Financhill
Sell
11

SHIP Quote, Financials, Valuation and Earnings

Last price:
$5.40
Seasonality move :
-13.35%
Day range:
$5.22 - $5.52
52-week range:
$4.78 - $13.19
Dividend yield:
11.83%
P/E ratio:
2.55x
P/S ratio:
0.64x
P/B ratio:
0.43x
Volume:
96.4K
Avg. volume:
245.4K
1-year change:
-39.8%
Market cap:
$112.2M
Revenue:
$167.5M
EPS (TTM):
$2.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $63.3M $153.1M $125M $110.2M $167.5M
Revenue Growth (YoY) -26.77% 141.71% -18.35% -11.83% 51.91%
 
Cost of Revenues $53.6M $70M $71.3M $69.8M $75.8M
Gross Profit $9.7M $83.2M $53.8M $40.4M $91.7M
Gross Profit Margin 15.33% 54.31% 43% 36.69% 54.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.6M $13.7M $17.4M $22.1M $24M
Other Inc / (Exp) $4.1M -$6.2M $1.1M $7.1M -$772K
Operating Expenses $10M $18M $23.7M $27M $28.9M
Operating Income -$268K $65.2M $30.1M $13.4M $62.8M
 
Net Interest Expenses $22.2M $17.6M $14M $18.3M $18.5M
EBT. Incl. Unusual Items -$18.4M $41.3M $17.2M $2.3M $43.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$28K -- --
Net Income to Company -$18.4M $41.3M $17.2M $2.3M $43.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.4M $41.3M $17.2M $2.3M $43.5M
 
Basic EPS (Cont. Ops) -$5.49 $2.70 $0.97 $0.12 $2.12
Diluted EPS (Cont. Ops) -$5.49 $2.50 $0.96 $0.12 $2.11
Weighted Average Basic Share $3.3M $15.3M $17.4M $18.4M $19.7M
Weighted Average Diluted Share $3.3M $19.1M $17.7M $18.4M $19.9M
 
EBITDA $9M $69.3M $52.9M $45.2M $87.7M
EBIT -$3.7M $52.2M $29.5M $20.5M $62.2M
 
Revenue (Reported) $63.3M $153.1M $125M $110.2M $167.5M
Operating Income (Reported) -$268K $65.2M $30.1M $13.4M $62.8M
Operating Income (Adjusted) -$3.7M $52.2M $29.5M $20.5M $62.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $21.3M $56.7M $28.5M $39.4M $41.7M
Revenue Growth (YoY) -23.25% 166.03% -49.69% 38.21% 5.7%
 
Cost of Revenues $12.4M $17.2M $14.3M $15M $18M
Gross Profit $8.9M $39.5M $14.2M $24.4M $23.7M
Gross Profit Margin 41.72% 69.7% 49.84% 61.83% 56.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9M $4M $4.4M $5.4M $8.4M
Other Inc / (Exp) -$1M -$6.9M -$161K -$186K $80K
Operating Expenses $4.5M $7.2M $9.5M $9.7M $12.9M
Operating Income $4.4M $32.3M $4.7M $14.7M $10.8M
 
Net Interest Expenses $5.7M $4.8M $4M $3.7M $4.2M
EBT. Incl. Unusual Items -$2.3M $20.6M $493K $10.8M $6.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.3M $20.6M $493K $10.8M $6.6M
 
Basic EPS (Cont. Ops) -$0.30 $1.20 $0.03 $0.55 $0.32
Diluted EPS (Cont. Ops) -$0.30 $1.10 $0.03 $0.55 $0.32
Weighted Average Basic Share $4.9M $17.1M $17.7M $19M $20.3M
Weighted Average Diluted Share $4.9M $20.6M $17.7M $19.2M $20.4M
 
EBITDA -$4.2M $21.3M $4.6M $13.6M $10.3M
EBIT -$4.2M $21.3M $4.6M $13.6M $10.3M
 
Revenue (Reported) $21.3M $56.7M $28.5M $39.4M $41.7M
Operating Income (Reported) $4.4M $32.3M $4.7M $14.7M $10.8M
Operating Income (Adjusted) -$4.2M $21.3M $4.6M $13.6M $10.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $63.3M $153.1M $125M $110.2M $167.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $53.6M $68.6M $71.3M $69.8M $75.8M
Gross Profit $9.7M $84.5M $53.8M $40.4M $91.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.6M $13.7M $17.4M $22.1M $24M
Other Inc / (Exp) $4.1M -$7.6M $1.1M $7.1M -$772K
Operating Expenses $10M $18M $23.7M $27M $28.9M
Operating Income -$268K $66.5M $30.1M $13.4M $62.8M
 
