New Fortress Energy
NFE
SilverCrest Metals
SILV
Hutchmed (China)
HCM
Dorian LPG
LPG
Precision Drilling
PDS
(FY)Jan 31, 2024 | (Q4)Jan 31, 2024 | (Q3)Oct 31, 2023 | (Q2)Jul 31, 2023 | (Q1)Apr 30, 2023 | (FY)Jan 31, 2023 | (Q4)Jan 31, 2023 | (Q3)Oct 31, 2022 | (Q2)Jul 31, 2022 | (Q1)Apr 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -4.25%18.7M | -4.25%18.7M | -34.04%5.56M | -64.71%8.56M | 35.03%14.12M | 153.46%19.53M | 153.46%19.53M | -20.42%8.43M | 177.66%24.26M | 59.20%10.46M |
-Cash and cash equivalents | -4.25%18.7M | -4.25%18.7M | -34.04%5.56M | -64.71%8.56M | 35.03%14.12M | 153.46%19.53M | 153.46%19.53M | -20.42%8.43M | 177.66%24.26M | 59.20%10.46M |
Receivables | 51.00%780.7M | 51.00%780.7M | 4.29%517.89M | 6.12%527.64M | 2.83%512.16M | -1.63%517.01M | -1.63%517.01M | -8.79%496.57M | -9.43%497.2M | -8.10%498.05M |
-Accounts receivable | -0.64%419.01M | -0.64%419.01M | 0.26%424.94M | -1.98%426.22M | -3.98%417.36M | -7.48%421.68M | -7.48%421.68M | -8.03%423.83M | -5.78%434.82M | -4.94%434.64M |
-Taxes receivable | 15.39%44.35M | 15.39%44.35M | 201.00%40.93M | 472.08%38.98M | 765.01%38.93M | 469.84%38.44M | 469.84%38.44M | 54.76%13.6M | -78.86%6.81M | -86.95%4.5M |
-Other receivables | 457.85%317.35M | 457.85%317.35M | -12.04%52.02M | 12.37%62.44M | -5.17%55.87M | -9.78%56.89M | -9.78%56.89M | -20.94%59.14M | 0.55%55.57M | 17.24%58.91M |
Inventory | 38.70%333.96M | 38.70%333.96M | -10.59%231.81M | -10.83%234.48M | -7.38%236.79M | -2.45%240.78M | -2.45%240.78M | -1.46%259.29M | 17.57%262.95M | 26.00%255.65M |
Restricted cash | 27.46%52.05M | 27.46%52.05M | -8.95%41.43M | -39.36%29.02M | -2.81%32M | 27.90%40.84M | 27.90%40.84M | 78.25%45.5M | 54.57%47.86M | -36.25%32.93M |
Other current assets | 44.38%18.68M | 44.38%18.68M | 1.01%11.5M | 38.22%13.96M | 34.55%13.94M | 47.75%12.94M | 47.75%12.94M | 16.79%11.38M | -51.26%10.1M | -5.36%10.36M |
Total current assets | 44.88%1.2B | 44.88%1.2B | -1.58%808.2M | -3.41%813.66M | 0.19%809.01M | 1.25%831.1M | 1.25%831.1M | -3.78%821.17M | 1.12%842.37M | -0.81%807.44M |
Non current assets | ||||||||||
Net PPE | 67.73%806.88M | 67.73%806.88M | 16.11%550.19M | 9.25%506.34M | 5.64%487.77M | 7.13%481.06M | 7.13%481.06M | 4.35%473.84M | 4.20%463.47M | 3.23%461.72M |
-Gross PPE | 46.20%1.19B | 46.20%1.19B | 16.11%550.19M | 9.25%506.34M | 5.64%487.77M | 9.72%811.56M | 9.72%811.56M | 4.35%473.84M | 4.20%463.47M | 3.23%461.72M |
-Accumulated depreciation | -14.85%-379.58M | -14.85%-379.58M | ---- | ---- | ---- | -13.71%-330.5M | -13.71%-330.5M | ---- | ---- | ---- |
Non current accounts receivable | 3.42%402.36M | 3.42%402.36M | -9.40%355.09M | -7.51%368.24M | -9.97%366.51M | -10.03%389.05M | -10.03%389.05M | -8.04%391.93M | -4.11%398.13M | 0.68%407.07M |
Other non current assets | 104.62%30.7M | 104.62%30.7M | -74.27%12.91M | -72.52%13.97M | -75.11%12.82M | -71.26%15M | -71.26%15M | -5.05%50.19M | 219.66%50.85M | 211.55%51.5M |
Total non current assets | 40.09%1.24B | 40.09%1.24B | 0.24%918.2M | -2.62%888.55M | -5.78%867.1M | -5.20%885.12M | -5.20%885.12M | -1.84%915.96M | 4.17%912.44M | 6.01%920.29M |
Total assets | 42.41%2.44B | 42.41%2.44B | -0.62%1.73B | -3.00%1.7B | -2.99%1.68B | -2.18%1.72B | -2.18%1.72B | -2.77%1.74B | 2.68%1.75B | 2.71%1.73B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 35.82%101.26M | 35.82%101.26M | -16.27%68.98M | -6.03%75.18M | -2.72%73M | -4.06%74.55M | -4.06%74.55M | -12.18%82.38M | -12.31%80.01M | 12.35%75.04M |
-accounts payable | 37.50%98.57M | 37.50%98.57M | -16.68%66.54M | -6.74%72.45M | -2.64%69.77M | -4.04%71.69M | -4.04%71.69M | -12.32%79.87M | -12.71%77.69M | 10.33%71.66M |
-Total tax payable | -6.13%2.69M | -6.13%2.69M | -3.06%2.44M | 18.01%2.73M | -4.32%3.23M | -4.59%2.87M | -4.59%2.87M | -7.43%2.52M | 3.67%2.32M | 83.29%3.38M |
