Razor Energy Corp

Chart & Performance

D1W1MN

P/E

—

P/S

0.00

EPS

—

Div Yield, %

—

Shrs. gr., 5y

10.00%

Rev. gr., 5y

18.28%

Revenues

151m

+85.79%

Net income

-23m

CFO

27m

+234.95%

Dividend

Jan 22, 20200.011265 USD/sh

Profile

Razor Energy Corp. engages in the acquisition, exploration, development, and production of oil and natural gas properties in Alberta. It operates assets in the Swan Hills area covering 155,520 gross acres of total land and the Kaybob area covering 84,320 gross acres of total land located in the west central Alberta, as well as the District South area covering 78,615 gross acres of total land located in the southern Alberta. The company was founded in 2016 and is headquartered in Calgary, Canada.

URL

https://www.razor-energy.com/

IPO date

Nov 14, 2011

Employees

Domiciled in

Incorporated in

Valuation

Order:

Title CAD in thousands, except ratios and share amounts	FY	FY	FY	FY	FY	FY	FY	FY
Title CAD in thousands, except ratios and share amounts	2022‑12	2021‑12	2020‑12	2019‑12	2018‑12	2017‑12	2016‑12	2015‑12
Income
Revenues	151,466 85.79%
Cost of revenue	67,916
Unusual Expense (Income)
NOPBT	83,550
NOPBT Margin	55.16%
Operating Taxes	310
Tax Rate	0.37%
NOPAT	83,240
Net income	(22,620) -227.52%
Dividends
Dividend yield
Proceeds from repurchase of equity	5,000
BB yield
Debt
Debt current	91,094
Long-term debt	7,079
Deferred revenue	103,353
Other long-term liabilities	103,547
Net debt	95,749
Cash flow
Cash from operating activities	26,997
CAPEX	(28,774)
Cash from investing activities	(26,529)
Cash from financing activities	(716)
FCF	130,771
Balance
Cash	2,424
Long term investments
Excess cash
Stockholders' equity	(54,030)
Invested Capital	198,721
ROIC	39.00%
ROCE	57.51%
EV
Common stock shares outstanding	25,680
Price
Market cap
EV
EBITDA	109,582
EV/EBITDA
Interest	9,155
Interest/NOPBT	10.96%