XTSEYGR
Market cap68mUSD
Dec 24, Last price
0.99CAD
1D
3.13%
1Q
-2.94%
Jan 2017
-48.44%
Name
Yangarra Resources Ltd
Chart & Performance
Profile
Yangarra Resources Ltd., a junior oil and gas company, engages in the exploration, development, and production of oil and natural gas properties in Western Canada. As of February 1, 2022, it had proved plus probable reserves of 141.2 million barrels of oil equivalent. The company 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 | 152,258 -31.99% | 223,886 59.59% | 140,289 63.70% | |||||||
Cost of revenue | 83,295 | 72,642 | 62,019 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 68,963 | 151,244 | 78,270 | |||||||
NOPBT Margin | 45.29% | 67.55% | 55.79% | |||||||
Operating Taxes | 16,515 | 31,387 | 15,199 | |||||||
Tax Rate | 23.95% | 20.75% | 19.42% | |||||||
NOPAT | 52,448 | 119,857 | 63,071 | |||||||
Net income | 46,664 -56.13% | 106,358 112.66% | 50,014 931.85% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 17,250 | 1,077 | 1,131 | |||||||
BB yield | -13.69% | -0.42% | -0.79% | |||||||
Debt | ||||||||||
Debt current | 2,208 | 141,497 | 2,353 | |||||||
Long-term debt | 123,613 | 3,024 | 202,519 | |||||||
Deferred revenue | (1,018) | 13,869 | ||||||||
Other long-term liabilities | 16,422 | 14,611 | 589 | |||||||
Net debt | 125,821 | 153,330 | 209,167 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 99,033 | 169,664 | 91,266 | |||||||
CAPEX | (94,303) | (113,242) | (88,540) | |||||||
Cash from investing activities | (94,298) | (112,416) | (85,496) | |||||||
Cash from financing activities | (4,735) | (57,248) | (5,770) | |||||||
FCF | (30,229) | 59,362 | 1,518 | |||||||
Balance | ||||||||||
Cash | (8,809) | (4,725) | ||||||||
Long term investments | 430 | |||||||||
Excess cash | ||||||||||
Stockholders' equity | 504,444 | 444,753 | 336,817 | |||||||
Invested Capital | 676,459 | 630,685 | 579,564 | |||||||
ROIC | 8.02% | 19.81% | 11.34% | |||||||
ROCE | 8.65% | 20.67% | 12.05% | |||||||
EV | ||||||||||
Common stock shares outstanding | 98,445 | 92,054 | 89,376 | |||||||
Price | 1.28 -54.45% | 2.81 75.63% | 1.60 122.22% | |||||||
Market cap | 126,010 -51.29% | 258,672 80.89% | 143,002 131.53% | |||||||
EV | 251,831 | 412,002 | 352,169 | |||||||
EBITDA | 108,919 | 189,252 | 105,596 | |||||||
EV/EBITDA | 2.31 | 2.18 | 3.34 | |||||||
Interest | 11,914 | 11,824 | 11,532 | |||||||
Interest/NOPBT | 17.28% | 7.82% | 14.73% |