Pangaea Logistics Solutions, Ltd(NASDAQ:PANL)
Pangaea Logistics Solutions, Ltd., together with its subsidiaries, provides seaborne dry bulk logistics and transportation services to industrial customers worldwide. The company offers various dry bulk cargoes, such as grains, coal, iron ore, pig iron, hot briquetted iron, bauxite, alumina, cement ...
Website: http://www.pangaeals.com
Founded: 1996
Full Time Employees: 70
Sector: Industrials
Industry: Marine Shipping
• 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 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | ||||||||||||||||||||||||||||||||||||||||||||||
voyage revenue | 152,000,000 | 166,347,192 | 155,271,263 | 146,268,745 | 109,659,800 | 137,600,720 | 145,119,752 | 124,095,728 | 87,290,563 | 122,280,728 | 127,884,506 | 110,465,557 | 107,950,123 | 117,339,854 | 173,167,990 | 173,189,073 | 176,336,751 | 202,503,619 | 186,352,802 | 117,395,377 | 108,230,303 | 98,236,752 | 98,120,344 | 66,857,166 | 86,523,891 | 118,627,059 | 103,806,391 | 77,430,067 | 65,851,347 | 85,773,670 | 81,812,543 | 81,847,649 | 70,319,194 | 86,075,085 | 93,688,834 | 80,231,015 | 77,688,449 | 60,606,537 | 65,986,320 | 53,548,976 | 41,974,319 | 50,591,815 | 64,599,552 | 60,902,796 | 90,578,942 | |
charter revenue | 12,442,000 | 13,116,872 | 9,297,988 | 6,850,141 | 9,992,999 | 6,588,091 | 4,860,376 | 3,846,797 | 15,031,027 | 7,078,975 | 3,797,528 | 7,090,440 | 5,748,952 | 10,583,556 | 11,309,147 | 22,354,883 | 15,425,652 | 32,054,642 | 26,676,433 | 28,148,988 | 16,742,224 | 14,616,574 | 5,646,214 | 3,539,004 | 9,356,046 | 11,850,564 | 15,079,005 | 5,860,548 | 13,692,838 | 16,055,369 | 13,532,296 | 14,975,553 | 8,654,099 | 16,111,189 | 13,334,202 | 11,192,763 | 6,766,672 | 5,726,845 | 4,797,572 | 3,412,729 | 1,963,200 | 5,334,701 | 6,588,613 | 4,199,976 | 4,536,846 | |
port terminal & stevedore revenue | 6,139,000 | 2,705,056 | 4,100,581 | |||||||||||||||||||||||||||||||||||||||||||
total revenues | 170,580,000 | 112,040,290 | 168,669,832 | |||||||||||||||||||||||||||||||||||||||||||
yoy | ||||||||||||||||||||||||||||||||||||||||||||||
qoq | 52.25% | -33.57% | ||||||||||||||||||||||||||||||||||||||||||||
expenses: | ||||||||||||||||||||||||||||||||||||||||||||||
voyage expense | 73,739,000 | 72,382,047 | 73,207,858 | 77,781,913 | 60,307,182 | 67,673,501 | 71,539,649 | 61,150,855 | 37,114,664 | 57,085,198 | 59,075,208 | 54,459,633 | 56,814,631 | 54,214,070 | 74,716,194 | 67,907,824 | 65,250,467 | 65,265,750 | 60,405,741 | 46,112,779 | 47,838,857 | 41,598,040 | 40,729,271 | 31,757,910 | 47,795,912 | 50,977,508 | 45,102,602 | 37,224,412 | 32,174,107 | 40,265,848 | 36,684,994 | 38,027,489 | 30,168,028 | 36,403,303 | 44,305,446 | 38,597,148 | 41,271,919 | 29,212,870 | 29,166,651 | 26,766,724 | 18,500,882 | 21,788,872 | 30,392,418 | 28,129,297 | 45,324,119 | |
charter hire expense | 39,177,000 | 46,788,422 | 33,882,493 | 31,423,415 | 17,640,670 | 34,424,625 | 36,511,251 | 32,685,075 | 27,142,850 | 33,850,149 | 25,466,886 | 29,125,662 | 22,590,840 | 28,156,765 | 50,750,809 | 65,713,016 | 77,711,607 | 114,992,408 | 103,721,059 | 62,604,014 | 53,635,342 | 45,270,313 | 34,969,551 | 15,203,731 | 32,325,447 | 47,705,639 | 41,980,065 | 18,317,345 | 24,947,369 | 35,045,423 | 28,532,774 | 30,683,892 | 22,695,935 | 41,712,552 | 34,764,942 | 33,174,063 | 23,201,155 | 20,492,162 | 19,655,327 | 15,041,229 | 8,503,174 | 15,465,945 | 20,601,908 | 15,195,199 | 24,659,395 | |
vessel operating expense | 20,562,000 | 16,822,297.75 | 21,736,050 | 23,374,879 | 22,178,262 | 10,322,453.25 | 13,884,629 | 14,735,927 | 12,669,257 | 10,267,549.75 | 14,252,533 | 13,210,851 | 13,606,815 | 10,369,793.25 | 15,361,640 | 12,929,700 | 13,187,833 | 7,505,605 | 11,753,951 | 9,772,966 | 8,495,503 | 7,239,703 | 9,699,890 | 9,325,060 | 9,933,862 | 8,040,173 | 11,331,770 | 11,074,547 | 9,754,375 | 7,439,954.5 | 9,863,944 | 10,046,709 | 9,849,165 | 6,702,517.75 | 9,144,472 | 9,074,357 | 8,591,243 | 5,569,354.25 | 7,483,507 | 7,904,828 | 6,889,082 | 5,841,050 | 8,462,370 | |||
terminal & stevedore expenses | 4,375,000 | 3,817,180 | 3,134,159 | 2,686,320 | 2,551,341 | 1,974,466 | 2,417,374 | 2,828,398 | 2,079,187 | 1,916,707 | 3,517,736 | 374,582 | ||||||||||||||||||||||||||||||||||
general and administrative | 10,027,000 | 6,742,937 | 9,881,730 | 7,171,840 | 7,274,493 | 6,276,913 | 6,041,857 | 5,029,696 | 7,278,003 | 5,665,924 | 5,500,121 | 5,923,159 | 5,691,733 | 3,907,905 | 5,776,666 | 5,137,387 | 5,281,388 | 4,289,733 | 4,442,064 | 6,029,793 | 4,204,898 | 4,357,441 | 3,691,963 | 3,872,388 | 3,993,243 | 5,217,757 | 2,768,253 | 5,358,991 | 4,033,680 | 4,272,662 | 3,704,360 | 4,378,671 | 4,128,298 | 3,744,452 | 4,762,860 | 3,141,276 | 3,514,764 | 3,622,173 | 3,179,287 | 2,935,950 | 3,036,371 | 3,136,254 | 3,595,398 | 3,916,119 | 4,318,692 | |
depreciation and amortization | 11,876,000 | 11,740,030 | 10,213,995 | 10,597,483 | 9,923,492 | 7,766,490 | 7,719,083 | 7,453,675 | 7,436,473 | 7,524,045 | 8,092,495 | 7,126,995 | 7,326,860 | 7,529,397 | 7,365,561 | 7,293,433 | 7,301,419 | 6,522,946 | 7,163,479 | 4,868,730 | 4,419,094 | 4,237,011 | 4,230,302 | 4,345,707 | 4,242,251 | 5,008,398 | 4,652,563 | 4,491,327 | 4,377,188 | 4,480,491 | 4,410,977 | 4,391,069 | 4,338,188 | 4,010,403 | 3,950,661 | 3,711,712 | 3,941,795 | 3,531,599 | 3,532,171 | 3,528,596 | 3,515,456 | 3,273,603 | 3,195,437 | 3,271,238 | 2,990,594 | |
loss on vessel held for sale | 358,000 | |||||||||||||||||||||||||||||||||||||||||||||
total expenses | 160,114,000 | 106,164,722.5 | 151,747,600 | 153,035,850 | 119,875,440 | 88,929,475.75 | 138,113,843 | 123,883,626 | 93,720,434 | 83,332,234 | 115,904,979 | 110,220,882 | 107,203,075 | 121,252,696.25 | 153,970,870 | 159,299,392 | 171,740,523 | 108,867,067.5 | 187,486,294 | 129,388,282 | 118,593,694 | 64,655,648 | 93,806,557 | 66,603,310 | 98,212,725 | 64,397,148.5 | 105,835,253 | 76,466,622 | 75,286,719 | 94,134,716 | 83,197,049 | 88,388,256 | 71,179,614 | 95,496,598 | 96,998,381 | 92,613,600 | 84,810,874 | 65,485,426 | 63,016,943 | 56,177,327 | 40,444,965 | 58,106,243 | 85,166,996 | |||
income from operations | 10,466,000 | 17,441,730 | 16,922,232 | 3,653,592 | 2,926,446 | 14,805,048 | 15,001,221 | 7,614,226 | 11,028,119 | 10,555,216 | 19,711,209 | 7,854,772 | 6,496,000 | 18,735,106 | 30,506,267 | 36,244,564 | 20,021,880 | 30,794,348 | 25,542,941 | 16,156,083 | 6,378,833 | 8,277,025 | 9,960,001 | 3,792,860 | -2,332,788 | -873,390 | 13,050,143 | 6,823,993 | 4,257,466 | 7,694,323 | 12,147,790 | 8,434,946 | 7,793,679 | 6,689,676 | 10,024,655 | -1,189,822 | -355,753 | 847,956 | 7,766,949 | 784,378 | 3,492,554 | -1,287,643 | 4,868,752 | 6,996,529 | 9,948,792 | |
yoy | 257.64% | 17.81% | 12.81% | -52.02% | -73.46% | 40.26% | -23.89% | -3.06% | 69.77% | -43.66% | -35.39% | -78.33% | -67.56% | -39.16% | 19.43% | 124.34% | 213.88% | 272.05% | 156.46% | 325.96% | -373.44% | -1047.69% | -23.68% | -44.42% | -154.79% | -111.35% | 7.43% | -19.10% | -45.37% | 15.02% | 21.18% | -808.93% | -2290.76% | 688.92% | 29.07% | -251.69% | -110.19% | -165.85% | 59.53% | -88.79% | -64.89% | |||||
qoq | -39.99% | 3.07% | 363.17% | 24.85% | -80.23% | -1.31% | 97.02% | -30.96% | 4.48% | -46.45% | 150.95% | 20.92% | -65.33% | -38.59% | -15.83% | 81.02% | -34.98% | 20.56% | 58.10% | 153.28% | -22.93% | -16.90% | 162.60% | -262.59% | 167.10% | -106.69% | 91.24% | 60.28% | -44.67% | -36.66% | 44.02% | 8.23% | 16.50% | -33.27% | -942.53% | 234.45% | -141.95% | -89.08% | 890.20% | -77.54% | -371.24% | -126.45% | -30.41% | -29.67% | ||
operating margin % | 6.14% | 15.57% | 10.03% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | |
other income: | ||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -5,944,000 | -5,919,938 | -5,911,863 | -6,028,255 | -6,145,944 | -4,707,570 | -4,702,101 | -3,812,783 | -3,850,730 | -4,300,627 | -4,348,686 | -4,125,720 | -4,250,514 | -3,649,940 | -4,116,319 | -3,634,732 | -3,371,173 | -3,334,804 | -2,416,677 | -2,621,110 | -2,227,471 | -1,757,715 | -1,956,729 | -2,000,550 | -2,116,320 | -2,419,947 | -2,499,617 | -2,101,052 | -2,207,168 | -2,310,167 | -2,231,589 | -2,091,989 | -2,060,736 | -1,972,889 | -2,106,139 | -2,244,110 | -1,630,988 | -1,264,914 | -1,258,105 | -1,530,425 | -1,369,613 | -1,235,515 | -1,493,536 | -1,279,933 | -1,410,771 | |
interest income | 2,053,000 | 539,113 | 356,862 | 291,647 | 444,378 | 588,268 | 893,879 | 665,362 | 875,084 | 704,220 | 775,504 | 1,042,564 | 1,049,846 | |||||||||||||||||||||||||||||||||
unrealized gain on derivative instruments | 6,606,000 | -112,900.5 | 665,790 | -1,300,932 | 183,540 | 851,346 | -5,961,224 | -927,503 | 5,084,339 | -5,685,406 | 4,531,912 | -1,348,284 | -423,569 | 1,192,416 | -4,508,758 | -3,501,649 | 7,500,314 | 3,417,618.75 | 5,344,327 | 6,303,776 | 2,022,372 | 1,374,856 | -18,098 | 1,404,317 | -2,917,094 | 549,935 | -301,058 | 215,171 | 2,289,786 | -4,346,456 | 486,412 | 553,701 | -562,605 | -70,553 | -59,138 | -1,476,380 | 1,966,387 | 951,050 | 161,002 | 1,387,391 | -335,959 | 168,218.25 | -513,678 | 363,096 | ||
other income | 484,000 | 1,120,720 | 954,492 | 483,882 | 392,906 | 198,337 | 551,021 | 334,248 | 343,924 | 338,849 | -212,639 | 248,863 | 386,413 | 290,025 | 298,679 | 81,231 | 137,207 | 327,693 | 550,781 | -82,496 | 333,458 | -14,389 | 301,543 | 98,635 | 596,556 | -265,259 | 180,194 | 232,092 | 167,820 | 180,272 | 38,481 | 30,000 | 428,332 | -43,843 | 977,795 | 813,356 | 94,650 | -10,688.5 | -8,097 | 67,661 | -102,318 | -1,100,843 | 30,000 | 60,935 | 83,149 | |
total other income | 3,199,000 | 1,637,515 | -1,925,527.25 | 478,893 | -5,087,914 | -3,093,088 | -4,269,262.75 | -10,745,242 | -8,757,824 | 2,426,015 | 1,675,534.5 | 3,152,689 | 3,421,090 | 128,359 | -4,436,858 | 223,540 | -2,258,468 | 352,070 | ||||||||||||||||||||||||||||
