Previous Close | $2.58 |
Intrinsic Value | $23.98 |
Upside potential | +829% |
Data is not available at this time.
Tidewater Renewables Ltd. operates in the renewable utilities sector, specializing in the production of low-carbon fuels such as renewable diesel, hydrogen, and natural gas, alongside carbon capture initiatives. The company targets investment-grade offtakers, government entities, and indigenous groups, serving industries like transportation, utilities, and power generation. Its strategic focus on decarbonization aligns with global sustainability trends, positioning it as a niche player in North America's renewable energy transition. Tidewater leverages existing infrastructure and customer relationships to scale its operations, differentiating itself through integrated fuel solutions and regulatory tailwinds supporting clean energy adoption. The company’s early-stage growth trajectory is underscored by its 2021 incorporation, reflecting a modern approach to renewable fuel production with a focus on scalability and long-term offtake agreements.
Tidewater reported revenue of CAD 426.5 million for the period, though net losses stood at CAD 357.8 million, reflecting significant upfront investments in renewable fuel infrastructure. Operating cash flow of CAD 54.6 million suggests some operational traction, but capital expenditures of CAD 24 million indicate ongoing project development. The diluted EPS of -CAD 10.19 highlights near-term profitability challenges amid expansion efforts.
The company’s negative earnings underscore its early-stage capital-intensive model, with renewable fuel projects requiring substantial upfront investment. Operating cash flow, while positive, remains insufficient to offset net losses, indicating reliance on external financing. Capital expenditures are directed toward scaling production capacity, which could enhance future earnings power if execution aligns with demand for low-carbon alternatives.
Tidewater’s balance sheet shows limited liquidity, with cash reserves of CAD 44,000 against total debt of CAD 193 million, signaling leverage risks. The absence of dividends aligns with its growth-focused strategy, prioritizing reinvestment. The debt load may necessitate further equity raises or project financing to sustain expansion, given the negative net income and high development costs.
Growth is driven by regulatory tailwinds and increasing demand for renewable fuels, though profitability remains elusive. The company has no dividend policy, reinvesting cash flows into capacity expansion. Shareholder returns are likely deferred until project commercialization matures, with success hinging on operational execution and offtake agreement scalability.
With a market cap of CAD 99.4 million and a beta of 0.23, Tidewater is viewed as a high-risk, high-reward play on renewable energy adoption. The steep net losses and negative EPS suggest the market prices in long-term potential rather than near-term earnings, reflecting optimism about its niche in low-carbon fuels.
Tidewater’s focus on integrated renewable fuel solutions and carbon capture positions it to capitalize on decarbonization policies. However, execution risks and funding needs remain critical hurdles. The outlook depends on securing stable offtake agreements and scaling production efficiently, with success potentially reshaping its financial profile over the next 3–5 years.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |