XNASSND
Market cap92mUSD
Dec 24, Last price
2.16USD
1D
0.93%
1Q
6.93%
Jan 2017
-86.95%
IPO
-80.49%
Name
Smart Sand Inc
Chart & Performance
Profile
Smart Sand, Inc., an integrated frac sand supply and services company, engages in the excavation, processing, and sale of sands or proppant for use in hydraulic fracturing operations in the oil and gas industry in the United States. It also provides logistics services; and SmartSystems, a wellsite proppant storage solution. The company sells its products primarily to oil and natural gas exploration and production companies, oilfield service companies, and industrial manufacturers. As of December 31, 2021, it had approximately 250 million tons of proven and probable recoverable sand reserves. Smart Sand, Inc. was incorporated in 2011 and is headquartered in The Woodlands, 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 | 295,973 15.73% | 255,740 101.93% | 126,648 3.52% | |||||||
Cost of revenue | 274,831 | 242,473 | 169,353 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 21,142 | 13,267 | (42,705) | |||||||
NOPBT Margin | 7.14% | 5.19% | ||||||||
Operating Taxes | (6,901) | (3,205) | (9,017) | |||||||
Tax Rate | ||||||||||
NOPAT | 28,043 | 16,472 | (33,688) | |||||||
Net income | 4,649 -761.31% | (703) -98.61% | (50,674) -233.51% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (4,698) | 151 | (359) | |||||||
BB yield | 6.23% | -0.20% | 0.48% | |||||||
Debt | ||||||||||
Debt current | 37,021 | 17,093 | 16,156 | |||||||
Long-term debt | 42,877 | 56,001 | 71,762 | |||||||
Deferred revenue | 6,428 | |||||||||
Other long-term liabilities | 19,961 | 18,928 | 16,404 | |||||||
Net debt | 73,826 | 88,245 | 80,647 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 30,991 | 5,420 | 32,438 | |||||||
CAPEX | (23,031) | (12,731) | (11,220) | |||||||
Cash from investing activities | (22,902) | (18,208) | (11,142) | |||||||
Cash from financing activities | (7,527) | (7,290) | (7,433) | |||||||
FCF | 23,131 | 11,949 | 41,989 | |||||||
Balance | ||||||||||
Cash | 6,072 | 5,510 | 25,588 | |||||||
Long term investments | (20,661) | (18,317) | ||||||||
Excess cash | 939 | |||||||||
Stockholders' equity | 74,543 | 70,160 | 71,209 | |||||||
Invested Capital | 316,754 | 305,104 | 314,245 | |||||||
ROIC | 9.02% | 5.32% | ||||||||
ROCE | 6.43% | 4.10% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 39,046 | 42,408 | 41,775 | |||||||
Price | 1.93 7.82% | 1.79 0.56% | 1.78 3.49% | |||||||
Market cap | 75,359 -0.73% | 75,910 2.09% | 74,360 7.38% | |||||||
EV | 149,185 | 164,155 | 155,006 | |||||||
EBITDA | 49,407 | 40,547 | (16,602) | |||||||
EV/EBITDA | 3.02 | 4.05 | ||||||||
Interest | 1,272 | 1,608 | 1,979 | |||||||
Interest/NOPBT | 6.02% | 12.12% |