TMDE Chart
About

TMD Energy Limited, an investment holding company, provides marine fuel bunkering services in Hong Kong, Malaysia, Indonesia, Singapore, and Vietnam. The company involved in marketing and supply of marine gas and fuel oil, including high sulfur fuel oil, low sulfur fuel oil, and very low sulfur fuel oil products to ships and vessels. It also provides vessel chartering and ship management services for in-house and external vessels; sale of cargo oil and fresh water; and general cleaning and disinfecting services. It operates with a fleet of 15 well-maintained bunkering vessels. TMD Energy Limited was incorporated in 2023 and is based in the Kuala Lumpur, Malaysia. TMD Energy Limited is a subsidiary of Straits Energy Resources Berhad.

Fundamentals
Scroll to Statements
Sector Energy Industry Oil & Gas Midstream Market Cap 43.12M
Enterprise Value 121.71M Income -3.27M Sales 607.42M
Book/sh 0.92 Cash/sh 0.65 Dividend Yield
Payout 0.00% Employees 66 IPO
P/E Forward P/E PEG
P/S 0.07 P/B 2.00 P/C
EV/EBITDA 13.52 EV/Sales 0.20 Quick Ratio 0.61
Current Ratio 0.91 Debt/Eq 410.58 LT Debt/Eq
EPS (ttm) -0.16 EPS next Y EPS Growth
Revenue Growth -22.70% Earnings ROA 2.18%
ROE -17.50% ROIC Gross Margin 2.38%
Oper. Margin -0.70% Profit Margin -0.54% Shs Outstand 23.57M
Shs Float 3.56M Short Float 4.50% Short Ratio 0.45
Short Interest 52W High 6.27 52W Low 0.41
Beta Avg Volume 7.06M Volume 1.65M
Target Price Recom None Prev Close $2.33
Price $1.83 Change -21.46%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
Mean price target
2. Current target
$1.83
Latest analyst target
3. DCF / Fair value
$-24.13
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.83
Low
High
Mean
Insider Transactions

No recent insider transactions.

Financials
Line Item2024-12-312023-12-312022-12-31
TaxEffectOfUnusualItems322.56K562.90K-112.80K
TaxRateForCalcs0.240.210.24
NormalizedEBITDA11.51M7.50M8.69M
TotalUnusualItems1.34M2.71M-470.00K
TotalUnusualItemsExcludingGoodwill1.34M2.71M-470.00K
NetIncomeFromContinuingOperationNetMinorityInterest1.88M2.00M2.37M
ReconciledDepreciation4.78M4.28M3.02M
ReconciledCostOfRevenue672.54M620.97M688.79M
EBITDA12.85M10.21M8.22M
EBIT8.07M5.94M5.20M
NetInterestIncome-4.55M-2.19M-1.97M
InterestExpense4.60M2.20M1.98M
InterestIncome52.13K10.26K11.27K
NormalizedIncome855.80K-155.15K2.73M
NetIncomeFromContinuingAndDiscontinuedOperation1.88M2.00M2.37M
TotalExpenses682.54M630.21M696.35M
TotalOperatingIncomeAsReported6.00M2.60M4.49M
DilutedAverageShares23.10M23.10M
BasicAverageShares23.10M23.10M
DilutedEPS0.090.10
BasicEPS0.090.10
DilutedNIAvailtoComStockholders1.88M2.00M2.37M
NetIncomeCommonStockholders1.88M2.00M2.37M
NetIncome1.88M2.00M2.37M
MinorityInterests-167.91K-962.76K-855.17K
NetIncomeIncludingNoncontrollingInterests2.05M2.96M3.23M
NetIncomeContinuousOperations2.05M2.96M3.23M
TaxProvision1.43M774.24K-8.66K
PretaxIncome3.47M3.73M3.22M
OtherIncomeExpense1.95M3.05M-550.00K
