XTSXAXL
Market cap85mUSD
Dec 24, Last price
0.42CAD
1D
-5.62%
1Q
-20.75%
Jan 2017
-94.51%
Name
Arrow Exploration Corp
Chart & Performance
Profile
Arrow Exploration Corp., a junior oil and gas company, engages in the acquisition, exploration, development, and production of oil and gas properties in Colombia and Western Canada. As of December 31, 2021, it holds interests in six oil blocks in Colombia that covers an area of approximately 227,005 net acres; and oil and natural gas leases in seven areas in Canada covering an area of approximately 254,003 net acres. Arrow Exploration Corp. is headquartered in Calgary, Canada.
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 | 50,597 79.83% | 28,135 292.69% | 7,165 28.07% | |||||||
Cost of revenue | 28,647 | 15,996 | 7,656 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 21,950 | 12,139 | (491) | |||||||
NOPBT Margin | 43.38% | 43.15% | ||||||||
Operating Taxes | 4,142 | 8,091 | (1,319) | |||||||
Tax Rate | 18.87% | 66.65% | ||||||||
NOPAT | 17,808 | 4,048 | 828 | |||||||
Net income | (1,107) -419.35% | 347 -93.91% | 5,694 -117.66% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 7,480 | 511 | 11,232 | |||||||
BB yield | -14.33% | -1.05% | -166.73% | |||||||
Debt | ||||||||||
Debt current | 104 | 1,941 | 1,680 | |||||||
Long-term debt | 538 | 86 | 1,780 | |||||||
Deferred revenue | 7,162 | |||||||||
Other long-term liabilities | 4,319 | 3,384 | 178 | |||||||
Net debt | (11,692) | (11,034) | (7,419) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 16,477 | 12,037 | (4,506) | |||||||
CAPEX | (27,085) | (7,669) | (1,712) | |||||||
Cash from investing activities | (22,585) | (8,384) | (4,047) | |||||||
Cash from financing activities | 5,387 | (1,441) | 8,096 | |||||||
FCF | 13,643 | (7,340) | (4,876) | |||||||
Balance | ||||||||||
Cash | 12,333 | 13,061 | 10,879 | |||||||
Long term investments | ||||||||||
Excess cash | 9,803 | 11,654 | 10,520 | |||||||
Stockholders' equity | 39,348 | 24,326 | 22,709 | |||||||
Invested Capital | 36,346 | 18,100 | 24,183 | |||||||
ROIC | 65.42% | 19.15% | 4.81% | |||||||
ROCE | 44.42% | 34.86% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 289,903 | 279,288 | 96,243 | |||||||
Price | 0.18 2.86% | 0.18 150.00% | 0.07 | |||||||
Market cap | 52,183 6.77% | 48,875 625.48% | 6,737 | |||||||
EV | 40,491 | 37,841 | (682) | |||||||
EBITDA | 46,064 | 8,847 | (5,149) | |||||||
EV/EBITDA | 0.88 | 4.28 | 0.13 | |||||||
Interest | 141 | 460 | 798 | |||||||
Interest/NOPBT | 0.64% | 3.79% |