VAALCO Energy, Inc. (EGY) Annual Margin Report - Discounting Cash Flows
EGY
VAALCO Energy, Inc.
EGY (NYSE)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Mar 06
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 331.1 421.8 479 455.1 354.3 199.1 77.41
Revenue Growth Rate 39.49% -11.93% 5.26% 28.43% 77.99% 157.2% -20.01%
Cost of Revenue 195.7 279.2 306.5 268.5 160.8 102.3 56.93
Gross Profit 135.4 142.6 172.5 186.6 193.5 96.76 20.48
Gross Margin 40.08% 33.81% 36% 41.01% 54.62% 48.6% 26.46%
Operating Income 100.2 82.78 136.5 158.7 171.3 79.1 -27.26
Operating Margin 22.64% 19.62% 28.5% 34.86% 48.34% 39.73% -35.22%
Net Income 38.69 28.46 57.78 60.35 51.89 81.84 -48.18
Net Margin 4.26% 6.75% 12.06% 13.26% 14.64% 41.11% -62.24%

Monetary values in USD

amounts except #

Average LTM
Mar 06
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 331.1 421.8 479 455.1 354.3 199.1 77.41
Cash From Operating Activities Margin 32.74% 26.56% 23.74% 49.14% 36.36% 25.17% 35.46%
Cash From Operating Activities 109.3 112 113.7 223.6 128.8 50.12 27.45
Free Cash Flow Margin 6.02% 5.28% 2.24% 27.77% -8.76% 5.55% 4.03%
Free Cash Flow 23.75 22.26 10.72 126.4 -31.05 11.05 3.12
Depreciation and Amortization Margin 19.88% 27.54% 29.86% 25.34% 13.59% 10.58% 12.35%
Depreciation and Amortization 75.55 116.2 143 115.3 48.14 21.06 9.56
Capital Expenditure Margin -26.72% -21.28% -21.5% -21.36% -45.13% -19.62% -31.43%
Capital Expenditure -85.55 -89.77 -103 -97.22 -159.9 -39.06 -24.33
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program