Ramaco Resources, Inc(NASDAQ:METC)
Ramaco Resources, Inc. produces and sells metallurgical coal. The company's development portfolio includes the Elk Creek project consisting of approximately 20,166 acres of controlled mineral and 25 seams located in southern West Virginia; the Berwind property comprising approximately 31,200 acres o...
Website: http://www.ramacoresources.com
Founded: 2011
Full Time Employees: 395
CEO / Founder: Randall W. Atkins
Sector: Basic Materials
Industry: Coking Coal
• 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 | 2026-03-31 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 121,613,000 | 128,007,000 | 120,996,000 | 152,959,000 | 134,656,000 | 170,892,000 | 167,411,000 | 155,315,000 | 172,676,000 | 202,729,000 | 186,966,000 | 137,469,000 | 166,360,000 | 135,227,000 | 136,925,000 | 138,655,000 | 154,882,000 | 87,505,000 | 76,377,000 | 76,057,000 | 43,455,000 | 51,146,000 | 39,459,000 | 36,374,000 | 41,935,000 | 230,028,399 | 61,380 | 65,761 | ||||||||||
yoy | -9.69% | -25.09% | -27.73% | -1.52% | -22.02% | -15.70% | -10.46% | 12.98% | 3.80% | 49.92% | 36.55% | -0.86% | 7.41% | 54.54% | 79.28% | 82.30% | 256.42% | 71.09% | 93.56% | 109.10% | 3.62% | -77.77% | 64186.41% | 55212.42% | ||||||||||||||
qoq | -5.00% | 5.79% | -20.90% | 13.59% | -21.20% | 2.08% | 7.79% | -10.05% | -14.82% | 8.43% | 36.01% | -17.37% | 23.02% | -1.24% | -1.25% | -10.48% | 77.00% | 14.57% | 0.42% | 75.02% | -15.04% | 29.62% | 8.48% | -13.26% | -81.77% | 374661.16% | -6.66% | |||||||||||
costs and expenses | ||||||||||||||||||||||||||||||||||||||
cost of sales | 108,514,000 | 107,063,000 | 101,842,000 | 134,182,000 | 114,132,000 | 136,079,000 | 134,731,000 | 122,770,000 | 139,713,000 | 139,410,000 | 144,635,000 | 99,199,000 | 110,549,000 | 95,430,000 | 79,634,000 | 76,644,000 | 81,253,000 | 51,644,000 | 54,808,000 | 57,762,000 | 31,198,000 | 48,745,000 | 35,689,000 | 30,134,000 | 30,934,000 | 162,340,792 | 44,983 | 41,006 | 35,399,316.25 | 49,406,271 | 47,860,149 | 44,330,847 | ||||||
asset retirement obligations accretion | 506,000 | 461,000 | 402,000 | 402,000 | 402,000 | 402,000 | 354,000 | 354,000 | 354,000 | 354,000 | 349,000 | 349,000 | 350,000 | -370,000 | 495,000 | 755,000 | 235,000 | 154,000 | 156,000 | 154,000 | ||||||||||||||||||
depreciation, depletion, and amortization | 16,613,000 | 16,484,000 | 17,091,000 | 17,038,000 | 17,542,000 | 16,706,000 | 17,811,000 | 15,879,000 | 15,220,000 | 14,402,000 | 14,443,000 | 13,556,000 | 11,852,000 | |||||||||||||||||||||||||
selling, general, and administrative | 20,285,000 | 19,606,000 | 16,143,000 | 15,181,000 | 14,602,000 | 11,354,000 | 12,921,000 | 10,897,000 | 14,114,000 | 11,312,000 | 11,458,000 | 14,319,000 | 11,742,000 | |||||||||||||||||||||||||
total costs and expenses | 145,918,000 | 143,614,000 | 135,478,000 | 166,803,000 | 146,678,000 | 164,541,000 | 165,817,000 | 149,900,000 | 169,401,000 | 165,478,000 | 170,885,000 | 127,423,000 | 134,493,000 | 117,106,000 | 100,236,000 | 95,968,000 | 101,992,000 | 65,004,000 | 67,610,000 | 69,036,000 | 42,211,000 | 59,498,000 | 47,041,000 | 40,673,000 | 40,794,000 | 12,563,143.75 | 20,747,507 | 14,783,096 | 14,721,979 | |||||||||
operating income | -24,305,000 | -15,607,000 | -14,482,000 | -13,844,000 | -12,022,000 | 6,351,000 | 1,594,000 | 5,415,000 | 3,275,000 | 37,251,000 | 16,081,000 | 10,046,000 | 31,867,000 | 18,121,000 | 36,689,000 | 42,687,000 | 52,890,000 | 22,501,000 | 8,767,000 | 7,021,000 | 1,244,000 | -8,352,000 | -7,582,000 | -4,299,000 | 1,141,000 | 29,504,408 | 6,452 | 12,889 | 8,250 | 2,025,177 | 5,803,827 | 10,646,805 | 5,620,189 | -2,657,044 | -6,342,528 | -3,709,594 | -3,183,707 | |
yoy | 102.17% | -345.74% | -1008.53% | -355.66% | -467.08% | -82.95% | -90.09% | -46.10% | -89.72% | 105.57% | -56.17% | -76.47% | -39.75% | -19.47% | 318.49% | 507.99% | 4151.61% | -369.41% | -215.63% | -263.32% | 9.03% | -128.31% | -117613.95% | -33454.02% | 13730.30% | 1356.88% | -99.89% | -99.88% | -99.85% | -176.22% | -191.51% | -387.01% | -276.53% | |||||
qoq | 55.73% | 7.77% | 4.61% | 15.16% | -289.29% | 298.43% | -70.56% | 65.34% | -91.21% | 131.65% | 60.07% | -68.48% | 75.86% | -50.61% | -14.05% | -19.29% | 135.06% | 156.66% | 24.87% | 464.39% | -114.89% | 10.16% | 76.37% | -476.77% | -96.13% | 457190.89% | -49.94% | 56.23% | -99.59% | -65.11% | -45.49% | 89.44% | -311.52% | -58.11% | 70.98% | 16.52% | ||
operating margin % | -19.99% | -12.19% | -11.97% | -9.05% | -8.93% | 3.72% | 0.95% | 3.49% | 1.90% | 18.37% | 8.60% | 7.31% | 19.16% | 13.40% | 26.79% | 30.79% | 34.15% | 25.71% | 11.48% | 9.23% | 2.86% | -16.33% | -19.21% | -11.82% | 2.72% | 12.83% | 10.51% | 19.60% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | |
other income | 485,000 | 332,000 | 125,000 | 658,000 | 505,000 | 1,332,000 | -76,000 | 2,522,000 | 629,000 | 3,245,000 | 11,333,000 | 2,495,000 | 1,247,000 | 856,000 | -933,000 | 2,348,000 | 366,000 | 273,000 | 789,000 | 3,432,000 | 2,935,000 | 470,000 | 1,743,000 | 8,504,000 | 1,210,000 | 1,756,937 | 573 | 194 | 298 | 479,574 | 1,036,418 | 512,693 | 489,317 | |||||
interest expense | -334,000 | -506,000 | -2,250,000 | -2,818,000 | -2,230,000 | -1,614,000 | -1,696,000 | -1,481,000 | -1,332,000 | -1,629,000 | -2,447,000 | -2,518,000 | -2,309,000 | -1,506,000 | -2,255,000 | -1,937,000 | -1,130,000 | -1,138,000 | -933,000 | -283,000 | -202,000 | -309,000 | -344,000 | -293,000 | -279,000 | -1,192,049 | -342 | -302 | -307 | -456,882 | -589,199 | -315,761 | -101,159 | -21 | -212 | -22,608 | ||
income before tax | -24,154,000 | -15,781,000 | -16,607,000 | -16,004,000 | -13,747,000 | 6,069,000 | -178,000 | 6,456,000 | 2,572,000 | 38,867,000 | 24,967,000 | 10,023,000 | 30,805,000 | 17,471,000 | 33,501,000 | 43,098,000 | 52,126,000 | 21,636,000 | 8,623,000 | 10,170,000 | 3,977,000 | -8,191,000 | -6,183,000 | 3,912,000 | 2,072,000 | 30,069,296 | 6,683 | 12,781 | ||||||||||
income tax expense | -5,835,000 | -1,076,000 | -3,299,000 | -2,030,000 | -4,290,000 | 2,211,000 | 61,000 | 915,000 | 540,000 | 8,829,000 | 5,505,000 | 2,467,000 | 5,548,000 | 3,085,000 | 6,596,000 | 9,818,000 | 10,655,000 | 2,997,000 | 1,588,000 | 228,000 | -166,000 | -3,446,000 | -1,407,000 | 1,260,000 | 110,000 | 5,158,342 | 1,133 | 2,168 | 1,358 | -1,335,479 | 62,873 | 642,299 | 743,307 | |||||
net income | -18,319,000 | -14,705,000 | -13,308,000 | -13,974,000 | -9,457,000 | 3,858,000 | -239,000 | 5,541,000 | 2,032,000 | 30,038,000 | 19,462,000 | 7,556,000 | 25,257,000 | 14,386,000 | 26,905,000 | 33,280,000 | 41,471,000 | 18,639,000 | 7,035,000 | 9,942,000 | 4,143,000 | -4,745,000 | -4,776,000 | 2,652,000 | 1,962,000 | 24,910,954 | 5,550 | 10,613 | 6,883 | 3,392,959 | 6,211,328 | 10,203,436 | 5,266,277 | -2,599,891 | -6,235,543 | -3,487,971 | -3,093,143 | |
yoy | 93.71% | -481.16% | 5468.20% | -352.19% | -565.40% | -87.16% | -101.23% | -26.67% | -91.95% | 108.80% | -27.66% | -77.30% | -39.10% | -22.82% | 282.44% | 234.74% | 900.99% | -492.81% | -247.30% | 274.89% | 111.16% | -119.05% | -86154.05% | 24888.22% | 28405.01% | 634.20% | -99.91% | -99.90% | -99.87% | -230.50% | -199.61% | -392.53% | -270.26% | |||||
