XASEEP
Market cap245mUSD
Dec 24, Last price
7.30USD
1D
4.58%
1Q
46.00%
Jan 2017
1,058.73%
Name
Empire Petroleum Corp
Chart & Performance
Profile
Empire Petroleum Corporation engages in the exploration and development of oil and gas interests in Louisiana, New Mexico, North Dakota, Montana, and Texas. The company was formerly known as Americomm Resources Corporation and changed its name to Empire Petroleum Corporation in August 2001. Empire Petroleum Corporation was incorporated in 1983 and is headquartered in Tulsa, Oklahoma.
Valuation
Title USD in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 40,142 -24.65% | 53,275 86.99% | 28,490 375.71% | |||||||
Cost of revenue | 49,945 | 41,808 | 13,067 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (9,803) | 11,467 | 15,423 | |||||||
NOPBT Margin | 21.52% | 54.13% | ||||||||
Operating Taxes | (132) | 209 | 9,010 | |||||||
Tax Rate | 1.82% | 58.42% | ||||||||
NOPAT | (9,671) | 11,258 | 6,413 | |||||||
Net income | (12,470) -276.02% | 7,084 -125.64% | (27,625) 59.16% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 12,461 | 3,390 | 11,295 | |||||||
BB yield | -4.99% | -1.18% | -25.59% | |||||||
Debt | ||||||||||
Debt current | 1,537 | 2,316 | 1,881 | |||||||
Long-term debt | 6,118 | 6,492 | 8,387 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 27,468 | 25,001 | 19,641 | |||||||
Net debt | (137) | (5,915) | 1,846 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (9,888) | 18,056 | 3,170 | |||||||
CAPEX | (16,994) | (13,444) | (19,907) | |||||||
Cash from investing activities | (14,767) | (11,413) | (24,717) | |||||||
Cash from financing activities | 20,503 | 1,690 | 25,001 | |||||||
FCF | (31,989) | (3,376) | (18,498) | |||||||
Balance | ||||||||||
Cash | 7,793 | 11,944 | 3,612 | |||||||
Long term investments | 2,779 | 4,810 | ||||||||
Excess cash | 5,785 | 12,060 | 6,997 | |||||||
Stockholders' equity | (64,534) | (52,068) | (59,154) | |||||||
Invested Capital | 133,637 | 108,308 | 99,070 | |||||||
ROIC | 10.86% | 8.77% | ||||||||
ROCE | 20.39% | 38.64% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 22,719 | 23,388 | 3,658 | |||||||
Price | 10.99 -10.65% | 12.30 1.91% | 12.07 673.72% | |||||||
Market cap | 249,681 -13.21% | 287,668 551.62% | 44,147 398.49% | |||||||
EV | 249,544 | 281,753 | 45,992 | |||||||
EBITDA | (4,527) | 13,680 | 19,277 | |||||||
EV/EBITDA | 20.60 | 2.39 | ||||||||
Interest | 1,000 | 510 | 8,601 | |||||||
Interest/NOPBT | 4.44% | 55.77% |