other refined products at the Lima, Toledo and Superior refineries. The company also markets its own production and third-party commodity trading volumes.
Cenovus operates in a highly competitive and regulated energy environment. Its upstream and downstream operations, including marketing of production and third-party commodity traded volumes, are subject to environmental regulation under federal, provincial, territorial, state and regional laws in the jurisdictions where it operates. As a Canadian issuer, it reports reserves under National Instrument 51-101, and the AIF includes reserves disclosure reviewed by independent qualified reserves evaluators. The company also operates under Canadian corporate and securities requirements, offshore and production-sharing arrangements, refinery and transportation operating requirements, royalty regimes, tax rules, environmental and social policies, Indigenous relations commitments, business-conduct requirements and risk management practices for commodity, foreign exchange, credit and liquidity risks.
Cenovus's revenue is driven by crude oil, natural gas, natural gas liquids and refined product prices, production and sales volumes, refinery throughput and utilization, product mix, quality and location differentials, refining crack spreads, foreign exchange rates, market access, transportation optionality and third-party trading activity. The AIF reported 2025 external sales above 15 percent of total external sales for crude oil, gasoline and distillates. The interim financial statements show Q1 2026 upstream external sales from crude oil, natural gas and other products and natural gas liquids, and downstream external sales from gasoline, distillates, synthetic crude oil, asphalt and other products and services. The annual MD&A identifies benchmark crude prices, WCS differentials, condensate costs, refined product prices, crack spreads, natural gas prices and currency movements as key drivers of financial results.
Cenovus operates in the North American and international oil and gas industry as an integrated energy company. Its upstream operations include oil sands projects in northern Alberta, thermal and conventional crude oil, natural gas and NGL projects across Western Canada, offshore crude oil production in Newfoundland and Labrador, and offshore natural gas and NGL production in China and Indonesia. Its downstream operations include Canadian upgrading and refining, U.S. refining, commercial fuels, and marketing of crude oil, natural gas, NGLs, and refined petroleum products.
The industry is highly cyclical because cash flow and margins move with crude oil, natural gas, refined-product prices, WTI-WCS differentials, crack spreads, condensate costs, foreign exchange, and supply-demand conditions. Cenovus reported strong 2025 operating performance despite weaker commodity prices, with Brent and WTI benchmark prices down from 2024, partly offset by higher market crack spreads and a narrower WTI-WCS differential. Growth is driven by capital projects and reservoir development, including Christina Lake, Foster Creek, Sunrise, Lloydminster, West White Rose, conventional liquids-rich assets, and downstream reliability improvements, but those projects remain exposed to costs, approvals, and execution risk.
Cenovus operates in a heavily regulated industry covering reserves disclosure, securities filings, royalties, taxes, land use, permits, environmental requirements, GHG and carbon rules, climate policy, safety, pipeline and marine transportation, refining operations, and legal or regulatory proceedings. The annual report and AIF identify risks from changes in regulatory frameworks, approvals, royalty, tax, environmental, GHG, carbon and climate laws, government initiatives affecting energy operations, Indigenous and community relationships, climate change, operational incidents, cyber risk, market access, and lawsuits or regulatory actions.
Cenovus has limited direct pricing power because realized prices are driven by benchmark crude oil, natural gas and refined-product markets, condensate costs, WTI-WCS and other differentials, and refining crack spreads. Its cost position is supported by scale, long-life oil sands assets, integrated refining and upgrading, pipeline egress, storage and transportation optimization, and downstream market capture. The annual report describes competitive cost structures and margin optimization as strategic objectives, and the presentation describes low combined oil sands operating and sustaining capital costs, low planned oil sands non-fuel operating costs, and cost-competitive downstream performance.
Cenovus's supplier and customer dynamics are organized around production, transportation, refining feedstock, and commodity marketing rather than concentrated end-consumer relationships. The AIF says Cenovus markets production and third-party commodity trading volumes through access to pipeline, export terminal, and storage capacity in Canada and the U.S. to optimize product mix, delivery points, transportation commitments, and customer diversification. It also uses third-party pipelines, storage facilities, crude-by-rail, its Husky Midstream interest, Canadian refining assets, U.S. refineries, and commercial fuel channels to move crude oil, natural gas, NGLs, and refined products to principal markets.
Operating, investing, and financing cash flow by period
For the three months ended March 31, 2026, cash from operating activities was $2.2 billion, compared with $1.3 billion in Q1 2025. Operating cash flow began with net earnings of $1.6 billion and included depreciation, depletion and amortization of $1.5 billion, a $180 million unrealized foreign exchange loss, a $86 million gain on divestiture of assets, and a $1.1 billion use from non-cash working capital. Cash used in investing activities was $1.1 billion, consisting mainly of $1.2 billion of capital investment, partly offset by $99 million of proceeds from divestitures. Cash used in financing activities was $1.3 billion, reflecting long-term debt repayment, lease payments, common share repurchases, employee benefit plan purchases, preferred share redemption, and dividends. Cash and cash equivalents decreased to $2.6 billion at March 31, 2026 from $2.7 billion at the beginning of the period.
Normalized cash conversion and accrual quality metrics
Cash Conversion
2.58x
Good
Accrual Intensity
-10.6%
Good
Earnings Margin
6.7%
OK
OCF Margin
17.3%
Good
Cash Conversion
2.58x
Accrual Intensity
-10.6%
Earnings Margin
6.7%
OCF Margin
17.3%
Revenue
$13.9M
Net Income
$934K
Operating CF
$2.4M
Cenovus reports under IFRS Accounting Standards and uses specified financial measures, including operating margin, adjusted funds flow, free funds flow, excess free funds flow, net debt, adjusted EBITDA, and related ratios. The Q1 2026 comprehensive income statement reported net earnings of $1.6 billion, compared with $859 million in Q1 2025. Adjusted funds flow was $3.4 billion, and free funds flow was $2.2 billion. The quarter included several items that affect comparisons with reported earnings and cash flow: an unrealized foreign exchange loss of $180 million, an unrealized gain on risk management of $1 million, a gain on divestiture of assets of $86 million, integration, transaction and other costs of $32 million, and stock-based compensation net of payments of $210 million in operating cash flow. Cenovus also uses operating margin as the primary segment performance measure, and the interim statements include segment eliminations for internal feedstock, transloading, condensate sales, and unrealized inventory profits.
Insufficient structured data
Earnings history visual unavailable for this report.
Cenovus's Q1 2026 release said the company remains focused on safety and disciplined execution of its business plan. The release noted that West White Rose was complete, drilling operations were underway, and first oil was expected in Q3 2026. The Christina Lake North redevelopment program was accelerated, with the first of 40 redevelopment wells drilled in March and first oil processed in April. The Board approved a 10 percent increase in the quarterly base dividend to $0.22 per share beginning in the second quarter of 2026, and the release stated that the base dividend is underpinned by the company's growth plan and resilience at a US$45 West Texas Intermediate crude oil price. The 2025 annual report also stated that 2026 corporate guidance focused on disciplined capital allocation in support of increasing shareholder returns over time, with continued attention to controlling costs, improving profitability, optimizing the asset portfolio, ramping up completed growth projects, and reducing growth spend after a three-year project cycle.
In 2025, Cenovus reported revenues of $49.7 billion, down from $54.3 billion in 2024, while net earnings increased to $3.9 billion from $3.1 billion. Cash from operating activities was $8.2 billion, adjusted funds flow was $8.9 billion, capital investment was $4.9 billion, and free funds flow was $4.0 billion. Upstream production averaged 834,200 BOE/d in 2025, up from 797,200 BOE/d in 2024, while downstream processed inputs averaged 667,500 bbls/d, down from 678,000 bbls/d. In Q1 2026, the company generated total revenues of $12.4 billion, compared with $13.3 billion in Q1 2025 and $10.9 billion in Q4 2025. Net earnings were $1.6 billion, compared with $859 million in Q1 2025 and $934 million in Q4 2025. The Q1 2026 release highlighted record quarterly upstream production of 972,100 BOE/d, up 19 percent from Q1 2025, and downstream crude throughput of 458,500 bbls/d at a 97 percent overall crude unit utilization rate.