net income | 13,665,000 | 12,278,227 | 12,987,513 | -2,900,066 | -2,198,674 | 9,053,237 | 6,057,122 | 3,993,500 | 12,665,634 | 2,177,900 | 20,190,102 | 2,766,858 | 3,402,912 | 15,812,044 | 19,761,025 | 27,486,740 | 22,447,895 | 17,593,709 | 28,695,630 | 19,577,173 | 6,507,192 | 7,879,777 | 8,286,717 | 3,295,262 | -6,769,646 | -3,009,964 | 10,418,760 | 5,159,066 | 4,481,006 | 1,176,558 | 10,397,133 | 6,872,744 | 5,535,211 | 4,522,679 | 8,757,460 | -4,175,802 | -3,683 | 338,605 | 6,582,037 | 633,995 | 1,604,174 | -4,773,210 | 2,780,774 | 6,029,864 | 9,329,659 | |
yoy | -721.51% | 35.62% | 114.42% | -172.62% | -117.36% | 315.69% | -70.00% | 44.33% | 272.20% | -86.23% | 2.17% | -89.93% | -84.84% | -10.13% | -31.14% | 40.40% | 244.97% | 123.28% | 246.28% | 494.10% | -196.12% | -361.79% | -20.46% | -36.13% | -251.07% | -355.83% | 0.21% | -24.93% | -19.05% | -73.99% | 18.72% | -264.59% | -150390.82% | 1235.68% | 33.05% | -758.65% | -100.23% | -107.09% | 136.70% | -89.49% | -82.81% | |||||
qoq | 11.29% | -5.46% | -547.84% | 31.90% | -124.29% | 49.46% | 51.67% | -68.47% | 481.55% | -89.21% | 629.71% | -18.69% | -78.48% | -19.98% | -28.11% | 22.45% | 27.59% | -38.69% | 46.58% | 200.85% | -17.42% | -4.91% | 151.47% | -148.68% | 124.91% | -128.89% | 101.95% | 15.13% | 280.86% | -88.68% | 51.28% | 24.16% | 22.39% | -48.36% | -309.72% | 113280.45% | -101.09% | -94.86% | 938.18% | -60.48% | -133.61% | -271.65% | -53.88% | -35.37% | ||
net income margin % | 8.01% | 10.96% | 7.70% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | |
loss attributable to non-controlling interests | -371,000 | 157,950 | 217,797 | -310,725 | -991,458 | 77,682 | 71,355 | -1,099,721 | -1,210,217 | -561,379 | 1,350,525 | |||||||||||||||||||||||||||||||||||
net income attributable to pangaea logistics solutions ltd. | 13,294,000 | 11,883,665 | 12,208,328 | -2,742,116 | -1,980,877 | 8,435,392 | 5,111,040 | 3,682,775 | 11,674,176 | 1,136,202 | 18,868,291 | 2,844,540 | 3,474,267 | 15,502,601 | 18,788,414 | 25,032,433 | 20,167,965 | 15,150,156 | 26,995,231 | 19,227,275 | 5,854,171 | 7,590,134 | 7,552,245 | 3,005,176 | -6,795,375 | -4,398,657 | 8,321,560 | 4,032,501 | 3,702,554 | -617,948 | 8,276,951 | 5,773,023 | 4,324,994 | 4,021,881 | 7,181,251 | -4,737,181 | 1,346,842 | 65,881 | 6,064,336 | 129,634 | 1,197,104 | -4,787,042 | 3,002,669 | 5,460,637 | 7,599,929 | |
net income per common share | ||||||||||||||||||||||||||||||||||||||||||||||
basic | 210 | |||||||||||||||||||||||||||||||||||||||||||||
diluted | 210 | |||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares used for eps calculation | ||||||||||||||||||||||||||||||||||||||||||||||
basic | 64,193,205,000 | 63,802,958,000 | 63,729,227 | 64,042,209 | 63,851,090 | 45,391,855 | 45,279,813 | 45,276,791 | 45,214,519 | 44,773,899 | 44,775,438 | 44,775,438 | 44,712,290 | 44,398,987 | 44,415,575 | 44,430,487 | 44,388,960 | 43,997,311 | 44,004,980 | 43,998,424 | 43,971,352 | 43,417,879 | 43,488,241 | 43,445,789 | 43,341,005 | 42,752,413 | 42,817,933 | 42,767,785 | 42,601,227 | 42,248,776 | 42,348,175 | 42,252,552 | 38,414,383 | 35,158,917 | 34,784,733 | |||||||||||
diluted | 64,775,563,000 | 64,703,473,000 | 64,823,069 | 64,042,209 | 63,851,090 | 46,046,044 | 46,011,402 | 46,028,902 | 45,914,772 | 45,475,453 | 45,081,668 | 45,127,972 | 45,116,719 | 45,059,587 | 44,640,278 | 45,070,533 | 45,192,983 | 44,848,997 | 44,927,456 | 44,688,602 | 44,549,286 | 43,817,348 | 43,510,961 | 43,445,789 | 43,341,005 | 43,267,178 | 43,354,742 | 43,293,022 | 43,071,632 | 42,783,586 | 42,878,449 | 42,763,925 | 38,925,745 | 35,376,950 | 34,957,542 | |||||||||||
gain on sale of vessel and equipment | -77,171.25 | -308,685 | ||||||||||||||||||||||||||||||||||||||||||||
income attributable to non-controlling interest recorded as long-term liability interest expense | -2,682,192 | 274,326 | 565,648 | -267,198 | -905,337 | -755,563 | -2,418,844 | -1,702,674 | -1,840,333 | |||||||||||||||||||||||||||||||||||||
total other expense | -5,163,503 | -3,934,719 | -6,553,658 | -5,125,120 | -5,751,811 | -8,944,099 | -3,620,726 | -2,136,574 | -2,631,383 | -1,664,927 | -6,517,765 | -1,750,657 | -1,562,202 | -975,276.25 | -1,267,195 | -2,985,980 | -509,351 | -1,184,912 | -150,383 | -1,888,380 | -3,485,567 | -2,087,978 | -966,665 | -619,133 | ||||||||||||||||||||||
income attributable to non-controlling interests | -100,859.5 | -779,185 | -562,066.25 | -946,082 | -293,193.5 | -1,321,811 | -1,426,712 | -972,611 | -2,454,307 | -2,279,930 | -675,829.5 | -1,700,399 | -349,898 | -653,021 | -262,571.75 | -734,472 | -290,086 | -25,729 | -1,000,554.25 | -2,097,200 | -1,126,565 | -778,452 | -1,107,530 | -2,120,182 | -196,765.75 | -1,576,209 | ||||||||||||||||||||
earnings per common share: | ||||||||||||||||||||||||||||||||||||||||||||||
basic | 299.88 | 0.19 | -0.04 | -0.03 | 0.19 | 0.11 | 0.08 | 0.26 | 0.03 | 0.42 | 0.06 | 0.08 | 0.35 | 0.42 | 0.56 | 0.45 | 0.35 | 0.61 | 0.44 | 0.13 | 0.17 | 0.17 | 0.07 | -0.16 | -0.11 | 0.19 | 0.09 | 0.09 | -0.02 | 0.2 | 0.14 | 0.1 | 0.1 | 0.18 | -0.13 | 0.04 | 0.17 | 0.03 | -0.14 | 0.08 | 0.15 | 0.22 | ||||
