Intrepid Potash, Inc(NYSE:IPI)

Intrepid Potash, Inc. produces and sells potash and langbeinite products in the United States and internationally. It operates through three segments: Potash, Trio, and Oilfield Solutions. The Potash segment offers muriate of potash or potassium chloride for use as a fertilizer input in the agricult...
Website: http://www.intrepidpotash.com
Founded: 2000
Full Time Employees: 445
CEO: Robert P.
Sector: Basic Materials
Industry: Agricultural Inputs
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2009-06-30 | 2008-09-30 | 2008-06-30 | 2008-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
sales | 75,877,000 | 53,219,000 | 71,472,000 | 97,760,000 | 55,803,000 | 57,549,000 | 62,055,000 | 79,287,000 | 56,663,000 | 54,465,000 | 81,035,000 | 86,920,000 | 66,677,000 | 74,752,000 | 91,740,000 | 104,399,000 | 71,828,000 | 59,153,000 | 67,888,000 | 71,463,000 | 48,442,000 | 38,078,000 | 46,450,000 | 63,984,000 | 48,849,000 | 51,160,000 | 62,512,000 | 57,554,000 | 67,534,000 | 36,528,000 | 51,014,000 | 53,195,000 | 33,305,000 | 32,060,000 | 43,910,000 | 48,332,000 | 42,188,000 | 43,643,000 | 51,840,000 | 73,277,000 | 42,819,000 | 53,692,000 | 73,651,000 | 117,021,000 | 98,285,000 | 102,280,000 | 110,949,000 | 98,875,000 | 73,806,000 | 70,569,000 | 92,680,000 | 99,257,000 | 110,939,000 | 129,350,000 | 98,784,000 | 112,243,000 | 73,392,000 | 146,257,000 | 80,162,000 | ||
less: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
freight costs | 13,196,000 | 6,579,000 | 11,011,000 | 17,491,000 | 8,490,000 | 8,022,000 | 9,423,000 | 12,830,000 | 7,620,000 | 7,909,000 | 10,516,000 | 11,590,000 | 6,880,000 | 7,793,000 | 9,227,000 | 10,237,000 | 7,788,000 | 7,911,000 | 10,115,000 | 12,078,000 | 8,738,000 | 7,802,000 | 8,735,000 | 11,860,000 | 9,583,000 | 8,724,000 | 11,293,000 | 10,456,000 | 12,190,000 | 6,196,000 | 8,931,000 | 9,734,000 | 6,172,000 | 6,160,000 | 7,985,000 | 8,721,000 | 8,806,000 | 8,187,000 | 8,931,000 | 10,332,000 | 5,565,000 | 5,348,000 | 6,898,000 | 10,912,000 | 10,607,000 | 10,925,000 | 11,760,000 | 9,932,000 | 8,281,000 | 5,952,000 | 6,526,000 | 8,097,000 | 7,880,000 | 9,699,000 | 4,823,000 | 6,762,000 | 4,122,000 | 5,054,000 | 3,537,000 | ||
warehousing and handling costs | 3,002,000 | 2,609,000 | 3,114,000 | 3,490,000 | 2,742,000 | 3,058,000 | 2,586,000 | 3,089,000 | 2,567,000 | 2,731,000 | 2,801,000 | 2,733,000 | 2,526,000 | 2,541,000 | 2,204,000 | 2,476,000 | 2,206,000 | 2,066,000 | 2,378,000 | 2,632,000 | 2,147,000 | 2,315,000 | 2,065,000 | 2,904,000 | 1,993,000 | 2,162,000 | 2,230,000 | 2,236,000 | 2,214,000 | 2,192,000 | 2,600,000 | 2,276,000 | 2,657,000 | 2,046,000 | 2,197,000 | 2,770,000 | 3,188,000 | 2,616,000 | 2,538,000 | 2,664,000 | 3,556,000 | 3,199,000 | 3,437,000 | 3,747,000 | 3,992,000 | 3,270,000 | 2,988,000 | 2,812,000 | 3,500,000 | 2,854,000 | 3,094,000 | 3,579,000 | 4,363,000 | 4,234,000 | 3,005,000 | 3,364,000 | 2,098,000 | 1,976,000 | 1,240,000 | ||
cost of goods sold | 42,044,000 | 33,051,000 | 42,641,000 | 60,842,000 | 35,648,000 | 38,266,000 | 41,070,000 | 56,431,000 | 38,776,000 | 39,921,000 | 52,336,000 | 56,245,000 | 31,620,000 | 37,648,000 | 38,498,000 | 44,510,000 | 37,606,000 | 34,974,000 | 41,196,000 | 47,645,000 | 31,743,000 | 27,045,000 | 34,008,000 | 43,047,000 | 26,735,000 | 31,863,000 | 35,818,000 | 31,694,000 | 37,375,000 | 19,180,000 | 32,121,000 | 33,280,000 | 20,814,000 | 19,395,000 | 29,714,000 | 35,873,000 | 33,953,000 | 35,272,000 | 41,850,000 | 59,777,000 | 36,953,000 | 42,151,000 | 55,435,000 | 83,282,000 | 68,164,000 | 77,794,000 | 79,383,000 | 78,573,000 | 57,308,000 | 46,780,000 | 55,003,000 | 53,773,000 | 61,453,000 | 63,382,000 | 51,064,000 | 60,581,000 | 31,775,000 | 49,133,000 | 27,951,000 | ||
lower of cost or net realizable value inventory adjustments | 2,282,000 | 406,000 | 419,000 | 1,335,000 | 1,631,000 | 471,000 | 1,352,000 | 503,000 | 3,079,000 | 3,413,000 | 1,224,000 | 2,241,000 | 550,000 | 348,000 | 1,462,000 | ||||||||||||||||||||||||||||||||||||||||||||||
gross margin | 15,353,000 | 10,574,000 | 14,287,000 | 14,602,000 | 7,292,000 | 7,732,000 | 7,624,000 | 6,434,000 | 4,621,000 | 491,000 | 15,382,000 | 16,352,000 | 25,651,000 | 26,770,000 | 41,811,000 | 47,176,000 | 21,849,000 | 10,608,000 | 14,199,000 | 9,108,000 | 5,623,000 | 10,190,000 | 6,949,000 | 13,171,000 | 13,168,000 | 14,825,000 | 8,960,000 | 7,286,000 | 7,200,000 | 1,146,000 | 3,792,000 | 3,697,000 | 2,605,000 | 18,720,000 | 15,446,000 | 6,888,000 | 15,678,000 | 3,992,000 | 3,159,000 | 12,903,000 | 28,053,000 | 33,800,000 | 37,183,000 | 51,854,000 | 39,895,000 | 41,206,000 | 35,397,000 | 90,094,000 | 47,434,000 | ||||||||||||
yoy | 110.55% | 36.76% | 87.40% | 126.95% | 57.80% | 1474.75% | -50.44% | -60.65% | -81.99% | -98.17% | -63.21% | -65.34% | 17.40% | 152.36% | 194.46% | 417.96% | 61.98% | -57.30% | -31.26% | -22.44% | 80.77% | 82.89% | 1193.63% | 136.29% | 97.08% | -83.38% | 368.94% | 388.95% | -46.62% | -44.11% | -88.19% | -91.50% | -75.12% | -29.68% | -17.97% | 46.49% | -55.72% | -13.13% | |||||||||||||||||||||||
qoq | 45.20% | -25.99% | -2.16% | 100.25% | -5.69% | 1.42% | 18.50% | 39.23% | 841.14% | -96.81% | -5.93% | -36.25% | -4.18% | -35.97% | -11.37% | 115.92% | 105.97% | -25.29% | 55.90% | -44.82% | 46.64% | -47.24% | 0.02% | -11.18% | 65.46% | 22.98% | 1.19% | 528.27% | -69.78% | 2.57% | -86.08% | 21.20% | 124.25% | -56.07% | 292.74% | 26.37% | -75.52% | -54.00% | -17.00% | -9.10% | -28.29% | 29.98% | -3.18% | -60.71% | 89.94% | NaN% | |||||||||||||||
selling and administrative | 9,577,000 | 9,000,000 | 8,973,000 | 9,155,000 | 7,518,000 | 9,154,000 | 7,937,000 | 8,357,000 | 7,932,000 | 7,685,000 | 7,948,000 | 8,858,000 | 9,241,000 | 8,551,000 | 7,218,000 | 6,789,000 | 5,705,000 | 5,890,000 | 6,612,000 | 5,791,000 | 5,454,000 | 6,750,000 | 6,673,000 | 6,599,000 | 5,846,000 | 5,548,000 | 6,355,000 | 5,807,000 | 5,157,000 | 5,121,000 | 6,190,000 | 3,970,000 | 5,510,000 | 4,782,000 | 4,764,000 | 4,404,000 | 4,197,000 | 4,731,000 | 4,536,000 | 6,570,000 | 5,651,000 | 5,943,000 | 8,424,000 | 7,468,000 | 6,947,000 | 6,466,000 | 7,064,000 | 6,746,000 | 7,716,000 | 7,921,000 | 8,639,000 | 9,492,000 | 8,744,000 | 8,039,000 | 8,710,000 | 8,257,000 | 7,763,000 | 9,394,000 | 5,313,000 | 11,000 | |
accretion of asset retirement obligation | 631,000 | 657,000 | 658,000 | 657,000 | 622,000 | 623,000 | 622,000 | 622,000 | 535,000 | 535,000 | 535,000 | 535,000 | 490,000 | 491,000 | 490,000 | 490,000 | 535,000 | 441,000 | 441,000 | 441,000 | 435,000 | 434,000 | 434,000 | 435,000 | 446,000 | 513,000 | 417,000 | 417,000 | 417,000 | 417,000 | 417,000 | 417,000 | 390,000 | 390,000 | 389,000 | 389,000 | 442,000 | 442,000 | 442,000 | 442,000 | 424,000 | 424,000 | 424,000 | 424,000 | 406,000 | 405,000 | 406,000 | 406,000 | 375,000 | 375,000 | 374,000 | 375,000 | 181,000 | 181,000 | 181,000 | 181,000 | 173,000 | 185,000 | 115,000 | ||
impairment of long-lived assets | 1,204,000 | 662,000 | 7,626,000 | 874,000 | 831,000 | 1,377,000 | 42,767,000 | 521,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of assets | -923,750 | -2,239,000 | -1,274,000 | -182,000 | 156,500 | 134,000 | 241,000 | 251,000 | 63,000 | 59,000 | -7,000 | 200,000 | 294,000 | 10,000 | 1,066,000 | 100,000 | -640,000 | 5,000 | -2,567,000 | 2,000 | 191,000 | 21,000 | |||||||||||||||||||||||||||||||||||||||
other operating income | -1,160,000 | -1,145,000 | -1,222,000 | -1,284,000 | -1,186,000 | -1,370,000 | -1,266,000 | -1,132,000 | -96,250 | 192,000 | -1,801,000 | -567,250 | -23,000 | -2,312,000 | |||||||||||||||||||||||||||||||||||||||||||||||
other operating expense | 4,743,000 | 970,000 | 2,654,000 | 596,000 | 3,087,000 | 540,000 | 887,000 | 1,265,000 | 277,000 | 857,000 | -362,000 | 1,385,000 | 3,499,000 | 264,000 | 1,242,000 | -267,000 | -583,000 | 6,000 | 240,000 | 237,000 | 269,000 | -11,000 | 862,000 | 70,000 | -83,000 | 371,000 | 206,000 | -934,000 | 703,000 | 168,000 | -2,158,000 | -1,501,000 | -457,000 | 1,650,000 | 145,000 | 94,000 | -104,000 | 66,000 | -1,200,000 | 2,000 | -2,947,000 | ||||||||||||||||||||
operating income | -958,000 | 3,331,000 | 3,294,000 | 4,998,000 | -11,701,000 | -2,223,000 | -1,628,000 | -4,306,000 | -47,445,000 | -9,166,000 | 7,268,000 | 5,374,000 | 6,127,000 | 17,454,000 | 31,795,000 | 40,064,000 | 15,028,000 | 4,080,000 | 10,296,000 | 2,868,000 | -506,000 | -7,750,000 | -8,209,000 | -6,779,000 | 2,904,000 | 615,000 | 6,417,000 | 6,424,000 | 8,881,000 | 4,237,000 | -142,000 | 2,517,000 | -2,879,000 | -172,000 | -1,684,000 | -9,991,000 | -16,153,000 | -14,610,000 | -10,557,000 | -16,461,000 | -361,934,000 | -14,687,000 | -3,931,000 | 10,762,000 | 9,293,000 | 15,000 | 8,513,000 | -2,040,000 | -4,986,000 | 1,686,000 | 20,380,000 | 23,762,000 | 28,135,000 | 43,551,000 | 30,919,000 | 32,796,000 | 26,872,000 | 79,505,000 | 42,006,000 | -11,000 | |
yoy | -91.81% | -249.84% | -302.33% | -216.07% | -75.34% | -75.75% | -122.40% | -180.13% | -874.36% | -152.52% | -77.14% | -86.59% | -59.23% | 327.79% | 208.81% | 1296.93% | -3069.96% | -152.65% | -225.42% | -142.31% | -117.42% | -1360.16% | -227.93% | -205.53% | -67.30% | -85.49% | -4619.01% | 155.22% | -408.48% | -2563.37% | -91.57% | -125.19% | -82.18% | -98.82% | -84.05% | -39.31% | -95.54% | -0.52% | 168.56% | -252.95% | -3994.69% | -98013.33% | -146.18% | -627.55% | -286.38% | -99.11% | -58.23% | -108.59% | -117.72% | -96.13% | -34.09% | -27.55% | 62.07% | -61.11% | -21.93% | ||||||
qoq | -128.76% | 1.12% | -34.09% | -142.71% | 426.36% | 36.55% | -62.19% | -90.92% | 417.62% | -226.11% | 35.24% | -12.29% | -64.90% | -45.10% | -20.64% | 166.60% | 268.33% | -60.37% | 259.00% | -666.80% | -93.47% | -5.59% | 21.09% | -333.44% | 372.20% | -90.42% | -0.11% | -27.67% | 109.61% | -3083.80% | -105.64% | -187.43% | 1573.84% | -89.79% | -83.14% | -38.15% | 10.56% | 38.39% | -35.87% | -95.45% | 2364.32% | 273.62% | -136.53% | 15.81% | 61853.33% | -99.82% | -517.30% | -59.09% | -395.73% | -91.73% | -14.23% | -15.54% | -35.40% | 40.86% | -5.72% | -66.20% | 89.27% | -381972.73% | |||
other income | 34,000 | 24,000 | -354,000 | -466,000 | -159,000 | 136,000 | 60,000 | 8,000 | 20,000 | 19,000 | 43,000 | 13,000 | 24,000 | -258,000 | 11,000 | 530,000 | 6,000 | 25,000 | 8,000 | 9,000 | 371,000 | 25,000 | -28,000 | 16,000 | 12,000 | 9,000 | 334,000 | 39,000 | 23,000 | 62,000 | 20,000 | -117,000 | 128,000 | -27,000 | 736,000 | 703,000 | 218,000 | 59,000 | 142,000 | 135,000 | 67,000 | 46,000 | 327,000 | 274,000 | 343,000 | 225,000 | 234,000 | 54,000 | 2,921,000 | -1,340,000 | 171,000 | 123,000 | 83,000 | 85,000 | -28,000 | 323,000 | -108,000 | -485,000 | |||
equity in earnings of unconsolidated entities | -79,500 | -86,000 | -232,000 | -116,000 | 149,000 | -194,000 | -54,000 | -1,059,000 | 821,000 | -77,000 | 766,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -25,000 | -36,000 | -66,000 | -105,000 | -16,000 | -28,000 | -24,000 | -33,000 | -42,000 | -82,000 | -918,000 | -426,000 | -412,000 | -2,450,000 | -635,000 | -792,000 | -773,000 | -849,000 | -806,000 | -603,000 | -1,235,000 | -864,000 | -878,000 | -878,000 | -1,061,000 | -1,994,000 | -4,217,000 | -4,421,000 | -2,488,000 | -3,905,000 | -3,000,000 | -2,229,000 | -1,531,000 | -1,574,000 | -1,602,000 | -1,644,000 | -1,663,000 | -1,632,000 | -1,556,000 | -1,380,000 | |||||||||||||||||||||