Net Interest Expenses $22.2M $17.6M $14M $18.3M $18.5M
EBT. Incl. Unusual Items -$18.4M $41.3M $17.2M $2.3M $43.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.4M $41.3M $17.2M $2.2M $43M
 
Basic EPS (Cont. Ops) -$55.10 $2.50 $0.99 $0.07 $2.11
Diluted EPS (Cont. Ops) -$55.50 $2.12 $0.97 $0.07 $2.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3.7M $50.8M $31.5M $20.5M $62.2M
EBIT -$3.7M $50.8M $31.5M $20.5M $62.2M
 
Revenue (Reported) $63.3M $153.1M $125M $110.2M $167.5M
Operating Income (Reported) -$268K $66.5M $30.1M $13.4M $62.8M
Operating Income (Adjusted) -$3.7M $50.8M $31.5M $20.5M $62.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $153.1M $125M $110.2M $167.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $68.6M $71.3M $69.8M $75.8M --
Gross Profit $84.5M $53.8M $40.4M $91.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.7M $17.4M $22.1M $24M --
Other Inc / (Exp) -$7.6M $1.1M $7.1M -$772K --
Operating Expenses $18M $23.7M $27M $28.9M --
Operating Income $66.5M $30.1M $13.4M $62.8M --
 
Net Interest Expenses $17.6M $14M $18.3M $18.5M --
EBT. Incl. Unusual Items $41.3M $17.2M $2.3M $43.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $41.3M $17.2M $2.2M $43M --
 
Basic EPS (Cont. Ops) $2.50 $0.99 $0.07 $2.11 --
Diluted EPS (Cont. Ops) $2.12 $0.97 $0.07 $2.11 --
Weighted Average Basic Share $61.3M $69.8M $73.6M $79M --
Weighted Average Diluted Share $69.9M $71.1M $73.8M $79.5M --
 
EBITDA $50.8M $31.5M $20.5M $62.2M --
EBIT $50.8M $31.5M $20.5M $62.2M --
 
Revenue (Reported) $153.1M $125M $110.2M $167.5M --
Operating Income (Reported) $66.5M $30.1M $13.4M $62.8M --
Operating Income (Adjusted) $50.8M $31.5M $20.5M $62.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $21M $41.5M $26M $19.4M $21.9M
Short Term Investments $1.6M $1.5M -- -- --
Accounts Receivable, Net $801K -- $720K $896K $404K
Inventory $4.7M $1.4M $2M $1.6M $1.7M
Prepaid Expenses $1.1M $1.1M $1.1M $1.2M $3.5M
Other Current Assets $674K $434K $1.1M $1.7M $3.1M
Total Current Assets $30.5M $47.2M $61.6M $25.1M $45.9M
 
Property Plant And Equipment $258M $427.1M $435M $440.9M $488.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1M $3M $4.8M $5.5M $5M
Total Assets $295.2M $487.2M $513.6M $477.9M $545.9M
 
Accounts Payable $3.7M $5.8M $7.8M $5.5M $7.1M
Accrued Expenses $3M $5.2M $8.4M $7.7M $9.6M
Current Portion Of Long-Term Debt $19.4M $69.2M $58.9M $31.8M $37.4M
Current Portion Of Capital Lease Obligations $140K $121K $108K $21.9M $93K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $30.8M $88M $94.7M $69.5M $61.6M
 
Long-Term Debt $164.9M $153.5M $196.8M $179M $220.2M
Capital Leases -- -- -- -- --
Total Liabilities $199.6M $242.7M $291.9M $249.4M $283.7M
 
Common Stock $7K $2K $2K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity $95.7M $244.5M $221.7M $228.4M $262.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $95.7M $244.5M $221.7M $228.4M $262.2M
 
Total Liabilities and Equity $295.2M $487.2M $513.6M $477.9M $545.9M
Cash and Short Terms $22.6M $43M $26M $19.4M $21.9M
Total Debt $184.3M $222.7M $255.7M $210.8M $257.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $21M $41.5M $26M $19.4M $21.9M
Short Term Investments $1.6M $1.5M -- -- --
Accounts Receivable, Net $801K -- $720K $896K $404K
Inventory $4.7M $1.4M $2M $1.6M $1.7M
Prepaid Expenses $1.1M $1.1M $1.1M $1.2M $3.5M
Other Current Assets $674K $434K $1.1M $1.7M $3.1M
Total Current Assets $30.5M $47.2M $61.6M $25.1M $45.9M
 
Property Plant And Equipment $258M $427.1M $435M $440.9M $488.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1M $3M $4.8M $5.5M $5M
Total Assets $295.2M $487.2M $513.6M $477.9M $545.9M
 
Accounts Payable $3.7M $5.8M $7.8M $5.5M $7.1M
Accrued Expenses $3M $5.2M $8.4M $7.7M $9.6M
Current Portion Of Long-Term Debt $19.4M $69.2M $58.9M $31.8M $37.4M
Current Portion Of Capital Lease Obligations $140K $121K $108K $21.9M $93K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $30.8M $88M $94.7M $69.5M $61.6M
 
Long-Term Debt $164.9M $153.5M $196.8M $179M $220.2M
Capital Leases -- -- -- -- --
Total Liabilities $199.6M $242.7M $291.9M $249.4M $283.7M
 
Common Stock $7K $2K $2K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $95.7M $244.5M $221.7M $228.4M $262.2M
 
Total Liabilities and Equity $295.2M $487.2M $513.6M $477.9M $545.9M
Cash and Short Terms $22.6M $43M $26M $19.4M $21.9M
Total Debt $184.3M $222.7M $255.7M $210.8M $257.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$18.4M $41.3M $17.2M $2.3M $43.5M
Depreciation & Amoritzation $12.7M $17.2M $23.4M $24.7M $25.5M
Stock-Based Compensation $869K $5.1M $7.2M $9.1M $5M
Change in Accounts Receivable $962K $801K -$839K -$176K $492K
Change in Inventories -$788K $3.2M -$840K $219K -$135K
Cash From Operations -$9.7M $80.8M $37.3M $31.3M $75.3M
 
Capital Expenditures $20.3M $197.3M $70.5M $490K $74.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.9M -$184.6M -$56.3M $17.7M -$79.4M
 
Dividends Paid (Ex Special Dividend) -- -- -$17.9M -$6M -$10.8M
Special Dividend Paid
Long-Term Debt Issued $22.5M $180.3M $124.8M $53.8M $120.8M
Long-Term Debt Repaid -$53.5M -$146M -$99.7M -$100.5M -$94.8M
Repurchase of Common Stock -- -$1.7M -- -$1.7M -$4.9M
Other Financing Activities -$3.6M -$2.7M -$1.4M -$1.3M -$2.1M
Cash From Financing $39.1M $127.4M $5.8M -$56.6M $14.1M
 
Beginning Cash (CF) $14.6M $22.1M $45.6M $32.5M $24.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.5M $23.6M -$13.1M -$7.5M $10M
Ending Cash (CF) $22.1M $45.6M $32.5M $24.9M $34.9M
 
Levered Free Cash Flow -$30M -$116.6M -$33.2M $30.8M $927K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6M $7.5M -$264K $14.5M --
 
Capital Expenditures $20.9M $2.1M $47K $7.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.9M -$560K $23.9M -$8.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -$4.5M -$491K --
Special Dividend Paid -- $250K -- $75K --
Long-Term Debt Issued -- $21.3M -- -- --
Long-Term Debt Repaid -$38.8M -$34.7M -$31M -$9M --
Repurchase of Common Stock -- -- -$23K -$843K --
Other Financing Activities $53.7M -$378K -- -- --
Cash From Financing $53.7M -$13.7M -$35.6M -$7M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$19.3M $5.5M -$311K $6.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $80.8M $37.3M $31.3M $75.3M
 
Capital Expenditures -- $197.3M $70.5M $490K $74.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$184.6M -$56.3M $17.7M -$79.4M
 
Dividends Paid (Ex Special Dividend) -- -- -$17.9M -$6M -$10.8M
Special Dividend Paid
Long-Term Debt Issued -- $180.3M $124.8M -- --
Long-Term Debt Repaid -- -$146M -$99.7M -$100.5M -$94.8M
Repurchase of Common Stock -- -- -- -$1.7M -$4.9M
Other Financing Activities -- -$2.7M -$1.4M -- --
Cash From Financing -- $127.4M $5.8M -$56.6M $14.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$116.6M -$33.2M $30.8M $927K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6M $7.5M -$264K $14.5M --
 
Capital Expenditures $20.9M $2.1M $47K $7.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.9M -$560K $23.9M -$8.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -$4.5M -$491K --
Special Dividend Paid -- $250K -- $75K --
Long-Term Debt Issued -- $21.3M -- -- --
Long-Term Debt Repaid -$38.8M -$34.7M -$31M -$9M --
Repurchase of Common Stock -- -- -$23K -$843K --
Other Financing Activities $53.7M -$378K -- -- --
Cash From Financing $53.7M -$13.7M -$35.6M -$7M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$19.3M $5.5M -$311K $6.6M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock