Yangarra Resources revenue breakdown by business segment: 100.0% from PRODUCTION, EXPLORATION AND DEVELOPMENT OF RESOURCE PROPERTIES.
CAD | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 |
---|---|---|---|---|
Revenue | 121.6m | 133.2m | 81.5m | 131.6m |
Cost of goods sold | (20.0m) | (26.5m) | (19.0m) | (18.3m) |
Gross profit | 105.3m | 107.9m | 62.8m | 113.3m |
Operating expense total | (12.2m) | (11.6m) | (8.9m) | (7.9m) |
Depreciation and amortization | (32.6m) | (38.4m) | (30.3m) | (27.2m) |
EBITDA | 93.1m | 96.3m | 53.9m | 105.5m |
EBIT | 53.0m | 55.9m | 22.8m | 73.6m |
Interest expense | (5.2m) | (7.9m) | (15.4m) | (8.4m) |
Pre tax profit | 47.8m | 48.0m | 7.4m | 65.2m |
Income tax expense | (14.2m) | (4.7m) | (2.5m) | (15.2m) |
Net Income | 33.6m | 43.3m | 4.8m | 50.0m |
CAD | Q1, 2019 | Q2, 2019 | Q3, 2019 | Q1, 2020 | Q2, 2020 | Q3, 2020 | Q1, 2021 | Q2, 2021 | Q3, 2021 | Q1, 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 36.9m | 33.7m | 29.5m | 25.8m | 16.0m | 17.9m | 26.8m | 27.3m | 33.3m | 48.8m |
Cost of goods sold | (6.3m) | (6.5m) | (6.4m) | (6.3m) | (4.8m) | (3.7m) | (3.7m) | (4.1m) | (4.6m) | (4.7m) |
Gross profit | 30.6m | 27.2m | 23.1m | 19.5m | 11.2m | 14.2m | 23.1m | 23.2m | 28.8m | 44.2m |
Operating expense total | (2.6m) | (2.4m) | (3.2m) | (2.5m) | (3.0m) | (1.3m) | (1.6m) | (1.9m) | (1.9m) | (2.2m) |
Depreciation and amortization | (9.1m) | (10.1m) | (9.5m) | (9.2m) | (7.6m) | (6.7m) | (6.3m) | (6.0m) | (6.1m) | (8.6m) |
EBITDA | 27.9m | 24.7m | 19.9m | 17.1m | 8.2m | 12.9m | 21.5m | 21.3m | 26.8m | 42.0m |
EBIT | 18.6m | 15.3m | 10.9m | 8.5m | 457.0k | 4.9m | 12.2m | 13.8m | 20.4m | 32.1m |
Interest expense | (2.2m) | (2.0m) | (2.3m) | (4.7m) | (3.4m) | (4.2m) | (290.0k) | (3.7m) | (2.7m) | (2.5m) |
Pre tax profit | 16.4m | 13.4m | 8.8m | 3.9m | (2.9m) | 691.0k | 11.9m | 10.1m | 17.7m | 29.6m |
Income tax expense | (4.9m) | 4.8m | (2.2m) | (1.0m) | 132.0k | (154.0k) | (2.8m) | (2.3m) | (4.2m) | (6.9m) |
Net Income | 11.5m | 18.2m | 6.6m | 2.8m | (2.8m) | 537.0k | 9.1m | 7.8m | 13.5m | 22.7m |
CAD | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 |
---|---|---|---|---|
Accounts Receivable | 26.2m | 24.6m | 18.7m | 27.5m |
Prepaid Expenses | 4.3m | 3.9m | 5.1m | 5.0m |
Current Assets | 31.2m | 28.6m | 24.7m | 32.7m |
PP&E | 470.6m | 563.3m | 585.2m | 650.3m |
Total Assets | 502.0m | 592.2m | 610.0m | 683.5m |
Accounts Payable | 51.9m | 25.9m | 20.9m | 33.9m |
Short-term debt | 1.6m | 2.1m | 2.4m | |
Current Liabilities | 51.9m | 27.7m | 24.7m | 36.5m |
Long-term debt | 134.5m | 193.9m | 203.3m | 197.8m |
Non-Current Liabilities | 194.7m | 260.8m | 273.0m | 282.0m |
Total Debt | 134.5m | 195.5m | 205.4m | 200.1m |
Total Liabilities | 246.6m | 288.6m | 297.7m | 318.5m |
Common Stock | 176.3m | 176.3m | 176.3m | 178.1m |
Additional Paid-in Capital | 18.5m | 23.4m | 27.2m | 28.1m |
Retained Earnings | 60.5m | 103.8m | 108.7m | 158.7m |
Total Equity | 255.3m | 303.6m | 312.3m | 365.0m |
CAD | Q1, 2019 | Q2, 2019 | Q3, 2019 | Q1, 2020 | Q2, 2020 | Q3, 2020 | Q1, 2021 | Q2, 2021 | Q3, 2021 | Q1, 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Accounts Receivable | 35.6m | 25.2m | 26.2m | 20.4m | 21.0m | 18.6m | 22.9m | 19.2m | 22.8m | 32.7m |
Prepaid Expenses | 2.0m | 2.5m | 3.2m | 6.6m | 6.2m | 5.4m | 4.9m | 4.4m | 5.0m | 4.8m |
Current Assets | 38.1m | 28.4m | 29.9m | 27.6m | 27.7m | 24.0m | 28.2m | 25.2m | 27.8m | 37.5m |
PP&E | 528.0m | 533.6m | 551.4m | 580.9m | 576.4m | 579.8m | 597.3m | 611.4m | 629.1m | 662.7m |
Total Assets | 566.1m | 562.0m | 581.4m | 608.5m | 604.1m | 603.8m | 625.8m | 636.5m | 656.8m | 700.3m |
Accounts Payable | 55.2m | 28.0m | 24.2m | 34.5m | 23.3m | 14.1m | 25.9m | 28.4m | 30.3m | 25.0m |
Short-term debt | 1.6m | 1.6m | 1.6m | 1.6m | 1.9m | 1.9m | 2.0m | 2.0m | 1.9m | 2.3m |
Current Liabilities | 56.8m | 35.1m | 27.0m | 36.8m | 25.5m | 17.4m | 29.9m | 31.8m | 33.7m | 28.9m |
Long-term debt | 174.3m | 176.9m | 194.3m | 193.9m | 199.4m | 206.7m | 203.9m | 201.7m | 201.1m | 192.8m |
Non-Current Liabilities | 240.7m | 238.9m | 258.8m | 264.4m | 272.0m | 279.1m | 274.1m | 274.7m | 278.7m | 283.4m |
Total Debt | 175.9m | 178.5m | 195.9m | 195.5m | 201.3m | 208.6m | 205.9m | 203.7m | 203.0m | 195.1m |
Total Liabilities | 297.5m | 274.0m | 285.8m | 301.2m | 297.5m | 296.5m | 304.0m | 306.5m | 312.5m | 312.3m |
Common Stock | 176.3m | 176.3m | 176.3m | 176.3m | 176.3m | 176.3m | 176.5m | 176.7m | 177.3m | 178.3m |
Additional Paid-in Capital | 20.2m | 21.4m | 22.5m | 24.2m | 26.4m | 26.6m | 27.5m | 27.8m | 28.1m | 28.3m |
Retained Earnings | 72.0m | 90.3m | 96.8m | 106.7m | 103.9m | 104.4m | 117.8m | 125.6m | 139.1m | 181.4m |
Total Equity | 268.6m | 288.0m | 295.6m | 307.3m | 306.6m | 307.3m | 321.8m | 330.0m | 344.4m | 388.0m |
CAD | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 |
---|---|---|---|---|
Net Income | 33.6m | 43.3m | 4.8m | 50.0m |
Depreciation and Amortization | 32.6m | 38.4m | 30.3m | 27.2m |
Cash From Operating Activities | 83.8m | 81.2m | 43.9m | 91.3m |
Cash From Investing Activities | (139.9m) | (135.6m) | (51.9m) | (85.5m) |
Short-term Borrowings | 49.4m | 55.6m | 9.7m | (5.3m) |
Cash From Financing Activities | 56.1m | 54.4m | 8.0m | (5.8m) |
CAD | Q1, 2019 | Q2, 2019 | Q3, 2019 | Q1, 2020 | Q2, 2020 | Q3, 2020 | Q1, 2021 | Q2, 2021 | Q3, 2021 | Q1, 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 11.5m | 29.7m | 47.8m | 2.8m | 34.0k | 3.4m | 9.1m | 16.9m | 39.5m | 22.7m |
Depreciation and Amortization | 9.1m | 19.2m | 37.9m | 9.2m | 16.8m | 32.7m | 6.3m | 12.4m | 24.8m | 8.6m |
Cash From Operating Activities | 23.0m | 45.0m | 78.7m | 15.7m | 17.3m | 40.4m | 13.0m | 32.4m | 67.4m | 32.2m |
Cash From Investing Activities | (58.6m) | (82.2m) | (168.8m) | (15.8m) | (22.1m) | (52.6m) | (13.5m) | (30.5m) | (66.3m) | (27.6m) |
Short-term Borrowings | 35.9m | 37.8m | 91.2m | 423.0k | 5.6m | 13.7m | 886.0k | (1.0m) | (397.0k) | (4.6m) |
Long-term Borrowings | (254.0k) | (569.0k) | (1.2m) | (12.0k) | (12.0k) | (24.0k) | ||||
Cash From Financing Activities | 35.7m | 37.2m | 90.1m | 64.0k | 4.8m | 12.2m | 478.0k | (1.8m) | (1.1m) | (4.6m) |
CAD | FY, 2018 |
---|