OTCM
USDP
Market cap341kUSD
May 20, Last price
0.01USD
1D
-6.65%
1Q
-28.62%
Jan 2017
-99.94%
IPO
-99.94%
Name
USD Partners LP
Chart & Performance
Profile
USD Partners LP acquires, develops, and operates midstream infrastructure assets and logistics solutions for crude oil, biofuels, and other energy-related products in the United States and Canada. The company operates through two segments, Terminalling Services and Fleet Services. The Terminalling Services segment owns and operates Hardisty terminal, an origination terminal for loading various grades of Canadian crude oil onto railcars for transportation to end markets; Stroud terminal, a crude oil destination terminal, which is used to facilitate rail-to-pipeline shipments of crude oil located in Stroud, Oklahoma; Casper terminal, a crude oil storage, blending, and railcar loading terminal located in Casper, Wyoming; and West Colton Terminal, an unit train-capable destination terminals that trans load approximately 13,000 barrels per day ethanol and renewable diesel received by rail from producers onto trucks. The Fleet Services segment provides leased railcars and fleet services related to the transportation of liquid hydrocarbons. As of December 31, 2021, it operated a fleet of 200 railcars. USD Partners GP LLC serves as the general partner of the company. The company was incorporated in 2014 and is headquartered in Houston, Texas.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 62,858 -43.70% | 111,655 -8.55% | |||||||
Cost of revenue | 39,165 | 73,943 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 23,693 | 37,712 | |||||||
NOPBT Margin | 37.69% | 33.78% | |||||||
Operating Taxes | 1,059 | 1,293 | |||||||
Tax Rate | 4.47% | 3.43% | |||||||
NOPAT | 22,634 | 36,419 | |||||||
Net income | 17,773 -129.00% | (61,286) -368.46% | |||||||
Dividends | (2,154) | (15,738) | |||||||
Dividend yield | 48.36% | 14.92% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 167,187 | 214,792 | |||||||
Long-term debt | 2,076 | ||||||||
Deferred revenue | |||||||||
Other long-term liabilities | 3,385 | 7,556 | |||||||
Net debt | 156,770 | 214,338 | |||||||
Cash flow | |||||||||
Cash from operating activities | (10,070) | 37,241 | |||||||
CAPEX | (703) | (468) | |||||||
Cash from investing activities | 63,056 | (73,719) | |||||||
Cash from financing activities | (48,396) | 28,757 | |||||||
FCF | 60,321 | 62,150 | |||||||
Balance | |||||||||
Cash | 10,417 | 2,530 | |||||||
Long term investments | |||||||||
Excess cash | 7,274 | ||||||||
Stockholders' equity | (2,959) | (64,058) | |||||||
Invested Capital | 80,897 | 174,690 | |||||||
ROIC | 17.71% | 20.58% | |||||||
ROCE | 30.40% | 34.09% | |||||||
EV | |||||||||
Common stock shares outstanding | 33,716 | 33,381 | |||||||
Price | 0.13 -95.82% | 3.16 -40.26% | |||||||
Market cap | 4,454 -95.78% | 105,485 -26.64% | |||||||
EV | 161,224 | 319,823 | |||||||
EBITDA | 29,897 | 57,355 | |||||||
EV/EBITDA | 5.39 | 5.58 | |||||||
Interest | 22,133 | 10,670 | |||||||
Interest/NOPBT | 93.42% | 28.29% |