PBF NYSE Oil & Gas Refining & Marketing Financials FY2016–FY2025
PBF Energy had $29.3B of revenue in fiscal 2025, down 11.4% on the year before. Over five years, revenue changed +14.2% a year on average.
Hi! I read PBF Energy’s latest annual report (fiscal 2025). Here is what stands out:
Good So-so Weak
Are sales growing?
−11.4%
No. Sales fell 11.4% last year.
Does it make a profit?
−0.5%
No. It lost money last year.
Does profit turn into cash?
−2.7%
No. It spent more cash than it brought in.
Is debt under control?
5.2x
Heavy. Repaying its debt would take 5.2 years of operating profit.
How healthy are the accounts?
4 / 9
Mixed. It passes 4 of 9 health tests.
How is the share priced?
7.1x
One share costs 7.1 times its yearly profit per share. Typical for its sector: 17.4x.
Rules of thumb on reported numbers. A starting point, not a recommendation.
Is it selling more, and how much does it keep?
KIRA · PBF Energy had $29.3B of revenue in fiscal 2025, down 11.4% on the year before. Over five years, revenue changed +14.2% a year on average. Its operating margin was −0.2%, up 1.9 pts: of every 100 in sales, about −0 is left after running the business.
In plain words: Revenue is all the money customers paid. The margins show how many cents of each dollar of sales are left over at each step: after making the product (gross), after running the business (operating) and after everything, tax included (net).
Revenue
Revenue
Margins, % of revenue
Margins, % of revenue
KIRA · PBF Energy lost $159M in fiscal 2025.
Loss periods are shown in red.
In plain words: Net income is the profit left after every cost and tax. Earnings per share (EPS) splits that profit across every share, so it shows what one share earned.
Net income
Net income
Diluted EPS
Diluted EPS
How much cash comes in, and where does it go?
KIRA · Free cash flow was −$783M in fiscal 2025, −2.7% of revenue.
Cash from operations minus capital spending.
In plain words: Profit on paper is not the same as cash in the bank. Free cash flow is the cash left after paying to run and maintain the business: the money it can hand back to shareholders, save or invest.
Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations vs capital spending
KIRA · PBF Energy returned $126M to shareholders in fiscal 2025. The diluted share count fell 1.9%.
In plain words: Companies hand cash back in two ways: dividends (cash paid to shareholders) and buybacks (buying back their own shares, so each remaining share owns a bigger slice).
Dividends and buybacks
Dividends and buybacks
Diluted shares outstanding (annual)
KIRA · In the last 12 months, insiders sold $1.0B of shares on the open market and bought none.
Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. “Plan” marks trades under a pre-arranged Rule 10b5-1 plan.
In plain words: Insiders are the people who run or own a big part of the company. Buying with their own money can signal confidence; selling often has personal reasons, like taxes or diversifying.
Bought, 12 months
$0.0M
0 insiders
Sold, 12 months
$1.0B
10 insiders
Of sales under plans
0%
$0.0M
| Date | Insider | Trade | Shares | Price | Value | Filing |
|---|---|---|---|---|---|---|
| Oct 8, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 170,000 | $88.03 | $15.0M | Form 4 |
| Oct 5, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 120,000 | $84.13 | $10.1M | Form 4 |
| Oct 1, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 100,000 | $82.00 | $8.2M | Form 4 |
| Sep 11, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 150,000 | $80.60 | $12.1M | Form 4 |
| Sep 10, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 315,776 | $77.78 | $24.6M | Form 4 |
| Sep 9, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 3,494 | $77.23 | $0.3M | Form 4 |
| Sep 2, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 100,000 | $77.02 | $7.7M | Form 4 |
| Aug 19, 2026 | Thomas J. NimbleyDirector | Sold | 116,008 | $73.73 | $8.6M | Form 4 |
| Aug 18, 2026 | Thomas J. NimbleyDirector | Sold | 125,000 | $74.55 | $9.3M | Form 4 |
| Aug 17, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 120,000 | $74.79 | $9.0M | Form 4 |
| Aug 17, 2026 | Thomas J. NimbleyDirector | Sold | 100,000 | $75.05 | $7.5M | Form 4 |
| Aug 14, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 6,356 | $74.28 | $0.5M | Form 4 |
| Aug 14, 2026 | Matthew C. LuceyCEO & President, Director | Sold | 142,364 | $73.50 | $10.5M | Form 4 |
| Aug 14, 2026 | Tai Wendy HoSenior Vice President, HR | Sold | 12,094 | $73.95 | $0.9M | Form 4 |
| Aug 14, 2026 | Thomas J. NimbleyDirector | Sold | 169,925 | $72.65 | $12.3M | Form 4 |
| Aug 14, 2026 | Trecia M CantySVP and General Counsel | Sold | 75,000 | $74.10 | $5.6M | Form 4 |
| Aug 13, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 210,000 | $72.18 | $15.2M | Form 4 |
| Aug 12, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 150,000 | $70.13 | $10.5M | Form 4 |
| Aug 12, 2026 | Paul T DavisSenior Vice President | Sold | 63,295 | $70.40 | $4.5M | Form 4 |
| Aug 12, 2026 | Trecia M CantySVP and General Counsel | Sold | 140,320 | $71.00 | $10.0M | Form 4 |
| Aug 11, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 220,375 | $68.68 | $15.1M | Form 4 |
| Aug 11, 2026 | Joseph Daniel MarinoSVP, Chief Financial Officer | Sold | 4,033 | $69.15 | $0.3M | Form 4 |
| Aug 11, 2026 | Thomas J. NimbleyDirector | Sold | 260,063 | $67.84 | $17.6M | Form 4 |
| Aug 4, 2026 | Paul T DavisSenior Vice President | Sold | 75,997 | $65.71 | $5.0M | Form 4 |
| Aug 3, 2026 | James E. FedenaSenior Vice President | Sold | 24,756 | $71.83 | $1.8M | Form 4 |
| Aug 3, 2026 | Matthew C. LuceyCEO & President, Director | Sold | 225,473 | $71.91 | $16.2M | Form 4 |
| Aug 3, 2026 | Tai Wendy HoSenior Vice President, HR | Sold | 28,959 | $72.00 | $2.1M | Form 4 |
| Aug 3, 2026 | Thomas J. NimbleyDirector | Sold | 468,139 | $69.55 | $32.6M | Form 4 |
| Jul 30, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 490,000 | $71.26 | $34.9M | Form 4 |
| Jul 22, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 10,000 | $67.02 | $0.7M | Form 4 |
| Jul 20, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 220,000 | $63.96 | $14.1M | Form 4 |
| Jul 10, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 100,000 | $54.52 | $5.5M | Form 4 |
| Jul 9, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 270,000 | $53.18 | $14.4M | Form 4 |
| Jul 8, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 380,000 | $52.29 | $19.9M | Form 4 |
| Jul 6, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 200,000 | $49.14 | $9.8M | Form 4 |
| Jul 1, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 200,000 | $46.94 | $9.4M | Form 4 |
| Jun 30, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 280,000 | $46.65 | $13.1M | Form 4 |
| Jun 29, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 570,000 | $46.36 | $26.4M | Form 4 |
| Jun 26, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 200,000 | $42.79 | $8.6M | Form 4 |
| Jun 25, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 205,570 | $42.01 | $8.6M | Form 4 |
| Jun 5, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 100,000 | $43.17 | $4.3M | Form 4 |
| Jun 3, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 220,000 | $43.58 | $9.6M | Form 4 |
| Jun 2, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 31,000 | $43.56 | $1.4M | Form 4 |
| May 5, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 220,000 | $45.91 | $10.1M | Form 4 |
| May 4, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 200,000 | $44.86 | $9.0M | Form 4 |
| Apr 30, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 3,000 | $44.41 | $0.1M | Form 4 |
| Apr 29, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 362,000 | $43.50 | $15.7M | Form 4 |
| Apr 7, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 70,000 | $47.10 | $3.3M | Form 4 |
| Apr 6, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 130,000 | $46.18 | $6.0M | Form 4 |
| Mar 31, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 200,000 | $50.74 | $10.1M | Form 4 |
| Mar 31, 2026 | James E. FedenaSenior Vice President | Sold | 77,085 | $49.60 | $3.8M | Form 4 |
| Mar 31, 2026 | Thomas J. NimbleyDirector | Sold | 50,000 | $50.62 | $2.5M | Form 4 |
| Mar 30, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 85,000 | $51.14 | $4.3M | Form 4 |
| Mar 30, 2026 | James E. FedenaSenior Vice President | Sold | 18,941 | $51.66 | $1.0M | Form 4 |
| Mar 27, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 600,000 | $50.52 | $30.3M | Form 4 |
| Mar 27, 2026 | Paul T DavisSenior Vice President | Sold | 50,000 | $51.48 | $2.6M | Form 4 |
| Mar 26, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 637,000 | $49.96 | $31.8M | Form 4 |
| Mar 26, 2026 | Thomas J. NimbleyDirector | Sold | 50,000 | $51.36 | $2.6M | Form 4 |
| Mar 25, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 469,700 | $49.44 | $23.2M | Form 4 |
| Mar 24, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 687,500 | $49.49 | $34.0M | Form 4 |
| Mar 24, 2026 | Trecia M CantySVP and General Counsel | Sold | 62,999 | $50.00 | $3.1M | Form 4 |
| Mar 23, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 472,000 | $47.01 | $22.2M | Form 4 |
| Mar 20, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 340,000 | $48.84 | $16.6M | Form 4 |
| Mar 19, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 52,000 | $50.18 | $2.6M | Form 4 |
| Mar 18, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 1,100,000 | $46.21 | $50.8M | Form 4 |
| Mar 17, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 600,000 | $44.43 | $26.7M | Form 4 |
| Mar 16, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 49,200 | $44.29 | $2.2M | Form 4 |
| Mar 13, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 380,000 | $43.30 | $16.5M | Form 4 |
| Mar 12, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 265,000 | $43.55 | $11.5M | Form 4 |
| Mar 11, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 838,000 | $41.91 | $35.1M | Form 4 |
| Mar 10, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 22,000 | $40.08 | $0.9M | Form 4 |
| Mar 6, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 13,000 | $44.89 | $0.6M | Form 4 |
| Mar 5, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 205,000 | $46.57 | $9.5M | Form 4 |
| Mar 4, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 903,100 | $42.62 | $38.5M | Form 4 |
| Mar 4, 2026 | Paul T DavisSenior Vice President | Sold | 50,000 | $44.80 | $2.2M | Form 4 |
| Mar 3, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 99,000 | $40.33 | $4.0M | Form 4 |
| Mar 3, 2026 | Thomas J. NimbleyDirector | Sold | 200,000 | $40.07 | $8.0M | Form 4 |
| Mar 2, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 120,000 | $38.33 | $4.6M | Form 4 |
| Feb 24, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 250,000 | $34.91 | $8.7M | Form 4 |
| Feb 23, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 2,000 | $34.51 | $0.1M | Form 4 |
| Feb 20, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 132,000 | $34.65 | $4.6M | Form 4 |
| Feb 19, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 72,000 | $34.13 | $2.5M | Form 4 |
| Feb 18, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 18,000 | $34.50 | $0.6M | Form 4 |
| Feb 17, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 75,000 | $34.11 | $2.6M | Form 4 |
| Feb 13, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 300,000 | $34.23 | $10.3M | Form 4 |
| Feb 12, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 3,000 | $36.79 | $0.1M | Form 4 |
| Feb 11, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 450,000 | $35.38 | $15.9M | Form 4 |
| Feb 10, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 1,400 | $34.50 | $0.0M | Form 4 |
| Feb 9, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 228,500 | $35.26 | $8.1M | Form 4 |
| Feb 6, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 303,200 | $35.62 | $10.8M | Form 4 |
| Feb 5, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 157,200 | $34.66 | $5.4M | Form 4 |
| Feb 4, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 480,000 | $35.07 | $16.8M | Form 4 |
| Feb 3, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 200,000 | $33.86 | $6.8M | Form 4 |
| Jan 30, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 60,000 | $33.46 | $2.0M | Form 4 |
| Jan 29, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 35,000 | $34.07 | $1.2M | Form 4 |
| Jan 22, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 40,000 | $33.79 | $1.4M | Form 4 |
| Jan 21, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 9,000 | $32.91 | $0.3M | Form 4 |
| Jan 14, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 260,000 | $33.17 | $8.6M | Form 4 |
| Jan 13, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 106,000 | $33.73 | $3.6M | Form 4 |
| Jan 9, 2026 | Control Empresarial de Capitales S.A. de C.V.10% owner, Add'l Rep. Persons-see Ex.99-1 | Sold | 50,000 | $32.31 | $1.6M | Form 4 |
| Dec 19, 2025 | Steven John AndriolaController & CAO | Sold | 2,579 | $26.19 | $0.1M | Form 4 |
| Nov 11, 2025 | Connor Thomas L OSenior Vice President | Sold | 50,000 | $40.83 | $2.0M | Form 4 |
| Nov 10, 2025 | Connor Thomas L OSenior Vice President | Sold | 25,997 | $40.00 | $1.0M | Form 4 |
| Nov 10, 2025 | Paul T DavisSenior Vice President | Sold | 50,000 | $38.00 | $1.9M | Form 4 |
| Nov 6, 2025 | Trecia M CantySVP and General Counsel | Sold | 50,000 | $36.44 | $1.8M | Form 4 |
| Nov 3, 2025 | Steven John AndriolaController & CAO | Sold | 1,048 | $34.39 | $0.0M | Form 4 |
| Nov 3, 2025 | Thomas J. NimbleyDirector | Sold | 250,000 | $34.51 | $8.6M | Form 4 |
Can it carry its debts, and how well does it use its money?
KIRA · PBF Energy owes $1.7B more than it holds in cash, about 5.2 years of operating profit.
Cash, debt and the ratios that show how comfortably PBF Energy can carry it.
In plain words: What the company owns and what it owes. More cash than debt is a cushion for bad times; a lot of debt leaves less room when business slows down.
Cash vs debt (incl. leases)
| Fiscal year end | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Cash and short-term investments | $1.3B | $2.2B | $1.8B | $536M | $528M |
| Debt incl. finance leases | $4.3B | $2.0B | $1.2B | $1.5B | $2.2B |
| Net debt / EBITDA | 3.6x | −0.1x | −0.2x | — | 5.2x |
| Debt / equity | 2.2x | 0.4x | 0.2x | 0.3x | 0.4x |
| Interest coverage | 1.9x | 16.9x | 46.3x | −9.7x | −0.3x |
| Current ratio | 1.4x | 1.3x | 1.6x | 1.3x | 1.2x |
| Quick ratio | 0.7x | 0.7x | 0.8x | 0.5x | 0.5x |
| Total assets | $11.6B | $13.5B | $14.4B | $12.7B | $13.0B |
| Total liabilities | $9.1B | $8.5B | $7.8B | $7.0B | $7.6B |
| Shareholders' equity | $1.9B | $4.9B | $6.5B | $5.5B | $5.3B |
| Net debt (− = net cash) | $3.0B | −$245M | −$538M | $968M | $1.7B |
KIRA · Its return on capital was −0.6%: every 100 invested in the business earned about −1 in a year.
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
In plain words: How much profit the business makes on the money put into it. A higher percentage means each dollar invested works harder.
Return on capital, equity and assets (annual)
KIRA · PBF Energy passes 4 of 9 financial health tests (Piotroski F-score).
Nine pass/fail tests of profitability, funding and efficiency. 8–9 is strong, 0–2 weak.
In plain words: Nine yes/no tests of financial health, one point each. A green tick is a pass: 7 to 9 points is solid, 0 to 3 is weak.
| Test | FY23 | FY24 | FY25 |
|---|---|---|---|
| Net income is positive | ✓ | ✕ | ✕ |
| Cash from operations is positive | ✓ | ✓ | ✕ |
| Return on assets rose | ✕ | ✕ | ✓ |
| Cash from operations exceeds net income | ✕ | ✓ | ✓ |
| Debt fell relative to assets | ✓ | ✕ | ✕ |
| Current ratio rose | ✓ | ✕ | ✕ |
| Share count didn't rise | ✕ | ✓ | ✓ |
| Gross margin rose | ✕ | ✕ | ✕ |
| Revenue rose relative to assets | ✕ | ✕ | ✓ |
| F-score | 4 / 9 | 3 / 9 | 4 / 9 |
| Accruals ratio | 5.7% | −4.3% | −0.6% |
| Altman Z'' | 4.29 | 1.83 | 1.91 |
What does the share cost, and how does it compare?
KIRA · At $80.55 a share, the company is worth $9.8B: 7.1 times its earnings of the last four quarters.
Change the assumptions and see what they imply per share. These are models, not forecasts or price targets — the answer depends entirely on what you put in.
In plain words: Move the sliders to try your own guesses about growth. The result is what one share would be worth if those guesses came true. Different guesses give very different answers.
Value per share
—
Adds net cash of −$1.7B and divides by 114.9M diluted shares. Ten years of cash flows plus a terminal value, discounted to today.
Value per share
—
Reference multiples: today 6.7x · peers 11.6x · sector 17.4x.
KIRA · PBF Energy grew sales faster than 1 of its 4 similar companies. Its P/E is higher than 1 of 3.
Each company’s latest fiscal year. Fiscal years end in different months, so periods don’t line up exactly.
In plain words: The same numbers for similar companies, so you can tell whether a figure is high or low for this kind of business.
| Company | Market cap | Growth | Op. margin | FCF margin | ROIC | P/E | F-score | |
|---|---|---|---|---|---|---|---|---|
| PBF Energy PBF | $9.8B | −11.4% | −0.2% | −2.7% | −0.6% | 7.1x | 4 | |
| HF Sinclair DINO | $22.5B | −6.0% | 3.5% | 3.2% | 6.6% | 11.9x | 8 | Compare → |
| World Kinect WKC | $1.9B | −12.5% | −1.5% | 0.6% | −20.9% | — | 5 | Compare → |
| Par Pacific PARR | $4.1B | −6.4% | 7.2% | 4.0% | 19.3% | 4.8x | 6 | Compare → |
| CVR Energy CVI | $6.2B | −5.9% | 2.5% | −0.6% | 9.1% | 91.2x | 8 | Compare → |
Every number, year by year.
Amounts in USD. Hover a ratio’s name for its definition.
In plain words: Every number we have, year by year. Download it as a spreadsheet if you want to dig deeper.
| Fiscal year | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | ||||||||||
| Revenue | $15.9B | $21.8B | $27.2B | $24.5B | $15.1B | $27.3B | $46.8B | $38.3B | $33.1B | $29.3B |
| Gross profit | $683M | $961M | $603M | $913M | −$1.6B | $887M | $4.7B | $2.4B | −$372M | −$571M |
| Operating income | $500M | $732M | $358M | $649M | −$1.4B | $597M | $4.2B | $3.0B | −$699M | −$54.3M |
| Interest expense | $150M | $154M | $170M | $160M | $258M | $318M | $246M | $63.8M | $72.0M | $182M |
| Pretax income | $363M | $799M | $209M | $480M | −$1.3B | $328M | $3.6B | $2.9B | −$769M | −$235M |
| Income tax | $138M | $316M | $33.5M | $104M | $2.1M | $12.1M | $585M | $724M | −$228M | −$74.1M |
| Net income | $171M | $416M | $128M | $319M | −$1.4B | $231M | $2.9B | $2.1B | −$534M | −$159M |
| Diluted EPS | $1.74 | $3.73 | $1.10 | $2.64 | −$11.64 | $1.90 | $22.84 | $16.52 | −$4.60 | −$1.39 |
| Diluted shares | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.12B | 0.11B |
| Cash flow | ||||||||||
| Cash from operations | $652M | $686M | $838M | $934M | −$632M | $477M | $4.8B | $1.3B | $43.4M | −$78.0M |
| Capital expenditure | $299M | $307M | $318M | $405M | $196M | $249M | $633M | $660M | $391M | $705M |
| Free cash flow | $353M | $379M | $521M | $529M | −$828M | $228M | $4.1B | $679M | −$348M | −$783M |
| Depreciation and amortization | $144M | $208M | $208M | $258M | $326M | $221M | $262M | $314M | $358M | $372M |
| Stock-based compensation | $22.7M | $26.8M | $26.0M | $37.3M | $34.2M | $35.6M | $54.3M | $51.5M | $44.3M | $39.0M |
| Acquisitions | $0.0M | $0.0M | $0.0M | $0.0M | $1.2B | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Share buybacks | $0.7M | $1.0M | $8.2M | $4.9M | $1.6M | $0.0M | $156M | $533M | $329M | $0.0M |
| Dividends paid | $118M | $132M | $139M | $144M | $35.9M | $0.0M | $24.7M | $106M | $119M | $126M |
| Dividends and buybacks | $118M | $133M | $147M | $148M | $37.5M | $0.0M | $181M | $638M | $448M | $126M |
| Balance sheet | ||||||||||
| Cash and short-term investments | $786M | $573M | $597M | $815M | $1.6B | $1.3B | $2.2B | $1.8B | $536M | $528M |
| Total debt | $2.2B | $2.2B | $1.9B | $2.1B | $4.7B | $4.3B | $2.0B | $1.2B | $1.5B | $2.1B |
| Finance lease liabilities | $0.0M | $0.0M | $0.0M | $24.9M | $82.7M | $81.7M | $69.6M | $58.3M | $46.6M | $38.0M |
| Current assets | $3.4B | $3.8B | $3.2B | $3.8B | $3.9B | $5.2B | $6.5B | $6.6B | $4.5B | $4.5B |
| Current liabilities | $2.1B | $2.4B | $2.1B | $2.5B | $2.5B | $3.8B | $5.2B | $4.2B | $3.6B | $3.7B |
| Inventory | $1.9B | $2.2B | $1.9B | $2.1B | $1.7B | $2.5B | $2.8B | $3.2B | $2.6B | $2.6B |
| Property and equipment, net | $3.3B | $3.5B | $3.8B | $4.0B | $4.8B | $4.9B | $5.4B | $5.0B | $5.1B | $5.5B |
| Total assets | $7.6B | $8.1B | $8.0B | $9.1B | $10.5B | $11.6B | $13.5B | $14.4B | $12.7B | $13.0B |
| Total liabilities | $5.1B | $5.2B | $4.8B | $5.5B | $8.3B | $9.1B | $8.5B | $7.8B | $7.0B | $7.6B |
| Shareholders' equity | $2.0B | $2.3B | $2.7B | $3.0B | $1.6B | $1.9B | $4.9B | $6.5B | $5.5B | $5.3B |
| Margins | ||||||||||
| Gross margin | 4.3% | 4.4% | 2.2% | 3.7% | −10.8% | 3.3% | 10.0% | 6.3% | −1.1% | −2.0% |
| Operating margin | 3.1% | 3.4% | 1.3% | 2.7% | −9.4% | 2.2% | 8.9% | 7.7% | −2.1% | −0.2% |
| EBITDA margin | 4.0% | 4.3% | 2.1% | 3.7% | −7.2% | 3.0% | 9.4% | 8.5% | −1.0% | 1.1% |
| Net margin | 1.1% | 1.9% | 0.5% | 1.3% | −9.2% | 0.9% | 6.1% | 5.6% | −1.6% | −0.5% |
| FCF margin | 2.2% | 1.7% | 1.9% | 2.2% | −5.5% | 0.8% | 8.8% | 1.8% | −1.1% | −2.7% |
| Returns | ||||||||||
| Return on capital | 8.9% | 10.4% | 6.6% | 10.8% | −22.2% | 10.7% | 67.4% | 40.6% | −8.7% | −0.6% |
| Return on capital employed | 9.8% | 13.0% | 6.2% | 10.4% | −19.3% | 7.5% | 51.2% | 31.9% | −7.3% | −0.6% |
| Return on equity | 9.3% | 19.1% | 5.1% | 11.2% | −59.5% | 12.9% | 83.9% | 37.5% | −8.9% | −2.9% |
| Return on assets | 2.5% | 5.3% | 1.6% | 3.7% | −14.2% | 2.1% | 22.8% | 15.3% | −3.9% | −1.2% |
| Growth | ||||||||||
| Revenue growth | 21.3% | 36.9% | 24.8% | −9.9% | −38.3% | 80.3% | 71.8% | −18.2% | −13.6% | −11.4% |
| Net income growth | 16.7% | 143.3% | −69.1% | 149.0% | −535.9% | — | 1,145.4% | −25.6% | −124.9% | — |
| EPS growth | 5.5% | 114.4% | −70.5% | 140.0% | −540.9% | — | 1,102.1% | −27.7% | −127.9% | — |
| FCF growth | 71.1% | 7.3% | 37.3% | 1.6% | −256.6% | — | 1,713.6% | −83.6% | −151.2% | — |
| Share count change | 10.1% | 9.9% | 4.3% | 2.6% | −1.0% | 1.6% | 3.4% | 2.9% | −10.3% | −1.9% |
| Financial health | ||||||||||
| Net debt / EBITDA | 2.2x | 1.8x | 2.4x | 1.4x | — | 3.6x | −0.1x | −0.2x | — | 5.2x |
| Debt / equity | 1.1x | 1.0x | 0.7x | 0.7x | 2.8x | 2.2x | 0.4x | 0.2x | 0.3x | 0.4x |
| Interest coverage | 3.3x | 4.7x | 2.1x | 4.1x | −5.5x | 1.9x | 16.9x | 46.3x | −9.7x | −0.3x |
| Current ratio | 1.7x | 1.6x | 1.5x | 1.5x | 1.6x | 1.4x | 1.3x | 1.6x | 1.3x | 1.2x |
| Quick ratio | 0.8x | 0.7x | 0.6x | 0.7x | 0.9x | 0.7x | 0.7x | 0.8x | 0.5x | 0.5x |
| Capital allocation | ||||||||||
| Capex / revenue | 1.9% | 1.4% | 1.2% | 1.7% | 1.3% | 0.9% | 1.4% | 1.7% | 1.2% | 2.4% |
| Stock comp / revenue | 0.1% | 0.1% | 0.1% | 0.2% | 0.2% | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% |
| Payouts / FCF | 33.5% | 35.0% | 28.3% | 28.1% | — | 0.0% | 4.4% | 94.0% | — | — |
| Quality scores | ||||||||||
| Piotroski F-score | 6.0 | 7.0 | 5.0 | 6.0 | 3.0 | 7.0 | 7.0 | 4.0 | 3.0 | 4.0 |
| Altman Z'' | 2.1 | 2.4 | 2.0 | 2.2 | −0.1 | 1.2 | 3.8 | 4.3 | 1.8 | 1.9 |
| Accruals ratio | −7.0% | −3.4% | −8.8% | −7.2% | −7.8% | −2.2% | −15.1% | 5.7% | −4.3% | −0.6% |
Source: SEC EDGAR XBRL filings (CIK 0001534504). Data updated October 9, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only — not investment advice. Check the original filings before relying on any figure.
