XNASVTNR
Market cap4mUSD
Oct 07, Last price
0.05USD
Name
Vertex Energy Inc
Chart & Performance
Profile
Vertex Energy, Inc., an environmental services company, provides a range of services designed to aggregate, process, and recycle industrial and commercial waste systems in the Gulf Coast and Central Midwest regions of the United States. The company operates through Black Oil, Refining and Marketing, and Recovery segments. The Black Oil segment collects and purchases used motor oil directly from third-party generators; aggregates used motor oil from a network of local and regional collectors; and sells used motor oil to customers for use as a feedstock or replacement fuel for industrial burners. The segment also produces and sells a vacuum gas oil product to refineries and marine fuels market; and base oil product to lubricant packagers and distributors. The Refining and Marketing segment gathers hydrocarbon streams in the form of petroleum distillates, transmix, and other chemical products that are purchased from pipeline operators, refineries, chemical processing facilities, and third-party providers; and sells end products, such as gasoline blendstock, pygas, and fuel oil cutter stock to oil companies or to petroleum trading and blending companies. The Recovery segment sells ferrous and non-ferrous recyclable metal products, and markets Group III base oils and other petroleum-based products, as well as provides transportation and marine salvage services. Vertex Energy, Inc. was founded in 2001 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 | 3,177,187 13.81% | 2,791,715 2,311.20% | 115,781 -14.25% | |||||||
Cost of revenue | 3,037,160 | 2,611,705 | 111,207 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 140,027 | 180,010 | 4,575 | |||||||
NOPBT Margin | 4.41% | 6.45% | 3.95% | |||||||
Operating Taxes | (13,385) | (7,171) | (2,339) | |||||||
Tax Rate | ||||||||||
NOPAT | 153,412 | 187,181 | 6,914 | |||||||
Net income | (71,486) 328.83% | (16,670) -40.60% | (28,066) -0.53% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 683 | 730 | 6,921 | |||||||
BB yield | -0.24% | -0.17% | -2.71% | |||||||
Debt | ||||||||||
Debt current | 39,093 | 24,286 | 3,675 | |||||||
Long-term debt | 452,001 | 359,803 | 73,496 | |||||||
Deferred revenue | 140,650 | (62,555) | (21,921) | |||||||
Other long-term liabilities | 11,284 | 15,647 | 75,211 | |||||||
Net debt | 508,256 | 242,831 | 62,962 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (58,632) | 70,809 | (15,520) | |||||||
CAPEX | (143,536) | (75,661) | (1,145) | |||||||
Cash from investing activities | (56,428) | (302,235) | (14,730) | |||||||
Cash from financing activities | 49,446 | 220,362 | 134,030 | |||||||
FCF | (34,205) | (95,428) | 76,980 | |||||||
Balance | ||||||||||
Cash | 80,573 | 141,258 | 36,130 | |||||||
Long term investments | (97,735) | (21,921) | ||||||||
Excess cash | 1,672 | 8,420 | ||||||||
Stockholders' equity | (183,245) | (114,132) | (65,106) | |||||||
Invested Capital | 745,360 | 515,547 | 263,424 | |||||||
ROIC | 24.33% | 48.06% | 3.41% | |||||||
ROCE | 24.79% | 38.80% | 2.08% | |||||||
EV | ||||||||||
Common stock shares outstanding | 85,596 | 70,686 | 56,303 | |||||||
Price | 3.39 -45.32% | 6.20 36.87% | 4.53 536.24% | |||||||
Market cap | 290,170 -33.79% | 438,253 71.83% | 255,053 687.13% | |||||||
EV | 802,466 | 682,769 | 363,459 | |||||||
EBITDA | 171,191 | 197,112 | 5,169 | |||||||
EV/EBITDA | 4.69 | 3.46 | 70.32 | |||||||
Interest | 119,567 | 79,911 | 3,487 | |||||||
Interest/NOPBT | 85.39% | 44.39% | 76.24% |