interest income | 630,000 | 776,000 | 651,000 | 375,000 | 385,000 | 536,000 | 547,000 | 244,000 | 49,000 | 88,000 | 76,000 | 85,000 | 82,000 | 77,000 | 15,000 | 29,000 | 116,000 | 11,000 | 98,000 | 1,000 | 3,000 | 5,000 | 57,000 | 101,000 | 123,000 | 176,000 | 232,000 | 200,000 | 155,000 | 76,000 | 35,000 | 22,000 | 53,000 | 144,000 | 165,000 | 163,000 | 52,000 | 317,000 | 487,000 | 526,000 | 513,000 | 15,000 | 440,000 | 280,000 | |||||||||||||||||
income income before income taxes | 3,026,000 | 4,009,000 | 3,293,000 | 4,802,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | -54,000 | -264,000 | -30,000 | -196,000 | -195,419,000 | 7,000 | 304,000 | 775,000 | 10,282,000 | 1,917,000 | 10,500 | 42,000 | -61,000 | 8,000 | -62,000 | -46,000 | 2,666,000 | 130,000 | 1,366,000 | -1,000 | -1,000 | 1,282,750 | 7,852,000 | 350,000 | -3,071,000 | 284,750 | 3,000 | -1,642,000 | 2,778,000 | -3,879,750 | 350,000 | -13,023,000 | -29,474,000 | ||||||||||||||||||||||||||||
net income | -429,000 | 3,745,000 | 3,263,000 | 4,606,000 | -207,049,000 | -1,833,000 | -833,000 | -3,130,000 | -37,288,000 | -7,196,000 | 4,305,000 | 4,506,000 | 3,982,000 | 13,108,000 | 23,708,000 | 31,422,000 | 223,861,000 | 4,023,000 | 19,499,000 | 2,451,000 | -710,000 | -10,175,000 | -8,872,000 | -7,397,000 | 2,082,000 | -217,000 | 5,611,000 | 6,155,000 | 7,634,000 | 3,350,000 | -958,000 | 1,757,000 | -1,390,000 | -1,908,000 | -5,935,000 | -13,678,000 | -16,567,000 | -18,241,000 | -13,398,000 | -18,427,000 | -518,258,000 | -8,110,000 | -4,937,000 | 6,529,000 | 5,791,000 | -1,236,000 | 5,562,000 | -355,000 | -5,987,000 | 2,026,000 | 11,317,000 | 14,919,000 | 14,537,000 | 33,267,000 | 19,013,000 | 20,626,000 | 14,436,000 | 49,719,000 | 25,764,000 | -7,000 | |
yoy | -99.79% | -304.31% | -491.72% | -247.16% | 455.27% | -74.53% | -119.35% | -169.46% | -1036.41% | -154.90% | -81.84% | -85.66% | -98.22% | 225.83% | 21.59% | 1182.01% | -31629.72% | -139.54% | -319.78% | -133.14% | -134.10% | 4588.94% | -258.12% | -220.18% | -72.73% | -106.48% | -685.70% | 250.31% | -649.21% | -275.58% | -83.86% | -112.85% | -91.61% | -89.54% | -55.70% | -25.77% | -96.80% | 124.92% | 171.38% | -382.23% | -9049.37% | 556.15% | -188.76% | -1939.15% | -196.73% | -161.01% | -50.85% | -102.38% | -141.18% | -93.91% | -40.48% | -27.67% | 130.44% | -61.76% | -19.94% | ||||||
qoq | -111.46% | 14.77% | -29.16% | -102.22% | 11195.64% | 120.05% | -73.39% | -91.61% | 418.18% | -267.15% | -4.46% | 13.16% | -69.62% | -44.71% | -24.55% | -85.96% | 5464.53% | -79.37% | 695.55% | -445.21% | -93.02% | 14.69% | 19.94% | -455.28% | -1059.45% | -103.87% | -8.84% | -19.37% | 127.88% | -449.69% | -154.52% | -226.40% | -27.15% | -67.85% | -56.61% | -17.44% | -9.18% | 36.15% | -27.29% | -96.44% | 6290.36% | 64.27% | -175.62% | 12.74% | -568.53% | -122.22% | -1666.76% | -94.07% | -395.51% | -82.10% | -24.14% | 2.63% | -56.30% | 74.97% | -7.82% | -70.96% | 92.98% | -368157.14% | |||
weighted-average shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 13,014,205,000 | 13,031,000 | 12,985,000 | 12,917,000 | 12,880,026,000 | 12,908,000 | 12,886,000 | 12,817,000 | 12,760,937,000 | 12,789,000 | 12,766,000 | 12,694,000 | 13,151,752,000 | 13,256,000 | 13,246,000 | 13,160,000 | 13,098,871,000 | 13,123,000 | 13,089,000 | 13,054,000 | 12,993,225,000 | 13,006,000 | 129,786,000 | 129,572,000 | 129,049,168,000 | 129,170,000 | 128,896,000 | 128,730,000 | 128,070,702,000 | 128,233,000 | 127,861,112,000 | 127,661,458,000 | 126,221,142,000 | 81,992,071,000 | 75,818,735,000 | 75,871,774,000 | 75,838,782,000 | 75,756,535,000 | 75,669,489,000 | 75,701,490,000 | 75,683,075,000 | 75,589,092,000 | 75,504,677,000 | 75,528,235,000 | 75,514,991,000 | 75,444,953,000 | 75,378,655,000 | 75,394,377,000 | 75,383,108,000 | 75,340,559,000 | 75,276,609,000 | 75,298,838,000 | 75,279,074,000 | 75,227,387,000 | 75,180,714,000 | 74,843,124,000 | 74,843,124,000 | 1,000,000 | |||
diluted | 13,174,001,000 | 13,190,000 | 13,174,000 | 13,088,000 | 12,880,026,000 | 12,908,000 | 12,886,000 | 12,817,000 | 12,760,937,000 | 12,789,000 | 12,855,000 | 12,875,000 | 13,452,233,000 | 13,489,000 | 13,620,000 | 13,595,000 | 13,391,362,000 | 13,367,000 | 13,338,000 | 13,297,000 | 12,993,225,000 | 13,006,000 | 129,786,000 | 129,572,000 | 131,050,920,000 | 129,170,000 | 131,043,000 | 130,880,000 | 130,985,919,000 | 130,894,000 | 127,861,112,000 | 130,764,998 | 126,221,142,000 | 81,992,071,000 | 75,818,735,000 | 75,871,774,000 | 75,838,782,000 | 75,756,535,000 | 75,669,489,000 | 75,701,490,000 | 75,683,075,000 | 75,707,079,000 | 75,630,323,000 | 75,528,235,000 | 75,573,918,000 | 75,444,953,000 | 75,406,727,000 | 75,404,138,000 | 75,399,566,000 | 75,392,527,000 | 75,336,982,000 | 75,350,216,000 | 75,308,472,000 | 75,317,073,000 | 75,281,050,000 | 75,002,839,000 | 74,977,793,000 | 1,000,000 | |||
income per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.223 | 0.29 | 0.25 | 0.36 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.22 | 0.28 | 0.25 | 0.35 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in loss of unconsolidated entities | -64,000 | -289,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | -11,630,000 | -1,840,000 | -1,137,000 | -3,905,000 | -47,570,000 | -9,113,000 | 6,328,000 | 6,293,000 | 6,140,000 | 18,011,000 | 31,797,000 | 40,561,000 | 14,992,000 | 4,023,000 | 19,499,000 | 2,451,000 | -663,000 | -10,175,000 | -8,872,000 | -7,439,000 | 2,143,000 | -225,000 | 5,611,000 | 6,155,000 | 7,696,000 | 3,396,000 | -958,000 | 1,757,000 | -4,056,000 | -2,038,000 | -5,928,000 | -13,673,000 | -17,933,000 | -18,240,000 | -13,397,000 | -18,425,000 | -363,154,000 | -15,962,000 | -5,287,000 | 9,600,000 | 7,980,000 | -1,239,000 | 7,204,000 | -3,133,000 | -5,688,000 | 1,676,000 | 18,488,000 | 23,617,000 | 28,411,000 | 43,952,000 | 31,325,000 | 33,239,000 | 27,459,000 | 79,193,000 | 41,955,000 | -11,000 | |||||
earnings per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -0.113 | -0.14 | -0.06 | -0.24 | 0.033 | -0.56 | 0.34 | 0.35 | 1.29 | 0.99 | 1.79 | 2.39 | 0.495 | 0.31 | 1.49 | 0.19 | -0.51 | -0.78 | -0.07 | -0.06 | 0.023 | 0.04 | 0.05 | 0.008 | 0.03 | -0.01 | 0.01 | -0.18 | -0.24 | -6.85 | -0.11 | -0.07 | 0.09 | 0.08 | -0.02 | 0.07 | -0.07 | 0.03 | 0.15 | 0.2 | 0.19 | 0.44 | 0.25 | 0.27 | 0.19 | 0.66 | 0.34 | ||||||||||||||
diluted | -0.113 | -0.14 | -0.06 | -0.24 | 0.033 | -0.56 | 0.33 | 0.35 | 1.258 | 0.97 | 1.74 | 2.31 | 0.488 | 0.3 | 1.46 | 0.18 | -0.51 | -0.78 | -0.07 | -0.06 | 0.023 | 0.04 | 0.05 | 0.008 | 0.03 | -0.01 | 0.01 | -0.18 | -0.24 | -6.85 | -0.11 | -0.07 | 0.09 | 0.08 | -0.02 | 0.07 | -0.07 | 0.03 | 0.15 | 0.2 | 0.19 | 0.44 | 0.25 | 0.27 | 0.19 | 0.66 | 0.34 | ||||||||||||||
income tax expense | -2,023,000 | -1,787,000 | -5,532,750 | -4,903,000 | -8,089,000 | -9,139,000 | -7,000 | -5,000 | -2,000 | -7,171,000 | -8,698,000 | -13,874,000 | -10,685,000 | -12,312,000 | -12,613,000 | ||||||||||||||||||||||||||||||||||||||||||||||
costs associated with abnormal production | 2,379,000 | 3,594,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | 10,113,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
litigation settlement | 10,075,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gross (deficit) margin | 1,179,000 | -308,000 | -599,000 | -7,004,000 | -7,624,000 | -5,466,000 | -9,153,000 | -28,459,000 | -8,343,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of asset | 234,000 | -4,696,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
care and maintenance expense | 132,000 | 203,000 | 65,000 | 149,000 | 164,000 | 119,000 | 118,000 | 128,000 | 283,000 | 293,000 | 419,000 | 692,000 | 884,000 | 1,719,000 | |||||||||||||||||||||||||||||||||||||||||||||||
lower-of-cost-or-market inventory adjustments | 195,250 | 76,000 | 705,000 | 2,516,000 | 667,000 | 317,000 | 3,824,000 | 3,245,000 | 5,192,000 | 2,930,000 | 9,007,000 | 21,709,000 | 4,427,000 | 5,276,000 | 360,000 | 76,000 | 3,403,000 | 1,140,000 | 3,566,000 | ||||||||||||||||||||||||||||||||||||||||||
restructuring expense | 266,000 | 409,000 | 1,914,000 | 400,000 | 1,827,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 115,708,859,000 | 126,601,580,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | -0.01 | -0.02 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -0.05 | -0.17 | -0.165 | -0.24 | -6.56 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -0.05 | -0.17 | -0.165 | -0.24 | -6.56 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gross deficit | -2,856,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs associated with abnormal production and other | 1,057,000 | 650,000 | 3,495,000 | 6,910,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other operating | -305,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lower of cost or market inventory adjustments | 1,558,000 | 2,080,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense, including realized and | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized derivative gains and losses | -851,000 | -248,000 | -219,000 | -213,000 | 251,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 4,000 | 8,000 | 60,000 | 181,000 | -3,000 | 330,000 | 589,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance settlement income from property and business losses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense, including realized and unrealized derivative | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains and losses | -172,250 | -221,000 | -215,000 | -253,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance settlements in excess of | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property losses | -2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted average shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 75,017,097,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 75,030,347,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exploration and other | 1,010,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense, including realized and unrealized derivative gains and losses | -643,000 | 186,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance settlements in excess of property losses | -1,000 | -32,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes benefit | -16,191,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: freight costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 4,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2009-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 77,207,000 | 85,049,000 | 45,668,000 | 41,309,000 | 38,034,000 | 51,663,000 | 34,067,000 | 4,071,000 | 2,791,000 | 17,158,000 | 10,451,000 | 18,514,000 | 49,209,000 | 81,927,000 | 60,139,000 | 36,452,000 | 25,637,000 | 53,250,000 | 35,995,000 | 19,515,000 | 9,258,000 | 34,552,000 | 44,371,000 | 20,603,000 | 13,023,000 | 15,508,000 | 34,032,000 | 33,222,000 | 37,214,000 | 26,234,000 | 6,085,000 | 1,068,000 | 1,694,000 | 6,190,000 | 20,770,000 | 4,464,000 | 22,979,000 | 30,984,000 | 24,422,000 | 9,307,000 | 24,322,000 | 40,285,000 | 66,786,000 | 67,589,000 | 70,833,000 | 31,069,000 | 3,234,000 | 394,000 | 10,446,000 | 47,797,000 | 5,111,000 | 33,619,000 | 55,115,000 | 66,843,000 | 60,107,000 | 73,372,000 | 118,673,000 |