diluted | 299.88 | 0.19 | -0.04 | -0.03 | 0.18 | 0.11 | 0.08 | 0.25 | 0.02 | 0.42 | 0.06 | 0.08 | 0.33 | 0.42 | 0.56 | 0.45 | 0.34 | 0.6 | 0.43 | 0.13 | 0.17 | 0.17 | 0.07 | -0.16 | -0.1 | 0.19 | 0.09 | 0.09 | -0.01 | 0.19 | 0.13 | 0.1 | 0.1 | 0.17 | -0.13 | 0.04 | 0.17 | 0.03 | -0.14 | 0.08 | 0.15 | 0.22 | ||||
terminal & stevedore revenue | 3,570,556 | 3,149,087 | 2,985,966 | 3,134,936 | 3,555,327 | 2,426,963 | 2,517,214 | 3,934,154 | 519,657 | |||||||||||||||||||||||||||||||||||||
total revenue | 156,689,442 | 122,801,886 | 147,174,777 | 153,115,064 | 131,497,852 | 104,748,553 | 131,876,917 | 135,616,188 | 118,075,654 | 113,699,075 | 127,923,410 | 184,477,137 | 195,543,956 | 191,762,403 | 234,558,261 | 213,029,235 | 145,544,365 | 124,972,527 | 112,853,326 | 103,766,558 | ||||||||||||||||||||||||||
loss on sale of vessel | 293,049 | 1,172,196 | ||||||||||||||||||||||||||||||||||||||||||||
loss attributable to non-controlling interest recorded as long-term liability interest expense | 119,950 | -815,102 | 144,736 | |||||||||||||||||||||||||||||||||||||||||||
loss on impairment of vessel | ||||||||||||||||||||||||||||||||||||||||||||||
loss on impairment of vessels | 3,007,809 | 1,801,039 | ||||||||||||||||||||||||||||||||||||||||||||
loss on sale of vessels | 318,032 | 25,000 | 485,580 | 297,475 | 71,882 | 477,888 | 88,868 | |||||||||||||||||||||||||||||||||||||||
income attributable to non-controlling interest recorded as long-term liability | -193,871.75 | -325,742 | -179,080 | |||||||||||||||||||||||||||||||||||||||||||
gain on sale of vessels | -77,990 | |||||||||||||||||||||||||||||||||||||||||||||
interest expense on related party debt | -12,234.5 | -10,902 | -11,138 | -26,898 | -40,333.5 | -43,961 | -53,914 | -63,459 | -59,134.5 | -79,713 | -78,846 | -77,979 | -58,803 | -79,712 | -75,010 | -80,490 | ||||||||||||||||||||||||||||||
total other (expense) | -1,651,935 | -1,673,284 | -497,598 | |||||||||||||||||||||||||||||||||||||||||||
revenues: - sum | 70,396,170 | 95,879,937 | 70,430,049 | 118,885,396 | 83,290,615 | 79,544,185 | 67,785,333.5 | 95,344,839 | 96,823,202 | 78,973,293 | 70,725,483.75 | 107,023,036 | 91,423,778 | 84,455,121 | 42,920,779 | 70,783,892 | 56,961,705 | 43,937,519 | 55,926,516 | 71,188,165 | 65,102,772 | 95,115,788 | ||||||||||||||||||||||||
loss on sale and leaseback of vessels | 860,426 | 70,000 | 4,915,044 | |||||||||||||||||||||||||||||||||||||||||||
other expense: | ||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares used for eps calculation | ||||||||||||||||||||||||||||||||||||||||||||||
per common share | ||||||||||||||||||||||||||||||||||||||||||||||
basic | 42,019,779 | 9,306,456.25 | 40,796,867 | 35,539,186 | 35,280,806 | 8,787,198.25 | 35,165,532 | 35,150,453 | 35,130,211 | |||||||||||||||||||||||||||||||||||||
diluted | 42,655,038 | 9,418,530.75 | 41,074,592 | 35,539,186 | 35,805,205 | 8,824,959.75 | 35,347,403 | 35,337,290 | 35,201,307 | |||||||||||||||||||||||||||||||||||||
loss on sale and leaseback of vessel | 4,289,998 | |||||||||||||||||||||||||||||||||||||||||||||
loss attributable to noncontrolling interests | -357,283 | -517,701 | -13,832 | 221,895 | -569,227 | |||||||||||||||||||||||||||||||||||||||||
income attributable to noncontrolling interests | -504,361 | -407,070 | -1,729,730 | |||||||||||||||||||||||||||||||||||||||||||
total expense | 52,398,163 | 66,319,413 | ||||||||||||||||||||||||||||||||||||||||||||
interest expense related party debt | -99,072 | -110,764 | -110,763 | -114,966 | ||||||||||||||||||||||||||||||||||||||||||
imputed interest on related party long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||
per common share | ||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 8,791,292.25 | 35,490,097 | 35,240,373 | 34,756,980 | ||||||||||||||||||||||||||||||||||||||||||
vessel operating expenses | 7,116,502 | 7,785,328 | ||||||||||||||||||||||||||||||||||||||||||||
unrealized gain gain on derivative instruments | 823,455 |
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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||
current assets | ||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 89,744,000 | 103,054,000 | 94,020,373 | 59,252,910 | 63,948,677 | 86,805,470 | 93,119,521 | 77,946,955 | 95,873,255 | 99,037,866 | 87,358,220 | 84,295,860 | 129,149,673 | 128,384,606 | 117,948,614 | 102,175,390 | 69,921,488 | 56,208,902 | 49,164,440 | 40,614,572 | 42,018,873 | 46,897,216 | 45,558,951 | 46,993,067 | 39,972,746 | 50,555,091 | 34,171,062 | 41,161,115 | 59,123,045 | 53,614,735 | 50,765,165 | 48,919,920 | 28,205,463 | 34,531,812 | 29,336,687 | 29,436,482 | 21,721,830 | 22,322,949 | 28,192,492 | 32,423,408 | 32,666,025 | 37,520,240 | 34,201,299 | 34,154,575 | 42,598,816 | 29,817,507 |
accounts receivable | 61,280,000 | 55,854,000 | 45,566,001 | 49,325,656 | 47,915,124 | 42,370,830 | 44,157,144 | 41,332,293 | 41,997,734 | 47,891,501 | 53,498,562 | 42,822,372 | 33,439,701 | 36,755,149 | 42,343,295 | 41,100,379 | 41,365,826 | 54,259,265 | 41,301,940 | 30,761,336 | 29,253,904 | 29,152,153 | 19,938,892 | 18,197,943 | 23,140,149 | 28,309,402 | 29,221,444 | 15,995,543 | 12,730,117 | 28,481,787 | 26,826,310 | 18,382,716 | 21,682,912 | 21,089,425 | 30,915,458 | 26,653,536 | 22,653,254 | 20,476,797 | 19,617,943 | 27,362,216 | ||||||
inventories | 40,262,000 | 28,389,000 | 36,137,876 | 38,583,748 | 36,031,774 | 32,848,241 | 26,742,783 | 28,889,890 | 22,151,644 | |||||||||||||||||||||||||||||||||||||
advance hire, prepaid expenses and other current assets | 50,120,000 | 28,478,000 | 30,258,855 | 29,300,653 | 28,006,939 | 29,969,352 | 32,219,650 | 33,182,103 | 35,534,470 | 28,340,246 | 31,280,425 | 32,359,905 | 30,439,156 | 28,266,831 | 31,741,934 | 38,063,875 | 47,596,006 | 46,347,687 | 52,834,890 | 38,575,365 | 23,738,629 | 19,515,945 | 22,422,135 | 15,575,442 | 17,831,006 | 18,770,825 | 27,998,143 | 18,495,225 | 13,188,661 | 12,187,551 | 14,101,854 | 15,162,115 | 9,797,784 | 12,032,272 | 13,465,163 | 9,931,653 | 8,202,317 | 6,441,583 | 5,150,593 | 3,761,628 | 3,459,051 | 2,679,292 | 3,525,542 | 5,382,050 | 3,051,757 | 6,568,234 |
vessel held for sale | 9,384,000 | 6,639,652 | 7,545,828 | 8,575,000 | 4,563,000 | |||||||||||||||||||||||||||||||||||||||||
total current assets | 250,790,000 | 215,776,000 | 212,622,757 | 184,008,795 | 175,902,514 | 191,993,893 | 196,239,098 | 181,351,241 | 195,557,103 | 191,825,879 | 198,484,437 | 186,930,346 | 219,762,810 | 222,511,022 | 222,685,818 | 234,163,328 | 206,667,094 | 183,963,614 | 168,182,543 | 133,134,831 | 110,639,381 | 113,031,561 | 105,652,558 | 97,977,771 | 101,100,717 | 126,955,480 | 108,392,750 | 93,098,372 | 100,457,046 | 113,506,160 | 112,556,884 | 99,855,429 | 73,979,506 | 83,010,221 | 94,187,699 | 84,966,456 | 74,047,135 | 68,544,266 | 63,994,514 | 60,559,793 | 58,983,250 | 69,311,406 | 73,212,359 | 77,638,875 | 83,749,903 | 84,873,420 |
restricted cash | 270,000 | 270,000 | 269,610 | 1,500,000 | 1,500,000 | 1,000,000 | 1,000,000 | 2,500,000 | 2,500,000 | 2,500,000 | 2,500,000 | 2,500,000 | 2,500,000 | 3,500,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 6,100,000 | 6,100,000 | 6,504,072 | 1,503,341 | 1,503,341 | 2,003,341 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | ||||||||||||||||||
fixed assets, at cost, net of accumulated depreciation of 191,074 and 179,988 at march 31, 2026 and december 31, 2025, respectively | 674,958,000 | |||||||||||||||||||||||||||||||||||||||||||||
finance lease right of use assets, at cost, net of accumulated depreciation of 7,465 and 12,678 at march 31, 2026 and december 31, 2025, respectively | 16,580,000 | |||||||||||||||||||||||||||||||||||||||||||||
goodwill | 3,105,000 | 3,105,000 | 3,104,800 | 3,104,800 | 3,104,800 | 3,104,800 | 3,104,800 | 3,104,800 | 3,104,800 | 3,104,800 | 3,104,800 | 3,104,800 | ||||||||||||||||||||||||||||||||||
other non-current assets | 4,991,000 | 4,561,000 | 4,798,137 | 6,566,313 | 5,289,742 | 4,760,529 | 6,107,198 | 5,986,121 | 5,735,863 | 5,590,295 | 6,073,002 | 6,106,786 | 5,734,456 | 5,284,127 | 4,497,445 | 4,198,766 | 4,017,535 | 3,961,823 | ||||||||||||||||||||||||||||
total assets | 950,695,000 | 928,096,000 | 932,145,629 | 915,995,446 | 917,988,805 | 936,457,081 | 749,166,675 | 692,920,602 | 703,305,074 | 705,179,968 | 728,593,910 | 724,572,865 | 730,227,875 | 748,241,470 | 738,910,920 | 754,623,963 | 730,859,200 | 707,024,006 | 656,783,610 | 575,431,843 | 450,167,182 | 450,404,145 | 443,392,712 | 439,511,446 | 452,018,377 | 479,902,831 | 484,552,363 | 459,216,126 | 448,002,091 | 453,474,622 | 453,846,954 | 434,379,068 | 411,799,149 | 423,297,088 | 415,310,805 | 409,336,841 | 397,415,373 | 362,193,902 | 354,633,615 | 351,485,569 | 353,277,083 | 366,962,996 | 355,931,955 | 359,611,203 | 369,320,508 | 332,463,265 |
liabilities and stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses and other current liabilities | 72,684,000 | 54,257,000 | 64,240,121 | 61,401,165 | 43,058,013 | 46,581,567 | 47,778,007 | 39,257,972 | 32,953,336 | 35,836,262 | 42,374,839 | 46,705,982 | 40,224,765 | 38,554,131 | 44,491,725 | 65,304,630 | 56,525,277 | 49,154,439 | 50,888,657 | 44,688,612 | 29,302,643 | 32,400,288 | 39,092,634 | 26,528,278 | 35,556,515 | 39,973,635 | 35,975,324 | 31,169,464 | 24,260,439 | 31,897,507 | 30,058,749 | 29,967,379 | 21,793,353 | 29,181,276 | 30,160,371 | 29,342,760 | 21,965,338 | 23,231,179 | 19,703,744 | 18,405,761 | 15,961,058 | 22,156,202 | 23,436,236 | 24,918,504 | 28,656,068 | 40,201,794 |
affiliated companies payable | 1,867,000 | 272,916 | 61,694 | 788,989 | ||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 28,708,000 | 24,891,000 | 18,288,146 | 18,491,044 | 19,291,025 | 15,447,488 | 16,080,451 | 10,064,097 | 13,773,306 | 15,629,886 | 13,797,326 | 14,500,065 | 16,419,178 | 20,883,958 | 17,233,861 | 24,346,521 | 25,898,849 | 32,205,312 | 24,785,419 | 15,825,938 | 13,652,258 | 12,799,561 | 10,387,175 | 5,343,392 | 7,616,895 | 14,376,394 | 14,297,237 | 8,814,462 | 6,408,818 | 14,717,072 | 11,013,013 | 9,028,015 | 6,581,760 | 5,815,924 | 7,913,518 | 6,905,467 | 7,336,836 | 6,422,982 | 3,523,305 | 4,349,557 | 3,688,858 | 4,448,795 | 5,469,664 | 5,857,640 | 8,284,176 | 11,748,926 |
current portion of secured long-term debt | 16,985,000 | 16,696,990 | 16,656,227 | 16,616,022 | 16,536,650 | 12,049,931 | 29,999,163 | 31,505,463 | 32,259,599 | 13,373,846 | 12,916,094 | 12,891,501 | 15,317,100 | 15,569,202 | 14,312,255 | 10,632,079 | 31,619,969 | 21,490,674 | 22,240,674 | 23,740,674 | 14,952,927 | 18,958,795 | 17,785,860 | 17,319,091 | 18,706,122 | 17,830,996 | 18,343,971 | |||||||||||||||||||
current portion of financing obligations | 31,764,000 | 27,896,000 | 27,746,924 | 25,438,710 | 25,351,524 | 25,267,105 | ||||||||||||||||||||||||||||||||||||||||
current portion of finance lease liabilities | 1,000,000 | 2,076,000 | 2,536,458 | 2,843,750 | 21,480,421 | 21,644,835 | 21,970,124 | 26,630,754 | 16,423,228 | 16,467,180 | 16,365,075 | 16,261,356 | 16,153,750 | 16,057,036 | 14,479,803 | 13,282,377 | 11,323,580 | 7,004,038 | 6,978,192 | 6,952,635 | 6,927,362 | 6,902,370 | 12,549,208 | 7,568,888 | 6,632,119 | 6,601,611 | ||||||||||||||||||||
dividend payable | 577,000 | 1,143,501 | 1,117,125 | 1,048,066 | 1,279,494 | 1,116,964 | 966,786 | 977,592 | 808,862 | 639,632 | 197,741 | 197,741 | 197,741 | 98,864 | 98,864 | 98,864 | 99,127 | 95,500 | 132,659 | 1,921,622 | 1,864,431 | 2,928,598 | 5,198,598 | 6,333,598 | 6,333,598 | 7,238,401 | 12,624,825 | 12,624,825 | 12,624,825 | 12,624,825 | 12,624,825 | 12,724,825 | 12,724,825 | 12,724,825 | 12,824,825 | |||||||||||
total current liabilities | 153,586,000 | 128,034,000 | 130,925,056 | 126,009,715 | 108,997,389 | 109,108,111 | 95,913,537 | 83,969,385 | 99,337,426 | 105,334,319 | 115,285,974 | 110,697,736 | 87,124,601 | 92,211,872 | 91,100,777 | 118,894,143 | 114,238,855 | 111,739,286 | 104,867,371 | 86,492,101 | 60,932,734 | 110,809,330 | 88,394,392 | 60,628,058 | 72,691,965 | 90,854,859 | 84,700,428 | 64,619,185 | 61,197,905 | 79,048,628 | 73,093,969 | 70,635,334 | 59,695,765 | 70,010,153 | 71,832,474 | 75,800,705 | 74,605,859 | 77,878,979 | 66,433,293 | 66,448,182 | 62,089,787 | 72,150,503 | 122,669,219 | 126,323,366 | ||
non current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||
secured long-term debt | 93,156,000 | 97,157,000 | 100,683,757 | 104,712,469 | 108,725,464 | 112,720,545 | 117,014,342 | 78,474,348 | 65,929,536 | 68,446,309 | 70,953,795 | 73,441,002 | 95,561,614 | 98,819,739 | 96,447,396 | 99,587,978 | 102,715,922 | 105,836,797 | 108,872,095 | 100,919,806 | 88,306,718 | 44,507,708 | 65,513,329 | 78,779,452 | 81,143,060 | 83,649,717 | 88,561,552 | 102,394,123 | 92,262,780 | 95,374,270 | 101,765,760 | 107,094,208 | 113,170,604 | 117,615,634 | 113,430,205 | 117,689,641 | 117,457,847 | 107,637,851 | 112,027,117 | 117,209,252 | 124,130,287 | 129,496,153 | 115,220,158 | 118,047,085 | 122,728,090 | 87,430,416 |
financing obligations | 208,969,000 | 219,774,000 | 226,339,082 | 217,110,667 | 223,379,561 | 229,529,792 | ||||||||||||||||||||||||||||||||||||||||
finance lease liabilities | 8,153,000 | 8,395,000 | 8,637,411 | 9,032,282 | 9,733,675 | 10,434,298 | 137,035,935 | 139,980,818 | 143,266,867 | 146,474,158 | 160,627,406 | 164,519,655 | 168,513,939 | 172,496,539 | 176,437,981 | 180,364,245 | 170,959,553 | 143,528,702 | 116,132,843 | 48,764,697 | 50,520,294 | 52,277,654 | 54,028,493 | 55,768,735 | 57,498,217 | 64,402,040 | 54,508,878 | 56,018,804 | ||||||||||||||||||
total non current liabilities | 310,278,000 | 335,660,250 | ||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies - note 9 | ||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity: | ||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.0001 par value... | 7,000 | 7,000 | 6,520 | 6,539 | 6,564 | 6,498 | 4,692 | 4,692 | 4,685 | 4,648 | 4,648 | 4,648 | 4,648 | 4,590 | 4,592 | 4,599 | 4,599 | 4,562 | 4,564 | 4,564 | 4,557 | 4,545 | 4,507 | 4,507 | 4,512 | 4,489 | 4,445 | 4,445 | 4,450 | 4,400 | 4,405 | 4,406 | 4,410 | 4,379 | 4,380 | 4,120 | 3,726 | 3,659 | 3,658 | 3,653 | 3,650 | 3,650 | 3,574 | 3,556 | 3,476 | 3,476 |
additional paid-in capital | 258,771,000 | 257,072,000 | 256,663,813 | 259,733,610 | 260,191,506 | 258,659,972 | 167,167,687 | 166,521,852 | 165,993,186 | 164,854,546 | 164,160,253 | 163,890,246 | 163,623,173 | 162,894,080 | 162,704,593 | 162,385,398 | 162,074,419 | 161,534,280 | 161,187,164 | 160,817,940 | 160,399,765 | 159,581,415 | 159,265,939 | 158,874,237 | 158,564,477 | 157,504,895 | 157,176,223 | 156,855,761 | 156,621,001 | 155,946,452 | 155,856,330 | 155,631,206 | 155,556,362 | 154,943,728 | 154,781,731 | 148,888,160 | 140,354,611 | 133,677,321 | 133,512,060 | 133,349,031 | 133,211,904 | 133,075,409 | 134,327,959 | 134,261,190 | 134,122,003 | 133,955,445 |
