XNASSLNG
Market cap100mUSD
Dec 24, Last price
5.41USD
1D
-0.79%
1Q
12.65%
Jan 2017
-56.40%
Name
Stabilis Solutions Inc
Chart & Performance
Profile
Stabilis Solutions, Inc., together with its subsidiaries, provides small-scale liquefied natural gas (LNG) production, distribution, and fueling services to various end markets in North America. It operates in two segments, LNG and Power Delivery. The company supplies LNG to the industrial, midstream, and oilfield sectors; and offers fuel solutions to industrial users of propane, diesel, and other crude-based fuel products, as well as provides cryogenic equipment rental and field services. It also provides electrical and instrumentation construction, and installation services; and builds electrical systems. The company serves aerospace, industrial, utilities and pipelines, mining, energy, commercial, and transportation markets. Stabilis Solutions, Inc. was founded in 2013 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 | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 73,114 -26.02% | 98,823 28.07% | 77,165 85.72% | |||||||
Cost of revenue | 62,797 | 86,358 | 68,540 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 10,317 | 12,465 | 8,625 | |||||||
NOPBT Margin | 14.11% | 12.61% | 11.18% | |||||||
Operating Taxes | 244 | 265 | 808 | |||||||
Tax Rate | 2.37% | 2.13% | 9.37% | |||||||
NOPAT | 10,073 | 12,200 | 7,817 | |||||||
Net income | 125 -110.49% | (1,192) -84.71% | (7,798) 15.42% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (162) | (85) | 3,795 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,010 | 3,416 | 2,458 | |||||||
Long-term debt | 7,953 | 9,149 | 11,301 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 348 | 69 | ||||||||
Net debt | (7,420) | (10,492) | (626) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,712 | 14,697 | 4,906 | |||||||
CAPEX | (10,252) | (3,932) | (7,813) | |||||||
Cash from investing activities | (8,910) | (1,917) | (7,520) | |||||||
Cash from financing activities | (3,884) | (2,253) | 3,011 | |||||||
FCF | 8,105 | 19,086 | 5,555 | |||||||
Balance | ||||||||||
Cash | 5,374 | 11,451 | 2,060 | |||||||
Long term investments | 12,009 | 11,606 | 12,325 | |||||||
Excess cash | 13,727 | 18,116 | 10,527 | |||||||
Stockholders' equity | (40,245) | (40,270) | (36,816) | |||||||
Invested Capital | 111,999 | 112,033 | 110,266 | |||||||
ROIC | 8.99% | 10.98% | 7.42% | |||||||
ROCE | 14.38% | 17.37% | 11.74% | |||||||
EV | ||||||||||
Common stock shares outstanding | 18,509 | 18,290 | 17,504 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 18,195 | 21,129 | 17,684 | |||||||
EV/EBITDA | ||||||||||
Interest | 334 | 770 | 950 | |||||||
Interest/NOPBT | 3.24% | 6.18% | 11.01% |