Current accrued expenses | 41.02%97.78M | 41.02%97.78M | -4.85%73.21M | 1.73%78.18M | -23.21%60.52M | -5.07%69.33M | -5.07%69.33M | -14.04%76.94M | 7.17%76.85M | 36.14%78.81M |
Current debt and capital lease obligation | 328.28%231.89M | 328.28%231.89M | 19.27%68.24M | 17.82%69.33M | 3.99%59.72M | -2.31%54.15M | -2.31%54.15M | 11.46%57.21M | 4.77%58.85M | 10.44%57.43M |
-Current debt | --147.82M | --147.82M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 55.28%84.08M | 55.28%84.08M | 19.27%68.24M | 17.82%69.33M | 3.99%59.72M | -2.31%54.15M | -2.31%54.15M | 11.46%57.21M | 4.77%58.85M | 10.44%57.43M |
Current deferred liabilities | 47.50%16.29M | 47.50%16.29M | -6.94%10.23M | -17.11%10.94M | -28.98%10.29M | -29.07%11.04M | -29.07%11.04M | -19.67%10.99M | -11.62%13.2M | -6.20%14.49M |
Current liabilities | 109.80%466.52M | 109.80%466.52M | -3.10%239.27M | 2.38%247.75M | -10.47%219.57M | -13.95%222.36M | -13.95%222.36M | -13.93%246.92M | -7.43%241.99M | 12.75%245.26M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 48.92%1.44B | 48.92%1.44B | 17.69%1.08B | 7.16%989.6M | 7.12%962.04M | 13.44%967.19M | 13.44%967.19M | 13.66%915.08M | 18.93%923.52M | 7.23%898.12M |
-Long term debt | 32.53%837.29M | 32.53%837.29M | 13.83%673.47M | 6.23%639.95M | 7.52%615.38M | 22.22%631.79M | 22.22%631.79M | 28.82%591.67M | 37.46%602.41M | 16.32%572.35M |
-Long term capital lease obligation | 79.80%603.05M | 79.80%603.05M | 24.77%403.53M | 8.89%349.65M | 6.41%346.67M | -0.08%335.4M | -0.08%335.4M | -6.46%323.41M | -5.08%321.1M | -5.72%325.77M |
Non current deferred liabilities | 174.52%5.6M | 174.52%5.6M | --1.95M | --1.95M | -73.86%1.86M | -72.24%2.04M | -72.24%2.04M | --0 | --0 | --7.12M |
Preferred securities outside stock equity | --62.25M | --62.25M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Other non current liabilities | 53.40%34.08M | 53.40%34.08M | -45.04%17.6M | -19.87%23.58M | 1.23%23.12M | 4.33%22.22M | 4.33%22.22M | 42.82%32.03M | 41.86%29.43M | -1.84%22.84M |
Total non current liabilities | 55.56%1.54B | 55.56%1.54B | 15.78%1.1B | 6.53%1.02B | 6.35%987.03M | 12.51%991.44M | 12.51%991.44M | 13.26%947.11M | 18.37%952.94M | 7.81%928.08M |
Total liabilities | 65.50%2.01B | 65.50%2.01B | 11.88%1.34B | 5.69%1.26B | 2.83%1.21B | 6.51%1.21B | 6.51%1.21B | 6.32%1.19B | 12.04%1.19B | 8.81%1.17B |
Shareholders'equity | ||||||||||
Share capital | 1.80%340K | 1.80%340K | 1.80%339K | 1.20%336K | 1.20%336K | 1.21%334K | 1.21%334K | 0.91%333K | 0.91%332K | 1.22%332K |
-common stock | 1.80%340K | 1.80%340K | 1.80%339K | 1.20%336K | 1.20%336K | 1.21%334K | 1.21%334K | 0.91%333K | 0.91%332K | 1.22%332K |
-Preferred stock | ---- | ---- | --0 | --0 | --0 | ---- | ---- | --0 | --0 | --0 |
Retained earnings | -14.19%463.32M | -14.19%463.32M | -27.92%420.02M | -22.43%471.31M | -16.62%504.83M | -9.89%539.92M | -9.89%539.92M | -1.51%582.73M | 5.96%607.57M | 12.87%605.44M |
Paid-in capital | 6.07%164.97M | 6.07%164.97M | 6.63%163.58M | 10.80%161.04M | 11.07%157.71M | 10.76%155.52M | 10.76%155.52M | 11.31%153.42M | 7.67%145.35M | 6.50%141.99M |
Less: Treasury stock | 0.00%193.37M | 0.00%193.37M | 0.00%193.37M | 0.00%193.37M | 0.00%193.37M | 54.52%193.37M | 54.52%193.37M | 191.70%193.37M | 191.70%193.37M | 191.70%193.37M |
Total stockholders'equity | -13.37%435.25M | -13.37%435.25M | -28.09%390.57M | -21.53%439.32M | -15.31%469.51M | -18.28%502.41M | -18.28%502.41M | -18.15%543.11M | -12.85%559.88M | -8.18%554.39M |
Total equity | -13.37%435.25M | -13.37%435.25M | -28.09%390.57M | -21.53%439.32M | -15.31%469.51M | -18.28%502.41M | -18.28%502.41M | -18.15%543.11M | -12.85%559.88M | -8.18%554.39M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |