XTSEJOY
Market cap100mUSD
Jan 08, Last price
2.15CAD
1D
-1.38%
1Q
-14.68%
Jan 2017
-23.21%
IPO
-82.01%
Name
Journey Energy Inc
Chart & Performance
Profile
Journey Energy Inc. engages in the exploration, development, and production of crude oil and natural gas in the province of Alberta, Canada. The company was formerly known as Sword Energy Inc. and changed its name to Journey Energy Inc. in July 2012. Journey Energy Inc. was founded in 2007 and is headquartered in Calgary, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 186,918 -20.66% | 235,583 90.23% | |||||||
Cost of revenue | 159,135 | 89,299 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 27,783 | 146,284 | |||||||
NOPBT Margin | 14.86% | 62.09% | |||||||
Operating Taxes | 4,136 | (94,216) | |||||||
Tax Rate | 14.89% | ||||||||
NOPAT | 23,647 | 240,500 | |||||||
Net income | 15,819 -89.81% | 155,198 56.55% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 18,868 | 14,272 | |||||||
BB yield | -7.39% | -4.45% | |||||||
Debt | |||||||||
Debt current | 50,807 | 72,725 | |||||||
Long-term debt | 13,267 | 39,354 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 176,187 | 188,381 | |||||||
Net debt | 46,359 | 80,679 | |||||||
Cash flow | |||||||||
Cash from operating activities | 66,643 | 106,623 | |||||||
CAPEX | (46,393) | (101,729) | |||||||
Cash from investing activities | (42,039) | (102,201) | |||||||
Cash from financing activities | (38,289) | 11,619 | |||||||
FCF | 38,659 | 73,340 | |||||||
Balance | |||||||||
Cash | 17,715 | 31,400 | |||||||
Long term investments | |||||||||
Excess cash | 8,369 | 19,621 | |||||||
Stockholders' equity | 207,263 | 175,171 | |||||||
Invested Capital | 546,598 | 563,806 | |||||||
ROIC | 4.26% | 52.17% | |||||||
ROCE | 5.01% | 25.07% | |||||||
EV | |||||||||
Common stock shares outstanding | 66,170 | 58,773 | |||||||
Price | 3.86 -29.30% | 5.46 102.22% | |||||||
Market cap | 255,416 -20.41% | 320,901 131.68% | |||||||
EV | 301,775 | 401,580 | |||||||
EBITDA | 71,799 | 175,182 | |||||||
EV/EBITDA | 4.20 | 2.29 | |||||||
Interest | 9,940 | 8,604 | |||||||
Interest/NOPBT | 35.78% | 5.88% |