XTSX
EMPR
Market cap71mUSD
Jul 14, Last price
0.93CAD
1D
-1.20%
1Q
76.34%
IPO
51.85%
Name
Empress Royalty Corp
Chart & Performance
P/E
79.45
P/S
10.04
EPS
0.01
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
8m
+127.56%
Net income
1m
P
CFO
4m
+1,565.55%
Profile
Empress Royalty Corp. acquires royalty and streaming interests in precious metal mines and mining projects. The company has a portfolio of 17 precious metals royalties in Canada. It has net smelter return royalty interests in the Pinos Royalty and McLeroy-Pinos Royalty in the Pinos gold-silver project in Mexico. The company was incorporated in 2020 and is headquartered in White Rock, Canada.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑09 | |
| Income | |||||
Revenues | 8,015 127.56% | 3,522 48.25% | 2,376 1,019.39% | ||
Cost of revenue | 5,301 | 4,271 | 4,955 | ||
Unusual Expense (Income) | |||||
NOPBT | 2,714 | (748) | (2,579) | ||
NOPBT Margin | 33.86% | ||||
Operating Taxes | 320 | 1 | (1) | ||
Tax Rate | 11.79% | ||||
NOPAT | 2,394 | (748) | (2,579) | ||
Net income | 1,013 -134.52% | (2,935) -33.31% | (4,400) 9.68% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 997 | 2,583 | |||
BB yield | -2.96% | -6.06% | |||
| Debt | |||||
Debt current | 2,940 | 1,229 | 4,297 | ||
Long-term debt | 2,229 | 1,713 | |||
Deferred revenue | |||||
Other long-term liabilities | |||||
Net debt | 4,215 | 1,770 | 3,339 | ||
| Cash flow | |||||
Cash from operating activities | 3,543 | 213 | (1,225) | ||
CAPEX | (5,000) | (1,302) | |||
Cash from investing activities | (5,000) | (1,302) | |||
Cash from financing activities | 1,230 | 266 | 799 | ||
FCF | (6,494) | 11,959 | (4,778) | ||
| Balance | |||||
Cash | 954 | 1,172 | 958 | ||
Long term investments | |||||
Excess cash | 553 | 996 | 839 | ||
Stockholders' equity | 11,965 | 10,738 | 22,546 | ||
Invested Capital | 22,146 | 17,579 | 26,003 | ||
ROIC | 12.05% | ||||
ROCE | 11.79% | ||||
| EV | |||||
Common stock shares outstanding | 118,222 | 116,256 | 106,499 | ||
Price | 0.35 18.97% | 0.29 -27.50% | 0.40 31.15% | ||
Market cap | 40,787 20.98% | 33,714 -20.86% | 42,600 54.91% | ||
EV | 45,002 | 35,484 | 45,938 | ||
EBITDA | 2,714 | (748) | (1,622) | ||
EV/EBITDA | 16.58 | ||||
Interest | 1,412 | 1,354 | 1,401 | ||
Interest/NOPBT | 52.04% | ||||