XTSEPSD
Market cap81mUSD
Dec 24, Last price
2.29CAD
1D
2.23%
1Q
-6.15%
Jan 2017
-2.14%
Name
Pulse Seismic Inc
Chart & Performance
Profile
Pulse Seismic Inc. acquires, markets, and licenses two-dimensional (2D) and three-dimensional (3D) seismic data for the energy sector in Western Canada. Its data library covers principal areas in Alberta, British Columbia, and Saskatchewan. The company's seismic data is used by oil and natural gas exploration and development companies. It owns and manages licensable seismic data library that consists of approximately 65,310 net square kilometers of 3D seismic; and 8,29,207 linear kilometers of 2D seismic data. The company was formerly known as Pulse Data Inc. and changed its name to Pulse Seismic Inc. in May 2009. Pulse Seismic Inc. was incorporated in 1985 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 | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 39,127 308.85% | 9,570 -80.53% | 49,150 333.08% | |||||||
Cost of revenue | 17,879 | 17,315 | 17,142 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 21,248 | (7,745) | 32,008 | |||||||
NOPBT Margin | 54.31% | 65.12% | ||||||||
Operating Taxes | 6,623 | (228) | 8,667 | |||||||
Tax Rate | 31.17% | 27.08% | ||||||||
NOPAT | 14,625 | (7,517) | 23,341 | |||||||
Net income | 15,007 -289.79% | (7,907) -136.75% | 21,514 -417.04% | |||||||
Dividends | (10,854) | (2,685) | (2,824) | |||||||
Dividend yield | 10.96% | 2.75% | 2.40% | |||||||
Proceeds from repurchase of equity | (2,416) | (619) | (180) | |||||||
BB yield | 2.44% | 0.63% | 0.15% | |||||||
Debt | ||||||||||
Debt current | 65 | 21 | 479 | |||||||
Long-term debt | 473 | 21 | 2,786 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 337 | 317 | 256 | |||||||
Net debt | (15,410) | (5,780) | 3,765 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 23,524 | 11,992 | 29,799 | |||||||
CAPEX | (28) | (12) | (358) | |||||||
Cash from investing activities | (28) | (12) | (358) | |||||||
Cash from financing activities | (13,370) | (6,158) | (29,441) | |||||||
FCF | 15,119 | 2,665 | 21,048 | |||||||
Balance | ||||||||||
Cash | 15,948 | 5,822 | (500) | |||||||
Long term investments | ||||||||||
Excess cash | 13,992 | 5,344 | ||||||||
Stockholders' equity | 22,221 | 30,538 | 41,439 | |||||||
Invested Capital | 12,269 | 28,490 | 44,635 | |||||||
ROIC | 71.76% | 47.23% | ||||||||
ROCE | 80.91% | 70.80% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 53,238 | 53,703 | 53,793 | |||||||
Price | 1.86 2.20% | 1.82 -16.89% | 2.19 128.13% | |||||||
Market cap | 99,022 1.31% | 97,740 -17.03% | 117,807 128.12% | |||||||
EV | 83,612 | 91,960 | 121,572 | |||||||
EBITDA | 30,431 | 2,330 | 42,632 | |||||||
EV/EBITDA | 2.75 | 39.47 | 2.85 | |||||||
Interest | 172 | 18 | 1,558 | |||||||
Interest/NOPBT | 0.81% | 4.87% |