XLONTRIN
Market cap33mUSD
Nov 04, Last price
68.00GBP
Name
Trinity Exploration and Production PLC
Chart & Performance
Profile
Trinity Exploration & Production plc, an independent oil company, engages in the exploration, development, production, and sale of crude oil in Trinidad & Tobago. The company operates a portfolio of producing, development, and exploration assets onshore and offshore in the shallow waters off the west and east coasts of Trinidad. As of December 31, 2021, its proved and probable, as well as contingent resources included 66.95 million stock tank barrels. The company was founded in 1996 and is based in Leeds, the United Kingdom.
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 | 69,819 -24.30% | 92,232 39.20% | 66,257 50.33% | |||||||
Cost of revenue | 59,576 | 64,131 | 51,911 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 10,243 | 28,101 | 14,346 | |||||||
NOPBT Margin | 14.67% | 30.47% | 21.65% | |||||||
Operating Taxes | (2,725) | 2,344 | (4,744) | |||||||
Tax Rate | 8.34% | |||||||||
NOPAT | 12,968 | 25,757 | 19,090 | |||||||
Net income | (6,804) -6,121.24% | 113 -98.54% | 7,726 -372.52% | |||||||
Dividends | (231) | |||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (566) | (1,512) | ||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 4,208 | 3,284 | 3,309 | |||||||
Long-term debt | 482 | 1,266 | 803 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 45,107 | 52,483 | 55,690 | |||||||
Net debt | (5,129) | (7,581) | (14,200) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 13,215 | 11,985 | 12,555 | |||||||
CAPEX | (14,889) | (15,506) | (13,620) | |||||||
Cash from investing activities | (15,381) | (15,636) | (13,840) | |||||||
Cash from financing activities | (172) | (2,229) | (640) | |||||||
FCF | 21,911 | 27,369 | 4,562 | |||||||
Balance | ||||||||||
Cash | 9,819 | 12,131 | 18,312 | |||||||
Long term investments | ||||||||||
Excess cash | 6,328 | 7,519 | 14,999 | |||||||
Stockholders' equity | 138,720 | 145,598 | 144,055 | |||||||
Invested Capital | 92,169 | 102,550 | 99,456 | |||||||
ROIC | 13.32% | 25.50% | 10.05% | |||||||
ROCE | 10.21% | 25.09% | 12.32% | |||||||
EV | ||||||||||
Common stock shares outstanding | 38,687 | 40,243 | 42,260 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 19,178 | 35,718 | 21,774 | |||||||
EV/EBITDA | ||||||||||
Interest | 2,214 | 1,339 | 1,475 | |||||||
Interest/NOPBT | 21.61% | 4.76% | 10.28% |