Capricorn Energy PLC

Capricorn Energy PLC

5.15
EUR
0.00
(0.00%)
145.57MMarket Cap
Apr 01Next Earn
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
- -
- -
- -
- -
0.28
3.39
4.39
- -
0.53
3.23
1.68
2.27
1.98
- -
Basic EPS, GAAP
-4.47
-3.19
-4.32
-0.79
1.81
-9.37
0.77
-3.24
7.32
-0.76
-0.95
0.14
0.28
- -
Free Cash Flow per Basic Share
-5.84
-6
-3.62
-2.66
-2.85
0.2
1.74
1.06
0.9
0.17
-0.26
1.1
2.19
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
2.11
- -
3.57
0.64
- -
- -
Book Value per Share
25.67
22.14
17.45
18.18
20.49
11.3
11.83
9.15
14.87
14.68
5.59
5.09
5.44
5.44
Tangible Book Value per Share
24.35
20.94
16.36
17.19
19.44
10.28
11.83
9.15
14.64
14.32
5.43
4.92
5.27
5.27
Basic Weighted Avg Shares
124
120
119
120
120
121
121
122
122
88
152
78
69
69
Sales/Revenue/Turnover
- -
- -
- -
- -
33
410
533
- -
64
284
255
178
136
- -
Operating Margin (%)
- -
- -
- -
- -
-360.66
14.67
16.8
-31,100
-149.84
-28.09
-17.13
8.09
12
- -
Depreciation Expense
5
3
3
3
23
175
223
223
74
137
127
87
52
- -
Net Income, GAAP
-556
-381
-515
-95
218
-1,135
94
-394
895
-67
-144
11
19
- -
Effective Tax Rate (%)
- -
- -
- -
- -
20.16
- -
0.25
- -
0.48
- -
- -
190.65
- -
- -
Profit Margin (%)
- -
- -
- -
- -
654.05
-276.75
17.55
-98,450
1,388.98
-23.59
-56.45
5.96
13.99
- -
Working Capital
1,284
883
665
352
-39
70
190
519
1,436
905
264
203
152
152
LT Debt
55
- -
- -
- -
168
222
240
197
167
136
103
78
35
35
Total Equity
3,188
2,663
2,099
2,190
2,495
1,390
1,456
1,126
1,799
1,122
407
349
373
373
Return on Invested Capital (%)
- -
- -
- -
- -
-3.44
- -
9.09
- -
-7.79
- -
- -
-5.56
- -
- -
Return on Capital (%)
- -
- -
- -
- -
9.09
- -
7.17
- -
53.67
- -
- -
-0.72
- -
- -
Return on Common Equity (%)
-16.28
-13.03
-21.65
-4.43
9.3
-58.46
6.58
-30.51
61.18
-4.6
-18.85
2.8
5.26
- -

Capital Structure

USD

•

in mil. unless spec.
Dec'24
Jun'25
Dec'25
ST Debt
27
27
11
LT Borrowings
73
37
30
LT Finance Leases
5
5
5
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
69
69
69
Market Capitalization
256
220
171

Working Capital

USD

•

in mil. unless spec.
Dec'24
Jun'25
Dec'25
Total Current Assets
367
288
257
Cash, Cash Equivalents & STI
75
84
77
Accounts Receivable, Net
175
172
84
Inventories
8
8
7
Total Current Liabilities
164
119
105
Payables & Accruals
- -
- -
- -
ST Debt
27
27
11
Deferred Revenue
- -
- -
- -

Growth Rates

USD

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
-9.28%
-9.76%
6.87%
Free Cash Flow
-11.58%
-142.56%
74.1%
Net Income, GAAP
-200.93%
-69.63%
79.25%
Sales/Revenue/Turnover
- -
3,255.48%
-23.66%
Total Cash Common Dividend
- -
- -
- -

Semi-annual Revenue

USD

•

in mil. unless spec.

Year

H1
H2
FY
2023
- -
- -
255
2024
- -
- -
178
2025
- -
- -
136

Semi-annual Earnings Per Share

USD

•

in mil. unless spec.

Year

H1
H2
FY
2023
- -
- -
-0.95
2024
- -
- -
0.14
2025
- -
- -
0.28

Semi-annual Dividends Per Share

USD

•

in mil. unless spec.

Year

H1
H2
FY
2023
- -
- -
3.57
2024
- -
- -
0.64
2025
- -
- -
- -

Company Description

CEO
Randall C. Neely
Full Time Employees
250
Sector
Energy minerals
Industry
Oil & gas production
Address
50 Lothian Road Edinburgh SCT United Kingdom EH3 9BY
IPO Date
Dec 22, 1988
Business
Capricorn Energy PLC is an independent energy company focused on the exploration, development, production and sale of oil and gas, primarily through a portfolio of onshore assets in the Egyptian Western Desert; its core operations encompass producing fields such as Badr El Din (BED) and Alam El Shawish West (AESW) targeting high-value liquids including Abu Roash G reservoirs, alongside exploration activities in concessions like North Um Baraka (NUMB), West El Fayoum (WEF) and South East Horus (SEH); the company generates revenue from oil sales at realized prices around $73 per barrel and gas at $3 per mscf, with working interest production averaging approximately 20,000 boepd comprising 43% liquids. Founded in 1980 and headquartered in Edinburgh, Scotland, Capricorn operates principally in Egypt through 50%-owned joint ventures with operator Cheiron and partner Egyptian General Petroleum Corporation (EGPC), with additional exploration exposure in the UK North Sea, MENA region, Mexico, West Africa and Latin America; it maintains a cash flow-focused strategy emphasizing low operating costs of $5-7 per boe and a strong balance sheet with group cash of $96 million. Recent developments include EGPC's May 2025 approval to consolidate eight concessions into a single integrated agreement pending parliamentary ratification later in 2025, enhancing cost recovery, profit share and contract life to potentially 2045 while unlocking up to 20 mmboe in contingent resources; the company drilled seven development wells and three exploration wells in H1 2025, added a fourth rig to accelerate liquids-focused drilling targeting 22 development wells for the year, and continues evaluating accretive M&A opportunities in the UK North Sea such as the previously announced 25% interest in the Columbus gas field and strategic partnerships in MENA.

Company News

  • Capricorn Energy lifts production outlook on Egypt strength amid DNO takeover war

  • DNO improves cash terms for Capricorn takeover bid

  • UK's Capricorn Energy agrees to revised terms of $396 million takeover offer from DNO

  • Connecting Excellence signs first acquisition deal as Spencer Riley revenue jumps 20.6%

  • DNO strikes recommended deal for Capricorn after Genel snub

  • Norway's DNO to buy UK-listed Capricorn Energy for $396 million

  • Nova Minerals adds former JP Morgan mining specialist as US critical metals strategy advances

  • Genel to buy Capricorn Energy in $360 million cash deal - UPDATE

  • Loyalty Economics: What investors can learn from reward-based business models

  • Genel to buy Capricorn Energy in $360 million cash deal

  • Genel to buy Capricorn Energy in $360 million cash deal

  • UK's Capricorn Energy says deadline for takeover offer from Saudi's Cafani unit extended

  • UK's Capricorn Energy says unit of Saudi's Cafani must make offer by May 6

  • Capricorn Energy PLC (CRNCY) Q4 2025 Earnings Call Transcript

  • Capricorn Energy PLC (CRNCY) Q4 2025 Earnings Call Transcript

  • Dimensional Fund Advisors Ltd. : Form 8.3 - CAPRICORN ENERGY PLC - Ordinary Shares

  • Dimensional Fund Advisors Ltd. : Form 8.3 - CAPRICORN ENERGY PLC - Ordinary Shares

  • Dimensional Fund Advisors Ltd. : Form 8.3 - CAPRICORN ENERGY PLC - Ordinary Shares

  • London-listed Capricorn Energy gets takeover proposals from unit of Saudi's Cafani Group

  • Capricorn Energy sees higher production on Egypt boost