XNYSAESI
Market cap2.40bUSD
Jan 10, Last price
21.76USD
1D
-0.78%
1Q
6.41%
IPO
31.88%
Name
Atlas Energy Solutions Inc
Chart & Performance
Profile
Atlas Energy Solutions Inc. provides proppant and logistics services to the oil and natural gas industry within the Permian Basin of West Texas and New Mexico. The company was founded in 2017 and is based in Austin, Texas.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY |
---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | |
Income | ||||
Revenues | 613,960 27.19% | 482,724 180.00% | ||
Cost of revenue | 348,830 | 250,733 | ||
Unusual Expense (Income) | ||||
NOPBT | 265,130 | 231,991 | ||
NOPBT Margin | 43.18% | 48.06% | ||
Operating Taxes | 31,378 | 1,856 | ||
Tax Rate | 11.83% | 0.80% | ||
NOPAT | 233,752 | 230,135 | ||
Net income | 159,990 -26.27% | 217,006 4,996.43% | ||
Dividends | (77,163) | (45,024) | ||
Dividend yield | 6.31% | |||
Proceeds from repurchase of equity | 303,426 | (233) | ||
BB yield | -24.81% | |||
Debt | ||||
Debt current | 20,586 | |||
Long-term debt | 176,582 | 147,817 | ||
Deferred revenue | 1,245 | |||
Other long-term liabilities | 6,921 | 21,229 | ||
Net debt | (33,592) | 86,393 | ||
Cash flow | ||||
Cash from operating activities | 299,027 | 206,012 | ||
CAPEX | (365,486) | (89,592) | ||
Cash from investing activities | (365,486) | (89,592) | ||
Cash from financing activities | 194,623 | (74,811) | ||
FCF | (130,973) | 113,870 | ||
Balance | ||||
Cash | 210,174 | 82,010 | ||
Long term investments | ||||
Excess cash | 179,476 | 57,874 | ||
Stockholders' equity | (40,255) | 511,357 | ||
Invested Capital | 1,087,820 | 109,630 | ||
ROIC | 39.04% | 180.55% | ||
ROCE | 22.68% | 34.08% | ||
EV | ||||
Common stock shares outstanding | 71,035 | 100,000 | ||
Price | 17.22 | |||
Market cap | 1,223,223 | |||
EV | 1,189,631 | |||
EBITDA | 306,764 | 260,608 | ||
EV/EBITDA | 3.88 | |||
Interest | 7,689 | 15,760 | ||
Interest/NOPBT | 2.90% | 6.79% |