qoq | 24.58% | 10.50% | -4.77% | 47.76% | -345.13% | -1714.23% | -104.31% | 172.69% | -93.24% | 54.34% | 157.57% | -70.08% | 75.57% | -46.53% | -19.16% | -19.75% | 122.50% | 164.95% | -29.24% | 139.97% | -187.31% | -0.65% | -280.09% | 35.17% | -92.12% | 448746.02% | -47.71% | 54.19% | -99.80% | -45.37% | -39.13% | 93.75% | -302.56% | -58.31% | 78.77% | 12.76% | ||
net income margin % | -15.06% | -11.49% | -11.00% | -9.14% | -7.02% | 2.26% | -0.14% | 3.57% | 1.18% | 14.82% | 10.41% | 5.50% | 15.18% | 10.64% | 19.65% | 24.00% | 26.78% | 21.30% | 9.21% | 13.07% | 9.53% | -9.28% | -12.10% | 7.29% | 4.68% | 10.83% | 9.04% | 16.14% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | |
earnings per common share * | ||||||||||||||||||||||||||||||||||||||
basic - class a | -300 | -250 | -250 | -290 | -190 | 60 | -30 | 80 | 620 | 410 | 30 | |||||||||||||||||||||||||||
basic - class b | -150 | -70 | -50 | -120 | -200 | 20 | 60 | 180 | 240 | 250 | 170 | |||||||||||||||||||||||||||
diluted - class a | -300 | -250 | -250 | -290 | -190 | 60 | -30 | 80 | 590 | 400 | 30 | |||||||||||||||||||||||||||
diluted - class b | -150 | -70 | -50 | -120 | -200 | 10 | 60 | 180 | 230 | 240 | 160 | |||||||||||||||||||||||||||
* refer to notes 7 and 11 for dividends and earnings per common share information | ||||||||||||||||||||||||||||||||||||||
* refer to notes 6 and 10 for dividends and earnings per common share information | ||||||||||||||||||||||||||||||||||||||
basic - single class | 140 | |||||||||||||||||||||||||||||||||||||
total | 60 | -30 | 80 | 620 | 410 | 170 | ||||||||||||||||||||||||||||||||
diluted - single class | 140 | |||||||||||||||||||||||||||||||||||||
* refer to note 10 for earnings per common share calculations | ||||||||||||||||||||||||||||||||||||||
earnings per common share | ||||||||||||||||||||||||||||||||||||||
basic | 570 | 330 | 610 | 750 | 940 | 420 | 160 | 230 | 100 | -110 | 60 | 50 | ||||||||||||||||||||||||||
diluted | 570 | 330 | 600 | 740 | 920 | 420 | 160 | 230 | 100 | -110 | 60 | 50 | ||||||||||||||||||||||||||
basic weighted-average shares outstanding | 44,281,000 | 44,164,000 | 44,085,000 | 44,271,000 | 44,181,000 | 43,964,000 | 44,109,000 | 44,184,000 | 43,443,000 | 42,460,000 | 42,647,000 | 42,704,000 | 41,760,000 | 40,838,000 | 40,936 | 40,869 | 40,039 | |||||||||||||||||||||
diluted weighted-average shares outstanding | 44,692,000 | 44,702,000 | 44,543,000 | 45,135,000 | 44,908,000 | 44,257,000 | 44,465,000 | 44,184,000 | 43,443,000 | 42,460,000 | 42,647,000 | 42,704,000 | 41,760,000 | 40,838,000 | 40,936 | 40,965 | 40,263 | |||||||||||||||||||||
depreciation and amortization | 7,474,500 | 11,435,000 | 9,783,000 | 8,680,000 | 7,344,000 | 6,751,000 | 5,955,000 | 6,155,000 | 5,311,000 | 5,258,000 | 5,341,000 | 5,002,000 | 19,506,709 | 5,353 | 4,822 | 4,116 | 3,682,341 | 3,347,777 | 2,955,382 | 2,437,500 | ||||||||||||||||||
selling, general and administrative | 10,750,000 | 8,672,000 | 8,786,000 | 11,824,000 | 5,862,000 | 5,895,000 | 5,165,000 | 4,707,000 | 5,300,000 | 5,966,000 | 5,039,000 | 4,717,000 | 18,165,873 | 4,464 | 4,703 | 3,960 | 3,398,207 | 3,484,395 | 3,692,254 | 3,431,144 | 2,922,567 | 3,237,682 | 2,227,116 | 3,286,585 | ||||||||||||||
asset retirement obligation accretion | 151,000 | 142,000 | 128,000 | 159,000 | 141,000 | 510,617 | 128 | 128 | 128 | 123,597 | 123,468 | 123,467 | 123,468 | 101,277 | 101,276 | 101,276 | 101,277 | |||||||||||||||||||||
cost and expenses | ||||||||||||||||||||||||||||||||||||||
total cost and expenses | 200,523,991 | 54,928 | 52,872 | 49,210 | 42,161,880 | 56,361,911 | 54,631,252 | 50,322,959 | ||||||||||||||||||||||||||||||
earnings per common share | ||||||||||||||||||||||||||||||||||||||
basic earnings per share | 0.14 | 0.14 | 0.26 | |||||||||||||||||||||||||||||||||||
diluted earnings per share | 0.14 | 0.14 | 0.26 | |||||||||||||||||||||||||||||||||||
cost of coal sales | 43,219 | 22,743,573 | 14,751,276 | 9,787,810 | 9,837,613 | |||||||||||||||||||||||||||||||||
in thousands, except per share amounts | ||||||||||||||||||||||||||||||||||||||
revenues | 57,460 | 45,846,735.75 | 62,165,738 | 65,278,057 | 55,943,148 | |||||||||||||||||||||||||||||||||
income before taxes | 8,241 | 5,782,380 | 6,274,201 | 10,845,735 | 6,009,584 | |||||||||||||||||||||||||||||||||
basic and diluted earnings per share | ||||||||||||||||||||||||||||||||||||||
basic | 0.17 | 0.135 | 0.15 | 0.25 | 0.13 | |||||||||||||||||||||||||||||||||
diluted | 0.17 | 0.135 | 0.15 | 0.25 | 0.13 | |||||||||||||||||||||||||||||||||
weighted-average common shares outstanding | ||||||||||||||||||||||||||||||||||||||
basic | 40,604 | 40,082,467 | 40,082,467 | 39,905,327 | ||||||||||||||||||||||||||||||||||
diluted | 40,652 | 40,329,309 | 40,339,749 | 40,141,652 | ||||||||||||||||||||||||||||||||||
other operating costs and expenses | -1,219,619 | 1,308,400 | 1,396,690 | 17,300 | ||||||||||||||||||||||||||||||||||
interest and dividend income | 9,611 | 23,155 | 1,998 | 1,237 | -3,899 | 76,843 | 100,343 | 113,172 | ||||||||||||||||||||||||||||||
coal sales | 8,694,769.75 | 14,404,979 | 10,522,122 | 9,851,978 | ||||||||||||||||||||||||||||||||||
coal processing | 559,418.5 | 551,380 | 1,686,294 | |||||||||||||||||||||||||||||||||||
total revenue | 9,254,188.25 | 14,404,979 | 11,073,502 | 11,538,272 | ||||||||||||||||||||||||||||||||||
cost of coal processing | 687,151 | 1,008,299 | ||||||||||||||||||||||||||||||||||||
depreciation, depletion and amortization | 333,745.75 | 867,968 | 310,889 | 156,127 | ||||||||||||||||||||||||||||||||||
professional fees | 309,208 | 480,905 | 272,164 | 314,778 | ||||||||||||||||||||||||||||||||||
other income and expense | 35,730.25 | 30,163 | 121,492 | |||||||||||||||||||||||||||||||||||
unaudited pro forma basic and fully diluted loss per share | -0.088 | -0.16 | -0.09 | -0.1 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||
current assets | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 355,205,000 | 440,347,000 | 193,846,000 | 28,130,000 | 43,466,000 | 33,009,000 | 22,864,000 | 27,571,000 | 30,503,000 | 41,962,000 | 42,924,000 | 33,883,000 | 36,616,000 | 35,613,000 | 46,608,000 | 43,461,000 | 71,472,000 | 21,891,000 | 46,672,000 | 19,394,000 | 5,544,000 | 5,300,000 | 6,360,000 | 9,759,000 | 15,319,000 | 5,532,000 | 5,498,000 | 5,541,000 | 1,939,000 | 6,951,000 | 5,482,285 | 5,911,310 | 7,323,571 | 5,934,043 | 9,263,356 | 2,858,014 | 13,968,046 |
accounts receivable | 66,335,000 | 54,354,000 | 43,612,000 | 55,943,000 | 52,122,000 | 73,582,000 | 62,905,000 | 69,613,000 | 103,539,000 | 96,866,000 | 63,634,000 | 58,973,000 | 71,099,000 | 41,174,000 | 50,358,000 | 52,746,000 | 47,647,000 | 44,453,000 | 37,592,000 | 13,882,000 | 21,743,000 | 20,299,000 | 21,286,000 | 15,801,000 | 14,420,000 | 19,256,000 | 30,054,000 | 26,099,000 | 27,285,000 | 10,729,000 | 31,288,010 | 28,265,692 | 23,496,089 | 7,165,487 | 2,616,727 | 1,869,930 | 1,573,996 |
inventories | 105,546,000 | 87,155,000 | 81,574,000 | 59,310,000 | 56,123,000 | 43,358,000 | 53,051,000 | 52,396,000 | 41,280,000 | 37,163,000 | 50,242,000 | 67,425,000 | 50,971,000 | 44,973,000 | 40,028,000 | 32,388,000 | 19,543,000 | 15,791,000 | 13,880,000 | 19,575,000 | 24,190,000 | 11,947,000 | 23,288,000 | 25,455,000 | 23,458,000 | 15,261,000 | 12,644,000 | 16,593,000 | 15,027,000 | 14,185,000 | 7,950,960 | 11,294,596 | 10,131,419 | 10,057,787 | |||
prepaid expenses and other | 15,616,000 | 15,750,000 | 9,695,000 | 11,527,000 | 12,256,000 | 17,685,000 | 7,853,000 | 11,053,000 | 7,286,000 | 13,748,000 | 12,422,000 | 17,521,000 | 19,005,000 | 25,729,000 | 4,962,000 | 3,513,000 | 2,939,000 | 4,626,000 | 4,339,000 | 4,912,000 | 5,833,000 | 4,953,000 | 3,789,000 | 3,160,000 | 4,943,000 | 4,274,000 | 3,324,000 | ||||||||||
total current assets | 542,702,000 | 597,606,000 | 328,727,000 | 154,910,000 | 163,967,000 | 167,634,000 | 146,673,000 | 160,633,000 | 182,608,000 | 189,739,000 | 169,222,000 | 177,802,000 | 177,691,000 | 147,489,000 | 141,956,000 | 132,108,000 | 141,601,000 | 86,761,000 | 102,483,000 | 57,763,000 | 57,310,000 | 42,499,000 | 54,723,000 | 54,175,000 | 58,140,000 | 44,323,000 | 51,520,000 | 49,837,000 | 46,209,000 | 35,019,000 | 48,043,292 | 48,341,895 | 44,308,035 | 29,461,615 | 37,165,773 | 57,752,846 | 78,440,746 |
property, plant, and equipment | 517,090,000 | 511,943,000 | 489,170,000 | 487,334,000 | 487,872,000 | 482,019,000 | 476,748,000 | 474,516,000 | 466,253,000 | 459,091,000 | 456,712,000 | 457,564,000 | 444,075,000 | ||||||||||||||||||||||||
financing lease right-of-use assets | 14,998,000 | 15,763,000 | 19,808,000 | 19,683,000 | 19,679,000 | 12,437,000 | 12,014,000 | 14,265,000 | 17,148,000 | 10,282,000 | 13,201,000 | 17,363,000 | 12,443,000 | 12,905,000 | 9,839,000 | 10,913,000 | 12,296,000 | 9,128,000 | 8,897,000 | 5,750,000 | |||||||||||||||||
advanced coal royalties | 6,260,000 | 5,815,000 | 5,446,000 | 4,884,000 | 5,129,000 | 4,709,000 | 3,884,000 | 3,460,000 | 3,410,000 | 2,964,000 | 3,606,000 | 3,464,000 | 3,277,000 | 3,271,000 | 3,618,000 | 2,903,000 | 4,645,000 | 5,576,000 | 5,509,000 | 5,421,000 | 5,397,000 | 4,784,000 | 4,605,000 | 3,832,000 | 3,640,000 | 3,271,000 | 3,250,000 | 3,113,000 | 3,126,000 | 3,045,000 | 3,039,153 | 2,785,748 | 2,719,315 | 2,867,369 | 2,984,482 | 2,782,748 | 2,050,000 |
other | 10,538,000 | 9,442,000 | 6,504,000 | 7,835,000 | 9,088,000 | 7,887,000 | 6,076,000 | 6,354,000 | 4,592,000 | 3,760,000 | 3,965,000 | 4,198,000 | 3,830,000 | 2,832,000 | 3,589,000 | 2,186,000 | 1,892,000 | 491,000 | 520,000 | 573,000 | 540,000 | 885,000 | 965,000 | 949,000 | 983,000 | 1,017,000 | 1,041,000 | 994,000 | 116,000 | 975,000 | 603,258 | 361,918 | 568,631 | 385,514 | 218,706 | 21,841 | |
total assets | 1,091,588,000 | 1,140,569,000 | 849,655,000 | 674,646,000 | 685,735,000 | 674,686,000 | 645,395,000 | 659,228,000 | 674,011,000 | 665,836,000 | 646,706,000 | 660,391,000 | 641,316,000 | 596,339,000 | 562,132,000 | 489,706,000 | 406,364,000 | 329,033,000 | 299,084,000 | 247,082,000 | 240,983,000 | 228,623,000 | 241,312,000 | 242,101,000 | 244,659,000 | 226,813,000 | 227,756,000 | 218,137,000 | 206,691,000 | 188,244,000 | 196,177,594 | 188,226,849 | 173,275,475 | 148,098,031 | 143,547,102 | 149,087,956 | 149,424,390 |
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||
liabilities | |||||||||||||||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||||||||||||||
accounts payable | 57,004,000 | 41,600,000 | 41,675,000 | 56,271,000 | 59,496,000 | 48,855,000 | 53,783,000 | 47,863,000 | 59,694,000 | 51,624,000 | 51,584,000 | 49,781,000 | 49,850,000 | 34,825,000 | 30,130,000 | 34,363,000 | 40,406,000 | 15,346,000 | 21,157,000 | 16,847,000 | 16,751,000 | 11,742,000 | 11,803,000 | 8,236,000 | 13,099,000 | 10,663,000 | 13,851,000 | 16,325,000 | 15,247,000 | 16,393,000 | 22,723,150 | 20,062,221 | 28,327,276 | 19,532,531 | 14,484,726 | 16,307,435 | 10,117,174 |
accrued liabilities | 43,487,000 | 54,724,000 | 58,467,000 | 47,591,000 | 53,851,000 | 61,659,000 | 48,378,000 | 58,021,000 | 49,657,000 | 52,225,000 | 46,485,000 | 38,703,000 | 33,070,000 | ||||||||||||||||||||||||
current portion of asset retirement obligations | 997,000 | 1,797,000 | 1,035,000 | 1,035,000 | 1,035,000 | 1,035,000 | 110,000 | 110,000 | 110,000 | 110,000 | 110,000 | 29,000 | 29,000 | ||||||||||||||||||||||||
current portion of long-term debt | 6,000 | 56,000 | 140,000 | 223,000 | 307,000 | 359,000 | 383,000 | 7,198,000 | 28,227,000 | 56,534,000 | 28,015,000 | 25,333,000 | 29,684,000 | 35,639,000 | 30,839,000 | 6,066,000 | 7,133,000 | 7,674,000 | 5,781,000 | 4,931,000 | 4,902,000 | 4,872,000 | 4,914,000 | 4,914,000 | 3,333,000 | 3,333,000 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | |||||||
current portion of financing lease obligations | 7,625,000 | 7,281,000 | 8,966,000 | 8,239,000 | 7,307,000 | 6,218,000 | 6,134,000 | 7,145,000 | 8,541,000 | 5,456,000 | 6,312,000 | 7,366,000 | 6,114,000 | 5,969,000 | 4,776,000 | 4,465,000 | 4,081,000 | 3,461,000 | 3,057,000 | 1,748,000 | |||||||||||||||||
insurance financing liability | 2,121,000 | 4,042,000 | 283,000 | 428,000 | 2,365,000 | 4,302,000 | 439,000 | 2,238,000 | 4,037,000 | 846,000 | 2,415,000 | 4,577,000 | |||||||||||||||||||||||||
total current liabilities | 111,240,000 | 109,500,000 | 110,566,000 | 113,787,000 | 124,361,000 | 122,428,000 | 108,788,000 | 120,776,000 | 148,467,000 | 169,986,000 | 142,506,000 | 142,058,000 | 151,162,000 | 162,845,000 | 150,438,000 | 110,798,000 | 76,230,000 | 46,660,000 | 45,281,000 | 36,917,000 | 33,254,000 | 29,113,000 | 27,086,000 | 27,837,000 | 28,652,000 | 26,411,000 | 30,741,000 | 31,228,000 | 29,779,000 | 29,845,000 | 45,527,563 | 44,520,516 | 41,085,771 | 22,424,569 | 17,237,798 | 17,725,439 | 14,818,543 |
long-term asset retirement obligations | 34,270,000 | 33,122,000 | 31,208,000 | 30,806,000 | 30,454,000 | 30,052,000 | |||||||||||||||||||||||||||||||
long-term financing lease obligations | 9,137,000 | 10,184,000 | 10,955,000 | 12,258,000 | 13,203,000 | 7,517,000 | 6,684,000 | 7,506,000 | 8,543,000 | 4,915,000 | 5,765,000 | 8,296,000 | 3,980,000 | 4,917,000 | 3,783,000 | 4,501,000 | 5,968,000 | 4,599,000 | 4,847,000 | 3,584,000 | |||||||||||||||||
long-term debt | 452,063,000 | 451,361,000 | 43,141,000 | 42,155,000 | 24,739,000 | 349,000 | 34,157,000 | 63,975,000 | 45,567,000 | 18,757,000 | 16,838,000 | 1,877,000 | 2,698,000 | 3,339,000 | 2,809,000 | 3,125,000 | 15,954,000 | 12,578,000 | 21,022,000 | 15,901,000 | 22,295,000 | 9,614,000 | 11,766,000 | 10,002,000 | 13,737,000 | 4,474,000 | |||||||||||
deferred tax liability | 38,469,000 | 44,309,000 | 46,386,000 | 49,689,000 | 51,359,000 | 56,027,000 | 54,573,000 | 54,740,000 | 52,424,000 | 54,352,000 | 45,685,000 | 42,257,000 | 37,791,000 | 35,637,000 | 17,985,000 | 12,854,000 | 11,421,000 | 6,406,000 | 3,412,000 | 1,824,000 | 1,596,000 | 5,228,000 | 6,635,000 | 5,375,000 | 5,265,000 | 4,670,000 | 3,537,000 | 1,450,000 | 109,000 | 1,448,478 | 1,385,717 | 708,465 | |||||
other long-term liabilities | 9,405,000 | 8,527,000 | 7,312,000 | 7,061,000 | 6,754,000 | 7,664,000 | 5,414,000 | 4,941,000 | 4,961,000 | 4,483,000 | 4,322,000 | 4,084,000 | 3,742,000 | 3,299,000 | 3,368,000 | 2,637,000 | 2,411,000 | 2,532,000 | 2,054,000 | 1,001,000 | 1,013,000 | 965,000 | 982,000 | 975,000 | 975,000 | 854,000 | 701,000 | 155,000 | 182,000 | ||||||||
total liabilities | 654,584,000 | 657,003,000 | 322,743,000 | 327,207,000 | 330,487,000 | 311,880,000 | 283,571,000 | 293,102,000 | 301,743,000 | 296,231,000 | 294,108,000 | 323,286,000 | 304,393,000 | 287,141,000 | 263,463,000 | 210,024,000 | 154,429,000 | 117,959,000 | 105,277,000 | 61,652,000 | 66,690,000 | 59,528,000 | 68,465,000 | 65,568,000 | 71,691,000 | 56,730,000 | 60,543,000 | 57,578,000 | 57,805,000 | 47,135,000 | 59,159,090 | 58,114,359 | 54,061,107 | 34,700,745 | 27,904,798 | 27,530,115 | 24,378,578 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||
stockholders' equity | |||||||||||||||||||||||||||||||||||||
preferred stock, 0.01 par value... | |||||||||||||||||||||||||||||||||||||
class a common stock, 0.01 par value... | 458,000 | 445,000 | 445,000 | 444,000 | 444,000 | 438,000 | 438,000 | 437,000 | 443,000 | 440,000 | 439,000 | 439,000 | |||||||||||||||||||||||||
class b common stock, 0.01 par value... | 110,000 | 106,000 | 104,000 | 103,000 | 103,000 | 95,000 | 87,000 | 87,000 | 88,000 | 88,000 | 88,000 | 88,000 | |||||||||||||||||||||||||
additional paid-in capital | 470,099,000 | 483,326,000 | 509,272,000 | 314,341,000 | 306,312,000 | 292,739,000 | 281,079,000 | 276,734,000 | 279,962,000 | 277,133,000 | 275,929,000 | 272,728,000 | 171,531,000 | 168,711,000 | 166,994,000 | 164,918,000 | 165,451,000 | 163,566,000 | 162,437,000 | 161,095,000 | 159,899,000 | 158,859,000 | 157,866,000 | 156,777,000 | 155,863,000 | 154,957,000 | 153,976,000 | 152,872,000 | 151,813,000 | 150,926,000 | 150,228,209 | 149,533,523 | 148,838,837 | 148,293,263 | 147,938,891 | 147,618,884 | 147,623,351 |
treasury stock | -15,031,000 | ||||||||||||||||||||||||||||||||||||
retained earnings | -18,632,000 | -311,000 | 17,091,000 | 32,551,000 | 48,389,000 | 69,534,000 | 80,220,000 | 88,868,000 | 91,775,000 | 91,944,000 | 76,142,000 | 63,850,000 | 164,948,000 | 140,045,000 | 131,234,000 | 114,323,000 | 86,041,000 | 47,067,000 | 30,929,000 | 23,894,000 | 13,952,000 | 9,809,000 | 14,554,000 | 19,330,000 | 16,678,000 | 14,716,000 | 12,828,000 | 7,278,000 | |||||||||
total stockholders' equity | 437,004,000 | 483,566,000 | 347,439,000 | 355,248,000 | 362,806,000 | 361,824,000 | 366,126,000 | 372,268,000 | 369,605,000 | 352,598,000 | 337,105,000 | 336,923,000 | 309,198,000 | 298,669,000 | 279,682,000 | 251,935,000 | 211,074,000 | 193,807,000 | 185,430,000 | 174,293,000 | 169,095,000 | 172,847,000 | 176,533,000 | 172,968,000 | 170,083,000 | 167,213,000 | 148,886,000 | 137,018,504 | 130,112,490 | 119,214,368 | |||||||
total liabilities and stockholders' equity | 1,091,588,000 | 1,140,569,000 | 674,646,000 | 685,735,000 | 674,686,000 | 645,395,000 | 659,228,000 | 674,011,000 | 665,836,000 | 646,706,000 | 660,391,000 | 641,316,000 | 596,339,000 | 562,132,000 | 489,706,000 | 406,364,000 | 329,033,000 | 299,084,000 | 247,082,000 | 240,983,000 | 228,623,000 | 241,312,000 | 242,101,000 | 244,659,000 | 226,813,000 | 227,756,000 | 218,137,000 | 206,691,000 | 188,244,000 | 196,177,594 | 188,226,849 | 173,275,475 | |||||
long-term equipment loans | 57,000 | ||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||
long-term borrowings on revolving credit facility | 25,000,000 | 16,000,000 | |||||||||||||||||||||||||||||||||||
senior notes | 116,316,000 | 88,606,000 | 88,356,000 | 88,135,000 | 33,646,000 | 33,529,000 | 33,412,000 | 33,296,000 | 33,178,000 | 33,061,000 | 32,945,000 | 32,830,000 | 32,712,000 | 32,594,000 | 32,478,000 | 32,363,000 | 32,245,000 | ||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 526,912,000 | ||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 849,655,000 | ||||||||||||||||||||||||||||||||||||
asset retirement obligations | 31,325,000 | 29,455,000 | 29,197,000 | 28,850,000 | 28,495,000 | 29,555,000 | 29,206,000 | 29,000 | 484,000 | 484,000 | 489,000 | 489,000 | 1,161,000 | 334,000 | 395,000 | 46,000 | 1,044,000 | 702,000 | 361,000 | 19,000 | 734,000 | 513,000 | 292,000 | 71,000 | 734,188 | 512,997 | 291,806 | 70,616 | 1,195,337 | 1,032,388 | 863,092 | ||||||
current portion of related party debt | 10,000,000 | 20,000,000 | 30,000,000 | 40,000,000 | 35,000,000 | 30,000,000 | |||||||||||||||||||||||||||||||
common stock, 0.01 par value... | 444,000 | 442,000 | 441,000 | 441,000 | 443,000 | 441,000 | 441,000 | 441,000 | 442,000 | 427,000 | 427,000 | 426,000 | 427,000 | 410,000 | 409,000 | 409,000 | 408,000 | 401,000 | 400,825 | 400,825 | 400,825 | 395,594 | |||||||||||||||
* common stock was reclassified to class a common stock during q2 2023. refer to note 9. | |||||||||||||||||||||||||||||||||||||
* common stock was reclassified to class a common stock during q2 2023. refer to note 6. | |||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||
in thousands, except per-share amounts | 2,023,000 | 2,023,000 | 2,023,000 | 2,022,000 | 2,022,000 | 2,022,000 | 2,021,000 | 2,021,000 | 2,021,000 | 2,020,000 | |||||||||||||||||||||||||||
revenue | 186,966,000 | 137,469,000 | 166,360,000 | 136,925,000 | 138,655,000 | 154,882,000 | 76,377,000 | 76,057,000 | 43,455,000 | 39,459,000 | 36,374,000 | ||||||||||||||||||||||||||
costs and expenses | |||||||||||||||||||||||||||||||||||||
cost of sales | 144,635,000 | 99,199,000 | 110,549,000 | 79,634,000 | 76,644,000 | 81,253,000 | 54,808,000 | 57,762,000 | 31,198,000 | 35,689,000 | 30,134,000 | 41,006,000 | 49,406,271 | 47,860,149 | 44,330,847 | ||||||||||||||||||||||
asset retirement obligations accretion | 349,000 | 349,000 | 350,000 | 495,000 | 755,000 | 235,000 | 156,000 | 154,000 | |||||||||||||||||||||||||||||
depreciation, depletion, and amortization | 14,443,000 | 13,556,000 | 11,852,000 | ||||||||||||||||||||||||||||||||||
selling, general, and administrative | 11,458,000 | 14,319,000 | 11,742,000 | ||||||||||||||||||||||||||||||||||
total costs and expenses | 170,885,000 | 127,423,000 | 134,493,000 | 100,236,000 | 95,968,000 | 101,992,000 | 67,610,000 | 69,036,000 | 42,211,000 | 47,041,000 | 40,673,000 | ||||||||||||||||||||||||||
operating income | 16,081,000 | 10,046,000 | 31,867,000 | 36,689,000 | 42,687,000 | 52,890,000 | 8,767,000 | 7,021,000 | 1,244,000 | -7,582,000 | -4,299,000 | 8,250,000 | 5,803,827 | 10,646,805 | 5,620,189 | ||||||||||||||||||||||
other income | 11,333,000 | 2,495,000 | 1,247,000 | -933,000 | 2,348,000 | 366,000 | 789,000 | 3,432,000 | 2,935,000 | 1,743,000 | 8,504,000 | 298,000 | 1,036,418 | 512,693 | 489,317 | ||||||||||||||||||||||
interest expense | -2,447,000 | -2,518,000 | -2,309,000 | -2,255,000 | -1,937,000 | -1,130,000 | -933,000 | -283,000 | -202,000 | -344,000 | -293,000 | -307,000 | -589,199 | -315,761 | -101,159 | ||||||||||||||||||||||
income before tax | 24,967,000 | 10,023,000 | 30,805,000 | 33,501,000 | 43,098,000 | 52,126,000 | 8,623,000 | 10,170,000 | 3,977,000 | -6,183,000 | 3,912,000 | ||||||||||||||||||||||||||
income tax expense | 5,505,000 | 2,467,000 | 5,548,000 | 6,596,000 | 9,818,000 | 228,000 | 1,260,000 | 1,358,000 | 62,873 | 642,299 | 743,307 | ||||||||||||||||||||||||||
net income | 19,462,000 | 7,556,000 | 25,257,000 | 26,905,000 | 33,280,000 | 41,471,000 | 7,035,000 | 9,942,000 | 4,143,000 | -4,776,000 | 2,652,000 | 6,883,000 | 6,211,328 | 10,203,436 | 5,266,277 | ||||||||||||||||||||||
earnings per common share * | |||||||||||||||||||||||||||||||||||||
basic - single class | 140 | ||||||||||||||||||||||||||||||||||||
basic - class a | 410 | 30 | |||||||||||||||||||||||||||||||||||
total | 410 | 170 | |||||||||||||||||||||||||||||||||||
basic - class b | 170 | ||||||||||||||||||||||||||||||||||||
diluted - single class | 140 | ||||||||||||||||||||||||||||||||||||
diluted - class a | 400 | 30 | |||||||||||||||||||||||||||||||||||
diluted - class b | 160 | ||||||||||||||||||||||||||||||||||||
* refer to note 10 for earnings per common share calculations | |||||||||||||||||||||||||||||||||||||
earnings per common share | |||||||||||||||||||||||||||||||||||||
basic | 570 | 610 | 750 | 940 | 160 | 230 | 100 | -110 | 60 | 170 | 0.15 | 0.25 | 0.13 | ||||||||||||||||||||||||
diluted | 570 | 600 | 740 | 920 | 160 | 230 | 100 | -110 | 60 | 170 | 0.15 | 0.25 | 0.13 | ||||||||||||||||||||||||
basic weighted-average shares outstanding | 44,281,000 | 44,085,000 | 44,271,000 | 44,181,000 | 44,109,000 | 44,184,000 | 43,443,000 | 42,647,000 | 42,704,000 | ||||||||||||||||||||||||||||
diluted weighted-average shares outstanding | 44,692,000 | 44,543,000 | 45,135,000 | 44,908,000 | 44,465,000 | 44,184,000 | 43,443,000 | 42,647,000 | 42,704,000 | ||||||||||||||||||||||||||||
property, plant and equipment | 429,842,000 | 403,130,000 | 341,596,000 | 245,930,000 | 227,077,000 | 181,675,000 | 177,575,000 | 156,343,000 | 144,470,229 | 136,574,558 | 125,825,988 | 115,450,841 | |||||||||||||||||||||||||
accrued expenses | 41,806,000 | 49,209,000 | 35,350,000 | 23,946,000 | 19,410,000 | 14,081,000 | 12,946,000 | 10,721,000 | 11,591,000 | 9,325,000 | 12,752,000 | 11,484,000 | 11,740,000 | 11,156,000 | 9,390,000 | 9,124,000 | 8,094,000 | 6,630,213 | 8,824,787 | 6,107,123 | 2,821,422 | 1,557,735 | 385,616 | 2,294,485 | |||||||||||||
other current liabilities | 70,000 | 175,000 | 280,000 | 44,000 | 111,000 | 485,000 | 862,000 | ||||||||||||||||||||||||||||||
long-term related party debt | 10,000,000 | 20,000,000 | |||||||||||||||||||||||||||||||||||
depreciation and amortization | 11,435,000 | 9,783,000 | 8,680,000 | 6,751,000 | 5,955,000 | 6,155,000 | 5,258,000 | 5,341,000 | 4,116,000 | 3,347,777 | 2,955,382 | 2,437,500 | |||||||||||||||||||||||||
selling, general and administrative | 8,672,000 | 8,786,000 | 11,824,000 | 5,895,000 | 5,165,000 | 4,707,000 | 5,966,000 | 5,039,000 | 3,960,000 | 3,484,395 | 3,692,254 | 3,431,144 | |||||||||||||||||||||||||
income tax benefit | 10,655,000 | 1,588,000 | -1,407,000 | ||||||||||||||||||||||||||||||||||
in thousands, except share and per-share amounts | |||||||||||||||||||||||||||||||||||||
property, plant and equipment – net | 177,736,000 | 180,455,000 | 181,019,000 | 183,145,000 | 181,896,000 | 178,202,000 | 171,945,000 | 164,193,000 | 149,205,000 | ||||||||||||||||||||||||||||
asset retirement obligation accretion | 151,000 | 128,000 | 159,000 | 128,000 | 123,468 | 123,467 | 123,468 | ||||||||||||||||||||||||||||||
income tax (benefit) expense | -166,000 | ||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||
deferred tax | 1,762,000 | ||||||||||||||||||||||||||||||||||||
deferred income | 1,139,000 | ||||||||||||||||||||||||||||||||||||
in thousands, except per share amounts | 2,020,000 | ||||||||||||||||||||||||||||||||||||
prepaid expenses | 1,604,000 | 1,958,000 | 3,154,000 | 3,322,037 | 2,870,297 | 3,356,956 | 1,104,437 | 1,473,838 | 766,989 | 1,075,826 | |||||||||||||||||||||||||||
total equity | 160,559,000 | 141,109,000 | 113,397,286 | 115,642,304 | 121,557,841 | 125,045,812 | |||||||||||||||||||||||||||||||
other assets | 1,013,000 | 624,920 | 524,648 | 422,137 | 318,206 | ||||||||||||||||||||||||||||||||
accumulated deficit | -3,335,000 | -10,218,000 | -13,610,530 | -19,821,858 | -30,025,294 | ||||||||||||||||||||||||||||||||
revenues | 57,460,000 | 62,165,738 | 65,278,057 | 55,943,148 | |||||||||||||||||||||||||||||||||
cost and expenses | |||||||||||||||||||||||||||||||||||||
total cost and expenses | 49,210,000 | 56,361,911 | 54,631,252 | 50,322,959 | |||||||||||||||||||||||||||||||||
income before taxes | 8,241,000 | 6,274,201 | 10,845,735 | 6,009,584 | |||||||||||||||||||||||||||||||||
basic and diluted earnings per share | |||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding | |||||||||||||||||||||||||||||||||||||
short-term investments | 5,199,861 | 19,859,952 | 49,842,881 | 59,652,571 | |||||||||||||||||||||||||||||||||
financed insurance payable | 287,000 | ||||||||||||||||||||||||||||||||||||
notes payable | 14,836,754 | 14,758,593 | |||||||||||||||||||||||||||||||||||
other operating costs and expenses | |||||||||||||||||||||||||||||||||||||
interest and dividend income | 23,155 | 1,998 | 1,237 | ||||||||||||||||||||||||||||||||||
note payable | 5,790,935 | ||||||||||||||||||||||||||||||||||||
long-term investments | 5,199,278 | ||||||||||||||||||||||||||||||||||||
deferred offering costs | |||||||||||||||||||||||||||||||||||||
liabilities and equity | |||||||||||||||||||||||||||||||||||||
distributions payable | 1,499,840 | ||||||||||||||||||||||||||||||||||||
note payable - ramaco coal, llc | |||||||||||||||||||||||||||||||||||||
series a preferred units | |||||||||||||||||||||||||||||||||||||
equity | |||||||||||||||||||||||||||||||||||||
contributed capital | |||||||||||||||||||||||||||||||||||||
accumulated losses | -35,291,571 | -32,691,680 | -26,456,136 | -22,968,165 | |||||||||||||||||||||||||||||||||
total liabilities and equity | 148,098,031 | 143,547,102 | 149,087,956 | 149,424,390 | |||||||||||||||||||||||||||||||||
inventory | 3,951,900 | 2,415,032 | 2,170,307 | ||||||||||||||||||||||||||||||||||
property, plant and equipment - net | 103,011,333 | 88,333,656 | 63,712,525 | ||||||||||||||||||||||||||||||||||
preferred stock, 50,000,000 shares authorized, none outstanding | |||||||||||||||||||||||||||||||||||||
common stock | 395,093 | 395,093 | 390,626 | ||||||||||||||||||||||||||||||||||
note payable - ramaco carbon, llc |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||
net income | -18,319,000 | -14,705,000 | -13,310,000 | -13,974,000 | -9,457,000 | 3,858,000 | -239,000 | 5,541,000 | 2,032,000 | 30,038,000 | 19,462,000 | 7,556,000 | 25,257,000 | 14,386,000 | 26,905,000 | 33,280,000 | 41,471,000 | 18,639,000 | 7,035,000 | 9,942,000 | 4,143,000 | -4,745,000 | -4,776,000 | 2,652,000 | 1,962,000 | 1,888,000 | 5,550,000 | 10,613,000 | 6,883,000 | 3,392,959 | 6,211,328 | 10,203,436 | 5,266,277 | ||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||
accretion of asset retirement obligations | 506,000 | 461,000 | 402,000 | 402,000 | 402,000 | 402,000 | 354,000 | 355,000 | 354,000 | 354,000 | 349,000 | 350,000 | 350,000 | -370,000 | 495,000 | 755,000 | 235,000 | 154,000 | 156,000 | 154,000 | 151,000 | 142,000 | 128,000 | 159,000 | 141,000 | 128,000 | 127,000 | 128,000 | 128,000 | 123,597 | 123,468 | 123,467 | 123,468 | 101,277 | 202,553 | -1 | 101,277 |
depreciation, depletion, and amortization | 16,613,000 | 16,484,000 | 17,091,000 | 17,038,000 | 17,542,000 | 16,706,000 | 17,811,000 | 15,878,000 | 15,220,000 | 14,402,000 | 14,443,000 | 13,555,000 | 11,852,000 | ||||||||||||||||||||||||
amortization of debt issuance costs | 924,000 | 1,132,000 | 868,000 | 358,000 | 353,000 | 270,000 | 223,000 | 234,000 | 207,000 | 210,000 | 209,000 | 208,000 | 149,000 | 124,000 | 124,000 | 122,000 | 121,000 | 118,000 | 67,000 | 15,000 | 14,000 | 15,000 | 14,000 | 15,000 | 14,000 | 15,000 | 15,000 | 14,000 | 14,000 | 162,956 | 218,911 | 138,758 | 48,375 | ||||
stock-based compensation | 4,908,000 | 4,725,000 | 4,731,000 | 4,752,000 | 3,361,000 | 4,211,000 | 3,970,000 | 4,583,000 | 4,702,000 | 3,199,000 | 3,201,000 | 3,568,000 | 2,937,000 | 2,030,000 | 2,019,000 | 2,286,000 | 1,887,000 | 1,341,000 | 1,342,000 | 1,522,000 | 1,055,000 | 1,021,000 | 1,090,000 | 1,106,000 | 923,000 | 1,002,000 | 894,000 | ||||||||||
loss on disposal of assets | -448,000 | ||||||||||||||||||||||||||||||||||||
deferred income taxes | -5,840,000 | -2,077,000 | -3,303,000 | -1,670,000 | -4,668,000 | 1,454,000 | -167,000 | 2,316,000 | -1,928,000 | 8,666,000 | 3,428,000 | 4,466,000 | 2,154,000 | 17,650,000 | 5,131,000 | 1,433,000 | 5,015,000 | 2,994,000 | 1,588,000 | 228,000 | -166,000 | -3,466,000 | -1,407,000 | 1,260,000 | 110,000 | 595,000 | 1,132,000 | ||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||
accounts receivable | -11,981,000 | -10,742,000 | 12,331,000 | -3,821,000 | 21,460,000 | -10,677,000 | 6,708,000 | 33,926,000 | -6,673,000 | -33,232,000 | -4,661,000 | 12,126,000 | -29,925,000 | 9,184,000 | 2,388,000 | -5,099,000 | -3,194,000 | -6,861,000 | -23,710,000 | 7,861,000 | -1,444,000 | 987,000 | -5,485,000 | -1,381,000 | 4,836,000 | 10,798,000 | -3,955,000 | 1,186,000 | -16,556,000 | 20,559,523 | -3,022,318 | -4,769,603 | -16,330,602 | -4,548,760 | -1,406,052 | ||
prepaid expenses and other current assets | 297,000 | 4,069,000 | 1,832,000 | 729,000 | 5,429,000 | -4,026,000 | 3,200,000 | -3,767,000 | 6,462,000 | 4,246,000 | 5,009,000 | 327,000 | 4,779,000 | -15,620,000 | -230,000 | -335,000 | 1,807,000 | -92,000 | 887,000 | 3,597,000 | 1,127,000 | 356,000 | -599,000 | 1,783,000 | -554,000 | 893,000 | |||||||||||
inventories | -18,391,000 | -5,581,000 | -22,264,000 | -3,187,000 | -12,765,000 | 9,693,000 | -655,000 | -11,116,000 | -4,117,000 | 13,079,000 | 17,183,000 | -16,454,000 | -5,998,000 | -4,945,000 | -7,640,000 | -12,845,000 | -3,752,000 | -1,911,000 | 5,695,000 | 4,615,000 | -12,243,000 | 11,341,000 | 2,167,000 | -1,997,000 | -8,197,000 | -2,617,000 | 3,949,000 | -1,566,000 | -842,000 | -6,233,827 | 3,343,636 | -1,163,177 | -73,632 | -651,669 | |||
other assets and liabilities | -673,000 | -2,884,000 | 504,000 | 464,000 | -1,253,000 | -478,000 | 211,000 | -2,221,000 | -494,000 | 386,000 | 141,000 | -134,000 | -823,000 | 1,036,000 | -1,172,000 | 1,854,000 | -591,000 | 364,000 | 1,018,000 | -38,000 | -220,000 | -116,000 | -782,000 | -158,000 | -214,000 | 55,000 | 144,000 | -100,272 | -150,299 | -221,502 | 7,641 | ||||||
accounts payable | 12,896,000 | -6,392,000 | -11,141,000 | -2,318,000 | 9,809,000 | -7,410,000 | 7,966,000 | -11,691,000 | 6,301,000 | 5,296,000 | 6,223,000 | -872,000 | 13,902,000 | 295,000 | 2,372,000 | -8,593,000 | 18,653,000 | -9,335,000 | 2,953,000 | -762,000 | 5,324,000 | -656,000 | 3,086,000 | -2,326,000 | 2,649,000 | -2,022,000 | -1,170,000 | 38,000 | -4,159,000 | -6,756,807 | 3,895,395 | -7,221,258 | 8,561,670 | 13,208,002 | -3,710,454 | 10,670,494 | -4,632,988 |
accrued liabilities | -15,096,000 | -2,897,000 | 10,818,000 | -3,033,000 | -4,174,000 | 1,679,000 | -2,001,000 | 371,000 | 3,145,000 | 196,000 | 7,887,000 | 5,456,000 | -3,272,000 | ||||||||||||||||||||||||
net cash from operating activities | -34,604,000 | -18,369,000 | -1,441,000 | -4,260,000 | 26,039,000 | 15,682,000 | 37,381,000 | 34,414,000 | 25,188,000 | 41,560,000 | 69,898,000 | 28,216,000 | 21,362,000 | 29,071,000 | 49,498,000 | 31,932,000 | 77,369,000 | 15,583,000 | 4,835,000 | 32,423,000 | 499,000 | 12,365,000 | -5,886,000 | 417,000 | 6,416,000 | 16,754,000 | 12,514,000 | 19,005,000 | -5,891,000 | 15,564,514 | 12,362,803 | 4,674,322 | 3,436,361 | 3,768,403 | -12,395,830 | 6,068,604 | -6,194,204 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||
capital expenditures | -17,495,000 | -12,642,000 | -16,100,000 | -15,566,000 | -18,473,000 | -9,604,000 | -12,799,000 | -14,103,000 | -18,730,000 | -17,980,000 | -16,908,000 | -24,470,000 | -23,546,000 | -31,628,000 | -37,577,000 | -34,065,000 | -19,742,000 | -11,824,000 | -9,091,000 | -4,826,000 | -3,725,000 | -4,238,000 | -2,496,000 | -9,119,000 | -8,900,000 | -11,679,000 | -14,306,000 | -11,538,000 | -8,199,000 | -8,253,998 | -12,405,268 | -14,708,770 | -12,768,964 | -21,757,807 | -28,787,366 | -13,046,128 | -11,447,432 |
free cash flows | -52,099,000 | -31,011,000 | -17,541,000 | -19,826,000 | 7,566,000 | 6,078,000 | 24,582,000 | 20,311,000 | 6,458,000 | 23,580,000 | 52,990,000 | 3,746,000 | -2,184,000 | -2,557,000 | 11,921,000 | -2,133,000 | 57,627,000 | 3,759,000 | -4,256,000 | 27,597,000 | -3,226,000 | 8,127,000 | -8,382,000 | -8,702,000 | -2,484,000 | 5,075,000 | -1,792,000 | 7,467,000 | -14,090,000 | 7,310,516 | -42,465 | -10,034,448 | -9,332,603 | -17,989,404 | -41,183,196 | -6,977,524 | -17,641,636 |
capitalized interest | -327,000 | -270,000 | -226,000 | -186,000 | -527,000 | ||||||||||||||||||||||||||||||||
other | 805,000 | 323,000 | 442,000 | 1,235,000 | -1,416,000 | -737,000 | 0 | 5,000 | -23,000 | 2,976,000 | |||||||||||||||||||||||||||
net cash from investing activities | -17,017,000 | -27,522,000 | -19,788,000 | -14,099,000 | -22,256,000 | -12,733,000 | -18,119,000 | -21,318,000 | -18,665,000 | -14,445,000 | -13,932,000 | -21,470,000 | -22,364,000 | -33,871,000 | -48,292,000 | -43,803,000 | -19,742,000 | -41,971,000 | -9,091,000 | -4,826,000 | -3,725,000 | -11,679,000 | -14,306,000 | -11,538,000 | -8,199,000 | -8,253,859 | -12,405,268 | -14,708,770 | -7,569,103 | -7,097,716 | -3,219,462 | 6,377,664 | -15,862,256 | ||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||
proceeds from borrowings | 0 | 5,000,000 | 28,000,000 | 19,000,000 | 5,000,000 | 40,000,000 | 45,000,000 | 51,500,000 | 35,000,000 | 17,500,000 | 32,500,000 | 45,000,000 | 25,000,000 | 15,663,000 | 0 | 1,337,000 | 3,823,000 | 36,445,000 | 2,500,000 | 11,600,000 | 4,500,000 | 16,100,000 | 7,243,000 | 22,200,000 | 15,700,000 | 13,750,000 | 17,800,000 | 26,500,000 | |||||||||
repayment of borrowings | -50,000 | -87,000 | -30,086,000 | -19,086,000 | -3,110,000 | -48,045,000 | -45,892,000 | -48,612,000 | -55,417,000 | -40,289,000 | -44,637,000 | -18,443,000 | -24,145,000 | -8,960,000 | -7,659,000 | -6,888,000 | -2,519,000 | -1,400,000 | -8,208,000 | -13,001,000 | -10,993,000 | -12,071,000 | -9,533,000 | -19,534,000 | -12,001,000 | ||||||||||||
purchase of treasury shares | -11,929,000 | ||||||||||||||||||||||||||||||||||||
payment of dividends | 0 | 0 | -1,864,000 | -2,476,000 | -128,000 | -7,971,000 | -8,184,000 | -8,319,000 | -7,771,000 | -6,941,000 | -5,552,000 | -5,556,000 | -5,045,000 | -5,000,000 | -4,998,000 | -4,998,000 | |||||||||||||||||||||
repayments of insurance financing | -1,921,000 | -3,257,000 | -145,000 | -1,937,000 | -1,937,000 | -1,508,000 | -434,000 | -1,799,000 | -1,799,000 | -1,359,000 | -847,000 | -1,568,000 | -1,433,000 | ||||||||||||||||||||||||
repayments of equipment finance leases | -1,741,000 | -3,456,000 | -2,895,000 | -2,090,000 | -2,056,000 | -1,896,000 | -2,230,000 | -2,433,000 | -2,077,000 | -1,705,000 | -1,856,000 | -1,352,000 | -1,746,000 | ||||||||||||||||||||||||
payment of debt issuance costs | -265,000 | -1,712,000 | -140,750 | -171,100 | -257,440 | ||||||||||||||||||||||||||||||||
shares surrendered for withholding taxes payable | -17,616,000 | 2,000 | -811,000 | 0 | -2,680,000 | -735,000 | -7,976,000 | 0 | -1,870,000 | -1,994,000 | -144,000 | -5,064,000 | -115,000 | ||||||||||||||||||||||||
net cash from financing activities | -33,522,000 | 292,399,000 | 186,945,000 | 7,191,000 | -23,969,000 | -16,028,000 | -17,982,000 | -28,118,000 | -46,925,000 | -9,479,000 | 2,005,000 | -6,629,000 | 1,949,000 | -15,895,000 | -7,920,000 | 1,522,000 | 31,757,000 | -13,925,000 | 3,015,000 | -9,255,000 | 5,013,000 | 3,142,000 | 12,386,000 | -4,137,000 | 1,749,000 | -3,865,000 | 9,078,000 | -5,841,897 | -386,560 | 8,622,187 | 5,522,270 | 0 | 30,791,766 | -32,327,432 | 30,827,592 | ||
net change in cash and cash equivalents and restricted cash | -85,143,000 | 246,508,000 | 165,716,000 | -15,336,000 | 10,457,000 | 10,140,000 | -4,707,000 | -2,932,000 | -11,459,000 | -1,003,000 | 9,041,000 | -2,733,000 | 1,003,000 | -11,429,000 | 3,155,000 | -27,766,000 | 49,707,000 | -24,866,000 | 27,501,000 | 13,672,000 | -211,000 | -1,128,000 | -3,369,000 | -5,560,000 | 9,902,000 | ||||||||||||
cash and cash equivalents and restricted cash, beginning of period | 441,168,000 | 0 | 0 | 0 | 33,823,000 | 0 | 0 | 0 | 42,781,000 | 0 | 0 | 0 | 36,473,000 | 0 | 0 | 0 | 22,806,000 | 0 | 0 | 0 | 6,710,000 | 0 | 0 | 0 | 6,865,000 | ||||||||||||
cash and cash equivalents and restricted cash, end of period | 356,025,000 | 246,508,000 | 165,716,000 | -15,336,000 | 44,280,000 | 10,140,000 | -4,707,000 | -2,932,000 | 31,322,000 | -1,003,000 | 9,041,000 | -2,733,000 | 37,476,000 | -11,429,000 | 3,155,000 | -27,766,000 | 72,513,000 | -24,866,000 | 27,501,000 | 13,672,000 | 6,499,000 | -1,128,000 | -3,369,000 | -5,560,000 | 16,767,000 | ||||||||||||
cash and cash equivalents | 355,205,000 | 246,501,000 | |||||||||||||||||||||||||||||||||||
restricted cash | 820,000 | 7,000 | |||||||||||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash | 356,025,000 | 246,508,000 | |||||||||||||||||||||||||||||||||||
supplemental cash flow information: | |||||||||||||||||||||||||||||||||||||
cash paid for interest | 2,320,000 | 1,317,000 | 2,040,000 | 1,737,000 | 903,000 | 749,000 | 433,000 | 233,000 | 186,000 | 275,000 | 288,000 | 290,000 | 242,000 | 178,000 | 253,000 | ||||||||||||||||||||||
non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||
leased assets under financing leases | 1,014,000 | ||||||||||||||||||||||||||||||||||||
capital expenditures included in accounts payable and accrued liabilities | 15,842,000 | 4,607,000 | -3,497,000 | -907,000 | 13,060,000 | 7,863,000 | -1,984,000 | -140,000 | 6,708,000 | -5,971,000 | -3,705,000 | 803,000 | 13,812,000 | ||||||||||||||||||||||||
accrued purchase of treasury shares | 3,102,000 | ||||||||||||||||||||||||||||||||||||
accrued dividends and dividend equivalents payable | 314,000 | 723,000 | 2,000 | 0 | 32,000 | 6,350,000 | 438,000 | 264,000 | 33,000 | ||||||||||||||||||||||||||||
other income - gain on insurance recoveries | |||||||||||||||||||||||||||||||||||||
land and mineral acquisition | |||||||||||||||||||||||||||||||||||||
acquisition of maben assets | 0 | ||||||||||||||||||||||||||||||||||||
insurance proceeds related to property, plant, and equipment | |||||||||||||||||||||||||||||||||||||
maben preparation plant capital expenditures | 231,000 | -526,000 | 418,000 | -1,840,000 | -1,318,000 | -4,986,000 | |||||||||||||||||||||||||||||||
proceeds from equity offering | 0 | ||||||||||||||||||||||||||||||||||||
payment of equity offering costs | 167,000 | -1,755,685 | |||||||||||||||||||||||||||||||||||
proceeds from long-term debt issuances | |||||||||||||||||||||||||||||||||||||
purchase of capped calls | |||||||||||||||||||||||||||||||||||||
repayments of senior notes | 0 | ||||||||||||||||||||||||||||||||||||
repayment of ramaco coal acquisition financing - related party | -10,000,000 | -10,000,000 | -10,000,000 | -10,000,000 | |||||||||||||||||||||||||||||||||
proceeds from stock options exercised | 0 | 0 | |||||||||||||||||||||||||||||||||||
cash paid for income taxes | |||||||||||||||||||||||||||||||||||||
cash received for income tax refund | |||||||||||||||||||||||||||||||||||||
financed insurance | 5,396,000 | 1,000 | -1,000 | 407,000 | |||||||||||||||||||||||||||||||||
loss on disposal of equipment | |||||||||||||||||||||||||||||||||||||
mineral rights acquisition | |||||||||||||||||||||||||||||||||||||
proceeds from senior notes | |||||||||||||||||||||||||||||||||||||
leased assets obtained under new financing leases | 2,319,000 | 2,077,000 | 8,831,000 | 2,813,000 | 398,000 | -1,000 | 8,790,000 | 0 | -1,730,000 | 6,920,000 | 954,000 | 3,629,000 | 635,000 | 0 | 3,624,000 | 845,000 | 3,416,000 | ||||||||||||||||||||
payments of debt issuance costs | 0 | -67,000 | |||||||||||||||||||||||||||||||||||
tax liability on shares surrendered by employees | |||||||||||||||||||||||||||||||||||||
net cash from (used) for financing activities | 6,674,000 | ||||||||||||||||||||||||||||||||||||
other income - gain on sale of mineral rights | 0 | 0 | |||||||||||||||||||||||||||||||||||
acquisition of ramaco coal assets | 0 | 0 | |||||||||||||||||||||||||||||||||||
proceeds from sale of mineral rights | 0 | 0 | |||||||||||||||||||||||||||||||||||
proceeds from issuance of senior note debt | |||||||||||||||||||||||||||||||||||||
financed equipment purchases | 679,000 | ||||||||||||||||||||||||||||||||||||
ramaco coal acquisition financing | |||||||||||||||||||||||||||||||||||||
maben coal acquisition financing | |||||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these consolidated financial statements | |||||||||||||||||||||||||||||||||||||
other income - employee retention tax credit | 0 | -91,000 | -2,854,000 | -2,462,000 | |||||||||||||||||||||||||||||||||
acquisition of amonate assets | |||||||||||||||||||||||||||||||||||||
payments of debt issuance cost | 0 | ||||||||||||||||||||||||||||||||||||
accrued dividends payable | 6,465,000 | 229,000 | 530,000 | ||||||||||||||||||||||||||||||||||
other income | -2,976,000 | ||||||||||||||||||||||||||||||||||||
cash flow from investing activities: | |||||||||||||||||||||||||||||||||||||
maben acquisition bond recovery | 0 | 1,182,000 | |||||||||||||||||||||||||||||||||||
accrued dividends payable adjustment | 322,000 | ||||||||||||||||||||||||||||||||||||
other income - ppp loan | 0 | -1,139,000 | |||||||||||||||||||||||||||||||||||
accrued expenses | -6,751,000 | 7,671,000 | 11,404,000 | 7,037,000 | 2,828,000 | 1,144,000 | 2,188,000 | -935,000 | 2,175,000 | -3,441,000 | 1,268,000 | -256,000 | 584,000 | 1,767,000 | 264,000 | 1,031,000 | 1,464,401 | -2,194,575 | 2,717,664 | 3,563,510 | 985,878 | 2,291,700 | -3,028,450 | 1,119,581 | |||||||||||||
acquisition of maben coal assets | |||||||||||||||||||||||||||||||||||||
proceeds from ppp loan | 0 | 0 | |||||||||||||||||||||||||||||||||||
cash paid for taxes | 0 | 2,500,000 | |||||||||||||||||||||||||||||||||||
capital expenditures included in accounts payable and accrued expenses | 4,400,000 | -6,605,000 | 2,550,000 | 13,059,000 | 3,524,000 | 1,357,000 | 858,000 | 913,000 | 595,000 | 481,000 | -2,537,000 | 2,689,000 | -1,166,000 | ||||||||||||||||||||||||
depreciation and amortization | 11,435,000 | 9,783,000 | 8,680,000 | 7,344,000 | 6,751,000 | 5,955,000 | 6,155,000 | 5,311,000 | 5,258,000 | 5,341,000 | 5,002,000 | 5,230,000 | 5,353,000 | 4,822,000 | 4,116,000 | 3,682,341 | 3,347,777 | 2,955,382 | 2,437,500 | ||||||||||||||||||
proceeds from stock option exercises | |||||||||||||||||||||||||||||||||||||
repayments of financed insurance payable | -70,000 | -105,000 | -105,000 | 0 | -111,000 | -374,000 | -377,000 | -726,000 | -94,000 | -281,000 | -281,000 | -283,000 | 0 | -116,000 | -171,000 | -316,187 | -245,810 | -206,713 | -220,290 | 0 | -91,224 | ||||||||||||||||
repayments of financing leased equipment | -1,042,000 | -1,083,000 | -1,635,000 | -689,000 | -844,000 | ||||||||||||||||||||||||||||||||
restricted stock surrendered for withholding taxes payable | -50,000 | -212,000 | 0 | -28,000 | 0 | ||||||||||||||||||||||||||||||||
ramaco coal acquisition | 0 | ||||||||||||||||||||||||||||||||||||
maben coal acquisition | |||||||||||||||||||||||||||||||||||||
additional asset retirement obligations incurred | 2,974,000 | 780,000 | 928,000 | 6,605,000 | 90,000 | 119,000 | 26,000 | -86,000 | 155,000 | 8,000 | 9,000 | 277,000 | |||||||||||||||||||||||||
purchases of property, plant and equipment | -11,824,000 | -9,091,000 | -4,826,000 | -3,725,000 | -4,238,000 | -2,496,000 | -9,119,000 | -8,900,000 | -11,679,000 | -14,306,000 | -11,538,000 | -8,199,000 | -8,253,998 | -12,405,268 | -14,708,770 | -12,768,964 | -21,757,807 | -28,787,366 | -13,046,128 | -11,447,432 | |||||||||||||||||
dividend accrued not paid | |||||||||||||||||||||||||||||||||||||
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||
repayments of borrowings | -17,251,000 | ||||||||||||||||||||||||||||||||||||
proceeds from maturities of investment securities | 139 | 0 | 0 | 5,199,861 | -253,733 | 40,481,728 | 4,509,968 | 10,499,000 | |||||||||||||||||||||||||||||
proceeds from notes payable - related party | |||||||||||||||||||||||||||||||||||||
repayment of notes payable - related party | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 0 | 47,709,000 | |||||||||||||||||||||||||||||||||||
payments of equity offering costs | |||||||||||||||||||||||||||||||||||||
repayments to ramaco coal, llc | 0 | ||||||||||||||||||||||||||||||||||||
payment of distributions | 0 | -3,905,224 | 2,405,384 | -3,905,224 | |||||||||||||||||||||||||||||||||
advanced coal royalties | -137,000 | 13,000 | -81,000 | -253,405 | -201,734 | ||||||||||||||||||||||||||||||||
net change in cash and cash equivalents | -43,000 | 3,602,000 | -5,012,000 | 1,468,758 | -429,025 | -1,412,261 | 1,389,528 | -3,329,313 | 15,176,474 | -19,881,164 | 8,771,132 | ||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 6,951,000 | 0 | 0 | 5,934,043 | -8,771,132 | 8,771,132 | 5,196,914 | ||||||||||||||||||||||||||||
cash and cash equivalents, end of period | -43,000 | 3,602,000 | 1,939,000 | -429,025 | -1,412,261 | 7,323,571 | 6,405,342 | -11,110,032 | 13,968,046 | ||||||||||||||||||||||||||||
equity-based compensation | 697,823 | 550,805 | 354,873 | 2,145,333 | |||||||||||||||||||||||||||||||||
prepaid expenses | 354,000 | 1,196,000 | 167,529 | 35,410 | 486,659 | -1,463,598 | 369,401 | -1,393,754 | 995,742 | -686,905 | |||||||||||||||||||||||||||
other assets | 44,123 | ||||||||||||||||||||||||||||||||||||
additional asset retirement obligations acquired or incurred | |||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | |||||||||||||||||||||||||||||||||||||
deferred income tax expense | 1,341,000 | 62,762 | 677,252 | 708,465 | |||||||||||||||||||||||||||||||||
changes in operating assets and liabilities | |||||||||||||||||||||||||||||||||||||
cash flow from investing activities | |||||||||||||||||||||||||||||||||||||
costs associated with abandoned offering | |||||||||||||||||||||||||||||||||||||
acquisition of knox creek | |||||||||||||||||||||||||||||||||||||
purchase of investment securities | -14,913,824 | ||||||||||||||||||||||||||||||||||||
proceeds from notes payable | 0 | 0 | 7,000,000 | 6,000,000 | |||||||||||||||||||||||||||||||||
repayment of notes payable | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of series a preferred units | |||||||||||||||||||||||||||||||||||||
offering costs for series a preferred units | |||||||||||||||||||||||||||||||||||||
advances from ramaco coal, llc | |||||||||||||||||||||||||||||||||||||
contributed capital from members | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | |||||||||||||||||||||||||||||||||||||
proceeds from notes payable to related party | 0 | ||||||||||||||||||||||||||||||||||||
repayment of note payable | 0 | ||||||||||||||||||||||||||||||||||||
payment of note payable | 0 | -500,000 | |||||||||||||||||||||||||||||||||||
net loss | -2,599,891 | -9,328,687 | -394,828 | -3,093,143 | |||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||
proceeds from withdrawal of investments restricted for surety bond | |||||||||||||||||||||||||||||||||||||
depreciation, depletion and amortization | 1,024,094 | 154,762 | 156,127 | ||||||||||||||||||||||||||||||||||
inventory | -2,188,537 | ||||||||||||||||||||||||||||||||||||
purchases of investment securities | |||||||||||||||||||||||||||||||||||||
issuance of series a preferred units | |||||||||||||||||||||||||||||||||||||
proceeds from note payable - related party | |||||||||||||||||||||||||||||||||||||
contributed capital from existing members | |||||||||||||||||||||||||||||||||||||
repayments to ramaco carbon, llc | -10,629,275 | ||||||||||||||||||||||||||||||||||||
accounts and notes receivable | -659,458 | ||||||||||||||||||||||||||||||||||||
advances from ramaco carbon, llc | |||||||||||||||||||||||||||||||||||||
contributed capital from existing member | |||||||||||||||||||||||||||||||||||||
contributed capital from new member |