short-term investments | 496,000 | 989,000 | 1,979,000 | 2,464,000 | 2,971,000 | 2,970,000 | 3,463,000 | 3,462,000 | 4,960,000 | 5,959,000 | 4,970,000 | 5,980,000 | 4,908,000 | 16,599,000 | 30,014,000 | 50,523,000 | 56,590,000 | 63,221,000 | 34,310,000 | 10,434,000 | 3,019,000 | 4,013,000 | 6,586,000 | 15,214,000 | 40,655,000 | 37,419,000 | 2,501,000 | 24,128,000 | 74,638,000 | 97,923,000 | 103,081,000 | 97,242,000 | 751,000 | ||||||||||||||||||||||||
accounts receivable: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade | 25,024,000 | 20,749,000 | 47,847,000 | 22,465,000 | 32,223,000 | 21,617,000 | 41,826,000 | 22,077,000 | 24,091,000 | 23,819,000 | 39,211,000 | 26,737,000 | 38,229,000 | 32,639,000 | 51,608,000 | 35,409,000 | 32,731,000 | 23,029,000 | 36,898,000 | 22,516,000 | 23,271,000 | 19,256,000 | 31,862,000 | 23,749,000 | 31,136,000 | 24,553,000 | 28,217,000 | 25,161,000 | 18,289,000 | 21,208,000 | 29,605,000 | 15,076,000 | 17,866,000 | 11,476,000 | 19,119,000 | 10,343,000 | 17,129,000 | 8,986,000 | 24,432,000 | 9,743,000 | 21,357,000 | 15,642,000 | 38,516,000 | 28,561,000 | 32,558,000 | 33,036,000 | 30,268,000 | 20,837,000 | 25,394,000 | 35,822,000 | 44,224,000 | 31,508,000 | 47,796,000 | 31,948,000 | 43,691,000 | 29,304,000 | 18,934,000 |
other receivables | 3,184,000 | 2,234,000 | 2,431,000 | 763,000 | 2,659,000 | 1,679,000 | 1,201,000 | 1,374,000 | 2,357,000 | 1,690,000 | 854,000 | 790,000 | 2,124,000 | 1,635,000 | 1,372,000 | 989,000 | 3,449,000 | 2,470,000 | 2,298,000 | 1,856,000 | 2,575,000 | 1,982,000 | 1,554,000 | 1,247,000 | 1,976,000 | 1,729,000 | 959,000 | 597,000 | 3,801,000 | 2,095,000 | 969,000 | 762,000 | 853,000 | 1,383,000 | 892,000 | 492,000 | 2,787,000 | 2,352,000 | 1,660,000 | 1,470,000 | 3,214,000 | 7,271,000 | 3,280,000 | 3,600,000 | 5,662,000 | 5,103,000 | 10,773,000 | 7,457,000 | 8,368,000 | 10,616,000 | 9,468,000 | 9,122,000 | 9,658,000 | 9,091,000 | 7,916,000 | 6,898,000 | 650,000 |
inventory | 110,860,000 | 100,196,000 | 98,109,000 | 112,968,000 | 109,578,000 | 101,932,000 | 102,549,000 | 114,252,000 | 108,360,000 | 103,966,000 | 107,174,000 | 114,816,000 | 96,913,000 | 82,644,000 | 79,297,000 | 78,856,000 | 76,828,000 | 74,760,000 | 78,919,000 | 88,673,000 | 85,204,000 | 81,041,000 | 87,860,000 | 94,220,000 | 85,363,000 | 82,200,000 | 86,270,000 | 82,046,000 | 77,394,000 | 68,354,000 | 75,916,000 | 83,126,000 | 83,802,000 | 79,095,000 | 86,194,000 | 94,355,000 | 101,898,000 | 109,570,000 | 103,616,000 | 106,531,000 | 106,578,000 | 86,847,000 | 74,446,000 | 84,094,000 | 78,676,000 | 86,672,000 | 93,065,000 | 105,011,000 | 88,544,000 | 70,775,000 | 61,204,000 | 53,275,000 | 56,466,000 | 58,963,000 | 51,364,000 | 55,390,000 | 63,223,000 |
prepaid expenses and other current assets | 5,259,000 | 3,404,000 | 4,370,000 | 5,783,000 | 3,832,000 | 5,530,000 | 5,546,000 | 3,741,000 | 4,432,000 | 6,558,000 | 4,379,000 | 5,278,000 | 4,539,000 | 2,854,000 | 2,906,000 | 5,844,000 | 4,100,000 | 4,669,000 | 5,273,000 | 3,294,000 | 7,480,000 | 5,443,000 | 4,662,000 | 5,175,000 | 7,323,000 | 7,591,000 | 8,317,000 | 6,262,000 | 3,070,000 | 10,940,000 | 5,940,000 | 3,723,000 | 4,087,000 | 4,739,000 | 5,456,000 | 3,700,000 | 4,549,000 | 5,653,000 | 6,776,000 | 3,935,000 | 4,679,000 | 5,393,000 | 6,696,000 | 3,088,000 | 3,916,000 | 5,015,000 | 2,042,000 | ||||||||||
total current assets | 221,534,000 | 211,632,000 | 198,921,000 | 183,763,000 | 190,256,000 | 183,187,000 | 188,144,000 | 151,944,000 | 146,608,000 | 153,836,000 | 167,082,000 | 171,679,000 | 198,003,000 | 209,225,000 | 197,694,000 | 156,850,000 | 143,184,000 | 156,363,000 | 157,016,000 | 135,788,000 | 126,152,000 | 140,931,000 | 170,316,000 | 145,343,000 | 136,771,000 | 127,284,000 | 156,958,000 | 145,358,000 | 142,141,000 | 122,553,000 | 117,750,000 | 111,946,000 | 111,538,000 | 107,111,000 | 136,676,000 | 123,743,000 | 155,963,000 | 171,561,000 | 195,084,000 | 195,799,000 | 220,225,000 | 222,907,000 | 221,777,000 | 202,487,000 | 201,959,000 | 183,852,000 | 169,159,000 | 178,629,000 | 188,491,000 | 213,883,000 | 134,390,000 | 162,356,000 | 254,576,000 | 272,933,000 | 276,909,000 | 276,645,000 | 211,893,000 |
property, plant, equipment, and mineral properties | 334,150,000 | 336,255,000 | 341,256,000 | 344,338,000 | 354,898,000 | 354,294,000 | 354,809,000 | 358,249,000 | 402,862,000 | 400,627,000 | 387,851,000 | 375,630,000 | 358,729,000 | 347,834,000 | 338,750,000 | 341,117,000 | 339,986,000 | 341,984,000 | 348,945,000 | 355,497,000 | 362,117,000 | 368,008,000 | 372,057,000 | 378,509,000 | 381,768,000 | 388,157,000 | 347,670,000 | 346,209,000 | 350,211,000 | 353,920,000 | 359,362,000 | 364,542,000 | 363,287,000 | 367,550,000 | 374,293,000 | 388,490,000 | 399,144,000 | 404,690,000 | 409,808,000 | 419,476,000 | 758,059,000 | 764,850,000 | 770,188,000 | 785,250,000 | 799,095,000 | 812,172,000 | 823,508,000 | ||||||||||
water rights | 19,184,000 | 19,184,000 | 19,184,000 | 19,184,000 | 19,184,000 | 19,184,000 | 19,184,000 | 19,184,000 | 19,184,000 | 19,184,000 | 19,184,000 | 19,184,000 | 19,184,000 | 19,184,000 | 19,184,000 | 19,184,000 | 19,184,000 | 19,184,000 | 19,184,000 | 19,184,000 | 19,184,000 | 19,184,000 | 19,184,000 | 19,184,000 | |||||||||||||||||||||||||||||||||
long-term parts inventory | 30,423,000 | 29,150,000 | 28,514,000 | 33,775,000 | 32,385,000 | 30,899,000 | 30,543,000 | 30,231,000 | 25,347,000 | 24,911,000 | 24,820,000 | 24,823,000 | 25,398,000 | 26,622,000 | 27,963,000 | 29,251,000 | 29,067,000 | 29,044,000 | 29,359,000 | 28,900,000 | 28,978,000 | 28,603,000 | 28,403,000 | 27,569,000 | 28,476,000 | 29,783,000 | 29,895,000 | 30,031,000 | 29,915,000 | 31,858,000 | 31,106,000 | 30,611,000 | 28,890,000 | 27,173,000 | 23,731,000 | 21,037,000 | 20,535,000 | 18,389,000 | 18,467,000 | 17,344,000 | 18,204,000 | 18,879,000 | 17,700,000 | 16,366,000 | 15,248,000 | 13,592,000 | 14,106,000 | 12,469,000 | 12,220,000 | 11,306,000 | 11,060,000 | 10,208,000 | 7,493,000 | 7,393,000 | 9,338,000 | 9,559,000 | 4,237,000 |
long-term investments | 236,000 | 322,000 | 3,097,000 | 3,571,000 | 4,699,000 | 5,090,000 | 6,297,000 | 6,627,000 | 7,930,000 | 8,614,000 | 10,824,000 | 9,841,000 | 11,696,000 | 479,000 | 3,799,000 | 13,028,000 | 20,851,000 | 11,546,000 | 11,856,000 | 1,000 | 2,000 | 2,000 | 9,505,000 | 29,804,000 | 44,205,000 | 16,146,000 | 21,143,000 | 11,525,000 | 6,180,000 | ||||||||||||||||||||||||||||
other assets | 11,010,000 | 10,617,000 | 10,304,000 | 9,889,000 | 9,395,000 | 9,000,000 | 8,609,000 | 8,016,000 | 6,864,000 | 7,018,000 | 7,138,000 | 7,294,000 | 7,377,000 | 16,025,000 | 12,149,000 | 11,418,000 | 10,403,000 | 10,545,000 | 10,676,000 | 10,819,000 | 10,960,000 | 11,102,000 | 7,726,000 | 7,834,000 | 7,920,000 | 6,533,000 | 3,594,000 | 3,633,000 | 3,502,000 | 3,653,000 | 3,804,000 | 3,955,000 | 4,110,000 | 4,244,000 | 4,381,000 | 7,631,000 | 5,885,000 | 4,558,000 | 3,532,000 | 4,066,000 | 4,015,000 | 3,788,000 | 3,922,000 | 4,035,000 | 4,134,000 | 4,132,000 | 4,231,000 | 4,252,000 | 4,339,000 | 4,106,000 | 4,155,000 | 4,246,000 | 4,338,000 | 3,763,000 | 3,856,000 | 3,949,000 | 8,060,000 |
total assets | 616,537,000 | 607,160,000 | 601,276,000 | 594,520,000 | 806,219,000 | 796,991,000 | 802,598,000 | 768,474,000 | 792,791,000 | 796,266,000 | 800,990,000 | 794,203,000 | 807,914,000 | 811,024,000 | 795,815,000 | 766,895,000 | 541,824,000 | 557,120,000 | 565,180,000 | 550,188,000 | 547,391,000 | 567,828,000 | 597,686,000 | 578,439,000 | 574,119,000 | 567,649,000 | 538,117,000 | 525,231,000 | 525,769,000 | 511,984,000 | 512,022,000 | 511,054,000 | 507,825,000 | 506,078,000 | 539,081,000 | 540,901,000 | 581,527,000 | 599,198,000 | 627,370,000 | 640,484,000 | 1,166,729,000 | 1,172,987,000 | 1,171,971,000 | 1,166,719,000 | 1,167,424,000 | 1,160,437,000 | 1,158,980,000 | 1,175,273,000 | 1,181,224,000 | 1,176,256,000 | 1,007,305,000 | 994,623,000 | 1,024,853,000 | 992,770,000 | 948,433,000 | 932,870,000 | 744,820,000 |
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 9,241,000 | 7,778,000 | 8,824,000 | 8,616,000 | 8,917,000 | 7,173,000 | 11,029,000 | 12,848,000 | 8,756,000 | 12,117,000 | 14,858,000 | 18,645,000 | 14,114,000 | 9,869,000 | 8,904,000 | 9,068,000 | 9,593,000 | 7,206,000 | 13,648,000 | 7,278,000 | 8,037,000 | 8,228,000 | 12,377,000 | ||||||||||||||||||||||||||||||||||
accrued liabilities | 12,516,000 | 11,388,000 | 11,205,000 | 9,483,000 | 14,733,000 | 11,310,000 | 13,374,000 | 19,061,000 | 14,523,000 | 14,388,000 | 14,368,000 | 16,212,000 | 22,996,000 | 12,775,000 | 21,534,000 | 22,938,000 | 22,202,000 | 15,015,000 | 13,080,000 | 12,701,000 | 12,817,000 | 12,184,000 | 27,461,000 | 13,740,000 | 15,077,000 | 10,507,000 | 8,535,000 | 8,717,000 | 10,183,000 | 6,686,000 | 8,618,000 | 8,074,000 | 12,070,000 | 7,220,000 | 10,742,000 | 8,690,000 | 15,253,000 | 10,115,000 | 17,178,000 | 15,429,000 | 15,962,000 | 15,946,000 | 15,628,000 | 12,483,000 | 20,037,000 | 18,238,000 | 21,521,000 | 29,845,000 | 35,821,000 | 37,311,000 | 29,488,000 | 32,496,000 | 27,466,000 | 27,445,000 | 16,012,000 | 14,795,000 | 11,751,000 |
accrued employee compensation and benefits | 10,398,000 | 7,976,000 | 7,595,000 | 9,842,000 | 11,810,000 | 6,856,000 | 6,299,000 | 7,254,000 | 8,047,000 | 5,921,000 | 6,181,000 | 6,975,000 | 8,157,000 | 6,038,000 | 6,823,000 | 6,805,000 | 8,466,000 | 8,664,000 | 5,928,000 | 4,422,000 | 5,806,000 | 6,353,000 | 3,994,000 | 4,464,000 | 3,744,000 | 5,973,000 | 4,204,000 | 4,124,000 | 5,543,000 | 5,227,000 | 3,579,000 | 4,317,000 | 3,140,000 | 3,924,000 | 2,762,000 | 4,225,000 | 4,110,000 | 7,895,000 | 5,246,000 | 7,409,000 | 10,373,000 | 9,329,000 | 10,187,000 | 12,069,000 | 13,680,000 | 10,427,000 | 9,557,000 | 9,122,000 | 8,950,000 | 8,416,000 | 11,032,000 | 11,680,000 | 12,552,000 | 10,237,000 | 10,081,000 | 12,370,000 | 6,621,000 |
other current liabilities | 10,087,000 | 12,941,000 | 10,873,000 | 10,062,000 | 7,730,000 | 8,100,000 | 8,748,000 | 7,265,000 | 6,871,000 | 5,798,000 | 8,843,000 | 7,036,000 | 3,847,000 | 34,330,000 | 34,374,000 | 34,571,000 | 34,830,000 | 34,812,000 | 36,264,000 | 32,816,000 | 27,779,000 | 24,044,000 | 19,393,000 | 19,382,000 | 16,022,000 | 15,010,000 | 10,725,000 | 11,891,000 | 10,239,000 | 8,130,000 | 3,746,000 | 64,000 | 83,000 | 107,000 | 145,000 | 964,000 | 943,000 | 1,321,000 | 697,000 | 547,000 | 4,558,000 | 4,832,000 | 2,063,000 | 2,075,000 | 1,171,000 | 1,206,000 | 1,234,000 | 2,059,000 | 1,810,000 | 2,202,000 | 1,646,000 | 3,578,000 | 2,058,000 | 596,000 | 1,287,000 | 1,476,000 | 1,938,000 |
total current liabilities | 42,242,000 | 40,083,000 | 38,497,000 | 38,003,000 | 43,190,000 | 33,439,000 | 39,450,000 | 46,468,000 | 38,197,000 | 38,224,000 | 44,250,000 | 48,876,000 | 49,114,000 | 63,012,000 | 71,803,000 | 73,423,000 | 75,091,000 | 65,697,000 | 78,920,000 | 67,217,000 | 64,439,000 | 75,730,000 | 83,275,000 | 87,445,000 | 84,648,000 | 78,774,000 | 36,423,000 | 34,781,000 | 43,997,000 | 35,311,000 | 35,916,000 | 37,486,000 | 23,676,000 | 23,152,000 | 22,658,000 | 24,120,000 | 46,337,000 | 31,248,000 | 44,145,000 | 39,139,000 | 50,505,000 | 50,263,000 | 44,979,000 | 46,635,000 | 53,026,000 | 45,825,000 | 51,728,000 | 68,628,000 | 68,675,000 | 67,527,000 | 64,231,000 | 67,388,000 | 64,912,000 | 67,661,000 | 43,838,000 | 49,675,000 | 37,198,000 |
asset retirement obligation, net of current portion | 34,326,000 | 33,669,000 | 33,011,000 | 31,944,000 | 31,321,000 | 30,699,000 | 28,169,000 | 27,634,000 | 27,099,000 | 27,204,000 | |||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities | 1,790,000 | 2,110,000 | 2,189,000 | 780,000 | 855,000 | 345,000 | 518,000 | 741,000 | 1,119,000 | 1,451,000 | 1,814,000 | 2,206,000 | 2,116,000 | 1,859,000 | 1,957,000 | 1,879,000 | 1,163,000 | 1,413,000 | 1,851,000 | 2,136,000 | 2,660,000 | 3,098,000 | 3,577,000 | 4,025,000 | 3,374,000 | 3,827,000 | 3,766,000 | ||||||||||||||||||||||||||||||
finance lease liabilities | 1,921,000 | 1,308,000 | 1,586,000 | 1,838,000 | 2,082,000 | 1,428,000 | 1,608,000 | 1,451,000 | 1,658,000 | 1,629,000 | 1,219,000 | ||||||||||||||||||||||||||||||||||||||||||||||
deferred other income, long-term | 43,797,000 | 44,361,000 | 44,925,000 | 45,489,000 | 46,053,000 | 46,617,000 | 47,170,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other non-current liabilities | 1,729,000 | 1,792,000 | 1,615,000 | 1,664,000 | 1,502,000 | 1,593,000 | 1,166,000 | 1,309,000 | 1,221,000 | 1,227,000 | 1,315,000 | 1,479,000 | 1,007,000 | 1,310,000 | 1,273,000 | 1,166,000 | 1,129,000 | 878,000 | 928,000 | 961,000 | 1,024,000 | 1,063,000 | 420,000 | 420,000 | 420,000 | 420,000 | 420,000 | 420,000 | 102,000 | 100,000 | 100,000 | 1,757,000 | 1,868,000 | 1,086,000 | 1,086,000 | 2,330,000 | 2,410,000 | 2,784,000 | 2,853,000 | 2,919,000 | 2,715,000 | 3,083,000 | 3,088,000 | 2,112,000 | 2,155,000 | 2,206,000 | 2,256,000 | 2,311,000 | 2,354,000 | 7,690,000 | |||||||
total liabilities | 125,805,000 | 123,323,000 | 121,823,000 | 120,128,000 | 125,626,000 | 114,743,000 | 120,611,000 | 84,046,000 | 72,364,000 | 70,165,000 | 80,697,000 | 79,125,000 | 79,441,000 | 94,185,000 | 102,547,000 | 103,492,000 | 102,604,000 | 122,585,000 | 150,741,000 | 138,929,000 | 136,295,000 | 147,620,000 | 169,444,000 | 143,783,000 | 142,339,000 | 136,627,000 | 113,771,000 | 107,968,000 | 116,261,000 | 107,125,000 | 107,279,000 | 108,501,000 | 104,324,000 | 103,314,000 | 131,040,000 | 177,530,000 | 202,635,000 | 202,920,000 | 218,367,000 | 213,958,000 | 223,230,000 | 222,570,000 | 218,122,000 | 219,434,000 | 226,861,000 | 219,326,000 | 224,934,000 | 241,302,000 | 242,473,000 | 240,936,000 | 86,246,000 | 88,887,000 | 77,894,000 | 80,153,000 | 55,765,000 | 61,737,000 | 53,554,000 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.001 par value... | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
13,116,675 and 12,908,078 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at september 30, 2025, and december 31, 2024, respectively | 14,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 673,171,000 | 670,021,000 | 668,900,000 | 668,445,000 | 667,597,000 | 667,419,000 | 666,326,000 | 665,637,000 | 664,348,000 | 662,826,000 | 661,323,000 | 660,614,000 | 658,860,000 | 657,453,000 | 657,590,000 | 659,147,000 | 658,825,000 | 658,163,000 | 657,566,000 | 656,837,000 | 655,964,000 | 654,784,000 | 653,946,000 | 652,963,000 | 652,170,000 | 651,195,000 | 650,130,000 | 649,202,000 | 649,082,000 | 647,783,000 | 646,709,000 | 645,813,000 | 645,372,000 | 642,728,000 | 642,071,000 | 583,653,000 | 582,607,000 | 581,755,000 | 581,101,000 | 580,227,000 | 578,928,000 | 577,751,000 | 576,211,000 | 576,186,000 | 575,225,000 | 574,536,000 | 573,033,000 | 572,616,000 | 571,449,000 | 570,244,000 | 568,707,000 | 568,375,000 | 567,088,000 | 566,053,000 | 565,155,000 | 564,285,000 | 554,747,000 |
accumulated deficit | -160,441,000 | -164,186,000 | -167,449,000 | -219,618,000 | -223,641,000 | -243,140,000 | -245,591,000 | -244,881,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
less treasury stock, at cost | -22,012,000 | -22,012,000 | -22,012,000 | -22,012,000 | -22,012,000 | -22,012,000 | -22,012,000 | -22,012,000 | -22,012,000 | -22,012,000 | -22,012,000 | -22,012,000 | -2,881,000 | ||||||||||||||||||||||||||||||||||||||||||||
total stockholders' equity | 490,732,000 | 483,837,000 | 479,453,000 | 474,392,000 | 680,593,000 | 682,248,000 | 681,987,000 | 684,428,000 | 720,427,000 | 726,101,000 | 720,293,000 | 715,078,000 | 728,473,000 | 716,839,000 | 693,268,000 | 663,403,000 | 439,220,000 | 434,535,000 | 414,439,000 | 411,259,000 | 411,096,000 | 420,208,000 | 428,242,000 | 434,656,000 | 431,780,000 | 431,022,000 | 424,346,000 | 417,263,000 | 409,508,000 | 404,859,000 | 404,743,000 | 402,553,000 | 403,501,000 | 402,764,000 | 408,041,000 | 363,371,000 | 378,892,000 | 396,278,000 | 409,003,000 | 426,526,000 | 943,499,000 | 950,417,000 | 953,849,000 | 947,285,000 | 940,563,000 | 941,111,000 | 934,046,000 | 933,971,000 | 938,751,000 | 935,320,000 | 921,059,000 | 905,736,000 | 946,959,000 | 912,617,000 | 892,668,000 | 871,133,000 | 691,266,000 |
total liabilities and stockholders' equity | 616,537,000 | 607,160,000 | 601,276,000 | 594,520,000 | 806,219,000 | 796,991,000 | 802,598,000 | 768,474,000 | 792,791,000 | 796,266,000 | 800,990,000 | 794,203,000 | 807,914,000 | 811,024,000 | 795,815,000 | 766,895,000 | 541,824,000 | 557,120,000 | 565,180,000 | 550,188,000 | 547,391,000 | 567,828,000 | 597,686,000 | 578,439,000 | 574,119,000 | 567,649,000 | 538,117,000 | 525,231,000 | 525,769,000 | 511,984,000 | 512,022,000 | 511,054,000 | 507,825,000 | 506,078,000 | 539,081,000 | 540,901,000 | 581,527,000 | 599,198,000 | 627,370,000 | 640,484,000 | 1,166,729,000 | 1,172,987,000 | 1,171,971,000 | 1,166,719,000 | 1,167,424,000 | 1,160,437,000 | 1,158,980,000 | 1,175,273,000 | 1,181,224,000 | 1,176,256,000 | 1,007,305,000 | 994,623,000 | 1,024,853,000 | 992,770,000 | 948,433,000 | 932,870,000 | 744,820,000 |
13,002,170 and 12,908,078 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at june 30, 2025, and december 31, 2024, respectively | 14,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
12,961,175 and 12,908,078 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at march 31, 2025, and december 31, 2024, respectively | 14,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | 5,269,000 | 7,200,000 | 4,863,000 | 5,144,000 | 3,228,000 | 5,524,000 | 4,332,000 | 9,251,000 | 12,710,000 | 18,225,000 | |||||||||||||||||||||||||||||||||||||||||||||||
non-current deferred tax asset | 195,402,000 | 195,337,000 | 195,012,000 | 194,223,000 | 183,996,000 | 182,076,000 | 184,091,000 | 185,752,000 | 187,527,000 | 192,134,000 | 200,075,000 | 209,075,000 | 153,198,000 | 141,712,000 | 146,838,000 | 146,725,000 | 146,987,000 | 146,687,000 | 147,974,000 | 143,849,000 | 162,205,000 | 162,766,000 | 169,995,000 | 180,548,000 | 187,768,000 | 195,718,000 | 206,169,000 | 215,632,000 | 310,352,000 | ||||||||||||||||||||||||||||
advances on credit facility | 4,000,000 | 2,000,000 | 5,000,000 | 29,817,000 | 29,817,000 | 19,817,000 | 19,817,000 | 20,000,000 | 1,500,000 | 3,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||
asset retirement obligation | 32,354,000 | 30,077,000 | 26,564,000 | 28,004,000 | 27,514,000 | 27,024,000 | 25,221,000 | 24,780,000 | 24,313,000 | 23,872,000 | 23,437,000 | 23,003,000 | 22,574,000 | 22,140,000 | 24,172,000 | 23,909,000 | 23,492,000 | 23,125,000 | 22,727,000 | 22,310,000 | 21,893,000 | 21,476,000 | 21,144,000 | 20,754,000 | 20,365,000 | 19,976,000 | 24,274,000 | 23,832,000 | 23,393,000 | 22,951,000 | 21,639,000 | 21,221,000 | 20,813,000 | 20,389,000 | 21,051,000 | 20,648,000 | 20,287,000 | 19,959,000 | 20,715,000 | 20,321,000 | 19,903,000 | 19,344,000 | 10,776,000 | 10,236,000 | 9,616,000 | 9,708,000 | 8,666,000 | ||||||||||
and 12,908,078 and 12,807,316 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at december 31, 2024 and 2023, respectively | 14,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(accumulated deficit) retained earnings | -172,055,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
12,908,078 and 12,807,316 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at september 30, 2024, and december 31, 2023, respectively | 14,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | 34,994,000 | 36,827,000 | 37,660,000 | 40,790,000 | 78,078,000 | 85,274,000 | 80,969,000 | 76,463,000 | 72,481,000 | 59,373,000 | 35,665,000 | 4,243,000 | 364,533,000 | 372,643,000 | 377,580,000 | 371,051,000 | 365,260,000 | 366,497,000 | 360,935,000 | 361,290,000 | 367,277,000 | 365,251,000 | 353,934,000 | 339,015,000 | 381,110,000 | 347,843,000 | 328,830,000 | 308,204,000 | 137,283,000 | ||||||||||||||||||||||||||||
at june 30, 2024, and december 31, 2023, respectively | 14,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
12,875,520 and 12,807,316 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at march 31, 2024, and december 31, 2023, respectively | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 40,000 | 8,000 | 168,000 | 41,000 | 49,000 | 50,000 | 50,000 | 816,000 | 914,000 | 914,000 | 210,000 | 172,000 | 180,000 | ||||||||||||||||||||||||||||||||||||||||||||
and 12,807,316 and 12,687,822 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at december 31, 2023 and 2022, respectively | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
12,789,326 and 12,687,822 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at september 30, 2023, and december 31, 2022, respectively | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at june 30, 2023, and december 31, 2022, respectively | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
12,759,990 and 12,687,822 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at march 31, 2023, and december 31, 2022, respectively | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 12,687,822 and 13,149,315 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at december 31, 2022 and 2021, respectively | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
13,195,080 and 13,149,315 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at september 30, 2022, and december 31, 2021, respectively | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
refundable income taxes | 21,000 | 2,663,000 | 1,376,000 | 1,384,000 | 1,379,000 | 199,000 | 288,000 | 72,000 | 114,000 | 527,000 | 14,734,000 | 13,697,000 | 15,722,000 | 4,505,000 | 3,381,000 | 3,303,000 | 3,306,000 | 4,493,000 | 6,887,000 | ||||||||||||||||||||||||||||||||||||||
13,265,813 and 13,149,315 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at june 30, 2022, and december 31, 2021, respectively | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
13,218,875 and 13,149,315 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at march 31, 2022, and december 31, 2021, respectively | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 10,000,000 | 10,000,000 | 10,000,000 | 24,872,000 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 6,000,000 | 14,677,000 | |||||||||||||||||||||||||||||||||||||||||||
long-term debt | 14,912,000 | 14,926,000 | 14,918,000 | 14,909,000 | 29,781,000 | 29,753,000 | 29,725,000 | 29,697,000 | 49,670,000 | 49,642,000 | 49,537,000 | 49,504,000 | 49,470,000 | 49,437,000 | 59,404,000 | 59,308,000 | 88,017,000 | 133,434,000 | 132,024,000 | 147,840,000 | 149,072,000 | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | |||||||||||||||||||||||||
and 13,149,315 and 13,049,820 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at december 31, 2021, and 2020, respectively | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
13,124,110 and 13,049,820 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at september 30, 2021, and december 31, 2020, respectively | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
13,121,087 and 13,049,820 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at june 30, 2021, and december 31, 2020, respectively | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
13,065,654 and 13,049,820 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at march 31, 2021, and december 31, 2020, respectively | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 13,049,820 and 12,955,351 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at december 31, 2020, and 2019, respectively | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
13,006,427 and 12,955,351 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at september 30, 2020, and december 31, 2019, respectively | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
130,061,248 and 129,553,517 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at june 30, 2020, and december 31, 2019, respectively | 130,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained deficit | -234,706,000 | -225,834,000 | -218,437,000 | -220,519,000 | -220,302,000 | -225,913,000 | -232,068,000 | -239,702,000 | -243,052,000 | -242,094,000 | -243,388,000 | -241,998,000 | -240,091,000 | -234,156,000 | -220,358,000 | -203,791,000 | -185,550,000 | -172,152,000 | |||||||||||||||||||||||||||||||||||||||
129,643,509 and 129,553,517 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at march 31, 2020, and december 31, 2019, respectively | 130,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
related parties | 19,000 | 28,000 | 28,000 | 28,000 | 28,000 | 28,000 | 31,000 | 28,000 | 31,000 | 28,000 | 28,000 | 31,000 | 28,000 | 82,000 | 70,000 | 45,000 | 86,000 | 86,000 | 69,000 | 55,000 | 233,000 | 31,000 | 28,000 | 50,000 | 120,000 | 127,000 | 247,000 | 203,000 | 18,000 | 359,000 | 93,000 | 134,000 | 14,000 | ||||||||||||||||||||||||
and 129,553,517 and 128,716,595 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at december 31, 2019, and 2018, respectively | 130,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets | 19,184,000 | 15,892,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
129,170,282 and 128,716,595 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at september 30, 2019, and december 31, 2018, respectively | 129,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at june 30, 2019, and december 31, 2018, respectively | 129,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
128,781,031 and 128,716,595 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at march 31, 2019, and december 31, 2018, respectively | 129,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 128,716,595 and 127,646,530 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at december 31, 2018, and 2017, respectively | 129,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -3,000 | -22,000 | -52,000 | -38,000 | -53,000 | -18,000 | -28,000 | -10,000 | -50,000 | -250,000 | -1,657,000 | -1,729,000 | -1,314,000 | -1,354,000 | -1,392,000 | -1,431,000 | -839,000 | ||||||||||||||||||||||||||||||||||||||||
128,232,942 and 127,646,530 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at september 30, 2018, and december 31, 2017, respectively | 128,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at june 30, 2018, and december 31, 2017, respectively | 128,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
127,688,437 and 127,646,530 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at march 31, 2018, and december 31, 2017, respectively | 128,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 127,646,530 and 75,839,998 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at december 31, 2017, and 2016, respectively | 128,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 127,075,201 and 75,839,998 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at september 30, 2017, and december 31, 2016, respectively | 127,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 126,536,091 and 75,839,998 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at june 30, 2017, and december 31, 2016, respectively | 127,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 125,995,330 and 75,839,998 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at march 31, 2017, and december 31, 2016, respectively | 126,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; and 75,839,998 and 75,702,700 shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
outstanding at december 31, 2016, and 2015, respectively | 76,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
75,839,998 and 75,702,700 shares outstanding at september 30, 2016, and december 31, 2015, respectively | 76,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
75,838,782 and 75,702,700 shares outstanding at june 30, 2016, and december 31, 2015, respectively | 76,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
75,702,700 shares outstanding at march 31, 2016, and december 31, 2015, respectively | 76,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; and 75,702,700 and 75,536,741 shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
outstanding at december 31, 2015, and 2014, respectively | 76,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained (deficit) earnings | -153,725,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current deferred tax asset | 2,025,000 | 5,630,000 | 280,000 | 3,356,000 | 5,228,000 | 5,525,000 | 6,987,000 | 8,341,000 | 3,803,000 | 4,138,000 | 3,900,000 | 2,005,000 | 4,207,000 | 3,362,000 | 4,352,000 | 4,931,000 | 719,000 | ||||||||||||||||||||||||||||||||||||||||
75,536,741 shares outstanding at september 30, 2015, and december 31, 2014, respectively | 76,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
75,536,741 shares outstanding at june 30, 2015, and december 31, 2014, respectively | 76,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
75,536,741 shares outstanding at march 31, 2015, and december 31, 2014, respectively | 76,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; and 75,536,741 and 75,405,410 shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
outstanding at december 31, 2014, and 2013, respectively | 76,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
75,405,410 shares outstanding at september 30, 2014, and december 31, 2013, respectively | 76,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 2,000 | 2,000 | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
75,405,410 shares outstanding at june 30, 2014, and december 31, 2013, respectively | 76,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares outstanding at march 31, 2014, and december 31, 2013, respectively | 76,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
of 197,108 and 142,137, respectively | 689,662,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mineral properties and development costs, net of accumulated | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depletion of 13,165 and 11,060, respectively | 136,907,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; and 75,405,410 and 75,312,805 shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
outstanding at december 31, 2013, and 2012, respectively | 75,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
of 182,451 and 142,137, respectively | 652,172,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depletion of 12,484 and 11,060, respectively | 131,993,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; and 75,394,377 and 75,312,805 shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
outstanding at september 30, 2013, and december 31, 2012, respectively | 75,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
of 167,713 and 142,137, respectively | 616,226,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depletion of 12,096 and 11,060, respectively | 123,764,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
outstanding at june 30, 2013, and december 31, 2012, respectively | 75,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
of 154,543 and 142,137, respectively | 573,323,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depletion of 11,638 and 11,060, respectively | 114,382,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; and 75,376,697 and 75,312,805 shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
outstanding at march 31, 2013, and december 31, 2012, respectively | 75,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
of 142,137 and 98,654, respectively | 543,169,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depletion of 11,060 and 9,773, respectively | 94,096,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; and 75,312,805 and 75,207,533 shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
outstanding at december 31, 2012, and 2011, respectively | 75,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax receivable | 1,715,000 | 2,482,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
of 130,103 and 98,654, respectively | 484,563,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depletion of 10,613 and 9,773, respectively | 69,969,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 75,299,126 and 75,207,533 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at september 30, 2012, and december 31, 2011, respectively | 75,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
of 119,135 and 98,654, respectively | 447,249,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depletion of 10,351 and 9,773, respectively | 44,571,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 75,297,477 and 75,207,533 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at june 30, 2012, and december 31, 2011, respectively | 75,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
of 108,535 and 98,654, respectively | 401,485,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depletion of 10,168 and 9,773, respectively | 39,151,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 75,250,041 and 75,207,533 shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at march 31, 2012, and december 31, 2011, respectively | 75,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
of 98,654 and 66,615, respectively | 387,423,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depletion of 9,773 and 8,431, respectively | 33,482,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred insurance proceeds | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; and 75,207,533 and 75,110,875 shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
outstanding at december 31, 2011 and 2010, respectively | 75,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment, net of accumulated depreciation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
of 33,332 and 26,514, respectively | 176,703,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depletion of 6,771 and 6,367, respectively | 33,575,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
74,846,874 shares outstanding at june 30, 2009, and december 31, 2008, respectively | 75,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2009-06-30 | 2008-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 3,745,000 | 3,263,000 | 4,606,000 | -207,049,000 | -1,833,000 | -833,000 | -3,130,000 | -37,288,000 | -7,196,000 | 4,305,000 | 4,506,000 | 3,982,000 | 13,108,000 | 23,708,000 | 31,422,000 | 223,861,000 | 4,023,000 | 19,499,000 | 2,451,000 | -710,000 | -10,175,000 | -8,872,000 | -7,397,000 | 2,082,000 | -217,000 | 5,611,000 | 6,155,000 | 7,634,000 | 3,350,000 | -958,000 | 1,757,000 | -13,398,000 | -18,427,000 | -518,258,000 | -8,110,000 | -4,937,000 | 6,529,000 | 5,791,000 | -1,237,000 | 5,562,000 | -355,000 | -5,987,000 | 2,026,000 | 11,317,000 | 14,919,000 | 14,537,000 | 33,267,000 | 19,013,000 | 20,626,000 | 39,117,000 | 49,719,000 | ||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, depletion and amortization | 9,431,000 | 9,569,000 | 10,482,000 | 9,033,000 | 8,594,000 | 9,304,000 | 10,122,000 | 8,891,000 | 9,292,000 | 8,362,000 | 8,025,000 | 8,898,000 | 8,430,000 | 8,598,000 | 9,481,000 | 8,748,000 | 8,043,000 | 9,586,000 | 8,514,000 | 8,073,000 | 8,746,000 | ||||||||||||||||||||||||||||||||||||
accretion of asset retirement obligation | 657,000 | 658,000 | 657,000 | 622,000 | 623,000 | 622,000 | 622,000 | 535,000 | 535,000 | 535,000 | 535,000 | 490,000 | 491,000 | 490,000 | 490,000 | 535,000 | 441,000 | 441,000 | 441,000 | 435,000 | 434,000 | 434,000 | 435,000 | 446,000 | 513,000 | 417,000 | 417,000 | ||||||||||||||||||||||||||||||
amortization of deferred financing costs | 75,000 | 76,000 | 75,000 | 75,000 | 75,000 | 76,000 | 75,000 | 75,000 | 75,000 | 76,000 | 75,000 | 78,000 | 67,000 | 60,000 | 60,000 | 60,000 | 60,000 | 126,000 | 68,000 | 68,000 | 196,000 | 75,000 | 86,000 | 86,000 | 80,000 | 69,000 | 68,000 | 182,000 | 183,000 | 184,000 | 183,000 | 182,000 | 246,000 | 529,000 | 821,000 | -115,000 | 562,000 | 883,000 | 783,000 | ||||||||||||||||||
amortization of intangible assets | 82,000 | 82,000 | 82,000 | 82,000 | 82,000 | 84,000 | 80,000 | 81,000 | 80,000 | 81,000 | 80,000 | 81,000 | 80,000 | 81,000 | 80,000 | 81,000 | 80,000 | 81,000 | 80,000 | 81,000 | 80,000 | 81,000 | 80,000 | ||||||||||||||||||||||||||||||||||
stock-based compensation | 1,380,000 | 1,295,000 | 1,099,000 | 848,000 | 178,000 | 1,235,000 | 1,322,000 | 1,463,000 | 1,522,000 | 1,803,000 | 1,746,000 | 2,187,000 | 1,407,000 | 1,391,000 | 1,167,000 | 723,000 | 634,000 | 765,000 | 890,000 | 840,000 | 986,000 | 963,000 | 1,032,000 | 1,044,000 | 975,000 | 1,231,000 | 1,031,000 | 586,000 | 1,299,000 | 1,347,000 | 947,000 | 944,000 | 993,000 | 696,000 | 989,000 | 1,047,000 | 852,000 | 654,000 | 1,046,000 | 1,300,000 | 1,185,000 | 1,533,000 | 1,062,000 | 1,017,000 | 689,000 | 1,503,000 | 1,028,000 | 1,242,000 | 1,204,000 | 1,537,000 | 1,140,000 | 1,438,000 | 973,000 | 1,386,000 | 1,319,000 | 1,287,000 | 2,622,000 |
lower of cost or net realizable value inventory adjustments | 406,000 | 419,000 | 1,335,000 | 1,631,000 | 471,000 | 1,352,000 | 503,000 | 3,079,000 | 0 | 1,224,000 | 2,241,000 | 550,000 | 348,000 | ||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | 0 | 1,204,000 | 662,000 | 7,626,000 | 874,000 | 831,000 | 1,377,000 | 42,767,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets | -2,239,000 | -1,274,000 | -182,000 | 1,326,000 | 134,000 | 241,000 | 251,000 | 59,000 | -7,000 | 200,000 | 6,294,000 | 10,000 | 1,066,000 | 100,000 | -2,567,000 | 2,000 | 234,000 | -4,696,000 | 20,000 | 19,000 | -3,000 | 0 | -50,000 | -34,000 | 81,000 | 185,000 | 5,000 | 1,559,000 | |||||||||||||||||||||||||||||
allowance for doubtful accounts | 0 | -75,000 | 137,000 | 0 | -200,000 | 0 | 0 | 275,000 | 25,000 | 0 | -279,000 | 445,000 | |||||||||||||||||||||||||||||||||||||||||||||
allowance for parts inventory obsolescence | 294,000 | 171,000 | 419,000 | 53,000 | 150,000 | 0 | 0 | 0 | 4,000 | 0 | -104,000 | 86,000 | 532,000 | ||||||||||||||||||||||||||||||||||||||||||||
loss on equity investment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in loss (earnings) of unconsolidated entities | 86,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade accounts receivable | -4,276,000 | 27,173,000 | -25,519,000 | 9,638,000 | -10,605,000 | 20,208,000 | -19,749,000 | 2,014,000 | -381,000 | 15,391,000 | -12,474,000 | 11,493,000 | -5,590,000 | 18,969,000 | -16,199,000 | -2,679,000 | -9,701,000 | 13,868,000 | -14,103,000 | 955,000 | -4,015,000 | 12,606,000 | -8,388,000 | 7,363,000 | -6,633,000 | 3,664,000 | -3,057,000 | -6,872,000 | 3,198,000 | 8,018,000 | -11,828,000 | 2,345,000 | -6,810,000 | 7,642,000 | -8,776,000 | 6,786,000 | -8,143,000 | 15,446,000 | -14,689,000 | 11,615,000 | -5,716,000 | 22,874,000 | -9,955,000 | 3,998,000 | 478,000 | -2,769,000 | -9,431,000 | 4,557,000 | 10,428,000 | 8,401,000 | -12,715,000 | 16,287,000 | -15,848,000 | 11,744,000 | -14,387,000 | -3,827,000 | -7,229,000 |
other receivables | -950,000 | 194,000 | -1,676,000 | 1,887,000 | -995,000 | -497,000 | 247,000 | 958,000 | -700,000 | -867,000 | -92,000 | 1,251,000 | -465,000 | -262,000 | -384,000 | 2,461,000 | -979,000 | -173,000 | -720,000 | 719,000 | -593,000 | -427,000 | -308,000 | 729,000 | -247,000 | -770,000 | -362,000 | 3,204,000 | -1,706,000 | -1,126,000 | -207,000 | 90,000 | 530,000 | -491,000 | -399,000 | 2,172,000 | -469,000 | -535,000 | -191,000 | 1,741,000 | 4,056,000 | -3,990,000 | 319,000 | 2,063,000 | -560,000 | 5,670,000 | -3,316,000 | 911,000 | 2,249,000 | -1,148,000 | -344,000 | 537,000 | -567,000 | -1,175,000 | -1,018,000 | -279,000 | |
inventory | -12,636,000 | -5,183,000 | 18,784,000 | -10,385,000 | -9,774,000 | -1,509,000 | 10,835,000 | -14,240,000 | -8,384,000 | 3,118,000 | 7,645,000 | -17,329,000 | -13,195,000 | -3,606,000 | 847,000 | -4,320,000 | -2,089,000 | 4,474,000 | 9,293,000 | -3,391,000 | -5,761,000 | 3,885,000 | 4,976,000 | -8,298,000 | -3,317,000 | 4,181,000 | -4,091,000 | -5,698,000 | -7,096,000 | 6,718,000 | 6,009,000 | -4,654,000 | -7,070,000 | 3,341,000 | 1,643,000 | 3,961,000 | 438,000 | -8,893,000 | -7,745,000 | -20,803,000 | -23,482,000 | -18,857,000 | 7,954,000 | -6,612,000 | 2,936,000 | 5,767,000 | 6,743,000 | -18,274,000 | -20,775,000 | -9,817,000 | -8,781,000 | 475,000 | 2,396,000 | -5,654,000 | 4,247,000 | -14,169,000 | -1,043,000 |
prepaid expenses and other current assets | -2,396,000 | 497,000 | 330,000 | -2,501,000 | 1,353,000 | 922,000 | -1,804,000 | 656,000 | 250,000 | -2,177,000 | 749,000 | -76,000 | -1,643,000 | 137,000 | 358,000 | -1,743,000 | 573,000 | 857,000 | -1,978,000 | 1,088,000 | 103,000 | -779,000 | 514,000 | 914,000 | 276,000 | 3,723,000 | 4,393,000 | -2,703,000 | 7,374,000 | 7,303,000 | |||||||||||||||||||||||||||
deferred tax assets | 195,402,000 | -65,000 | -325,000 | -789,000 | -10,227,000 | -1,920,000 | 2,015,000 | 1,661,000 | 1,775,000 | 4,607,000 | 7,941,000 | 9,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued liabilities, and accrued employee compensation and benefits | 6,118,000 | -2,086,000 | 307,000 | -7,528,000 | 10,901,000 | -3,271,000 | -3,621,000 | 6,500,000 | 2,916,000 | -2,827,000 | -5,305,000 | -4,595,000 | 12,411,000 | -10,550,000 | -862,000 | -1,798,000 | 9,231,000 | -1,955,000 | 7,978,000 | -1,740,000 | 2,543,000 | -6,591,000 | 8,119,000 | -3,541,000 | 5,218,000 | -1,852,000 | 2,455,000 | -1,336,000 | 6,273,000 | -3,198,000 | 1,000 | -3,666,000 | 5,417,000 | -5,495,000 | -65,000 | -7,230,000 | 244,000 | -11,997,000 | 6,596,000 | -11,195,000 | 5,398,000 | -936,000 | 1,180,000 | -8,017,000 | 10,702,000 | -372,000 | -335,000 | -4,005,000 | 4,658,000 | 890,000 | -4,295,000 | 608,000 | -6,234,000 | 11,212,000 | 1,738,000 | ||
operating lease liabilities | -357,000 | -112,000 | -378,000 | -345,000 | -334,000 | -356,000 | -384,000 | -517,000 | -409,000 | -408,000 | -401,000 | -406,000 | -386,000 | -438,000 | -795,000 | -892,000 | -555,000 | -536,000 | -525,000 | -539,000 | -645,000 | -498,000 | -552,000 | -616,000 | -504,000 | -491,000 | -479,000 | ||||||||||||||||||||||||||||||
deferred other income | -564,000 | -564,000 | -564,000 | -564,000 | -564,000 | -562,000 | 44,434,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | -2,843,000 | 2,120,000 | 206,000 | 2,471,000 | -603,000 | -32,000 | -671,000 | 440,000 | 924,000 | -3,454,000 | 1,232,000 | 3,243,000 | -32,231,000 | -105,000 | 362,000 | 219,000 | 50,000 | -318,000 | 3,415,000 | 3,920,000 | 3,688,000 | 5,730,000 | 41,000 | 2,953,000 | 2,835,000 | 2,474,000 | -2,888,000 | 2,073,000 | 2,108,000 | 4,385,000 | 3,681,000 | 883,000 | -24,000 | 62,000 | -819,000 | 21,000 | -377,000 | -1,137,000 | 40,000 | -1,393,000 | -280,000 | 1,510,000 | -92,000 | -31,000 | -106,000 | -136,000 | -700,000 | -474,000 | -396,000 | 1,533,000 | -1,975,000 | 732,000 | 1,466,000 | -473,000 | -8,000 | ||
net cash from operating activities | -3,987,000 | 39,943,000 | 10,917,000 | 7,559,000 | -4,342,000 | 27,746,000 | 41,532,000 | 4,604,000 | -323,000 | 30,499,000 | 8,449,000 | 19,709,000 | -14,117,000 | 49,119,000 | 34,110,000 | 19,644,000 | 7,987,000 | 32,327,000 | 19,109,000 | 12,658,000 | -5,061,000 | 8,777,000 | 14,771,000 | 11,764,000 | 5,879,000 | 23,617,000 | 8,121,000 | 11,292,000 | 14,769,000 | 24,272,000 | 13,904,000 | 3,157,000 | 2,549,000 | 9,693,000 | 1,816,000 | -4,716,000 | -13,957,000 | 1,497,000 | -1,094,000 | -20,902,000 | -11,602,000 | 22,520,000 | 32,674,000 | 22,651,000 | 48,986,000 | 38,525,000 | 17,324,000 | 2,771,000 | 14,683,000 | 35,823,000 | 11,621,000 | 55,514,000 | 33,442,000 | 61,214,000 | 37,664,000 | ||
capital expenditures | -7,748,000 | -4,137,000 | -8,272,000 | -6,123,000 | -9,609,000 | -11,301,000 | -11,673,000 | -6,576,000 | -16,550,000 | -20,895,000 | -21,039,000 | -31,596,000 | -14,326,000 | -15,979,000 | -6,795,000 | -7,352,000 | -5,811,000 | -4,266,000 | -2,360,000 | -2,356,000 | -3,442,000 | -4,935,000 | -5,710,000 | -3,888,000 | -4,431,000 | 0 | -3,958,000 | -4,223,000 | -3,790,000 | -2,408,000 | -6,470,000 | -7,279,000 | -2,667,000 | -1,136,000 | -2,423,000 | -3,636,000 | -2,481,000 | -5,757,000 | -6,018,000 | 0 | -17,993,000 | -10,311,000 | -8,678,000 | 0 | -10,186,000 | -13,220,000 | -31,919,000 | -55,334,000 | -54,913,000 | -54,990,000 | -39,512,000 | -69,895,000 | -47,285,000 | -43,360,000 | -32,409,000 | ||
free cash flows | -11,735,000 | 35,806,000 | 2,645,000 | 1,436,000 | -13,951,000 | 16,445,000 | 29,859,000 | -1,972,000 | -16,873,000 | 9,604,000 | -12,590,000 | -11,887,000 | -28,443,000 | 33,140,000 | 27,315,000 | 12,292,000 | 2,176,000 | 28,061,000 | 16,749,000 | 10,302,000 | -8,503,000 | 3,842,000 | 9,061,000 | 7,876,000 | 1,448,000 | 23,617,000 | 4,163,000 | 7,069,000 | 10,979,000 | 21,864,000 | 7,434,000 | -4,122,000 | -118,000 | 8,557,000 | -607,000 | -8,352,000 | -16,438,000 | -4,260,000 | -7,112,000 | -20,902,000 | -29,595,000 | 12,209,000 | 23,996,000 | 22,651,000 | 38,800,000 | 25,305,000 | -14,595,000 | -52,563,000 | -40,230,000 | -19,167,000 | -27,891,000 | -14,381,000 | -13,843,000 | 17,854,000 | 5,255,000 | ||
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to property, plant, equipment, mineral properties and other assets | -7,748,000 | -4,137,000 | -8,272,000 | -6,123,000 | -9,609,000 | -11,301,000 | -11,673,000 | -6,576,000 | -16,550,000 | -20,895,000 | -21,039,000 | -31,596,000 | -14,326,000 | -15,979,000 | -6,795,000 | -7,352,000 | -5,811,000 | -4,266,000 | -2,360,000 | -2,356,000 | -3,442,000 | -4,935,000 | -5,710,000 | -3,888,000 | -4,431,000 | ||||||||||||||||||||||||||||||||
proceeds from sale of assets | 2,361,000 | 1,378,000 | 2,104,000 | 5,000 | 55,000 | 4,596,000 | 36,000 | 24,000 | 65,000 | 0 | 22,000 | 24,000 | 0 | 5,995,000 | 47,000 | 0 | 0 | 4,786,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from redemptions/maturities of investments | 0 | 500,000 | 500,000 | 1,000,000 | 500,000 | 1,000,000 | 500,000 | 1,500,000 | 500,000 | 2,500,000 | 1,500,000 | 1,002,000 | |||||||||||||||||||||||||||||||||||||||||||||
other investing | 0 | 1,120,000 | 0 | 128,000 | 160,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -5,387,000 | -130,000 | -5,668,000 | -4,020,000 | -9,104,000 | -9,830,000 | -6,577,000 | -4,948,000 | -15,854,000 | -18,322,000 | -20,430,000 | -30,765,000 | -14,787,000 | -25,953,000 | -7,674,000 | -8,428,000 | -5,811,000 | 1,729,000 | -2,313,000 | -2,356,000 | -3,442,000 | -8,435,000 | -924,000 | -3,888,000 | -7,723,000 | -61,822,000 | -7,208,000 | -4,205,000 | -3,790,000 | -2,350,000 | -6,436,000 | -7,180,000 | -2,667,000 | -1,136,000 | 3,131,000 | 1,269,000 | 7,141,000 | 6,484,000 | 17,616,000 | 5,888,000 | -3,997,000 | -49,028,000 | -32,440,000 | -25,839,000 | -9,222,000 | -10,690,000 | -13,873,000 | -12,748,000 | -51,605,000 | -142,534,000 | -39,552,000 | -20,324,000 | -45,389,000 | -53,990,000 | -50,480,000 | ||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of short-term borrowings on credit facility | 0 | 0 | -4,000,000 | 0 | 0 | -500,000 | 0 | 0 | -1,500,000 | -15,900,000 | -9,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||
payments of financing lease | -235,000 | -257,000 | -243,000 | -180,000 | -176,000 | -324,000 | -198,000 | -189,000 | -167,000 | -43,000 | 0 | 0 | -1,151,000 | -107,000 | |||||||||||||||||||||||||||||||||||||||||||
employee tax withholding paid for restricted stock upon vesting | -34,000 | -174,000 | -682,000 | 0 | -142,000 | -633,000 | 0 | -300,000 | -1,037,000 | 0 | -1,548,000 | -2,814,000 | -2,000 | -176,000 | -204,000 | 78,000 | -125,000 | -49,000 | 0 | -166,000 | -112,000 | 0 | -309,000 | -62,000 | 0 | -49,000 | -109,000 | -1,000 | 0 | 0 | -172,000 | -1,000 | -8,000 | 7,000 | -1,037,000 | -56,000 | 0 | 0 | -611,000 | -75,000 | 0 | 0 | -577,000 | -132,000 | 0 | -322,000 | -424,000 | ||||||||||
proceeds from exercise of stock options | 1,804,000 | 0 | 38,000 | 0 | 0 | 20,000 | 90,000 | 8,000 | 30,000 | 8,000 | 43,000 | 12,000 | 0 | 0 | 9,000 | 67,000 | 0 | 36,000 | 11,000 | 0 | |||||||||||||||||||||||||||||||||||||
net cash from financing activities | 1,535,000 | -431,000 | -887,000 | -262,000 | -180,000 | -318,000 | -4,957,000 | 1,628,000 | 1,811,000 | -5,467,000 | 3,920,000 | -19,638,000 | -3,814,000 | -1,528,000 | -2,724,000 | -401,000 | -29,789,000 | -16,800,000 | -292,000 | -42,000 | -16,791,000 | -10,161,000 | 9,951,000 | -296,000 | -640,000 | 19,834,000 | -103,000 | -11,077,000 | 0 | -1,773,000 | -2,451,000 | 3,397,000 | -4,378,000 | -23,137,000 | 11,359,000 | -15,068,000 | -1,189,000 | -1,419,000 | -1,407,000 | -1,000 | -364,000 | 7,000 | -1,037,000 | -56,000 | 0 | 0 | -611,000 | -75,000 | -429,000 | 149,397,000 | -577,000 | -56,686,000 | 219,000 | -488,000 | -449,000 | ||
net change in cash, cash equivalents and restricted cash | -7,839,000 | 39,382,000 | 4,362,000 | -13,626,000 | 17,598,000 | 29,998,000 | -14,366,000 | 6,710,000 | -8,061,000 | -32,718,000 | 21,638,000 | 23,712,000 | -27,613,000 | 17,256,000 | 16,504,000 | -25,294,000 | -9,819,000 | 23,798,000 | -2,484,000 | -18,371,000 | 810,000 | 10,979,000 | 20,149,000 | 5,017,000 | |||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 0 | 0 | 41,898,000 | 0 | 0 | 4,651,000 | 0 | 0 | 19,084,000 | 0 | 0 | 37,146,000 | 0 | 0 | 20,184,000 | 0 | 0 | 21,239,000 | 0 | 0 | 33,704,000 | 0 | 0 | 1,549,000 | |||||||||||||||||||||||||||||||||
intrepid potash, inc. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
condensed consolidated statements of cash flows | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of period | -7,839,000 | 39,382,000 | 46,260,000 | -13,626,000 | 17,598,000 | 34,649,000 | -14,366,000 | 6,710,000 | 11,023,000 | -32,718,000 | 21,638,000 | 60,858,000 | -27,613,000 | 17,256,000 | 36,688,000 | -25,294,000 | -9,819,000 | 45,037,000 | -2,484,000 | -18,371,000 | 34,514,000 | 10,979,000 | 20,149,000 | 6,566,000 | |||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid during the period for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | 99,000 | 121,000 | 96,000 | 124,000 | 114,000 | 114,000 | 59,000 | 22,000 | 22,000 | 22,000 | 74,000 | 227,000 | 296,000 | 1,113,000 | 49,000 | 53,000 | 1,481,000 | 95,000 | 711,000 | 5,910,000 | 2,467,000 | 26,000 | 3,087,000 | 134,000 | 161,000 | 126,000 | 2,708,000 | 112,000 | 793,000 | 109,000 | |||||||||||||||||||||||||||
income taxes | 32,000 | 0 | 4,000 | -116,000 | 30,000 | 256,000 | 9,000 | 336,000 | 345,000 | 321,000 | 13,000 | 62,000 | 40,000 | -26,000 | 870,000 | -641,000 | 7,000 | 8,000 | -2,843,000 | -3,000 | -1,506,000 | 0 | 10,000 | -12,000 | 0 | -50,000 | -38,000 | -12,000 | -16,000 | 30,000 | 11,000 | -206,000 | -14,207,000 | -72,000 | -2,025,000 | -2,277,000 | 0 | 108,000 | 2,194,000 | 7,217,000 | 272,000 | 295,000 | 595,000 | 6,800,000 | |||||||||||||
amounts included in the measurement of operating lease liabilities | 418,000 | 351,000 | 453,000 | 444,000 | 460,000 | 436,000 | 441,000 | 542,000 | 600,000 | 637,000 | |||||||||||||||||||||||||||||||||||||||||||||||
accrued purchases for property, plant, equipment, and mineral properties | -1,105,000 | 9,000 | -777,000 | 1,337,000 | -4,016,000 | -153,000 | 7,410,000 | 1,159,000 | 3,896,000 | 1,972,000 | 1,505,000 | 350,000 | 422,000 | 2,557,000 | 3,272,000 | -1,425,000 | 1,739,000 | 1,435,000 | 167,000 | 264,000 | -282,000 | 933,000 | 2,695,000 | 1,131,000 | 28,000 | 214,000 | 257,000 | -1,460,000 | 2,004,000 | -4,847,000 | 3,457,000 | 2,100,000 | -3,543,000 | -5,500,000 | 13,172,000 | ||||||||||||||||||||||
right-of-use assets exchanged for operating lease liabilities | 0 | 0 | 794,000 | 248,000 | 546,000 | 206,000 | 104,000 | -168,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
right-of-use assets exchanged for financing lease liabilities | 856,000 | 1,067,000 | 438,000 | 894,000 | 1,677,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on equity investment | 474,000 | 165,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of unconsolidated entities | -149,000 | 194,000 | 54,000 | 1,059,000 | -821,000 | 77,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, depletion, and amortization | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reserve for obsolescence | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution of earnings from unconsolidated entities | 0 | 0 | 132,000 | 320,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to intangible assets | 0 | -3,292,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant, equipment, and mineral properties | 0 | 0 | 18,000 | 0 | 58,000 | 34,000 | 99,000 | 0 | 0 | 5,553,000 | |||||||||||||||||||||||||||||||||||||||||||||||
purchase of investments | 0 | 0 | -459,000 | -956,000 | -183,000 | -1,965,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings on credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of borrowings on credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of financing leases | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalized debt costs | -46,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
employee tax withholding paid for restricted shares upon vesting | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | -19,131,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash, cash equivalents, and restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, beginning of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, end of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in (earnings) loss of unconsolidated entities | 289,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from short-term borrowings on credit facility | 2,000,000 | 0 | 5,000,000 | 0 | 0 | 10,000,000 | 0 | 317,000 | 0 | 0 | 0 | 13,500,000 | 13,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax payable | 0 | -49,000 | 49,000 | -816,000 | 704,000 | 38,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt prepayment costs | 0 | 0 | -503,000 | -2,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalized debt fees | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 0 | 0 | 3,006,000 | 10,000 | 35,000 | 192,000 | 243,000 | 254,000 | 545,000 | 670,000 | 378,000 | 154,000 | 224,000 | -275,000 | 223,000 | 410,000 | 751,000 | 928,000 | 433,000 | 888,000 | 954,000 | 1,022,000 | 963,000 | 577,000 | |||||||||||||||||||||||||||||||||
proceeds from loan under cares act | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest, net of 0.3 million of capitalized interest in 2022, 0.1 million in 2021, and 0.1 million in 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt | 0 | -14,978,000 | -22,000 | -15,000,000 | -6,000,000 | -23,000,000 | -46,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
long-term investment | -903,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposal of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid (received) during the period for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest, net of 0.1 million of capitalized interest in 2021, 0.1 million in 2020, and 0.2 million in 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrual for litigation settlement | 10,075,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
refundable income taxes | 0 | 0 | -181,000 | 2,844,000 | -2,663,000 | 1,376,000 | 8,000 | -5,000 | -1,255,000 | 1,000 | 51,000 | 40,000 | -117,000 | 90,000 | -215,000 | 41,000 | 413,000 | 14,207,000 | -1,036,000 | 2,025,000 | -11,218,000 | -1,123,000 | -79,000 | 3,000 | 3,386,000 | ||||||||||||||||||||||||||||||||
interest, net of 0.1 million of capitalized interest in 2020, 0.2 million in 2019, and 0.1 million in 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposit on asset purchase | -3,250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock, net of transaction expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest, net of 0.2 million of capitalized interest in 2019, and 0.1 million in both 2018 and 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid (refunded) during the period for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to property, plant, equipment, and mineral properties | -3,958,000 | -4,223,000 | -3,790,000 | -2,408,000 | -6,470,000 | -7,279,000 | -2,667,000 | -1,136,000 | -2,423,000 | -3,636,000 | -2,481,000 | -5,757,000 | -6,018,000 | -17,993,000 | -10,311,000 | -8,678,000 | -10,186,000 | -13,220,000 | -31,919,000 | ||||||||||||||||||||||||||||||||||||||
right-of-use assets exchanged for new operating lease liabilities | 5,916,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and depletion | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments | 0 | -8,825,000 | 3,000 | -6,344,000 | -44,627,000 | -27,600,000 | -20,190,000 | 0 | -2,000 | -5,000 | 0 | -1,000 | -2,034,000 | -17,691,000 | -34,907,000 | -30,727,000 | -751,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investments | 0 | 0 | 0 | 1,000 | 4,905,000 | 18,447,000 | 13,741,000 | 23,634,000 | 14,919,000 | 20,340,000 | 5,910,000 | 3,838,000 | 964,000 | 2,532,000 | 18,051,000 | ||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | -1,000 | -29,000 | -67,000 | -1,189,000 | -1,419,000 | -1,235,000 | 0 | 0 | -429,000 | -80,000 | |||||||||||||||||||||||||||||||||||||||||||||||
interest, net of 0.1 million, 0.1 million, and 0.4 million of capitalized interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, depletion, and accretion | 8,180,000 | 7,977,000 | 8,932,000 | 8,877,000 | 8,270,000 | 8,297,000 | 9,323,000 | 9,716,000 | 8,756,000 | 9,841,000 | 14,368,000 | 26,648,000 | 20,355,000 | 19,397,000 | 21,276,000 | 20,930,000 | 20,107,000 | 19,874,000 | 19,649,000 | 17,263,000 | 15,561,000 | 14,338,000 | 14,141,000 | ||||||||||||||||||||||||||||||||||
lower-of-cost-or-market inventory adjustments | 0 | 76,000 | 705,000 | 2,516,000 | 667,000 | 317,000 | 3,824,000 | 3,245,000 | 5,192,000 | 2,930,000 | 9,007,000 | 21,709,000 | 4,427,000 | 5,276,000 | 360,000 | 76,000 | 3,404,000 | 1,140,000 | 3,566,000 | ||||||||||||||||||||||||||||||||||||||
issuance of common stock, net of transaction costs | 1,651,000 | 11,000 | 57,468,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -1,390,000 | -1,907,000 | -5,935,000 | -13,678,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 155,232,000 | -7,890,000 | -202,000 | 2,956,000 | 2,152,000 | -3,000 | 2,750,000 | -2,778,000 | 13,793,000 | 773,000 | 7,145,000 | 8,381,000 | 9,423,000 | 7,105,000 | 11,441,000 | 10,042,000 | 18,033,000 | 7,071,000 | |||||||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents | -626,000 | -4,496,000 | -14,580,000 | 16,306,000 | -18,515,000 | -8,005,000 | 6,562,000 | 15,115,000 | -15,015,000 | -15,963,000 | -26,501,000 | -803,000 | -3,244,000 | 39,764,000 | 27,835,000 | 2,840,000 | -10,052,000 | -37,351,000 | 42,686,000 | -28,508,000 | -21,496,000 | -11,728,000 | 6,736,000 | -13,265,000 | 2,100,000 | 49,001,000 | |||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 0 | 4,464,000 | 0 | 0 | 0 | 9,307,000 | 0 | 0 | 0 | 67,589,000 | 0 | 0 | 0 | 394,000 | 0 | 0 | 0 | 33,619,000 | 0 | 0 | 0 | 73,372,000 | 116,573,000 | ||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | -626,000 | -4,496,000 | -14,580,000 | 20,770,000 | -18,515,000 | -8,005,000 | 6,562,000 | 24,422,000 | -15,015,000 | -15,963,000 | -26,501,000 | 66,786,000 | -3,244,000 | 39,764,000 | 27,835,000 | 3,234,000 | -10,052,000 | -37,351,000 | 42,686,000 | 5,111,000 | -21,496,000 | -11,728,000 | 6,736,000 | 60,107,000 | 118,673,000 | 49,001,000 | |||||||||||||||||||||||||||||||
interest, net of 0.1 million, 0.4 million, and 0.3 million of capitalized interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest, net of 0.4 million, 0.2 million, and 0.4 million of capitalized interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued purchases for property, plant, equipment, and mineral properties including capitalized interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on settlement of pension liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to property, plant, and equipment and mineral properties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant, and equipment, and mineral properties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest, net of 0.2 million, 0.4 million, and 2.6 million of capitalized interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued purchases for property, plant, and equipment, and mineral properties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | -2,180,000 | 397,000 | 666,000 | 717,000 | -1,855,000 | 847,000 | 1,005,000 | 1,123,000 | -2,765,000 | 778,000 | 714,000 | 1,303,000 | -3,608,000 | 828,000 | 1,099,000 | 1,728,000 | -3,723,000 | ||||||||||||||||||||||||||||||||||||||||
interest, net of 0.0 million, and 0.4 million of capitalized interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest, net of 0 million, and 0.4 million of capitalized interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reconciliation of net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
items not affecting cash: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized derivative gain | -280,000 | -272,000 | -273,000 | -224,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from investments | 45,530,000 | 10,824,000 | 253,000 | 21,586,000 | 68,084,000 | 45,159,000 | 29,615,000 | 18,722,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for common stock dividend | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess income tax benefit from stock-based compensation | 0 | 246,000 | -166,000 | -25,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
interest, net of 0.4 million, 2.6 million, and 0 million of capitalized interest, including settlements on derivatives | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance settlements income from property and business losses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lower of cost or market inventory adjustments | 1,558,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to property, plant, and equipment | -55,334,000 | -54,913,000 | -54,990,000 | -39,512,000 | -69,895,000 | -47,285,000 | -43,360,000 | -32,409,000 | -44,461,000 | -17,485,000 | |||||||||||||||||||||||||||||||||||||||||||||||
additions to mineral properties and development costs | -8,924,000 | -7,555,000 | -7,621,000 | -21,636,000 | -16,479,000 | -25,572,000 | -5,338,000 | -6,068,000 | -4,779,000 | -234,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant, and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from insurance settlements from property and business losses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest, net of 2.6 million, 0 million, and 0 million of capitalized interest, including settlements on derivatives | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued purchases for property, plant, and equipment, and mineral properties and development costs | 1,871,000 | -3,095,000 | 3,904,000 | 27,012,000 | -587,000 | 1,385,000 | 13,476,000 | 9,689,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
interest, net of 1.4 million and 2.6 million of capitalized interest for the three and nine months ended september 30, 2013, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest, net of 1.2 million of capitalized interest, for the three and six months ended june 30, 2013 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest, including settlements on derivatives | 128,000 | 484,000 | 417,000 | 511,000 | 428,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance settlements (income) from property and business losses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance settlement income from property and business losses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, depletion, amortization, and accretion | 12,095,000 | 11,376,000 | 11,256,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax receivable | 1,715,000 | 767,000 | 2,011,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance settlement proceeds from property and business losses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from liquidation of bond sinking fund | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reconciliation of net income to net cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance reimbursements | 16,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, depletion, amortization and accretion | 7,747,000 | 3,076,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized derivative loss | -1,215,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued liabilities and accrued employee compensation and benefits | -1,492,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 11,504,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities | 465,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cash from operating activities | 51,374,000 | 66,880,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from insurance reimbursements | 1,984,000 | -1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash received in exchange transaction with intrepid mining llc | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cash from investing activities | -47,991,000 | -17,747,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock, net of expenses | -132,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to fund employee tax withholding due upon vesting of restricted common stock | -1,283,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
members' capital distributions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to intrepid mining llc for exchange of assets and liabilities and formation distribution | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cash from financing activities | -1,283,000 | -132,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalized loan fee write-off | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets and other | 1,080,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financial instruments loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bond sinking fund unrealized loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance and other receivables | 278,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities | 2,971,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to bond sinking fund | -27,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on long-term debt, including long canyon note in 2007 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of loans by members | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital contribution, net of expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
members’ capital distributions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financial instruments gain | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bond sinking fund unrealized gain |
