Financhill
Sell
41

SHIP Quote, Financials, Valuation and Earnings

Last price:
$7.04
Seasonality move :
-0.45%
Day range:
$6.55 - $6.79
52-week range:
$4.78 - $12.65
Dividend yield:
9.76%
P/E ratio:
5.32x
P/S ratio:
0.88x
P/B ratio:
0.53x
Volume:
92.8K
Avg. volume:
109.7K
1-year change:
-29.14%
Market cap:
$136.3M
Revenue:
$167.5M
EPS (TTM):
$1.27
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $20.4M $29.7M $18M $38.3M $24.2M
Revenue Growth (YoY) 52.92% 45.44% -39.24% 112.43% -36.79%
 
Cost of Revenues $14.6M $17.2M $18.6M $18.7M $21.6M
Gross Profit $5.8M $12.5M -$621K $19.6M $2.6M
Gross Profit Margin 28.19% 42.17% -3.45% 51.19% 10.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7M $4.3M $5.9M $4.6M $4.1M
Other Inc / (Exp) -$30K -$1.3M $7.8M -$4K -$65K
Operating Expenses $3M $4.7M $6.1M $4.8M $4.3M
Operating Income $2.7M $7.8M -$6.8M $14.8M -$1.7M
 
Net Interest Expenses $4M $2.9M $5.3M $4.6M $5.1M
EBT. Incl. Unusual Items -$1.3M $3.7M -$4.2M $10.2M -$6.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.3M $3.7M -$4.2M $9.7M -$6.9M
 
Basic EPS (Cont. Ops) -$0.10 $0.21 -$0.23 $0.50 -$0.34
Diluted EPS (Cont. Ops) -$0.10 $0.21 -$0.23 $0.50 -$0.34
Weighted Average Basic Share $11.5M $17.2M $17.9M $19.4M $20.2M
Weighted Average Diluted Share $11.5M $17.7M $17.9M $19.5M $20.2M
 
EBITDA $2.7M $6.5M $1.2M $15M -$1.6M
EBIT $2.7M $6.5M $1.2M $15M -$1.6M
 
Revenue (Reported) $20.4M $29.7M $18M $38.3M $24.2M
Operating Income (Reported) $2.7M $7.8M -$6.8M $14.8M -$1.7M
Operating Income (Adjusted) $2.7M $6.5M $1.2M $15M -$1.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $70.4M $162.4M $113.4M $130.5M $153.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $53.9M $71.1M $72.8M $69.8M $78.7M
Gross Profit $16.5M $91.3M $40.6M $60.7M $74.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8M $15.3M $19M $20.9M $23.4M
Other Inc / (Exp) $4.1M -$8.8M $10.2M -$745K -$833K
Operating Expenses $11.4M $19.6M $25.1M $25.7M $28.4M
Operating Income $5.1M $71.6M $15.5M $35M $46.3M
 
Net Interest Expenses $20.5M $16.4M $16.4M $17.6M $19M
EBT. Incl. Unusual Items -$11.3M $46.3M $9.4M $16.6M $26.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.3M $46.3M $9.3M $16.2M $26.4M
 
Basic EPS (Cont. Ops) -$6.10 $2.81 $0.55 $0.80 $1.27
Diluted EPS (Cont. Ops) -$6.50 $2.43 $0.53 $0.80 $1.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6M $54.7M $26.1M $34.4M $45.6M
EBIT $1.6M $54.7M $26.1M $34.4M $45.6M
 
Revenue (Reported) $70.4M $162.4M $113.4M $130.5M $153.4M
Operating Income (Reported) $5.1M $71.6M $15.5M $35M $46.3M
Operating Income (Adjusted) $1.6M $54.7M $26.1M $34.4M $45.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $20.4M $29.7M $18M $38.3M $24.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.6M $17.2M $18.6M $18.7M $21.6M
Gross Profit $5.8M $12.5M -$621K $19.6M $2.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7M $4.3M $5.9M $4.6M $4.1M
Other Inc / (Exp) -$30K -$1.3M $7.8M -$4K -$65K
Operating Expenses $3M $4.7M $6.1M $4.8M $4.3M
Operating Income $2.7M $7.8M -$6.8M $14.8M -$1.7M
 
Net Interest Expenses $4M $2.9M $5.3M $4.6M $5.1M
EBT. Incl. Unusual Items -$1.3M $3.7M -$4.2M $10.2M -$6.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.3M $3.7M -$4.2M $9.7M -$6.9M
 
