Data is not available at this time.
Razor Energy Corp. operates as a junior oil and natural gas exploration and production company focused on assets within Alberta, Canada. The company's core revenue model centers on acquiring, developing, and producing hydrocarbons from its strategically located properties. Its operational footprint spans three key areas: the Swan Hills region with 155,520 gross acres, the Kaybob area covering 84,320 gross acres, and the District South area encompassing 78,615 gross acres. This geographic concentration in west central and southern Alberta positions Razor within established hydrocarbon plays, leveraging existing infrastructure to optimize production efficiency and control operating costs. As a small-cap entity trading on the TSX Venture Exchange, Razor competes in a capital-intensive sector dominated by larger integrated players, requiring a focused strategy on operational excellence and cost management to maintain competitiveness. The company's market position is that of a niche operator, leveraging its technical expertise to maximize value from its specific asset base while navigating the volatile commodity price environment characteristic of the North American energy sector.
For FY 2022, Razor generated CAD 151.5 million in revenue but reported a net loss of CAD 22.6 million, reflecting the challenging cost environment and operational headwinds faced during the period. The company demonstrated some operational cash flow generation at CAD 27.0 million, though this was largely offset by capital expenditures of CAD 28.8 million. This resulted in negative free cash flow, indicating the company was investing heavily in maintaining or growing its production base despite the reported loss position.
Razor's diluted earnings per share of -CAD 0.88 for the fiscal year underscores the earnings challenges encountered. The significant capital expenditure program, which nearly matched operating cash flow, suggests the company was prioritizing asset maintenance and development over immediate profitability. This capital allocation strategy is typical for E&P companies seeking to sustain production levels, but it highlights the pressure on capital efficiency in a period of sustained net losses.
The company's financial position appears constrained, with total debt of CAD 93.7 million substantially outweighing its cash balance of CAD 2.4 million. This high leverage ratio, combined with negative earnings, indicates significant financial stress. The balance sheet structure suggests limited liquidity and elevated refinancing risk, which could impact the company's ability to fund future operations or weather commodity price downturns without restructuring or additional capital infusion.
Razor does not pay a dividend, consistent with its focus on capital preservation and reinvestment into its asset base during a challenging operational period. The company's growth trajectory appears focused on maintaining production from its existing asset portfolio rather than aggressive expansion, given the capital expenditure levels relative to cash flow generation. The lack of dividend payments reflects a prioritization of operational sustainability over shareholder returns in the current environment.
With a market capitalization of approximately CAD 4.9 million, the market appears to be assigning minimal value to Razor's operations, potentially reflecting concerns about its debt burden and consistent losses. The exceptionally high beta of 4.7 indicates extreme volatility relative to the broader market, suggesting investor perception of significant operational and financial risk. This valuation level implies substantial skepticism about the company's ability to generate sustainable shareholder value.
Razor's primary strategic advantage lies in its concentrated asset base in established Alberta basins, which provides operational familiarity and potential cost synergies. However, the outlook remains challenging given the leveraged balance sheet and persistent profitability issues. The company's future likely depends on its ability to improve operational efficiency, manage debt obligations, and potentially restructure its capital base to navigate the volatile energy markets effectively while maintaining production levels.
Company Financial StatementsTSX Venture Exchange Filings
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
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 |