Hemisphere Energy Corp

Chart & Performance

D1W1MN

P/E

7.36

P/S

2.63

EPS

0.25

Div Yield, %

7.35%

Shrs. gr., 5y

2.56%

Rev. gr., 5y

30.69%

Revenues

68m

-29.99%

Net income

24m

+13.50%

CFO

44m

-1.89%

Dividend

Oct 11, 20240.03 CAD/sh

Earnings

May 27, 2025

Profile

Hemisphere Energy Corporation acquires, explores for, develops, and produces petroleum and natural gas interests in Canada. It primarily owns a 100% working interest in 9,440 net acres of land in the Atlee Buffalo property located in southeastern Alberta; and a land position of 7,009 net acres in the Jenner property situated in southeastern Alberta. The company was formerly known as Northern Hemisphere Development Corp. and changed its name to Hemisphere Energy Corporation in April 2009. Hemisphere Energy Corporation was founded in 1977 and is headquartered in Vancouver, Canada.

URL

https://www.hemisphereenergy.ca/

IPO date

May 22, 1981

Employees

Domiciled in

Incorporated in

Valuation

Order:

Title CAD in thousands, except ratios and share amounts	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY
Title CAD in thousands, except ratios and share amounts	2023‑12	2022‑12	2021‑12	2020‑12	2019‑12	2018‑12	2017‑12	2016‑12	2015‑12	2014‑12
Income
Revenues	67,702 -29.99%	96,699 124.16%	43,139 131.18%
Cost of revenue	30,666	53,002	24,922
Unusual Expense (Income)
NOPBT	37,036	43,697	18,218
NOPBT Margin	54.70%	45.19%	42.23%
Operating Taxes	8,271	8,343	1,746
Tax Rate	22.33%	19.09%	9.59%
NOPAT	28,765	35,354	16,471
Net income	24,195 13.50%	21,317 411.03%	4,171 -220.65%
Dividends	(13,083)	(7,683)
Dividend yield	9.95%	5.80%
Proceeds from repurchase of equity	(4,095)	(2,215)	212
BB yield	3.12%	1.67%	-0.23%
Debt
Debt current	702	633	403
Long-term debt	6,106	7,241	20,272
Deferred revenue
Other long-term liabilities	6,432	5,750	9,070
Net debt	(381)	7,606	22,710
Cash flow
Cash from operating activities	44,241	45,091	18,372
CAPEX	(16,872)	(17,124)	(10,935)
Cash from investing activities	(19,456)	(18,847)	(8,284)
Cash from financing activities	(17,748)	(26,092)	(10,523)
FCF	19,517	17,505	12,953
Balance
Cash	7,189	152	(2,151)
Long term investments		116	116
Excess cash	3,804
Stockholders' equity	54,808	47,670	23,175
Invested Capital	67,255	62,475	52,968
ROIC	44.35%	61.25%	31.95%
ROCE	46.28%	61.89%	34.39%
EV
Common stock shares outstanding	101,894	101,198	92,391
Price	1.29 -1.53%	1.31 32.32%	0.99 395.00%
Market cap	131,444 -0.85%	132,569 44.94%	91,467 418.75%
EV	131,063	140,175	114,177
EBITDA	46,250	51,581	22,808
EV/EBITDA	2.83	2.72	5.01
Interest	731	929	1,746
Interest/NOPBT	1.97%	2.13%	9.59%