Basic EPS (Cont. Ops) -$0.10 $0.21 -$0.23 $0.50 -$0.34
Diluted EPS (Cont. Ops) -$0.10 $0.21 -$0.23 $0.50 -$0.34
Weighted Average Basic Share $11.5M $17.2M $17.9M $19.4M $20.2M
Weighted Average Diluted Share $11.5M $17.7M $17.9M $19.5M $20.2M
 
EBITDA $2.7M $6.5M $1.2M $15M -$1.6M
EBIT $2.7M $6.5M $1.2M $15M -$1.6M
 
Revenue (Reported) $20.4M $29.7M $18M $38.3M $24.2M
Operating Income (Reported) $2.7M $7.8M -$6.8M $14.8M -$1.7M
Operating Income (Adjusted) $2.7M $6.5M $1.2M $15M -$1.6M
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 $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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $58.1M $38.9M $20.5M $24.2M $30.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $58.1M $38.9M $20.5M $24.2M $30.9M
 
Property Plant And Equipment $274.8M $420.6M $428.2M $442M $546.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $17.3M $16.9M $17.7M $19M $25.7M
Total Assets $350.1M $476.4M $466.4M $485.3M $603.5M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt $146.8M $221.8M $225.8M $223.2M $318.7M
Capital Leases -- -- -- -- --
Total Liabilities $162M $245.5M $246.6M $244.7M $348.7M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $188.1M $231M $219.9M $240.6M $254.8M
 
Total Liabilities and Equity $350.1M $476.4M $466.4M $485.3M $603.5M
Cash and Short Terms $58.1M $38.9M $20.5M $24.2M $30.9M
Total Debt $146.8M $221.8M $225.8M $223.2M $318.7M
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 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $13.5M $11.4M $1.9M $20.6M --
 
Capital Expenditures $96.2M $35.3M $263K $30.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$96.2M -$35.3M -$2.4M -$30.9M --
 
Dividends Paid (Ex Special Dividend) -- -$8.9M -$500K -$2M --
Special Dividend Paid -- -- -- $125K --
Long-Term Debt Issued $104.4M $59M $53.8M $58.3M --
Long-Term Debt Repaid -$27.9M -$23.3M -$47.9M -$32.6M --
Repurchase of Common Stock -- -- -$1.6M -$879K --
Other Financing Activities -$54.8M -$559K -$1.3M -$917K --
Cash From Financing $81M $26.3M $2.5M $24.4M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $31.7M -$4.3M -- -- --
Ending Cash (CF) $53.8M $41.4M -- -- --
 
Levered Free Cash Flow -$82.7M -$23.9M $1.6M -$10.4M --
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 -- $86.7M $29.5M $46M $66.5M
 
Capital Expenditures $20.9M $178.5M $68.4M $8.3M $100.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$163.3M -$31.8M -$14.2M -$113M
 
Dividends Paid (Ex Special Dividend) -- -- -$22.5M -$2M -$15.6M
Special Dividend Paid
Long-Term Debt Issued -- $201.6M -- $53.8M $208.8M
Long-Term Debt Repaid -- -$141.8M -$96M -$78.5M -$135.7M
Repurchase of Common Stock -- -- -$23K -$2.5M -$4M
Other Financing Activities -- -$56.8M -- -- -$2.8M
Cash From Financing -- $60M -$16M -$28.1M $53.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$15.3M -$91.7M -$39M $37.8M -$33.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $15M $18.9M $1.6M $35M $5.6M
 
Capital Expenditures $117.1M $37.3M $310K $38.8M $33.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$118.1M -$35.8M $21.4M -$39.1M -$41.7M
 
Dividends Paid (Ex Special Dividend) -- -$8.9M -$5M -$2.5M -$5.3M
Special Dividend Paid -- $250K -- $200K --
Long-Term Debt Issued $104.4M $80.3M $53.8M $58.3M $88.1M
Long-Term Debt Repaid -$66.7M -$57.9M -$78.9M -$41.7M -$50M
Repurchase of Common Stock -- -- -$1.6M -$1.7M --
Other Financing Activities -$1.1M -$937K -$1.3M -$917K -$719K
Cash From Financing $134.8M $12.6M -$33.1M $17.3M $32.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $31.7M -$4.3M -- -- --
Ending Cash (CF) $53.8M $41.4M -- -- --
 
Levered Free Cash Flow -$102M -$18.4M $1.3M -$3.7M -$28M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock