| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 324.72M | 312.40M | 321.42M | 369.65M | 211.54M |
| Gross Profit | 182.86M | 305.05M | 314.52M | 363.27M | 207.29M |
| EBITDA | 300.04M | 293.00M | 316.13M | 351.45M | 193.01M |
| Net Income | 128.74M | 46.39M | 47.64M | 99.36M | 27.56M |
Balance Sheet | |||||
| Total Assets | 2.24B | 1.94B | 1.70B | 1.89B | 1.67B |
| Cash, Cash Equivalents and Short-Term Investments | 580.00K | 147.00K | 3.46M | 0.00 | 0.00 |
| Total Debt | 570.77M | 540.40M | 391.64M | 464.58M | 276.86M |
| Total Liabilities | 723.35M | 627.64M | 460.41M | 532.40M | 346.97M |
| Stockholders Equity | 1.52B | 1.32B | 1.24B | 1.36B | 1.32B |
Cash Flow | |||||
| Free Cash Flow | 303.50M | -161.63M | 246.03M | -36.81M | 162.24M |
| Operating Cash Flow | 308.76M | 276.27M | 300.58M | 317.88M | 165.02M |
| Investing Cash Flow | -132.19M | -439.99M | -51.96M | -354.10M | -921.40M |
| Financing Cash Flow | -176.14M | 160.41M | -245.16M | 36.22M | 536.20M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | C$35.30B | 17.93 | 9.91% | 5.44% | 2.81% | -14.92% | |
70 Outperform | C$4.83B | 32.90 | 4.75% | 4.91% | 6.52% | -13.92% | |
65 Neutral | $15.17B | 7.61 | 4.09% | 5.20% | 3.87% | -62.32% | |
61 Neutral | C$12.01B | 23.33 | 15.28% | 4.81% | -4.09% | -3.57% | |
58 Neutral | $5.08B | 20.80 | 16.47% | 6.61% | -12.18% | -29.17% | |
54 Neutral | C$3.05B | 26.86 | 15.90% | 0.43% | 50.38% | 25.63% | |
43 Neutral | C$179.59M | -0.98 | -33.62% | ― | -23.30% | 76.16% |
Topaz Energy Corp. reported strong 2025 results, highlighted by 17% higher royalty production, 20% higher infrastructure revenue, sharply lower cash expenses and record free cash flow margins, which supported higher cash flow and earnings per share as well as a 4% dividend increase. The company invested $125.4 million in royalty and infrastructure acquisitions, saw operators spend $2.8 billion across its lands, and grew developed reserves by 10%, including a 50% jump in Clearwater reserves and extended reserve life indices in its key Clearwater and NEBC Montney areas.
Looking ahead, Topaz issued 2026 guidance calling for average royalty production of 23,500 to 23,900 boe/d, processing revenue of up to $94 million and a dividend of $1.36 per share with a targeted 68% payout ratio, while expecting to exit the year with net debt of roughly $420 million. The company’s results and outlook underscore its strategy of leveraging operator-funded capital to grow reserves and cash flow, reinforcing its position as a high-margin royalty and infrastructure platform in Western Canada and supporting continued income and reserve-backed value for shareholders.
The most recent analyst rating on (TSE:TPZ) stock is a Buy with a C$32.00 price target. To see the full list of analyst forecasts on Topaz Energy Corp stock, see the TSE:TPZ Stock Forecast page.