Hallador Energy Financial Statements (HNGR)
|
|
|
|
Report date
|
|
|
14.05.2018 |
14.03.2019 |
11.03.2020 |
01.03.2021 |
28.02.2022 |
|
08.08.2022 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
1 041 |
1 049 |
1 098 |
1 001 |
1 120 |
|
1 176 |
|
Operating Income, bln rub |
|
|
-19.7 |
59.6 |
65.4 |
71.9 |
72.0 |
|
68.3 |
|
EBITDA, bln rub |
? |
|
19.6 |
78.4 |
100.7 |
106.1 |
102.6 |
|
98.9 |
|
Net profit, bln rub |
? |
|
-104.7 |
-0.858 |
27.5 |
38.2 |
42.0 |
|
37.3 |
|
|
OCF, bln rub |
? |
|
30.1 |
78.5 |
58.8 |
155.6 |
36.2 |
|
76.5 |
|
CAPEX, bln rub |
? |
|
22.4 |
28.8 |
33.1 |
28.1 |
22.6 |
|
20.3 |
|
FCF, bln rub |
? |
|
7.75 |
49.7 |
25.7 |
127.5 |
13.6 |
|
56.1 |
|
Dividend payout, bln rub
|
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
|
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
OPEX, bln rub |
|
|
676.5 |
650.9 |
674.8 |
613.8 |
127.8 |
|
576.8 |
|
Cost of production, bln rub |
|
|
329.2 |
338.0 |
357.8 |
315.4 |
397.6 |
|
387.8 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
57.7 |
37.6 |
34.3 |
32.4 |
28.9 |
|
29.3 |
|
|
Assets, bln rub |
|
|
640.4 |
703.0 |
842.3 |
950.8 |
998.1 |
|
966.9 |
|
Net Assets, bln rub |
? |
|
-28.1 |
-21.9 |
9.50 |
51.0 |
110.2 |
|
125.2 |
|
Debt, bln rub |
|
|
450.3 |
510.7 |
533.2 |
531.2 |
726.6 |
|
628.2 |
|
Cash, bln rub |
|
|
1.51 |
95.1 |
74.4 |
144.6 |
61.7 |
|
24.4 |
|
Net debt, bln rub |
|
|
448.8 |
415.6 |
458.8 |
386.6 |
664.9 |
|
603.8 |
|
|
Ordinary share price, rub |
|
|
15.8 |
19.0 |
27.6 |
22.0 |
18.1 |
|
|
|
Number of ordinary shares, mln |
|
|
36.3 |
36.8 |
38.1 |
38.6 |
38.6 |
|
39.3 |
|
|
Market cap, bln rub |
|
|
571 |
697 |
1 051 |
849 |
700 |
|
0 |
|
EV, bln rub |
? |
|
1 020 |
1 112 |
1 510 |
1 235 |
1 365 |
|
604 |
|
Book value, bln rub |
|
|
-246 |
-236 |
-241 |
-245 |
-279 |
|
-277 |
|
|
EPS, rub |
? |
|
-2.89 |
-0.02 |
0.72 |
0.99 |
1.09 |
|
0.95 |
|
FCF/share, rub |
|
|
0.21 |
1.35 |
0.68 |
3.30 |
0.35 |
|
1.43 |
|
BV/share, rub |
|
|
-6.79 |
-6.42 |
-6.32 |
-6.34 |
-7.24 |
|
-7.06 |
|
|
EBITDA margin, % |
? |
|
1.88% |
7.48% |
9.17% |
10.6% |
9.16% |
|
8.41% |
|
Net margin, % |
? |
|
-10.1% |
-0.08% |
2.51% |
3.81% |
3.75% |
|
3.17% |
|
FCF yield, % |
? |
|
1.36% |
7.13% |
2.45% |
15.0% |
1.95% |
|
|
|
ROE, % |
? |
|
373.1% |
3.91% |
289.6% |
74.9% |
38.1% |
|
29.8% |
|
ROA, % |
? |
|
-16.3% |
-0.12% |
3.27% |
4.02% |
4.21% |
|
3.86% |
|
|
P/E |
? |
|
-5.46 |
-812.0 |
38.2 |
22.2 |
16.7 |
|
0 |
|
P/FCF |
|
|
73.7 |
14.0 |
40.8 |
6.66 |
51.3 |
|
0 |
|
P/S |
? |
|
0.55 |
0.66 |
0.96 |
0.85 |
0.62 |
|
0 |
|
P/BV |
? |
|
-2.32 |
-2.95 |
-4.37 |
-3.47 |
-2.51 |
|
0 |
|
EV/EBITDA |
? |
|
52.1 |
14.2 |
15.0 |
11.6 |
13.3 |
|
6.11 |
|
Debt/EBITDA |
|
|
22.9 |
5.30 |
4.56 |
3.64 |
6.48 |
|
6.11 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
2.15% |
2.75% |
3.01% |
2.81% |
2.02% |
|
1.73% |
|
| Hallador Energy shareholders |
