Data is not available at this time.
Yangarra Resources Ltd. is a junior oil and gas exploration and production company focused on Western Canada, operating in the highly competitive energy sector. The company’s core revenue model is driven by the extraction and sale of crude oil and natural gas, leveraging its proved plus probable reserves of 141.2 million barrels of oil equivalent. Yangarra’s operations are concentrated in resource-rich regions, positioning it to capitalize on regional infrastructure and market demand. As a smaller player, Yangarra competes with larger integrated firms by focusing on cost-efficient drilling and operational agility. The company’s market position is influenced by commodity price volatility, regulatory frameworks, and environmental considerations inherent to the Canadian energy landscape. Its strategic focus on reserve development and production optimization underscores its commitment to sustainable growth within the sector.
Yangarra reported revenue of CAD 133.4 million, with net income of CAD 26.2 million, reflecting a net margin of approximately 19.7%. The company’s diluted EPS stood at CAD 0.25, indicating modest profitability. Operating cash flow of CAD 71.0 million suggests strong cash generation, though capital expenditures of CAD 59.6 million highlight significant reinvestment needs. The balance between cash flow and capex points to disciplined capital allocation.
The company’s earnings power is tied to commodity prices, with its CAD 26.2 million net income demonstrating resilience in a volatile market. Operating cash flow coverage of capital expenditures (1.19x) indicates adequate reinvestment capacity. However, the absence of dividends suggests earnings are primarily retained for growth or debt management, aligning with its junior producer status.
Yangarra’s financial health is marked by total debt of CAD 117.9 million and no reported cash reserves, signaling reliance on external financing. The lack of cash balances may constrain liquidity, though operating cash flow provides some flexibility. The debt load, relative to its market cap of CAD 92.6 million, suggests moderate leverage, requiring careful monitoring of energy price trends.
Growth is driven by reserve development, with no dividend payouts reflecting a reinvestment-focused strategy. The company’s capital expenditures nearly match operating cash flow, emphasizing production expansion over shareholder returns. Market cap volatility (beta of 1.29) aligns with sector risks, though reserve potential offers long-term upside if commodity prices stabilize.
With a market cap of CAD 92.6 million, Yangarra trades at a P/E of approximately 3.5x, indicating undervaluation relative to earnings. However, its high beta reflects sensitivity to oil price swings. Investors likely price in operational execution risks and sector-wide headwinds, balancing growth potential against financial leverage.
Yangarra’s strategic advantage lies in its focused Western Canada asset base and cost discipline. The outlook hinges on commodity prices, regulatory stability, and operational efficiency. Success depends on sustaining cash flow to service debt while funding growth, positioning it as a speculative play in the energy sector.
Company description, financial data from public filings
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 |