Financhill
Sell
25

SHIP Quote, Financials, Valuation and Earnings

Last price:
$6.97
Seasonality move :
3.29%
Day range:
$6.85 - $7.09
52-week range:
$6.85 - $13.19
Dividend yield:
4.67%
P/E ratio:
2.98x
P/S ratio:
0.83x
P/B ratio:
0.54x
Volume:
205K
Avg. volume:
297.7K
1-year change:
-1.21%
Market cap:
$142.7M
Revenue:
$110.2M
EPS (TTM):
$2.34
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $86.5M $63.3M $153.1M $125M $110.2M
Revenue Growth (YoY) -5.49% -26.77% 141.71% -18.35% -11.83%
 
Cost of Revenues $66.6M $53.6M $70M $71.3M $69.8M
Gross Profit $19.9M $9.7M $83.2M $53.8M $40.4M
Gross Profit Margin 22.96% 15.33% 54.31% 43% 36.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6M $6.6M $13.7M $17.4M $22.1M
Other Inc / (Exp) -$896K $4.1M -$6.2M $1.1M $7.1M
Operating Expenses $7M $10M $18M $23.7M $27M
Operating Income $12.9M -$268K $65.2M $30.1M $13.4M
 
Net Interest Expenses $23.6M $22.2M $17.6M $14M $18.3M
EBT. Incl. Unusual Items -$11.6M -$18.4M $41.3M $17.2M $2.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $54K -- -- -$28K --
Net Income to Company -$11.7M -$18.4M $41.3M $17.2M $2.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.7M -$18.4M $41.3M $17.2M $2.3M
 
Basic EPS (Cont. Ops) -$122.10 -$5.49 $2.70 $0.97 $0.12
Diluted EPS (Cont. Ops) -$122.10 -$5.49 $2.50 $0.96 $0.12
Weighted Average Basic Share $95.8K $3.3M $15.3M $17.4M $18.4M
Weighted Average Diluted Share $95.8K $3.3M $19.1M $17.7M $18.4M
 
EBITDA $14.2M $9M $69.3M $52.9M $45.2M
EBIT $3.2M -$3.7M $52.2M $29.5M $20.5M
 
Revenue (Reported) $86.5M $63.3M $153.1M $125M $110.2M
Operating Income (Reported) $12.9M -$268K $65.2M $30.1M $13.4M
Operating Income (Adjusted) $3.2M -$3.7M $52.2M $29.5M $20.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $19.7M $48.2M $34M $24.5M $44.4M
Revenue Growth (YoY) -17.98% 145.17% -29.47% -28.04% 81.4%
 
Cost of Revenues $14.1M $19.4M $20.6M $18.2M $19.8M
Gross Profit $5.5M $28.7M $13.4M $6.3M $24.5M
Gross Profit Margin 28.23% 59.65% 39.48% 25.72% 55.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5M $4.4M $4.5M $6.1M $6.6M
Other Inc / (Exp) $5.1M $706K $2.5M -$8K -$156K
Operating Expenses $1.8M $4.8M $4.8M $6.3M $6.8M
Operating Income $3.7M $23.9M $8.6M $25K $17.8M
 
Net Interest Expenses $5.3M $4.6M $3.9M $5.1M $5.1M
EBT. Incl. Unusual Items $3.6M $20.1M $7.1M -$5M $12.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.6M $20.1M $7.1M -$5M $12.5M
 
Basic EPS (Cont. Ops) $0.80 $1.20 $0.41 -$0.28 $0.61
Diluted EPS (Cont. Ops) $0.40 $1.00 $0.40 -$0.28 $0.61
Weighted Average Basic Share $4.6M $16.7M $17.6M $18.1M $19.6M
Weighted Average Diluted Share $8.9M $20.6M $17.9M $18.1M $19.8M
 
EBITDA $8.9M $23.8M $11.3M $93K $17.9M
EBIT $8.9M $23.8M $11.3M $93K $17.9M
 
Revenue (Reported) $19.7M $48.2M $34M $24.5M $44.4M
Operating Income (Reported) $3.7M $23.9M $8.6M $25K $17.8M
Operating Income (Adjusted) $8.9M $23.8M $11.3M $93K $17.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $69.8M $117.7M $153.2M $99.3M $165.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57.3M $63.8M $74.1M $69M $72.8M
Gross Profit $12.5M $53.9M $79.1M $30.3M $92.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.5M $11.6M $17.1M $21.2M $20.9M
Other Inc / (Exp) $4.3M -$1.7M -$5.6M $7.1M -$1M
Operating Expenses $7.5M $15.3M $21.3M $26.9M $25.8M
Operating Income $5M $38.6M $57.7M $3.4M $66.7M
 