Revenue (USD) and profitability margins (% of revenue)
For Q1 2026, Cenovus reported revenues of $12.4 billion, down from $13.3 billion in Q1 2025. Purchased product, transportation and blending expense decreased to $6.6 billion from $8.9 billion, while operating expense decreased to $1.5 billion from $1.6 billion. Depreciation, depletion, amortization and exploration expense increased to $1.5 billion from $1.3 billion. General and administrative expense increased to $411 million from $197 million, and finance costs, net, increased to $194 million from $136 million. The company reported a foreign exchange loss of $179 million in Q1 2026 and a gain on divestiture of assets of $86 million. Earnings before income tax were $2.1 billion, income tax expense was $514 million, and net earnings were $1.6 billion, or $0.83 per diluted common share. Segment results were supported by total operating margin of $4.4 billion, including upstream operating margin of $3.7 billion and downstream operating margin of $734 million. Upstream operating margin benefited from higher benchmark oil prices and increased production, while downstream operating margin improved from Q4 2025 on increased refined product prices and seasonal market capture.
Q1 2026 financial metrics included adjusted funds flow of $3.4 billion, or $1.80 per diluted share, capital investment of $1.2 billion, free funds flow of $2.2 billion, and excess free funds flow of $1.7 billion. Long-term debt including current portion was $10.6 billion, total debt was $10.6 billion, and net debt was $8.1 billion. Net debt to adjusted funds flow was 0.8 times, net debt to adjusted EBITDA was 0.7 times, and net debt to capitalization was 20 percent. Cenovus reported an effective tax rate on net earnings of 24.7 percent. Operating metrics included total upstream production of 972,100 BOE/d, oil and NGL production of 830,100 bbls/d, conventional natural gas production of 852.0 MMcf/d, and total downstream crude throughput of 458,500 bbls/d. The downstream utilization rate was 97 percent overall, and U.S. Refining adjusted market capture was 114 percent. The quarterly base dividend was $0.200 per share in Q1 2026, with a 10 percent increase approved for Q2 2026.
Several Q1 2026 items limit direct extrapolation from reported earnings. The quarter included a $457 million inventory holding gain within U.S. Refining operating margin, an $86 million gain on divestiture of assets, $32 million of integration, transaction and other costs, and a $179 million foreign exchange loss. The cash flow statement also included a $1.1 billion use of non-cash working capital and stock-based compensation net of payments of $210 million. Cenovus completed the MEG acquisition in November 2025, and Q1 production comparisons include the effect of MEG within Christina Lake. The annual report also noted that 2025 results were influenced by the WRB Divestiture and the MEG acquisition. These acquisition, divestiture, inventory, foreign exchange, and working-capital items should be separated from recurring upstream production, downstream throughput, operating cost, and capital spending trends when comparing periods.
| Petroleo Brasileiro S.A. Petrob |
| 5.0% |
| SHEL | 376.2% | Shell PLC | -3.3% |
| SU | 87.6% | Suncor Energy Inc. | -3.9% |
| XOM | -11.0% | Exxon Mobil Corporation | -1.3% |
| -27.3% | Peer Low | -8.2% |
| 80.3% | Peer Mean | -1.0% |
| -11.0% | Peer Median | -2.3% |
| 376.2% | Peer High | 5.0% |
| 596.6% | Subject (CVE) | -15.1% |
| ROA | ROE | Peer Set | Net Margin | Company Name | Gross Margin | Operating Margin |
|---|---|---|---|---|---|---|
| 3.2% | 1.7% | BP | 0.0% | BP p.l.c. | 27.4% | 3.9% |
| 3.8% | 7.2% | CVX | 6.7% | Chevron Corporation | 41.9% | 9.5% |
| 12.6% | 12.2% | EQNR | 4.8% | Equinor ASA | 37.0% | 21.4% |
| 8.6% | 28.2% | PBR | 22.1% | Petroleo Brasileiro S.A. Petrob | 47.6% | 26.9% |
| 4.9% | 10.2% | SHEL | 6.7% | Shell PLC | 25.4% | 8.4% |
| 5.6% | 13.2% | SU | 12.1% | Suncor Energy Inc. | 59.1% | 15.7% |
| 4.9% | 11.1% | XOM | 8.9% | Exxon Mobil Corporation | 31.0% | 9.5% |
| 3.2% | 1.7% | 0.0% | Peer Low | 25.4% | 3.9% | |
| 6.5% | 14.0% | 10.4% | Peer Mean | 39.6% | 15.3% | |
| 5.3% | 11.6% | 7.8% | Peer Median | 39.5% | 12.6% | |
| 12.6% | 28.2% | 22.1% | Peer High | 59.1% | 26.9% | |
| 4.6% | 12.8% | 7.9% | Subject (CVE) | 21.5% | 9.5% |
| P/B | P/E | P/S | Peer Set | EV/EBITDA | EV/Revenue | Market Cap | Forward P/E | Company Name | Enterprise Value |
|---|---|---|---|---|---|---|---|---|---|
| 8.62 | 0.62 | BP | 24.61x | 3.96x | $116.4bn | 11.21 | BP p.l.c. | $742.5bn | |
| 1.95 | 27.79 | 1.98 | CVX | 10.98x | 2.24x | $366.5bn | 15.91 | Chevron Corporation | $413.3bn |
| 2.19 | 18.28 | 0.83 | EQNR | 2.84x | 0.95x | $88.4bn | 8.73 | Equinor ASA | $100.6bn |
| 1.58 | 6.73 | 0.26 | PBR | 2.88x | 1.20x | $131.8bn | 6.06 | Petroleo Brasileiro S.A. Petrob | $598.8bn |
| 1.44 | 14.63 | 0.92 | SHEL | 11.40x | 2.04x | $246.5bn | 10.18 | Shell PLC | $543.5bn |
| 2.23 | 17.33 | 1.49 | SU | 5.62x | 1.71x | $72.8bn | 13.15 | Suncor Energy Inc. | $83.8bn |
| 2.36 | 21.82 | 1.88 | XOM | 11.07x | 2.03x | $608.7bn | 14.43 | Exxon Mobil Corporation | $657.2bn |
| 1.44 | 6.12 | 0.26 | 2.76x | 0.95x | $72.8bn | 6.06 | Peer Low | $83.8bn | |
| 2.73 | 16.10 | 1.03 | 9.02x | 1.91x | $219.8bn | 10.90 | Peer Mean | $464.3bn | |
| 2.07 | 17.33 | 0.88 | 8.30x | 1.87x | $129.5bn | 10.70 | Peer Median | $559.2bn | |
| 8.62 | 27.79 | 1.98 | 24.61x | 3.96x | $608.7bn | 15.91 | Peer High | $742.5bn | |
| 2.00 | 15.61 | 0.93 | 6.05x | 1.16x | $46.1bn | 12.74 | Subject (CVE) | $57.6bn |
| 52,751,000 |
| 52,751,000 |
| 57,726,000 |
| 55,474,000 |
| 71,765,000 |
Cost of Revenue | 40,935,000 | 40,935,000 | 44,961,000 | 42,770,000 | 54,631,000 |
Gross Profit | 11,816,000 | 11,816,000 | 12,765,000 | 12,704,000 | 17,134,000 |
•Operating Expense | 7,189,000 | 7,189,000 | 7,704,000 | 7,082,000 | 6,782,000 |
•Selling General and Administrative | 812,000 | 812,000 | 794,000 | 688,000 | 865,000 |
•General & Administrative Expense | 812,000 | 812,000 | 794,000 | 688,000 | 865,000 |
Salaries and Wages | 473,000 | 473,000 | 395,000 | 346,000 | 568,000 |
Other G and A | 339,000 | 339,000 | 399,000 | 342,000 | 297,000 |
Research & Development | 15,000 | -- | -- | -- | -- |
Other Operating Expenses | 6,377,000 | 6,377,000 | 6,910,000 | 6,394,000 | 5,917,000 |
Operating Income | 4,627,000 | 4,627,000 | 5,061,000 | 5,622,000 | 10,352,000 |
•Net Non Operating Interest Income Expense | -569,000 | -569,000 | -514,000 | -538,000 | -739,000 |
Interest Income Non Operating | 132,000 | 132,000 | 170,000 | 217,000 | 110,000 |
Interest Expense Non Operating | 661,000 | 661,000 | 649,000 | 723,000 | 812,000 |
Total Other Finance Cost | 40,000 | 40,000 | 35,000 | 32,000 | 37,000 |
•Other Income Expense | 419,000 | 419,000 | -476,000 | -44,000 | -882,000 |
Gain on Sale of Security | 398,000 | 398,000 | -520,000 | 6,000 | -1,979,000 |
Earnings from Equity Interest | 53,000 | 53,000 | 66,000 | 51,000 | 15,000 |
•Special Income Charges | -147,000 | -147,000 | -77,000 | -164,000 | 550,000 |
Restructuring & Mergers Acquisition | 234,000 | 234,000 | 196,000 | 144,000 | 268,000 |
Gain on Sale of PPE | 87,000 | 87,000 | 119,000 | -20,000 | 818,000 |
Other Non Operating Income Expenses | 115,000 | 115,000 | 55,000 | 63,000 | 532,000 |
Pretax Income | 4,477,000 | 4,477,000 | 4,071,000 | 5,040,000 | 8,731,000 |
Tax Provision | 547,000 | 547,000 | 929,000 | 931,000 | 2,281,000 |
•Net Income Common Stockholders | 3,916,000 | 3,916,000 | 3,106,000 | 4,073,000 | 6,415,000 |
•Net Income | 3,930,000 | 3,930,000 | 3,142,000 | 4,109,000 | 6,450,000 |
•Net Income Including Non-Controlling Interests | 3,930,000 | 3,930,000 | 3,142,000 | 4,109,000 | 6,450,000 |
Net Income Continuous Operations | 3,930,000 | 3,930,000 | 3,142,000 | 4,109,000 | 6,450,000 |
Preferred Stock Dividends | 14,000 | 14,000 | 36,000 | 36,000 | 35,000 |
Diluted NI Available to Com Stockholders | 3,916,000 | 3,916,000 | 3,106,000 | 4,073,000 | 6,415,000 |
Basic EPS | 2.16 | -- | 1.68 | 2.15 | 3.29 |
Diluted EPS | 2.15 | -- | 1.67 | 2.12 | 3.20 |
Basic Average Shares | 1,809,902 | -- | 1,850,193 | 1,895,487 | 1,951,300 |
Diluted Average Shares | 1,819,861 | -- | 1,863,216 | 1,925,440 | 2,006,100 |
Total Expenses | 48,124,000 | 48,124,000 | 52,665,000 | 49,852,000 | 61,413,000 |
Interest Income | 132,000 | 132,000 | 170,000 | 217,000 | 110,000 |
Interest Expense | 661,000 | 661,000 | 649,000 | 723,000 | 812,000 |
Net Interest Income | -569,000 | -569,000 | -514,000 | -538,000 | -739,000 |
Net Income from Continuing & Discontinued Operation | 3,930,000 | 3,930,000 | 3,142,000 | 4,109,000 | 6,450,000 |
Normalized Income | 3,709,622 | 3,709,622 | 3,602,884 | 4,237,770 | 7,506,031 |
EBIT | 5,138,000 | 5,138,000 | 4,720,000 | 5,763,000 | 9,543,000 |
EBITDA | 10,330,000 | 10,330,000 | 9,591,000 | 10,407,000 | 14,222,000 |
Reconciled Cost of Revenue | 40,935,000 | 40,935,000 | 44,961,000 | 42,770,000 | 54,631,000 |
Reconciled Depreciation | 5,192,000 | 5,192,000 | 4,871,000 | 4,644,000 | 4,679,000 |
Net Income from Continuing Operation Net Minority Interest | 3,930,000 | 3,930,000 | 3,142,000 | 4,109,000 | 6,450,000 |
Total Unusual Items Excluding Goodwill | 251,000 | 251,000 | -597,000 | -158,000 | -1,429,000 |
Total Unusual Items | 251,000 | 251,000 | -597,000 | -158,000 | -1,429,000 |
Normalized EBITDA | 10,079,000 | 10,079,000 | 10,188,000 | 10,565,000 | 15,651,000 |
Tax Rate for Calcs | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 30,622 | 30,622 | -136,116 | -29,230 | -372,969 |
| All numbers in thousands (CAD) | TTM | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 |
|---|---|---|---|---|---|---|
•Total Revenue | 52,751,000 | 13,938,000 | 13,195,000 | 12,940,000 | 14,205,000 | 15,195,000 |
Operating Revenue | 52,751,000 | 13,938,000 | 13,195,000 | 12,940,000 | 14,205,000 | 15,195,000 |
Cost of Revenue | 40,935,000 | 11,150,000 | 9,868,000 | 10,346,000 | 11,095,000 | 12,457,000 |
Gross Profit | 11,816,000 | 2,788,000 | 3,327,000 | 2,594,000 | 3,110,000 | 2,738,000 |
•Operating Expense | 7,189,000 | 1,648,000 | 1,814,000 | 1,904,000 | 1,826,000 | 1,897,000 |
•Selling General and Administrative | 812,000 | 242,000 | 220,000 | 153,000 | 197,000 | 201,000 |
•General & Administrative Expense | 812,000 | 242,000 | 220,000 | 153,000 | 197,000 | 201,000 |
Salaries and Wages | 473,000 | -- | -- | -- | -- | -- |
Other G and A | 339,000 | -231,000 | 220,000 | 153,000 | 197,000 | -194,000 |
Research & Development | 15,000 | -- | -- | -- | -- | -- |
Other Operating Expenses | 6,377,000 | 1,406,000 | 1,594,000 | 1,751,000 | 1,629,000 | 1,696,000 |
Operating Income | 4,627,000 | 1,140,000 | 1,513,000 | 690,000 | 1,284,000 | 841,000 |
•Net Non Operating Interest Income Expense | -569,000 | -165,000 | -154,000 | -114,000 | -136,000 | -120,000 |
Interest Income Non Operating | 132,000 | 21,000 | 28,000 | 50,000 | 33,000 | 47,000 |
Interest Expense Non Operating | 661,000 | 186,000 | 158,000 | 154,000 | 163,000 | 162,000 |
Total Other Finance Cost | 40,000 | 0 | 24,000 | 10,000 | 6,000 | 5,000 |
•Other Income Expense | 419,000 | 59,000 | -62,000 | 440,000 | -18,000 | -537,000 |
Gain on Sale of Security | 398,000 | 123,000 | -155,000 | 445,000 | -15,000 | -397,000 |
Earnings from Equity Interest | 53,000 | 8,000 | 9,000 | 43,000 | -7,000 | 18,000 |
•Special Income Charges | -147,000 | -- | 62,000 | -74,000 | -2,000 | -55,000 |
Restructuring & Mergers Acquisition | 234,000 | 111,000 | 44,000 | 77,000 | 2,000 | 53,000 |
Gain on Sale of PPE | 87,000 | -22,000 | 106,000 | 3,000 | 0 | -2,000 |
Other Non Operating Income Expenses | 115,000 | 61,000 | 22,000 | 26,000 | 6,000 | -103,000 |
Pretax Income | 4,477,000 | 1,034,000 | 1,297,000 | 1,016,000 | 1,130,000 | 184,000 |
Tax Provision | 547,000 | 100,000 | 11,000 | 165,000 | 271,000 | 38,000 |
•Net Income Common Stockholders | 3,916,000 | 932,000 | 1,284,000 | 847,000 | 853,000 | 137,000 |
•Net Income | 3,930,000 | 934,000 | 1,286,000 | 851,000 | 859,000 | 146,000 |
•Net Income Including Non-Controlling Interests | 3,930,000 | 934,000 | 1,286,000 | 851,000 | 859,000 | 146,000 |
Net Income Continuous Operations | 3,930,000 | 934,000 | 1,286,000 | 851,000 | 859,000 | 146,000 |
Preferred Stock Dividends | 14,000 | 2,000 | 2,000 | 4,000 | 6,000 | 9,000 |
Diluted NI Available to Com Stockholders | 3,916,000 | 933,000 | 1,284,000 | 847,000 | 853,000 | 131,000 |
Basic EPS | 2.16 | 0.51 | 0.72 | 0.47 | 0.47 | 0.08 |
Diluted EPS | 2.15 | 0.50 | 0.72 | 0.45 | 0.47 | 0.07 |
Basic Average Shares | 1,809,902 | 1,818,955 | 1,788,901 | 1,810,639 | 1,821,325 | 1,825,847 |
Diluted Average Shares | 1,819,861 | 1,836,094 | 1,792,780 | 1,819,378 | 1,831,265 | 1,838,961 |
Total Expenses | 48,124,000 | 12,798,000 | 11,682,000 | 12,250,000 | 12,921,000 | 14,354,000 |
Interest Income | 132,000 | 21,000 | 28,000 | 50,000 | 33,000 | 47,000 |
Interest Expense | 661,000 | 186,000 | 158,000 | 154,000 | 163,000 | 162,000 |
Net Interest Income | -569,000 | -165,000 | -154,000 | -114,000 | -136,000 | -120,000 |
Net Income from Continuing & Discontinued Operation | 3,930,000 | 934,000 | 1,286,000 | 851,000 | 859,000 | 146,000 |
Normalized Income | 3,709,622 | 943,032.88 | 1,378,211.26 | 540,250.98 | 871,920 | 504,652.17 |
EBIT | 5,138,000 | 1,220,000 | 1,455,000 | 1,170,000 | 1,293,000 | 346,000 |
EBITDA | 10,330,000 | 2,592,000 | 2,777,000 | 2,354,000 | 2,607,000 | 1,571,000 |
Reconciled Cost of Revenue | 40,935,000 | 11,150,000 | 9,868,000 | 10,346,000 | 11,095,000 | 12,457,000 |
Reconciled Depreciation | 5,192,000 | 1,372,000 | 1,322,000 | 1,184,000 | 1,314,000 | 1,225,000 |
Net Income from Continuing Operation Net Minority Interest | 3,930,000 | 934,000 | 1,286,000 | 851,000 | 859,000 | 146,000 |
Total Unusual Items Excluding Goodwill | 251,000 | -10,000 | -93,000 | 371,000 | -17,000 | -452,000 |
Total Unusual Items | 251,000 | -10,000 | -93,000 | 371,000 | -17,000 | -452,000 |
Normalized EBITDA | 10,079,000 | 2,602,000 | 2,870,000 | 1,983,000 | 2,624,000 | 2,023,000 |
Tax Rate for Calcs | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 30,622 | -967.12 | -788.74 | 60,250.98 | -4,080 | -93,347.83 |
| 9,890,000 |
| 10,434,000 |
| 9,708,000 |
| 12,430,000 |
•Cash, Cash Equivalents & Short Term Investments | 2,740,000 | 3,093,000 | 2,227,000 | 4,524,000 |
•Cash And Cash Equivalents | 2,740,000 | 3,093,000 | 2,227,000 | 4,524,000 |
Cash | 1,963,000 | 2,723,000 | 2,109,000 | 3,195,000 |
Cash Equivalents | 777,000 | 370,000 | 118,000 | 1,329,000 |
•Receivables | 3,541,000 | 2,658,000 | 3,209,000 | 3,192,000 |
Accounts receivable | 3,046,000 | 2,378,000 | 2,722,000 | 2,962,000 |
Taxes Receivable | 366,000 | 231,000 | 416,000 | 121,000 |
Other Receivables | 93,000 | 9,000 | 22,000 | 58,000 |
Due from Related Parties Current | 36,000 | 40,000 | 49,000 | 51,000 |
•Inventory | 3,349,000 | 4,496,000 | 4,030,000 | 4,312,000 |
Raw Materials | 472,000 | 545,000 | 426,000 | 303,000 |
Finished Goods | 2,877,000 | 3,951,000 | 3,604,000 | 4,009,000 |
Prepaid Assets | 260,000 | 187,000 | 242,000 | 402,000 |
Assets Held for Sale Current | -- | -- | -- | 0 |
•Total non-current assets | 53,534,000 | 46,105,000 | 44,207,000 | 43,439,000 |
•Net PPE | 47,988,000 | 41,002,000 | 39,668,000 | 39,029,000 |
•Gross PPE | 79,039,000 | 72,441,000 | 65,896,000 | 61,111,000 |
Mineral Properties | 73,712,000 | 67,357,000 | 61,366,000 | 56,773,000 |
Machinery Furniture Equipment | -- | -- | -- | 1,840,000 |
Other Properties | 4,716,000 | 4,492,000 | 3,942,000 | 3,739,000 |
Leases | 611,000 | 592,000 | 588,000 | 599,000 |
Accumulated Depreciation | -31,051,000 | -31,439,000 | -26,228,000 | -22,082,000 |
•Goodwill And Other Intangible Assets | 2,935,000 | 2,934,000 | 2,923,000 | 2,942,000 |
Goodwill | 2,912,000 | 2,923,000 | 2,923,000 | 2,923,000 |
Other Intangible Assets | 23,000 | 11,000 | -- | 19,000 |
•Investments And Advances | 552,000 | 679,000 | 558,000 | 482,000 |
•Long Term Equity Investment | 488,000 | 618,000 | 497,000 | 420,000 |
Investments in Other Ventures Under Equity Method | 193,000 | 219,000 | 131,000 | 55,000 |
Investments in Joint Venturesat Cost | 295,000 | 399,000 | 366,000 | 365,000 |
Other Investments | 64,000 | 61,000 | 61,000 | 62,000 |
Non Current Accounts Receivable | 155,000 | 93,000 | 75,000 | 145,000 |
•Non Current Deferred Assets | 1,594,000 | 1,064,000 | 696,000 | 546,000 |
Non Current Deferred Taxes Assets | 1,594,000 | 1,064,000 | 696,000 | 546,000 |
Other Non Current Assets | 310,000 | 333,000 | 287,000 | 295,000 |
•Total Liabilities Net Minority Interest | 31,786,000 | 26,770,000 | 25,203,000 | 28,280,000 |
•Current Liabilities | 6,314,000 | 7,362,000 | 6,210,000 | 8,021,000 |
•Payables And Accrued Expenses | 5,756,000 | 6,495,000 | 5,266,000 | 7,109,000 |
•Payables | 5,666,000 | 6,413,000 | 1,238,000 | 3,608,000 |
Accounts Payable | 5,502,000 | 5,907,000 | 1,075,000 | 2,331,000 |
•Total Tax Payable | 98,000 | 396,000 | 88,000 | 1,211,000 |
Income Tax Payable | 98,000 | 396,000 | 88,000 | 1,211,000 |
Due to Related Parties Current | -- | -- | -- | 0 |
Other Payable | 66,000 | 110,000 | 75,000 | 66,000 |
•Current Accrued Expenses | 90,000 | 82,000 | 4,028,000 | 3,501,000 |
Interest Payable | 80,000 | 72,000 | 69,000 | 80,000 |
Current Provisions | 26,000 | 11,000 | 18,000 | 25,000 |
Pension & Other Post Retirement Benefit Plans Current | 163,000 | 132,000 | 284,000 | 162,000 |
•Current Debt And Capital Lease Obligation | 369,000 | 724,000 | 478,000 | 423,000 |
•Current Debt | -- | 365,000 | 179,000 | 115,000 |
Line of Credit | 0 | 173,000 | 179,000 | 115,000 |
Other Current Borrowings | -- | 192,000 | -- | -- |
Current Capital Lease Obligation | 369,000 | 359,000 | 299,000 | 308,000 |
Other Current Liabilities | -- | -- | 164,000 | 302,000 |
•Total Non Current Liabilities Net Minority Interest | 25,472,000 | 19,408,000 | 18,993,000 | 20,259,000 |
Long Term Provisions | 4,955,000 | 4,654,000 | 4,408,000 | 3,889,000 |
•Long Term Debt And Capital Lease Obligation | 13,838,000 | 9,910,000 | 9,467,000 | 11,219,000 |
Long Term Debt | 11,032,000 | 7,342,000 | 7,108,000 | 8,691,000 |
Long Term Capital Lease Obligation | 2,806,000 | 2,568,000 | 2,359,000 | 2,528,000 |
•Non Current Deferred Liabilities | 5,873,000 | 4,045,000 | 4,188,000 | 4,328,000 |
Non Current Deferred Taxes Liabilities | 5,873,000 | 4,045,000 | 4,188,000 | 4,283,000 |
Non Current Deferred Revenue | -- | -- | 0 | 45,000 |
•Employee Benefits | 429,000 | 365,000 | 376,000 | 446,000 |
Non Current Pension And Other Post-Retirement Benefit Plans | 260,000 | 269,000 | 276,000 | 201,000 |
Other Non Current Liabilities | 377,000 | 434,000 | 554,000 | 377,000 |
•Total Equity Gross Minority Interest | 31,638,000 | 29,769,000 | 28,712,000 | 27,589,000 |
•Stockholders' Equity | 31,622,000 | 29,754,000 | 28,698,000 | 27,576,000 |
•Capital Stock | 18,712,000 | 16,015,000 | 16,550,000 | 16,839,000 |
Preferred Stock | 113,000 | 356,000 | 519,000 | 519,000 |
Common Stock | 18,599,000 | 15,659,000 | 16,031,000 | 16,320,000 |
Retained Earnings | 12,323,000 | 10,513,000 | 8,913,000 | 6,392,000 |
Additional Paid in Capital | 298,000 | 944,000 | 2,002,000 | 2,691,000 |
Treasury Stock | 116,000 | 43,000 | 0 | -- |
•Gains Losses Not Affecting Retained Earnings | 401,000 | 2,313,000 | 1,208,000 | 1,470,000 |
Other Equity Adjustments | 401,000 | 2,313,000 | 1,208,000 | 1,470,000 |
Other Equity Interest | 4,000 | 12,000 | 25,000 | 184,000 |
Minority Interest | 16,000 | 15,000 | 14,000 | 13,000 |
Total Capitalization | 42,654,000 | 37,096,000 | 35,806,000 | 36,267,000 |
Preferred Stock Equity | 113,000 | 356,000 | 519,000 | 519,000 |
Common Stock Equity | 31,509,000 | 29,398,000 | 28,179,000 | 27,057,000 |
Capital Lease Obligations | 3,175,000 | 2,927,000 | 2,658,000 | 2,836,000 |
Net Tangible Assets | 28,687,000 | 26,820,000 | 25,775,000 | 24,634,000 |
Working Capital | 3,576,000 | 3,072,000 | 3,498,000 | 4,409,000 |
Invested Capital | 42,541,000 | 37,105,000 | 35,466,000 | 35,863,000 |
Tangible Book Value | 28,574,000 | 26,464,000 | 25,256,000 | 24,115,000 |
Total Debt | 14,207,000 | 10,634,000 | 9,945,000 | 11,642,000 |
Net Debt | 8,292,000 | 4,614,000 | 5,060,000 | 4,282,000 |
Share Issued | 1,888,658.09 | 1,825,038 | 1,871,868.73 | 1,909,190 |
Ordinary Shares Number | 1,883,400.09 | 1,823,038 | 1,871,868.73 | 1,909,190 |
Preferred Shares Number | 12,000 | 26,000 | 36,000 | 36,000 |
Treasury Shares Number | 5,258 | 2,000 | 0 | -- |
| All numbers in thousands (CAD) | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 |
|---|---|---|---|---|---|
•Total Assets | 63,424,000 | 53,573,000 | 55,820,000 | 56,380,000 | 56,539,000 |
•Current Assets | 9,890,000 | 9,769,000 | 9,456,000 | 10,103,000 | 10,434,000 |
•Cash, Cash Equivalents & Short Term Investments | 2,740,000 | 1,901,000 | 2,563,000 | 2,768,000 | 3,093,000 |
•Cash And Cash Equivalents | 2,740,000 | 1,901,000 | 2,563,000 | 2,768,000 | 3,093,000 |
Cash | 1,963,000 | -- | -- | -- | 2,723,000 |
Cash Equivalents | 777,000 | -- | -- | -- | 370,000 |
•Receivables | 3,541,000 | 4,742,000 | 2,976,000 | 3,019,000 | 2,658,000 |
Accounts receivable | 3,046,000 | 4,688,000 | 2,916,000 | 2,711,000 | 2,378,000 |
Taxes Receivable | 366,000 | 54,000 | 60,000 | 308,000 | 231,000 |
Other Receivables | 93,000 | -- | -- | -- | 9,000 |
Due from Related Parties Current | 36,000 | -- | -- | -- | 40,000 |
•Inventory | 3,349,000 | 3,126,000 | 3,917,000 | 4,316,000 | 4,496,000 |
Raw Materials | 472,000 | -- | -- | -- | 545,000 |
Finished Goods | 2,877,000 | -- | -- | -- | 3,951,000 |
Prepaid Assets | 260,000 | -- | -- | -- | 187,000 |
•Total non-current assets | 53,534,000 | 43,804,000 | 46,364,000 | 46,277,000 | 46,105,000 |
•Net PPE | 47,988,000 | 38,316,000 | 41,138,000 | 41,095,000 | 41,002,000 |
•Gross PPE | 79,039,000 | 68,437,000 | 74,521,000 | 73,807,000 | 72,441,000 |
Mineral Properties | 73,712,000 | 63,415,000 | 69,281,000 | 68,640,000 | 67,357,000 |
Other Properties | 4,716,000 | 4,425,000 | 4,643,000 | 4,570,000 | 4,492,000 |
Leases | 611,000 | 597,000 | 597,000 | 597,000 | 592,000 |
Accumulated Depreciation | -31,051,000 | -30,121,000 | -33,383,000 | -32,712,000 | -31,439,000 |
•Goodwill And Other Intangible Assets | 2,935,000 | 2,923,000 | 2,923,000 | 2,923,000 | 2,934,000 |
Goodwill | 2,912,000 | 2,923,000 | 2,923,000 | 2,923,000 | 2,923,000 |
Other Intangible Assets | 23,000 | -- | -- | -- | 11,000 |
•Investments And Advances | 552,000 | 321,000 | 338,000 | 362,000 | 679,000 |
•Long Term Equity Investment | 488,000 | 321,000 | 338,000 | 362,000 | 618,000 |
Investments in Other Ventures Under Equity Method | 193,000 | -- | -- | -- | 219,000 |
Investments in Joint Venturesat Cost | 295,000 | 321,000 | 338,000 | 362,000 | 399,000 |
Other Investments | 64,000 | -- | -- | -- | 61,000 |
Non Current Accounts Receivable | 155,000 | 25,000 | 25,000 | 25,000 | 93,000 |
•Non Current Deferred Assets | 1,594,000 | 1,516,000 | 1,215,000 | 1,188,000 | 1,064,000 |
Non Current Deferred Taxes Assets | 1,594,000 | 1,516,000 | 1,215,000 | 1,188,000 | 1,064,000 |
Other Non Current Assets | 310,000 | 703,000 | 725,000 | 684,000 | 333,000 |
•Total Liabilities Net Minority Interest | 31,786,000 | 25,184,000 | 26,403,000 | 26,333,000 | 26,770,000 |
•Current Liabilities | 6,314,000 | 5,651,000 | 7,142,000 | 6,910,000 | 7,362,000 |
•Payables And Accrued Expenses | 5,756,000 | 5,309,000 | 6,333,000 | 6,014,000 | 6,495,000 |
•Payables | 5,666,000 | 5,309,000 | 6,333,000 | 6,014,000 | 6,413,000 |
Accounts Payable | 5,502,000 | 5,216,000 | 6,218,000 | 5,948,000 | 5,907,000 |
•Total Tax Payable | 98,000 | 93,000 | 115,000 | 66,000 | 396,000 |
Income Tax Payable | 98,000 | 93,000 | 115,000 | 66,000 | 396,000 |
Other Payable | 66,000 | -- | -- | -- | 110,000 |
•Current Accrued Expenses | 90,000 | -- | -- | -- | 82,000 |
Interest Payable | 80,000 | -- | -- | -- | 72,000 |
Current Provisions | 26,000 | -- | -- | -- | 11,000 |
Pension & Other Post Retirement Benefit Plans Current | 163,000 | -- | -- | -- | 132,000 |
•Current Debt And Capital Lease Obligation | 369,000 | 342,000 | 809,000 | 896,000 | 724,000 |
•Current Debt | -- | -- | 438,000 | 515,000 | 365,000 |
Line of Credit | 0 | 0 | 256,000 | 323,000 | 173,000 |
Other Current Borrowings | -- | -- | 182,000 | 192,000 | 192,000 |
Current Capital Lease Obligation | 369,000 | 342,000 | 371,000 | 381,000 | 359,000 |
•Total Non Current Liabilities Net Minority Interest | 25,472,000 | 19,533,000 | 19,261,000 | 19,423,000 | 19,408,000 |
Long Term Provisions | 4,955,000 | 5,033,000 | 4,783,000 | 4,706,000 | 4,654,000 |
•Long Term Debt And Capital Lease Obligation | -- | 9,686,000 | 9,677,000 | 9,876,000 | 9,910,000 |
Long Term Debt | 11,032,000 | 7,156,000 | 7,059,000 | 7,332,000 | 7,342,000 |
Long Term Capital Lease Obligation | 2,806,000 | 2,530,000 | 2,618,000 | 2,544,000 | 2,568,000 |
•Non Current Deferred Liabilities | 5,873,000 | 3,949,000 | 4,001,000 | 4,047,000 | 4,045,000 |
Non Current Deferred Taxes Liabilities | 5,873,000 | 3,949,000 | 4,001,000 | 4,047,000 | 4,045,000 |
•Employee Benefits | 429,000 | 381,000 | 337,000 | 337,000 | 365,000 |
Non Current Pension And Other Post-Retirement Benefit Plans | 260,000 | 264,000 | 262,000 | 270,000 | 269,000 |
Other Non Current Liabilities | 377,000 | 484,000 | 463,000 | 457,000 | 434,000 |
•Total Equity Gross Minority Interest | 31,638,000 | 28,389,000 | 29,417,000 | 30,047,000 | 29,769,000 |
•Stockholders' Equity | 31,622,000 | 28,374,000 | 29,402,000 | 30,032,000 | 29,754,000 |
•Capital Stock | 18,712,000 | 15,275,000 | 15,612,000 | 15,856,000 | 16,015,000 |
Preferred Stock | 113,000 | 113,000 | 113,000 | 216,000 | 356,000 |
Common Stock | 18,599,000 | 15,162,000 | 15,499,000 | 15,640,000 | 15,659,000 |
Retained Earnings | 12,323,000 | 12,229,000 | 11,522,000 | 11,039,000 | 10,513,000 |
Additional Paid in Capital | 298,000 | 296,000 | 646,000 | 843,000 | 944,000 |
Treasury Stock | 116,000 | 55,000 | 34,000 | 20,000 | 43,000 |
•Gains Losses Not Affecting Retained Earnings | 401,000 | 619,000 | 1,645,000 | 2,303,000 | 2,313,000 |
Other Equity Adjustments | 401,000 | 619,000 | 1,645,000 | 2,303,000 | 2,313,000 |
Other Equity Interest | 4,000 | 10,000 | 11,000 | 11,000 | 12,000 |
Minority Interest | 16,000 | 15,000 | 15,000 | 15,000 | 15,000 |
Total Capitalization | 42,654,000 | 35,530,000 | 36,461,000 | 37,364,000 | 37,096,000 |
Preferred Stock Equity | 113,000 | 113,000 | 113,000 | 216,000 | 356,000 |
Common Stock Equity | 31,509,000 | 28,261,000 | 29,289,000 | 29,816,000 | 29,398,000 |
Capital Lease Obligations | 3,175,000 | 2,872,000 | 2,989,000 | 2,925,000 | 2,927,000 |
Net Tangible Assets | 28,687,000 | 25,451,000 | 26,479,000 | 27,109,000 | 26,820,000 |
Working Capital | 3,576,000 | 4,118,000 | 2,314,000 | 3,193,000 | 3,072,000 |
Invested Capital | 42,541,000 | 35,417,000 | 36,786,000 | 37,663,000 | 37,105,000 |
Tangible Book Value | 28,574,000 | 25,338,000 | 26,366,000 | 26,893,000 | 26,464,000 |
Total Debt | 14,207,000 | 10,028,000 | 10,486,000 | 10,772,000 | 10,634,000 |
Net Debt | 8,292,000 | 5,255,000 | 4,934,000 | 5,079,000 | 4,614,000 |
Share Issued | 1,888,658.09 | 1,766,329 | 1,805,942 | 1,822,658 | 1,825,038 |
Ordinary Shares Number | 1,883,400.09 | 1,763,551 | 1,804,163 | 1,821,642 | 1,823,038 |
Preferred Shares Number | 12,000 | 12,000 | -- | -- | 26,000 |
Treasury Shares Number | 5,258 | 2,778 | 1,779 | 1,016 | 2,000 |
| 8,228,000 |
| 8,228,000 |
| 9,235,000 |
| 7,388,000 |
| 11,403,000 |
Net Income from Continuing Operations | 3,930,000 | 3,930,000 | 3,142,000 | 4,109,000 | 6,450,000 |
•Operating Gains Losses | -556,000 | -556,000 | 377,000 | -91,000 | 101,000 |
Net Foreign Currency Exchange Gain Loss | -401,000 | -401,000 | 550,000 | -112,000 | 511,000 |
Gain Loss On Investment Securities | -15,000 | -15,000 | 12,000 | 52,000 | -126,000 |
Earnings Losses from Equity Investments | -53,000 | -53,000 | -66,000 | -51,000 | -15,000 |
•Depreciation Amortization Depletion | 5,192,000 | 5,192,000 | 4,871,000 | 4,644,000 | 4,679,000 |
•Depreciation & amortization | -- | -- | -- | 4,624,000 | 4,364,000 |
Depreciation | -- | -- | -- | 4,624,000 | 4,364,000 |
•Deferred Tax | -231,000 | -231,000 | -474,000 | -250,000 | 642,000 |
Deferred Income Tax | -231,000 | -231,000 | -474,000 | -250,000 | 642,000 |
Asset Impairment Charge | -- | -- | -- | 20,000 | 315,000 |
Provision & Write Off of Assets | -12,000 | -- | -- | -- | -- |
Stock based compensation | 163,000 | 163,000 | -145,000 | -12,000 | -- |
Other non-cash items | -42,000 | -42,000 | -13,000 | 32,000 | -1,109,000 |
•Change in working capital | -363,000 | -363,000 | 1,305,000 | -1,193,000 | 575,000 |
•Change in Receivables | -699,000 | -699,000 | 746,000 | -- | -- |
Changes in Account Receivables | -575,000 | -575,000 | 547,000 | -- | -- |
Change in Inventory | 716,000 | 716,000 | -117,000 | -- | -- |
•Change in Payables And Accrued Expense | -616,000 | -616,000 | 621,000 | -- | -- |
•Change in Payable | -616,000 | -616,000 | 621,000 | -- | -- |
•Change in Tax Payable | -298,000 | -298,000 | 322,000 | -- | -- |
Change in Income Tax Payable | -298,000 | -298,000 | 322,000 | -- | -- |
Change in Account Payable | -318,000 | -318,000 | 299,000 | -- | -- |
Change in Other Working Capital | 236,000 | 236,000 | 55,000 | -- | -- |
Dividend Received CFO | 135,000 | 135,000 | 172,000 | 149,000 | 65,000 |
•Investing Cash Flow | -7,677,000 | -7,677,000 | -5,126,000 | -5,295,000 | -2,314,000 |
•Cash Flow from Continuing Investing Activities | -7,677,000 | -7,677,000 | -5,126,000 | -5,295,000 | -2,314,000 |
Capital Expenditure Reported | -4,907,000 | -4,907,000 | -5,015,000 | -4,298,000 | -3,708,000 |
•Net PPE Purchase And Sale | -- | -- | -- | 0 | -50,000 |
Purchase of PPE | -- | -- | -- | 0 | -50,000 |
•Net Business Purchase And Sale | -2,527,000 | -2,527,000 | 24,000 | -503,000 | 1,117,000 |
Purchase of Business | -4,418,000 | -4,418,000 | -22,000 | -515,000 | -397,000 |
Sale of Business | 1,891,000 | 1,891,000 | 46,000 | 12,000 | 1,514,000 |
Net Investment Purchase And Sale | -7,000 | -7,000 | -80,000 | -125,000 | -211,000 |
Net Other Investing Changes | -236,000 | -236,000 | -55,000 | -369,000 | 538,000 |
•Financing Cash Flow | -749,000 | -749,000 | -3,505,000 | -4,313,000 | -7,676,000 |
•Cash Flow from Continuing Financing Activities | -749,000 | -749,000 | -3,505,000 | -4,313,000 | -7,676,000 |
•Net Issuance Payments of Debt | 2,743,000 | 2,743,000 | -294,000 | -1,576,000 | -4,417,000 |
•Net Long Term Debt Issuance | 2,591,000 | 2,591,000 | -299,000 | -1,634,000 | -4,451,000 |
Long Term Debt Issuance | 5,265,000 | 5,265,000 | 0 | -- | 0 |
Long Term Debt Payments | -2,674,000 | -2,674,000 | -299,000 | -1,634,000 | -4,451,000 |
Net Short Term Debt Issuance | 152,000 | 152,000 | 5,000 | 58,000 | 34,000 |
•Net Common Stock Issuance | -2,150,000 | -2,150,000 | -1,488,000 | -1,061,000 | -2,530,000 |
Common Stock Payments | -2,150,000 | -2,150,000 | -1,488,000 | -1,061,000 | -2,530,000 |
•Net Preferred Stock Issuance | -350,000 | -350,000 | -250,000 | 0 | -- |
Preferred Stock Payments | -350,000 | -350,000 | -250,000 | 0 | -- |
•Cash Dividends Paid | -1,437,000 | -1,437,000 | -1,551,000 | -1,026,000 | -927,000 |
Common Stock Dividend Paid | -- | -- | -1,506,000 | -990,000 | -901,000 |
Preferred Stock Dividend Paid | -- | -- | -45,000 | -36,000 | -26,000 |
Proceeds from Stock Option Exercised | 32,000 | 32,000 | 78,000 | -647,000 | 200,000 |
Net Other Financing Charges | 413,000 | 413,000 | -- | -3,000 | -2,000 |
•End Cash Position | 2,740,000 | 2,740,000 | 3,093,000 | 2,227,000 | 4,524,000 |
Changes in Cash | -198,000 | -198,000 | 604,000 | -2,220,000 | 1,413,000 |
Effect of Exchange Rate Changes | -155,000 | -155,000 | 262,000 | -77,000 | 238,000 |
Beginning Cash Position | 3,093,000 | 3,093,000 | 2,227,000 | 4,524,000 | 2,873,000 |
Income Tax Paid Supplemental Data | -- | -- | 868,000 | 2,595,000 | 723,000 |
Interest Paid Supplemental Data | -- | -- | 356,000 | 402,000 | 647,000 |
Capital Expenditure | -4,907,000 | -4,907,000 | -5,015,000 | -4,298,000 | -3,758,000 |
Issuance of Debt | 5,265,000 | 5,265,000 | 0 | -- | 0 |
Repayment of Debt | -2,674,000 | -2,674,000 | -299,000 | -1,634,000 | -4,451,000 |
Repurchase of Capital Stock | -2,500,000 | -2,500,000 | -1,738,000 | -1,061,000 | -2,530,000 |
Free Cash Flow | 3,321,000 | 3,321,000 | 4,220,000 | 3,090,000 | 7,645,000 |
| All numbers in thousands (CAD) | TTM | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 |
|---|---|---|---|---|---|---|
•Operating Cash Flow | 8,228,000 | 2,408,000 | 2,131,000 | 2,374,000 | 1,315,000 | 2,029,000 |
•Cash Flow from Continuing Operating Activities | 8,228,000 | 2,408,000 | 2,131,000 | 2,374,000 | 1,315,000 | 2,029,000 |
Net Income from Continuing Operations | 3,930,000 | 934,000 | 1,286,000 | 851,000 | 859,000 | 146,000 |
•Operating Gains Losses | -556,000 | -93,000 | 23,000 | -535,000 | 49,000 | 414,000 |
Net Foreign Currency Exchange Gain Loss | -401,000 | -157,000 | 157,000 | -420,000 | 19,000 | 449,000 |
Gain Loss On Investment Securities | -15,000 | 50,000 | -19,000 | -69,000 | 23,000 | -19,000 |
Earnings Losses from Equity Investments | -53,000 | -8,000 | -9,000 | -43,000 | 7,000 | -18,000 |
•Depreciation Amortization Depletion | 5,192,000 | 1,372,000 | 1,322,000 | 1,184,000 | 1,314,000 | 1,225,000 |
•Depreciation & amortization | -- | -- | -- | -- | 1,314,000 | -- |
Depreciation | -- | -- | -- | -- | 1,314,000 | -- |
•Deferred Tax | -231,000 | 289,000 | -327,000 | -127,000 | -66,000 | -350,000 |
Deferred Income Tax | -231,000 | 289,000 | -327,000 | -127,000 | -66,000 | -350,000 |
Provision & Write Off of Assets | -12,000 | -- | -- | -- | -- | -- |
Stock based compensation | 163,000 | 69,000 | 75,000 | 12,000 | 7,000 | -2,000 |
Other non-cash items | -42,000 | -4,000 | -34,000 | 8,000 | -12,000 | 65,000 |
•Change in working capital | -363,000 | -184,000 | -241,000 | 923,000 | -861,000 | 492,000 |
•Change in Receivables | -699,000 | -- | -- | -- | -- | -- |
Changes in Account Receivables | -575,000 | -- | -- | -- | -- | -- |
Change in Inventory | 716,000 | -- | -- | -- | -- | -- |
•Change in Payables And Accrued Expense | -616,000 | -- | -- | -- | -- | -- |
•Change in Payable | -616,000 | -- | -- | -- | -- | -- |
•Change in Tax Payable | -298,000 | -- | -- | -- | -- | -- |
Change in Income Tax Payable | -298,000 | -- | -- | -- | -- | -- |
Change in Account Payable | -318,000 | -- | -- | -- | -- | -- |
Change in Other Working Capital | 236,000 | -- | -- | -- | -- | -- |
Dividend Received CFO | 135,000 | 25,000 | 27,000 | 58,000 | 25,000 | 39,000 |
•Investing Cash Flow | -7,677,000 | -3,638,000 | -1,316,000 | -1,375,000 | -1,348,000 | -1,513,000 |
•Cash Flow from Continuing Investing Activities | -7,677,000 | -3,638,000 | -1,316,000 | -1,375,000 | -1,348,000 | -1,513,000 |
Capital Expenditure Reported | -4,907,000 | -1,360,000 | -1,154,000 | -1,164,000 | -1,229,000 | -1,478,000 |
•Net Business Purchase And Sale | -2,527,000 | -2,304,000 | -7,000 | -116,000 | -100,000 | -4,000 |
Purchase of Business | -4,418,000 | -4,182,000 | -7,000 | -129,000 | -100,000 | -3,000 |
Sale of Business | 1,891,000 | 1,878,000 | 0 | 13,000 | 0 | -1,000 |
