XOSLSBX
Market cap40mUSD
Dec 20, Last price
5.72NOK
1D
-1.89%
1Q
15.09%
Jan 2017
-99.64%
IPO
-100.00%
Name
Seabird Exploration PLC
Chart & Performance
Profile
SeaBird Exploration Plc, through its subsidiaries, provides marine 2D and 3D seismic data for the oil and gas industry in Europe, Africa, the Middle East, North and South America, and the Asia Pacific. The company offers 2D seismic, and 3D and 3D shallow water acquisition services; and operates source vessels that provide conventional undershoot, 4D repeat survey, wide azimuth, push reverse, long term charter and vessel management, and spot charter services. As of December 31, 2019, it had an active fleet of 6 vessels. The company was incorporated in 2000 and is headquartered in Limassol, Cyprus.
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 | 34,635 71.77% | 20,164 -2.61% | 20,705 -55.51% | |||||||
Cost of revenue | 21,758 | 27,775 | 29,779 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 12,877 | (7,611) | (9,074) | |||||||
NOPBT Margin | 37.18% | |||||||||
Operating Taxes | 272 | (107) | (290) | |||||||
Tax Rate | 2.11% | |||||||||
NOPAT | 12,605 | (7,504) | (8,784) | |||||||
Net income | 3,127 -126.95% | (11,605) 1.58% | (11,425) -22.66% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 12,651 | 3,532 | ||||||||
BB yield | -5.27% | -3.22% | ||||||||
Debt | ||||||||||
Debt current | 3,119 | 16,287 | 7,767 | |||||||
Long-term debt | 13,115 | 7,559 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2 | |||||||||
Net debt | 13,731 | 15,436 | 13,014 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 8,495 | (16,992) | 6,270 | |||||||
CAPEX | (2,745) | (3,895) | (20,961) | |||||||
Cash from investing activities | (2,496) | 5,691 | (19,778) | |||||||
Cash from financing activities | (4,674) | 11,995 | 9,589 | |||||||
FCF | 15,549 | (8,986) | (10,934) | |||||||
Balance | ||||||||||
Cash | 2,176 | 851 | 2,312 | |||||||
Long term investments | 327 | |||||||||
Excess cash | 771 | 1,277 | ||||||||
Stockholders' equity | 27,287 | 29,615 | 28,560 | |||||||
Invested Capital | 42,266 | 44,252 | 41,251 | |||||||
ROIC | 29.14% | |||||||||
ROCE | 29.92% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 80,476 | 59,228 | 30,939 | |||||||
Price | 4.76 17.53% | 4.05 14.08% | 3.55 -68.30% | |||||||
Market cap | 383,066 59.69% | 239,873 118.40% | 109,833 -65.19% | |||||||
EV | 397,039 | 256,384 | 123,777 | |||||||
EBITDA | 19,204 | 990 | (2,287) | |||||||
EV/EBITDA | 20.67 | 258.97 | ||||||||
Interest | 2,588 | 1,854 | 655 | |||||||
Interest/NOPBT | 20.10% |