OtherNonOperatingIncomeExpenses607.00K339.00K-80.00K
SpecialIncomeCharges-71.00K-268.00K-1.25M
WriteOff71.00K-5.00K1.25M
ImpairmentOfCapitalAssets0.00273.00K0.00
EarningsFromEquityInterest-710.000.000.00
GainOnSaleOfSecurity1.42M2.98M785.00K
NetNonOperatingInterestIncomeExpense-4.55M-2.19M-1.97M
InterestExpenseNonOperating4.60M2.20M1.98M
InterestIncomeNonOperating52.13K10.26K11.27K
OperatingIncome6.07M2.87M5.74M
OperatingExpense9.98M9.22M7.52M
DepreciationAmortizationDepletionIncomeStatement4.76M4.26M2.97M
DepreciationAndAmortizationInIncomeStatement4.76M4.26M2.97M
DepreciationIncomeStatement4.76M4.26M2.97M
SellingGeneralAndAdministration5.22M4.96M4.55M
SellingAndMarketingExpense39.66K101.30K70.60K
GeneralAndAdministrativeExpense5.18M4.86M4.48M
OtherGandA2.88M2.59M2.40M
SalariesAndWages2.30M2.27M2.07M
GrossProfit16.04M12.09M13.26M
CostOfRevenue672.56M620.99M688.83M
TotalRevenue688.61M633.08M702.10M
OperatingRevenue688.61M633.08M702.10M
Line Item2024-12-312023-12-312022-12-31
OrdinarySharesNumber23.10M23.10M23.10M
ShareIssued23.10M23.10M23.10M
NetDebt63.70M19.83M17.02M
TotalDebt80.63M27.67M31.40M
TangibleBookValue17.88M17.45M16.11M
InvestedCapital97.66M42.10M44.40M
WorkingCapital-12.54M-10.37M-10.97M
NetTangibleAssets17.88M17.45M16.11M
CapitalLeaseObligations84.40K98.65K63.20K
CommonStockEquity17.88M17.45M16.11M
TotalCapitalization18.39M18.00M19.20M
TotalEquityGrossMinorityInterest19.13M22.21M20.04M
MinorityInterest1.25M4.77M3.93M
StockholdersEquity17.88M17.45M16.11M
GainsLossesNotAffectingRetainedEarnings663.89K1.99M-28.06K
OtherEquityAdjustments663.89K1.99M-28.06K
RetainedEarnings12.58M7.34M5.34M
AdditionalPaidInCapital4.63M8.11M10.79M
CapitalStock2.00K2.00K2.00K
CommonStock2.00K2.00K2.00K
TotalLiabilitiesNetMinorityInterest90.96M82.18M61.89M
TotalNonCurrentLiabilitiesNetMinorityInterest568.44K620.18K3.21M
NonCurrentDeferredLiabilities0.0095.55K
NonCurrentDeferredTaxesLiabilities0.0095.55K
LongTermDebtAndCapitalLeaseObligation568.44K620.18K3.12M
LongTermCapitalLeaseObligation64.12K67.12K25.34K
LongTermDebt504.32K553.06K3.09M
CurrentLiabilities90.40M81.56M58.68M
CurrentDeferredLiabilities10.75K69.86K72.78K
CurrentDeferredRevenue69.86K72.78K
CurrentDebtAndCapitalLeaseObligation80.07M27.05M28.28M
CurrentCapitalLeaseObligation20.28K31.53K37.85K
CurrentDebt79.27M24.10M25.20M
LineOfCredit79.27M24.10M25.20M
PayablesAndAccruedExpenses10.32M54.45M30.33M
Payables10.32M54.45M30.33M
OtherPayable1.49M1.55M1.51M
DuetoRelatedPartiesCurrent626.75K522.59K382.38K
TotalTaxPayable773.58K108.50K472.74K
AccountsPayable7.43M52.27M27.96M
TotalAssets110.10M104.40M81.93M
TotalNonCurrentAssets32.24M33.20M34.23M
NonCurrentDeferredAssets0.00
NonCurrentDeferredTaxesAssets0.00
InvestmentsAndAdvances88.91K4.34K0.00
InvestmentinFinancialAssets88.91K4.34K0.00
AvailableForSaleSecurities88.91K4.34K
NetPPE32.15M33.20M34.23M
AccumulatedDepreciation-19.39M-14.66M-5.82M
GrossPPE51.54M47.86M40.04M
Leases193.12K166.90K
OtherProperties2.48M1.73M1.45M
MachineryFurnitureEquipment49.05M46.12M38.59M
CurrentAssets77.86M71.20M47.71M
CurrentDeferredAssets1.84M581.54K0.00
PrepaidAssets6.06M7.72M6.02M
Inventory9.67M15.81M10.27M
FinishedGoods9.67M15.81M10.27M
RawMaterials15.81M10.27M
Receivables44.22M42.25M20.15M
OtherReceivables12.31M15.89M9.38M
DuefromRelatedPartiesCurrent11.59M3.80M3.36M
TaxesReceivable0.00
AccountsReceivable20.32M22.55M7.41M
AllowanceForDoubtfulAccountsReceivable-1.49M-1.37M-1.43M
GrossAccountsReceivable21.81M23.92M8.84M
CashCashEquivalentsAndShortTermInvestments16.07M4.83M11.27M
CashAndCashEquivalents16.07M4.83M11.27M
Line Item2024-12-312023-12-312022-12-31
FreeCashFlow-28.04M-2.50M-6.09M
RepaymentOfDebt-10.22K-41.33K-26.70K
IssuanceOfCapitalStock0.000.00560.99K
CapitalExpenditure-3.75M-3.15M-6.61M
IncomeTaxPaidSupplementalData776.33K1.22M715.63K
EndCashPosition16.07M4.83M11.27M
BeginningCashPosition4.83M11.27M10.20M
EffectOfExchangeRateChanges635.60K-1.46M-891.02K
ChangesInCash10.60M-4.98M1.96M
FinancingCashFlow38.66M-2.49M8.05M
CashFlowFromContinuingFinancingActivities38.66M-2.49M8.05M
NetOtherFinancingCharges-12.25M320.49K561.25K
NetCommonStockIssuance0.000.00560.99K
CommonStockIssuance0.000.00560.99K
NetIssuancePaymentsOfDebt50.90M-2.81M6.92M
NetLongTermDebtIssuance50.90M-2.81M6.92M
LongTermDebtPayments-10.22K-41.33K-26.70K
InvestingCashFlow-3.76M-3.15M-6.61M
CashFlowFromContinuingInvestingActivities-3.76M-3.15M-6.61M
NetInvestmentPurchaseAndSale-83.09K-4.39K0.00
PurchaseOfInvestment-83.09K-4.39K0.00
NetBusinessPurchaseAndSale74.12K0.000.00
SaleOfBusiness74.12K0.000.00
NetPPEPurchaseAndSale-3.75M-3.14M-6.61M
SaleOfPPE0.006.13K0.00
PurchaseOfPPE-3.75M-3.15M-6.61M
OperatingCashFlow-24.29M654.22K518.56K
CashFlowFromContinuingOperatingActivities-24.29M654.22K518.56K
ChangeInWorkingCapital-31.19M-6.47M-5.96M
ChangeInOtherWorkingCapital6.36M-12.81K
ChangeInOtherCurrentLiabilities-6.76K-21.06K-45.95K
ChangeInPayablesAndAccruedExpense-45.02M25.38M-9.08M
ChangeInAccruedExpense-287.13K238.50K
ChangeInPayable-45.02M25.38M-9.08M
ChangeInAccountPayable-45.25M25.67M-9.32M
ChangeInTaxPayable651.03K-355.17K178.40K
ChangeInIncomeTaxPayable651.03K-355.17K178.40K
ChangeInPrepaidAssets-9.48M5.24M
ChangeInInventory6.49M-6.02M-1.80M
ChangeInReceivables7.36M-25.82M4.98M
ChangesInAccountReceivables2.77M-15.60M2.71M
OtherNonCashItems69.47K1.13M
ProvisionandWriteOffofAssets69.47K0.001.13M
AssetImpairmentCharge1.50K0.000.00
DeferredTax0.00-92.66K-902.15K
DeferredIncomeTax0.00-92.66K-902.15K
DepreciationAmortizationDepletion4.78M4.28M3.02M
DepreciationAndAmortization4.78M4.28M3.02M
Depreciation4.78M4.28M3.02M
OperatingGainsLosses710.00-18.72K
EarningsLossesFromEquityInvestments710.000.000.00
GainLossOnSaleOfPPE-18.72K0.00
NetIncomeFromContinuingOperations2.05M2.96M3.23M
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Public Trades for TMDE
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status