XNASHGBL
Market cap75mUSD
Jan 14, Last price
2.03USD
1D
1.00%
1Q
17.34%
Jan 2017
331.91%
IPO
202.99%
Name
Heritage Global Inc
Chart & Performance
Profile
Heritage Global, Inc., together with its subsidiaries, operates as an asset services company with focus on financial and industrial asset transactions. The company provides market making, acquisitions, dispositions, valuations, and secured lending services. It focuses on identifying, valuing, acquiring, and monetizing underlying tangible and intangible assets. Heritage Global Inc. acts as an adviser, as well as a principal, acquiring, or brokering manufacturing facilities; surplus industrial machinery and equipment; industrial inventories; accounts receivable portfolios; intellectual property; and business enterprises. The company was formerly known as Counsel RB Capital Inc. and changed its name to Heritage Global, Inc. in August 2013. Heritage Global, Inc. was incorporated in 1983 and is headquartered in San Diego, California.
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 | 60,545 29.06% | 46,914 81.89% | |||||||
Cost of revenue | 46,771 | 42,236 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 13,774 | 4,678 | |||||||
NOPBT Margin | 22.75% | 9.97% | |||||||
Operating Taxes | 1,520 | (4,486) | |||||||
Tax Rate | 11.04% | ||||||||
NOPAT | 12,254 | 9,164 | |||||||
Net income | 12,475 -19.48% | 15,493 407.47% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (364) | (329) | |||||||
BB yield | 0.35% | 0.38% | |||||||
Debt | |||||||||
Debt current | 3,311 | 4,114 | |||||||
Long-term debt | 10,002 | 5,902 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | |||||||||
Net debt | (20,327) | (16,624) | |||||||
Cash flow | |||||||||
Cash from operating activities | 13,021 | 6,483 | |||||||
CAPEX | (257) | (215) | |||||||
Cash from investing activities | (15,869) | (7,516) | |||||||
Cash from financing activities | 2,460 | 78 | |||||||
FCF | 9,141 | 8,982 | |||||||
Balance | |||||||||
Cash | 12,279 | 12,667 | |||||||
Long term investments | 21,361 | 13,973 | |||||||
Excess cash | 30,613 | 24,294 | |||||||
Stockholders' equity | (232,648) | (244,895) | |||||||
Invested Capital | 304,393 | 300,123 | |||||||
ROIC | 4.05% | 3.06% | |||||||
ROCE | 19.20% | 8.47% | |||||||
EV | |||||||||
Common stock shares outstanding | 37,587 | 37,097 | |||||||
Price | 2.78 18.30% | 2.35 25.67% | |||||||
Market cap | 104,493 19.86% | 87,179 26.34% | |||||||
EV | 84,172 | 70,561 | |||||||
EBITDA | 14,288 | 5,214 | |||||||
EV/EBITDA | 5.89 | 13.53 | |||||||
Interest | 324 | 113 | |||||||
Interest/NOPBT | 2.35% | 2.42% |