2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Revenue | -$3.3M | -$25M | $18M | $13M | $10M |
Cost of Revenue | $2.1M | $1.4M | $1.4M | $1.4M | $1.3M |
Gross Profit | -$5.4M | -$26M | $17M | $12M | $9.2M |
Gross Profit % | 162% | 106% | 92% | 89% | 88% |
R&D Expenses | -$0.33 | $1.3 | $2.2 | $2.8 | $0 |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Net Income | -$3.9M | -$26M | $18M | $12M | $9.9M |
Dep. & Amort. | $0 | $0 | $0 | $0 | $0 |
Def. Tax | $0 | $0 | $0 | $0 | $0 |
Stock Comp. | $0 | $0 | $0 | $0 | $0 |
Chg. in WC | -$396K | -$264K | $239K | $47K | -$73K |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Cash | $13K | $0 | $0 | $0 | $0 |
ST Investments | $245K | $43K | $2.2M | $306K | $0 |
Cash & ST Inv. | $13K | $43K | $2.2M | $306K | $341K |
Receivables | $1.7M | $1.4M | $1.3M | $1.3M | $1.2M |
Inventory | $2M | $1.4M | $1.3M | $0 | $0 |
Topaz Energy Corp. reported significant growth in 2024, with $430.6M in royalty and infrastructure acquisitions, leading to a 38% increase in annualized processing revenue and a 14% increase in year-end royalty production compared to 2023.
The company achieved record Q4 royalty revenue of $60.2M (73% of total revenue) with a 99% operating margin, and Q4 processing revenue reached $21.9M, a 19% increase year-over-year.
For 2025, Topaz provided guidance of 21,000 to 23,000 BOE/day average royalty production and $88M to $92M in processing revenue, with expected net debt to EBITDA of 1.2x and a sustainable 63% payout ratio.
The company plans $100M to $300M in acquisitions for 2025, supported by over $100M in excess free cash flow, while maintaining flexibility for debt repayment or dividend increases.
Recent acquisitions, including a Montney deal with Logan Energy, are expected to drive growth, with production from the acquired asset projected to double within the first year and again by year three.