XTSXTGH
Market cap93mUSD
Oct 21, Last price
0.44CAD
Name
Tornado Global Hydrovacs Ltd
Chart & Performance
Profile
Tornado Global Hydrovacs Ltd., through its subsidiaries, designs, fabricates, manufactures, and sells hydrovac trucks in North America and China. The company serves excavation service providers in the municipal, and oil and gas markets. Tornado Global Hydrovacs Ltd. was incorporated in 2016 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 |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 105,008 77.12% | 59,285 80.21% | |||||||
Cost of revenue | 94,065 | 55,339 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 10,943 | 3,946 | |||||||
NOPBT Margin | 10.42% | 6.66% | |||||||
Operating Taxes | 2,258 | (13) | |||||||
Tax Rate | 20.63% | ||||||||
NOPAT | 8,685 | 3,959 | |||||||
Net income | 7,342 199.06% | 2,455 -176.36% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 1,030 | ||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 3,361 | 5,476 | |||||||
Long-term debt | 4,906 | 4,768 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | |||||||||
Net debt | 3,864 | 6,825 | |||||||
Cash flow | |||||||||
Cash from operating activities | 4,342 | (3,528) | |||||||
CAPEX | (571) | (718) | |||||||
Cash from investing activities | (866) | 997 | |||||||
Cash from financing activities | (2,433) | 5,049 | |||||||
FCF | 1,285 | (1,866) | |||||||
Balance | |||||||||
Cash | 4,403 | 3,419 | |||||||
Long term investments | |||||||||
Excess cash | 455 | ||||||||
Stockholders' equity | 23,315 | 18,034 | |||||||
Invested Capital | 32,256 | 25,618 | |||||||
ROIC | 30.01% | 18.14% | |||||||
ROCE | 33.85% | 15.13% | |||||||
EV | |||||||||
Common stock shares outstanding | 137,419 | 126,775 | |||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | 12,077 | 5,259 | |||||||
EV/EBITDA | |||||||||
Interest | 661 | 468 | |||||||
Interest/NOPBT | 6.04% | 11.86% |