Net Investment Purchase And Sale | -7,000 | 2,000 | 4,000 | -17,000 | 4,000 | -17,000 |
Net Other Investing Changes | -236,000 | 24,000 | -159,000 | -78,000 | -23,000 | -14,000 |
•Financing Cash Flow | -749,000 | 2,142,000 | -1,519,000 | -1,078,000 | -294,000 | -741,000 |
•Cash Flow from Continuing Financing Activities | -749,000 | 2,142,000 | -1,519,000 | -1,078,000 | -294,000 | -741,000 |
•Net Issuance Payments of Debt | 2,743,000 | 3,052,000 | -186,000 | -178,000 | 55,000 | -1,000 |
•Net Long Term Debt Issuance | 2,591,000 | 3,052,000 | -272,000 | -94,000 | -95,000 | -80,000 |
Long Term Debt Issuance | 5,265,000 | -- | -- | -- | -- | -- |
Long Term Debt Payments | -2,674,000 | -2,213,000 | -272,000 | -94,000 | -95,000 | -80,000 |
Net Short Term Debt Issuance | 152,000 | 0 | 86,000 | -84,000 | 150,000 | 79,000 |
•Net Common Stock Issuance | -2,150,000 | -775,000 | -939,000 | -316,000 | -62,000 | -108,000 |
Common Stock Payments | -2,150,000 | -775,000 | -939,000 | -316,000 | -62,000 | -108,000 |
•Net Preferred Stock Issuance | -350,000 | 0 | 0 | -150,000 | -200,000 | -- |
Preferred Stock Payments | -350,000 | 0 | 0 | -150,000 | -200,000 | -- |
•Cash Dividends Paid | -1,437,000 | -380,000 | -356,000 | -368,000 | -333,000 | -348,000 |
Common Stock Dividend Paid | -- | -- | -- | -- | -327,000 | -330,000 |
Preferred Stock Dividend Paid | -- | -- | -- | -- | -6,000 | -18,000 |
Proceeds from Stock Option Exercised | 32,000 | 15,000 | 7,000 | 6,000 | -54,000 | -41,000 |
Net Other Financing Charges | 413,000 | 230,000 | -45,000 | -72,000 | 300,000 | -- |
•End Cash Position | 2,740,000 | 2,740,000 | 1,901,000 | 2,563,000 | 2,768,000 | 3,093,000 |
Changes in Cash | -198,000 | 912,000 | -704,000 | -79,000 | -327,000 | -225,000 |
Effect of Exchange Rate Changes | -155,000 | -73,000 | 42,000 | -126,000 | 2,000 | 214,000 |
Beginning Cash Position | 3,093,000 | 1,901,000 | 2,563,000 | 2,768,000 | 3,093,000 | 3,104,000 |
Income Tax Paid Supplemental Data | -- | -- | -- | -- | -- | -- |
Interest Paid Supplemental Data | -- | -- | -- | -- | -- | -- |
Capital Expenditure | -4,907,000 | -1,360,000 | -1,154,000 | -1,164,000 | -1,229,000 | -1,478,000 |
Issuance of Debt | 5,265,000 | -- | -- | -- | -- | -- |
Repayment of Debt | -2,674,000 | -2,213,000 | -272,000 | -94,000 | -95,000 | -80,000 |
Repurchase of Capital Stock | -2,500,000 | -775,000 | -939,000 | -466,000 | -262,000 | -358,000 |
Free Cash Flow | 3,321,000 | 1,048,000 | 977,000 | 1,210,000 | 86,000 | 551,000 |
| Mar 2026 |
| 5.22% |
| 1,904,493,771 | 63,525,477 | institutional | Vanguard Group Inc | Dec 2025 | 3.38% |
| 1,528,354,593 | 50,979,140 | institutional | Capital International Investors | Dec 2025 | 2.71% |
| 1,303,963,171 | 43,494,436 | institutional | Royal Bank of Canada | Dec 2025 | 2.31% |
| 1,155,221,091 | 38,533,059 | institutional | FIL LTD | Dec 2025 | 2.05% |
| 1,011,792,576 | 33,748,919 | institutional | FMR, LLC | Dec 2025 | 1.80% |
| 863,214,456 | 28,793,011 | institutional | Mackenzie Financial Corporation | Dec 2025 | 1.53% |
| 785,929,975 | 26,215,143 | mutual_fund | NEW PERSPECTIVE FUND | Mar 2026 | 1.39% |
| 714,347,599 | 23,827,472 | institutional | Bank of Montreal /CAN/ | Dec 2025 | 1.27% |
| 607,485,090 | 20,263,012 | mutual_fund | VANGUARD STAR FUNDS-Vanguard Total International Stock Index Fund | Jan 2026 | 1.08% |
| 540,209,461 | 18,018,995 | institutional | Dimensional Fund Advisors LP | Dec 2025 | 0.96% |
| 520,816,089 | 17,372,118 | mutual_fund | CAPITAL WORLD GROWTH & INCOME FUND | Mar 2026 | 0.92% |
| 430,503,379 | 14,359,686 | mutual_fund | GROWTH FUND OF AMERICA | Mar 2026 | 0.76% |
| 390,869,670 | 13,037,681 | mutual_fund | VANGUARD TAX-MANAGED FUNDS-Vanguard Developed Markets Index Fund | Dec 2025 | 0.69% |
| 372,730,391 | 12,432,635 | mutual_fund | AMERICAN FUNDS FUNDAMENTAL INVESTORS | Mar 2026 | 0.66% |
| 342,160,745 | 11,412,967 | mutual_fund | Smead Funds Trust-Smead Value Fund | Feb 2026 | 0.61% |
| 332,576,019 | 11,093,263 | mutual_fund | -Price (T.Rowe) International Value Equity Trust | Dec 2025 | 0.59% |
| 322,038,469 | 10,741,777 | mutual_fund | AMERICAN BALANCED FUND | Mar 2026 | 0.57% |
Cenovus reports governance through board oversight, committee-specific ESG risk oversight, sustainability accountability, ethics, policy management, cyber-risk governance and compensation links. The 2025 proxy circular says the Board oversees Cenovus's approach to sustainability and reviews processes and procedures to mitigate environmental impacts including climate change, address health and safety matters, consider human capital management, and operate consistently with good governance and recognized standards. It identifies ESG governance leadership across the Board, Sustainability Advisory Council, leadership team, Safety, Sustainability and Reserves Committee, Audit Committee, Human Resources and Compensation Committee, Governance Committee, Executive Vice-President Corporate Development and Chief Sustainability Officer, Chief Financial Officer, Senior Vice-President People Services and Senior Vice-President Legal, General Counsel and Corporate Secretary. The proxy says compensation continued to be linked to sustainability performance across ESG focus areas through the sustainability performance index in the 2024 corporate performance scorecard. The 2024 CSR report says the Board regularly discusses sustainability, takes a deeper strategic look twice a year, and that all four Board committees oversee specific sustainability risks under their mandates. Governance controls also include a Code of Business Conduct and Ethics, the anonymous Integrity Helpline, a Sustainability Policy, Human Rights Policy and Indigenous Relations Policy, annual information-security training, quarterly reporting to the Audit Committee on information security and cybersecurity, and board-level oversight of emerging artificial-intelligence risks.