0R15 9025.0 0.0% 0R1E 9410.0 0.0% 0M69 None None% 0R2V 247.99 9682.643% 0QYR 1567.5 0.0% 0QYP 439.3701 -2.9016% 0RUK None None% 0RYA 1597.0 1.2682% 0RIH 195.55 0.0% 0RIH 191.4 -2.1222% 0R1O 225.5 9683.0803% 0R1O None None% 0QFP 10475.8496 107.8542% 0M2Z 252.573 0.2373% 0VSO 33.0 -7.3164% 0R1I None None% 0QZI 622.0 0.0% 0QZ0 220.0 0.0% 0NZF None None% 0YXG 222.05 -4.1318%

VAALCO Energy Inc

Energy GB EGY

4.0GBP
-396.0(99.00%)

Last update at 2024-12-18T08:00:00Z

Day Range

4.004.00
LowHigh

52 Week Range

272.87394.75
LowHigh

Fundamentals

  • Previous Close 400.00
  • Market Cap389.88M
  • Volume0
  • P/E Ratio15.00
  • Dividend Yield5.49%
  • EBITDA220.86M
  • Revenue TTM402.50M
  • Revenue Per Share TTM3.81
  • Gross Profit TTM 114.92M
  • Diluted EPS TTM0.24

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 123.38M 59.78M -20.40200M 21.04M 55.47M
Minority interest - - - - -
Net income 51.89M 81.84M -48.08300M -2.84800M 98.23M
Selling general administrative 10.08M 14.77M 10.70M 14.86M 11.40M
Selling and marketing expenses - - - - -
Gross profit 184.66M 96.76M 20.48M 39.75M 58.93M
Reconciled depreciation 48.14M 21.06M 9.56M 7.32M 6.01M
Ebit 171.28M 79.10M 29.74M 21.19M 55.20M
Ebitda 214.45M 124.74M 39.30M 28.28M 61.22M
Depreciation and amortization 43.18M 45.64M 9.56M 7.09M 6.01M
Non operating income net other - - - - -
Operating income 171.28M 79.10M 29.74M 21.19M 51.21M
Other operating expenses 179.97M 119.10M 62.65M 63.67M 68.81M
Interest expense 2.03M 44.00M 50.24M 0.73M 0.22M
Tax provision 71.42M -22.15600M 27.68M 23.89M -43.25400M
Interest income - 0.01000M 0.15M 0.73M 0.27M
Net interest income -2.03400M 0.01000M 0.15M 0.73M -0.14500M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 71.42M -22.15600M 27.68M 23.89M -43.25400M
Total revenue 354.33M 199.07M 67.18M 84.52M 120.02M
Total operating expenses 10.30M 16.79M 15.95M 18.90M 7.72M
Cost of revenue 169.67M 102.31M 46.70M 44.77M 61.09M
Total other income expense net -47.89400M -19.32200M -50.14200M -0.15100M 4.26M
Discontinued operations - -0.09800M -0.09800M 5.41M -0.49600M
Net income from continuing ops 51.96M 81.93M -48.08300M -2.84800M 98.73M
Net income applicable to common shares - 80.50M -48.18100M 2.54M 97.01M
Preferred stock and other adjustments - - - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Total assets 855.64M 263.09M 141.23M 211.54M 166.31M
Intangible assets - - - - -
Earning assets - - - - -
Other current assets 20.07M 5.16M 4.21M 3.29M 10.39M
Total liab 389.54M 118.79M 79.77M 101.82M 56.48M
Total stockholder equity 466.11M 144.30M 61.46M 109.72M 109.83M
Deferred long term liab - - - - -
Other current liab 92.08M 0.01M 0.00700M 0.35M 29.69M
Common stock 11.95M 6.96M 6.79M 6.77M 6.72M
Capital stock 11.95M 6.96M 6.79M 6.77M 6.72M
Retained earnings 147.02M 104.49M 22.65M 70.83M 68.58M
Other liab - 33.95M 17.53M 16.70M 15.44M
Good will - - - - -
Other assets - 70.25M 17.65M 40.14M 54.79M
Cash 37.20M 48.67M 47.85M 45.92M 33.36M
Cash and equivalents - - - - -
Total current liabilities 162.09M 84.26M 52.58M 63.75M 41.04M
Current deferred revenue - 55.80M 22.99M 35.51M -
Net debt 51.85M -38.44600M -25.29200M -12.55600M -33.36000M
Short term debt 10.12M 9.64M 12.89M 11.99M -
Short long term debt - - - - -
Short long term debt total 89.06M 10.23M 22.56M 33.36M -
Other stockholder equity 305.95M 32.85M 32.02M 32.12M 34.53M
Property plant equipment - 104.55M 59.60M 101.64M 52.72M
Total current assets 200.10M 88.29M 63.98M 69.76M 58.79M
Long term investments - - - - -
Net tangible assets - 144.30M 61.46M 109.72M 109.83M
Short term investments - - - - -
Net receivables 139.26M 32.79M 7.92M 18.57M 11.91M
Long term debt - - - - -
Inventory 3.33M 1.59M 3.91M 1.07M 0.79M
Accounts payable 59.89M 18.80M 16.69M 15.90M 8.08M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 1.18M - -435.76400M -396.69900M -390.60500M
Additional paid in capital - - - - -
Common stock total equity - - 6.79M 6.77M 6.72M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 31.36M 30.27M 17.65M 15.98M 14.72M
Deferred long term asset charges - - - - -
Non current assets total 655.54M 174.80M 77.25M 141.78M 107.52M
Capital lease obligations 89.06M 10.23M 22.56M 33.36M -
Long term debt total - - - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -123.21100M -39.06300M -24.32800M -10.34800M -14.12700M
Change to liabilities - -0.92200M -0.84200M 6.01M -3.40900M
Total cashflows from investing activities - -39.06300M -24.32800M -10.34800M -14.12700M
Net borrowings - - - - -9.16600M
Total cash from financing activities -17.95500M -0.05700M -0.92900M -3.65500M -8.68000M
Change to operating activities - -6.47300M 1.64M 1.25M -0.32700M
Net income 51.89M 81.84M -48.18100M 2.56M 98.23M
Change in cash -12.53800M 11.00M 2.19M 12.47M 14.37M
Begin period cash flow 72.31M 61.32M 59.12M 46.66M 32.29M
End period cash flow 59.78M 72.31M 61.32M 59.12M 46.66M
Total cash from operating activities 128.85M 50.12M 27.45M 26.47M 37.18M
Issuance of capital stock 0.31M 1.37M 0.06M 0.26M 0.54M
Depreciation 48.14M 21.06M 9.56M 7.32M 6.01M
Other cashflows from investing activities - - - - -
Dividends paid 9.35M - - - -
Change to inventory -1.74200M 5.02M -2.83400M -0.28700M 2.48M
Change to account receivables 18.39M -11.30800M 14.34M -2.42800M -8.35100M
Sale purchase of stock -3.80500M -1.42600M -0.99200M -3.91100M -0.05800M
Other cashflows from financing activities -2.06900M -39.06300M -24.32800M -10.34800M -14.12700M
Change to netincome - -41.36600M 58.65M 9.64M -60.21100M
Capital expenditures 159.90M 39.06M 24.33M 10.35M 14.13M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 1.10M -11.41300M 7.42M 6.95M -6.11400M
Stock based compensation 2.20M 2.46M 0.11M 3.51M 2.31M
Other non cash items -19.29300M -3.84700M 34.37M -8.34600M -6.35400M
Free cash flow -31.05100M 11.05M 3.12M 16.12M 23.05M

Peer Comparison

Sector: Energy Industry: Oil & Gas E&P

Company Change (GBP) Price (GBP) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
EGY
VAALCO Energy Inc
-396.0 99.00% 4.00 15.00 3.08 0.97 1.08 0.81 1.67
KOS
Kosmos Energy Ltd
- -% 260.00 45.21 4.12 1.46 3.18 2.56 4.85
HBR
Harbour Energy PLC
-2.4 0.98% 242.10 - 3.77 0.39 1.63 0.51 0.77
ENOG
Energean Oil & Gas PLC
14.50 1.49% 985.50 - 3.21 1.93 3.93 4.16 6.97
ITH
Ithaca Energy PLC
-1.4 1.33% 104.00 - 9.91 0.61 0.78 0.85 0.67

Reports Covered

Stock Research & News

Profile

VAALCO Energy, Inc., an independent energy company, acquires, explores for, develops, and produces crude oil, natural gas, and natural gas liquids. The company holds Etame production sharing contract related to the Etame Marin block located offshore in the Republic of Gabon in West Africa. It also owns interests in an undeveloped block offshore Equatorial Guinea, West Africa. The company was incorporated in 1985 and is headquartered in Houston, Texas.

VAALCO Energy Inc

9800 Richmond Avenue, Houston, TX, United States, 77042

Key Executives

Name Title Year Born
Mr. George Walter-Mitchell Maxwell CEO & Director 1966
Mr. Ronald Y. Bain Chief Financial Officer 1967
Mr. David A. DesAutels Exec. VP of Corp. Devel. 1957
Mr. Thor Pruckl Chief Operating Officer NA
Mr. Jason J. Doornik Chief Accounting Officer & Controller 1970
Mr. Matthew R. Powers Exec. VP & Gen. Counsel 1976
Ms. Julie Ray VP of Treasury NA
Al Petrie Investor Relations Coordinator NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.

We use cookies to help us improve, promote, and protect our services. By continuing to use this site, we assume you consent to our Cookies Policy. For more information, read our Privacy Policy and Terms and Conditions