Net Interest Expenses $22.2M $18.5M $14.7M $18.6M $18M
EBT. Incl. Unusual Items -$12.9M $18.4M $37.4M -$8.1M $47.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.9M $18.4M $37.4M -$8.1M $47.2M
 
Basic EPS (Cont. Ops) -$35.60 $1.00 $2.16 -$0.45 $2.34
Diluted EPS (Cont. Ops) -$36.00 $0.72 $2.04 -$0.45 $2.34
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $447K $25.3M $48.2M $11.6M $65.5M
EBIT $447K $25.3M $48.2M $11.6M $65.5M
 
Revenue (Reported) $69.8M $117.7M $153.2M $99.3M $165.2M
Operating Income (Reported) $5M $38.6M $57.7M $3.4M $66.7M
Operating Income (Adjusted) $447K $25.3M $48.2M $11.6M $65.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $42M $96.4M $96.5M $70.8M $125.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $41.2M $51.4M $57M $54.7M $57.8M
Gross Profit $818K $45M $39.5M $16.1M $68M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.7M $9.7M $13M $16.8M $15.5M
Other Inc / (Exp) $5.1M -$674K $1.3M $7.3M -$852K
Operating Expenses $5.5M $10.7M $14.1M $17.3M $16.1M
Operating Income -$4.6M $34.2M $25.4M -$1.3M $52M
 
Net Interest Expenses $16.5M $12.9M $9.9M $14.6M $14.3M
EBT. Incl. Unusual Items -$16M $20.7M $16.7M -$8.5M $36.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16M $20.7M $16.7M -$8.6M $36.4M
 
Basic EPS (Cont. Ops) -$54.80 $1.30 $0.96 -$0.48 $1.79
Diluted EPS (Cont. Ops) -$55.20 $1.02 $0.94 -$0.48 $1.79
Weighted Average Basic Share $6.5M $44.2M $52.1M $54.5M $58.7M
Weighted Average Diluted Share $10.8M $49.3M $53.4M $54.5M $59.1M
 
EBITDA $503K $29.5M $26.9M $7M $52M
EBIT $503K $29.5M $26.9M $7M $52M
 
Revenue (Reported) $42M $96.4M $96.5M $70.8M $125.8M
Operating Income (Reported) -$4.6M $34.2M $25.4M -$1.3M $52M
Operating Income (Adjusted) $503K $29.5M $26.9M $7M $52M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $13.7M $21M $41.5M $26M $19.4M
Short Term Investments -- $1.6M $1.5M -- --
Accounts Receivable, Net $1.8M $801K -- $720K $896K
Inventory $3.9M $4.7M $1.4M $2M $1.6M
Prepaid Expenses $400K $1.1M $1.1M $1.1M $1.2M
Other Current Assets $1.3M $674K $434K $1.1M $1.7M
Total Current Assets $21.9M $30.5M $47.2M $61.6M $25.1M
 
Property Plant And Equipment $254.6M $258M $427.1M $435M $440.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $29K $1M $3M $4.8M $5.5M
Total Assets $282.6M $295.2M $487.2M $513.6M $477.9M
 
Accounts Payable $16.1M $3.7M $5.8M $7.8M $5.5M
Accrued Expenses $6.9M $3M $5.2M $8.4M $7.7M
Current Portion Of Long-Term Debt $185.7M $19.4M $69.2M $58.9M $31.8M
Current Portion Of Capital Lease Obligations $108K $140K $121K $108K $21.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $237.3M $30.8M $88M $94.7M $69.5M
 
Long-Term Debt $12M $164.9M $153.5M $196.8M $179M
Capital Leases -- -- -- -- --
Total Liabilities $252.7M $199.6M $242.7M $291.9M $249.4M
 
Common Stock -- $7K $2K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity $29.9M $95.7M $244.5M $221.7M $228.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $29.9M $95.7M $244.5M $221.7M $228.4M
 
Total Liabilities and Equity $282.6M $295.2M $487.2M $513.6M $477.9M
Cash and Short Terms $13.7M $22.6M $43M $26M $19.4M
Total Debt $197.7M $184.3M $222.7M $255.7M $210.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $33.8M -- $25.6M $16.5M $41.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $305K --
Inventory -- -- -- $1.5M --
Prepaid Expenses -- -- -- $1.4M --
Other Current Assets -- -- -- $499K --
Total Current Assets $33.8M $52.6M $25.6M $22.1M $41.3M
 
Property Plant And Equipment $260M $396.8M $436.1M $417.4M $462.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $13.9M $15.7M $27.6M $9M $23.4M
Total Assets $307.6M $465.1M $489.2M $455.7M $527.6M
 
Accounts Payable -- -- -- $5.4M --
Accrued Expenses -- -- -- $6.6M --
Current Portion Of Long-Term Debt -- -- -- $36.3M --
Current Portion Of Capital Lease Obligations -- -- -- $102K --
Other Current Liabilities -- -- -- $491K --
Total Current Liabilities $23.3M -- -- $50.6M --
 
Long-Term Debt $178.7M $221.9M $243.5M $187M $238.1M
Capital Leases -- -- -- -- --
Total Liabilities $221.2M $242.8M $263.8M $237.8M $265M
 
Common Stock -- -- -- $2K --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $86.5M $222.3M $225.5M $217.8M $262.6M
 
Total Liabilities and Equity $307.6M $465.1M $489.2M $455.7M $527.6M
Cash and Short Terms $33.8M $52.6M $25.6M $16.5M $41.3M
Total Debt $178.7M $221.9M $243.5M $223.3M $238.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$11.7M -$18.4M $41.3M $17.2M $2.3M
Depreciation & Amoritzation $11M $12.7M $17.2M $23.4M $24.7M
Stock-Based Compensation $1.3M $869K $5.1M $7.2M $9.1M
Change in Accounts Receivable $845K $962K $801K -$1.4M $345K
Change in Inventories $1.4M -$788K $3.2M -$840K $219K
Cash From Operations $13.1M -$9.7M $80.8M $37.3M $31.3M
 
Capital Expenditures $12.3M $20.3M $197.3M $70.5M $490K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.3M -$21.9M -$184.6M -$56.3M $17.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$17.9M -$6M
Special Dividend Paid
Long-Term Debt Issued $11.4M $22.5M $180.3M $124.8M $53.8M
Long-Term Debt Repaid -$17.6M -$53.5M -$146M -$99.7M -$100.5M
Repurchase of Common Stock -- -- -$1.7M -- -$1.7M
Other Financing Activities -$698K -$3.6M -$2.7M -$1.4M -$1.3M
Cash From Financing $6.4M $39.1M $127.4M $5.8M -$56.6M
 
Beginning Cash (CF) $7.4M $14.6M $22.1M $45.6M $32.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.1M $7.5M $23.6M -$13.1M -$7.5M
Ending Cash (CF) $14.6M $22.1M $45.6M $32.5M $24.9M
 
Levered Free Cash Flow $759K -$30M -$116.6M -$33.2M $30.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $27.6M $10.1M $9.4M $20.4M
 
Capital Expenditures -- $44M $1.3M $12K $2.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$42.4M -$11.5M -$12K -$2.5M
 
Dividends Paid (Ex Special Dividend) -- -- -$4.5M -$491K -$3.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $44.1M -- -- --
Long-Term Debt Repaid -- -$43.7M -$9.9M -$8.5M -$9.8M
Repurchase of Common Stock -- -- -- -- -$987K
Other Financing Activities -- $135.2M -$85K -$36K -$893K
Cash From Financing -- -$692K -$14.4M -$9.8M -$14.8M
 
Beginning Cash (CF) -- $53.8M $41.4M -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$31.7M -$15.8M -- --
Ending Cash (CF) -- -- $25.6M -- --
 
Levered Free Cash Flow -- -$16.4M $8.8M $9.4M $17.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $67.1M $19.3M $75.7M
 
Capital Expenditures -- $161.1M $74.9M $32.1M $41.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$71.4M $12.5M -$45.3M
 
Dividends Paid (Ex Special Dividend) -- -- -$13.4M -$10.1M -$6.1M
Special Dividend Paid
Long-Term Debt Issued -- -- $112.2M -- --
Long-Term Debt Repaid -- -- -$103.3M -$119.3M -$64.6M
Repurchase of Common Stock -- -- -- -$1.6M -$2.8M
Other Financing Activities -- -- -$137.8M -- --
Cash From Financing -- -- -$8.4M -$35.3M -$11.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$119.6M -$7.7M -$12.8M $34.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $42.7M $29M $11.1M $55.4M
 
Capital Expenditures -- $161.1M $38.7M $322K $41.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$160.5M -$47.3M $21.4M -$41.6M
 
Dividends Paid (Ex Special Dividend) -- -- -$13.4M -$5.5M -$5.6M
Special Dividend Paid -- -- $250K -- $200K
Long-Term Debt Issued -- $148.5M $80.3M $53.8M $58.3M
Long-Term Debt Repaid -- -$110.5M -$67.8M -$87.4M -$51.5M
Repurchase of Common Stock -- -- -- -$1.6M -$2.7M
Other Financing Activities -- $134.1M -$1M -$1.3M -$1.8M
Cash From Financing -- $134.1M -$1.8M -$42.9M $2.5M
 
Beginning Cash (CF) -- $53.8M $41.4M -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$20.1M -- --
Ending Cash (CF) -- $53.8M $66.9M -- --
 
Levered Free Cash Flow -- -$118.4M -$9.6M $10.7M $14.1M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock