XNYSINDO
Market cap29mUSD
Dec 20, Last price
2.87USD
1D
5.13%
1Q
7.49%
IPO
-70.26%
Name
Indonesia Energy Corp Ltd
Chart & Performance
P/E
—
P/S
8.26
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
6.61%
Rev. gr., 5y
-9.65%
Revenues
4m
-13.96%
Net income
-3m
L
CFO
-3m
L-7.14%
Profile
Indonesia Energy Corporation Limited operates as an oil and gas exploration and production company in Indonesia. It holds interests in the Kruh Block, a producing block covering an area of 258 square kilometers with net crude oil proved reserves of 1.52 million barrels located to the northwest of Pendopo, Pali, South Sumatra; and the Citarum Block, an exploration block covering an area of 3,924.67 square kilometers located onshore in West Java. The company was incorporated in 2018 and is headquartered in Jakarta, Indonesia. Indonesia Energy Corporation Limited is a subsidiary of Maderic Holding Limited.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
| Income | ||||||||
Revenues | 3,525 -13.96% | 4,097 67.07% | 2,453 23.82% | |||||
Cost of revenue | 7,021 | 8,696 | 8,554 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | (3,496) | (4,598) | (6,101) | |||||
NOPBT Margin | ||||||||
Operating Taxes | (4,090) | (28) | ||||||
Tax Rate | ||||||||
NOPAT | (3,496) | (508) | (6,073) | |||||
Net income | (2,643) -373.09% | 968 -115.98% | (6,055) -11.21% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | 4,367 | |||||||
BB yield | -10.54% | |||||||
| Debt | ||||||||
Debt current | 629 | 256 | 980 | |||||
Long-term debt | 1,565 | 447 | 1,000 | |||||
Deferred revenue | ||||||||
Other long-term liabilities | 953 | 1,938 | 437 | |||||
Net debt | (785) | (6,693) | (115) | |||||
| Cash flow | ||||||||
Cash from operating activities | (2,979) | (3,208) | (3,549) | |||||
CAPEX | (419) | (2) | (312) | |||||
Cash from investing activities | (419) | (5,417) | (2,760) | |||||
Cash from financing activities | 12,925 | |||||||
FCF | (5,295) | (4,650) | (6,678) | |||||
| Balance | ||||||||
Cash | 2,010 | 5,896 | 595 | |||||
Long term investments | 970 | 1,500 | 1,500 | |||||
Excess cash | 2,803 | 7,191 | 1,972 | |||||
Stockholders' equity | (39,458) | (36,824) | (33,768) | |||||
Invested Capital | 56,198 | 56,289 | 43,920 | |||||
ROIC | ||||||||
ROCE | ||||||||
| EV | ||||||||
Common stock shares outstanding | 10,143 | 8,888 | 7,420 | |||||
Price | 2.71 -41.85% | 4.66 66.43% | 2.80 -62.67% | |||||
Market cap | 27,487 -33.64% | 41,420 99.35% | 20,777 -62.54% | |||||
EV | 26,701 | 34,727 | 20,663 | |||||
EBITDA | (2,321) | (3,105) | (5,212) | |||||
EV/EBITDA | ||||||||
Interest | 1,476 | 26 | ||||||
Interest/NOPBT | ||||||||