retained earnings | 182,280,000 | 172,255,000 | 163,591,591 | 154,612,941 | 160,604,727 | 169,155,149 | 165,417,353 | 165,003,909 | 166,006,383 | 159,026,799 | 162,544,652 | 148,330,406 | 150,140,417 | 151,327,392 | 140,702,171 | 125,250,467 | 103,554,744 | 85,663,375 | 72,170,881 | 46,718,409 | 29,033,976 | 23,179,805 | 16,498,626 | 8,946,381 | 5,941,205 | 12,736,580 | 18,693,177 | 11,916,436 | 9,439,753 | 5,737,199 | ||||||||||||||||
total pangaea logistics solutions ltd. equity | 441,058,000 | 429,333,000 | 420,261,924 | 414,353,090 | 420,802,797 | 427,821,619 | 332,589,732 | 331,530,453 | 332,004,254 | 323,885,993 | 326,709,553 | 312,225,300 | 313,768,238 | 314,226,062 | 303,411,356 | 287,640,464 | 265,633,762 | 247,202,217 | 233,362,609 | 207,540,913 | 189,438,298 | 182,765,765 | 175,769,072 | 167,825,125 | 164,510,194 | 170,245,964 | 175,873,845 | 168,776,642 | 166,065,204 | 161,688,051 | 162,215,882 | 153,713,808 | 147,865,945 | 145,351,322 | 141,167,445 | 128,092,326 | 124,295,600 | 116,271,401 | 116,040,258 | 109,812,889 | 109,546,124 | 108,212,525 | 112,805,233 | 109,781,512 | 105,582,681 | 97,816,194 |
non-controlling interests | 45,773,000 | 45,403,000 | 45,298,399 | 44,777,223 | 46,349,919 | 46,842,716 | 46,224,871 | 45,278,789 | 47,301,398 | 46,309,940 | 50,668,242 | 49,346,431 | 49,424,113 | 54,495,468 | 54,186,025 | 53,213,414 | 50,759,107 | 53,479,177 | 51,035,624 | 49,335,225 | 52,318,661 | 51,665,640 | 51,375,997 | 73,141,525 | 72,851,439 | 72,825,710 | 71,014,498 | 68,917,298 | 72,457,398 | 71,678,946 | 69,734,440 | 67,614,258 | 66,514,537 | 65,304,320 | 63,408,583 | 61,832,411 | 61,304,278 | 60,405,671 | 60,132,947 | 58,015,246 | 57,510,885 | 57,103,815 | 5,237,345 | 5,459,240 | 4,261,089 | 2,531,359 |
total stockholders' equity | 486,831,000 | 474,736,000 | 465,560,323 | 459,130,313 | 467,152,716 | 474,664,335 | 378,814,603 | 376,809,242 | 379,305,652 | 370,195,933 | 377,377,795 | 361,571,731 | 363,192,351 | 368,721,530 | 357,597,381 | 340,853,878 | 316,392,869 | 300,681,394 | 284,398,233 | 256,876,138 | 241,756,959 | 234,431,405 | 227,145,069 | 240,966,650 | 237,361,633 | 243,071,674 | 246,888,343 | 237,693,940 | 238,522,602 | 233,366,997 | 231,950,322 | 221,328,066 | 214,380,482 | 210,655,642 | 204,576,028 | 189,924,737 | 185,599,878 | 176,677,072 | 176,173,205 | 167,828,135 | 167,057,009 | 165,316,340 | 118,042,578 | 115,240,752 | 109,843,770 | 100,347,553 |
total liabilities and stockholders' equity | 950,695,000 | 928,096,000 | 932,145,629 | 915,995,446 | 917,988,805 | 936,457,081 | 749,166,675 | 692,920,602 | 703,305,074 | 705,179,968 | 728,593,910 | 724,572,865 | 730,227,875 | 748,241,470 | 738,910,920 | 754,623,963 | 730,859,200 | 707,024,006 | 656,783,610 | 575,431,843 | 450,167,182 | 450,404,145 | 443,392,712 | 439,511,446 | 452,018,377 | 479,902,831 | 484,552,363 | 459,216,126 | 448,002,091 | 453,474,622 | 453,846,954 | 434,379,068 | 411,799,149 | 423,297,088 | 415,310,805 | 409,336,841 | 397,415,373 | 362,193,902 | 354,633,615 | 351,485,569 | 353,277,083 | 366,962,996 | 355,931,955 | 359,611,203 | 369,320,508 | |
fixed assets, at cost, net of accumulated depreciation of 179,988 and 151,952, at december 31, 2025 and 2024, respectively | 677,518,000 | |||||||||||||||||||||||||||||||||||||||||||||
finance lease right of use assets, at cost, net of accumulated depreciation of 12,678 and 10,698 at december 31, 2025 and 2024, respectively | 26,866,000 | |||||||||||||||||||||||||||||||||||||||||||||
related party payable | 806,000 | 1,181,015 | ||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 16,910,000 | 16,576,195 | 30,751,726 | 15,782,530 | 15,443,115 | 57,382,674 | 22,990,674 | 20,127,742 | 18,979,335 | 19,627,846 | ||||||||||||||||||||||||||||||||||||
dividends payable | 1,198,000 | 1,210,991 | 1,146,321 | 626,178 | 213,765 | 1,005,763 | 631,961 | 4,063,598 | 7,238,401 | 12,624,825 | 12,724,825 | |||||||||||||||||||||||||||||||||||
commitments and contingencies - note 12 | ||||||||||||||||||||||||||||||||||||||||||||||
fixed assets | 683,944,545 | 694,403,690 | 705,349,704 | 514,581,091 | 464,347,780 | 469,077,334 | 479,980,216 | 486,380,572 | 461,744,846 | 476,524,752 | 465,137,127 | 469,965,208 | 474,297,275 | 471,912,810 | 439,119,414 | 388,565,554 | 278,565,731 | 276,741,751 | 275,616,572 | 278,383,059 | 287,533,664 | 281,474,857 | 311,728,339 | 301,096,555 | 289,557,019 | 281,891,685 | 282,643,142 | 288,646,672 | 304,114,813 | 306,292,655 | 290,837,537 | 293,793,460 | 299,579,775 | 275,265,672 | 278,821,101 | 282,077,776 | 285,528,833 | 255,145,807 | 263,117,007 | 265,713,887 | 268,963,912 | 207,667,613 | ||||
right of use assets | 27,405,780 | 27,911,848 | 28,342,045 | 29,134,488 | ||||||||||||||||||||||||||||||||||||||||||
current portion of lease liabilities | 2,843,750 | 2,843,750 | 14,238,935 | |||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.0001 par value... | ||||||||||||||||||||||||||||||||||||||||||||||
fixed assets, at cost, net of accumulated depreciation of 151,951,990 and 127,015,253, at december 31, 2024 and 2023, respectively | 707,826,328 | |||||||||||||||||||||||||||||||||||||||||||||
finance lease right of use assets, at cost, net of accumulated depreciation of 10,697,881 and 10,539,384 at december 31, 2024 and 2023, respectively | 28,771,531 | |||||||||||||||||||||||||||||||||||||||||||||
long-term liabilities - other - note 11 | 17,936,540 | 19,974,390 | 17,806,976 | 10,135,408 | 4,828,364 | |||||||||||||||||||||||||||||||||||||||||
lease liabilities | 141,066,827 | |||||||||||||||||||||||||||||||||||||||||||||
long-term liabilities - other - note 10 | 16,357,366 | 16,631,692 | 18,751,642 | 18,502,188 | 18,234,990 | 19,829,654 | 21,268,827 | |||||||||||||||||||||||||||||||||||||||
advances for vessel purchases | 8,500,000 | 1,710,000 | 1,990,000 | |||||||||||||||||||||||||||||||||||||||||||
finance lease right of use assets | 29,630,660 | 29,829,974 | 40,951,455 | 42,050,361 | 42,985,763 | 43,921,569 | 44,880,530 | 46,296,661 | 45,877,296 | 45,195,759 | 45,468,458 | 46,129,067 | 45,571,435 | 45,240,198 | 45,732,947 | 46,259,982 | 46,493,362 | 53,615,305 | 54,239,752 | 54,864,199 | 55,488,026 | |||||||||||||||||||||||||
bunker inventory | 16,556,266 | 26,347,230 | 27,452,209 | 26,734,280 | 29,104,436 | 30,651,975 | 52,823,684 | 39,208,774 | 27,147,760 | 24,881,273 | 23,183,558 | 15,627,975 | 15,966,247 | 16,232,580 | 11,648,319 | 19,156,816 | 21,001,010 | 17,002,101 | 17,446,489 | 15,415,223 | 19,222,087 | 20,863,555 | 17,390,678 | 14,293,347 | 15,356,712 | 16,470,391 | 14,944,785 | 15,369,734 | 13,202,937 | 9,336,297 | 8,390,900 | 7,811,933 | 7,490,590 | 10,014,506 | 12,611,371 | 13,792,771 | 15,601,659 | |||||||||
fixed assets, at cost, net of accumulated depreciation of 127,015,253 and 108,844,668, at december 31, 2023 and 2022, respectively | 474,265,171 | |||||||||||||||||||||||||||||||||||||||||||||
finance lease right of use assets, at cost, net of accumulated depreciation of 10,393,823 and 12,139,654 at december 31, 2023 and 2022, respectively | 30,393,823 | |||||||||||||||||||||||||||||||||||||||||||||
related party notes payable | 242,852 | 242,852 | 332,987 | |||||||||||||||||||||||||||||||||||||||||||
related party debt | 242,852 | 242,852 | 242,852 | 242,852 | 242,852 | 242,852 | 242,852 | 1,196,683 | 1,185,782 | 2,039,644 | 2,877,746 | 3,701,332 | 4,522,371 | 4,468,457 | 7,009,597 | 6,929,885 | 6,850,173 | 6,771,327 | 15,972,147 | 12,578,635 | 10,976,423 | 10,927,988 | 13,321,419 | 62,902,322 | 60,618,225 | 61,723,711 | 59,102,077 | |||||||||||||||||||
long-term liabilities - other - note 8 | 18,849,983 | 17,147,309 | 15,117,209 | 15,010,955 | 10,406,074 | 10,062,268 | 5,108,793 | 5,052,984 | ||||||||||||||||||||||||||||||||||||||
commitments and contingencies - note 7 | ||||||||||||||||||||||||||||||||||||||||||||||
investment in newbuildings in-process | 4,013,195 | 7,602,391 | 15,390,635 | 15,390,635 | 15,390,635 | 15,390,634 | 15,390,634 | 15,357,189 | 7,691,522 | 7,657,000 | 18,383,964 | 42,505,783 | 15,296,477 | 38,471,430 | ||||||||||||||||||||||||||||||||
commitments and contingencies - note 10 | ||||||||||||||||||||||||||||||||||||||||||||||
vessels held for sale | 8,319,152 | 3,486,254 | 3,741,375 | 4,523,804 | ||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||
vessels under capital lease | 55,576,777 | 56,146,928 | 42,376,967 | 29,704,830 | 29,994,212 | 30,285,569 | 30,576,925 | |||||||||||||||||||||||||||||||||||||||
current portion of capital lease obligation | 5,364,963 | 1,785,620 | 1,248,211 | |||||||||||||||||||||||||||||||||||||||||||
obligations under capital lease | 45,684,727 | 47,036,903 | 35,321,460 | 24,552,298 | 25,015,659 | 25,472,098 | 25,921,758 | 19,751,789 | ||||||||||||||||||||||||||||||||||||||
current portion of capital lease obligations | 5,336,417 | 3,464,880 | 1,812,475 | 1,759,303 | 1,733,509 | |||||||||||||||||||||||||||||||||||||||||
accumulated deficit | 6,355,147 | -1,921,804 | -7,694,827 | -9,596,785 | -13,618,666 | -20,799,954 | -16,062,737 | -17,409,579 | -17,475,460 | -23,539,795 | -23,669,430 | -24,866,534 | -21,526,300 | -24,483,234 | -28,542,798 | -36,142,727 | ||||||||||||||||||||||||||||||
investments in newbuildings in-process | 11,818,000 | 8,848,000 | 8,765,000 | 18,766,477 | 15,381,477 | |||||||||||||||||||||||||||||||||||||||||
vessel under capital lease | 23,788,463 | |||||||||||||||||||||||||||||||||||||||||||||
current portion long-term debt | 24,659,322 | 18,002,784 | 20,091,616 | 18,887,058 | 19,499,262 | 18,136,172 | 22,204,172 | 22,359,868 | 17,807,674 | |||||||||||||||||||||||||||||||||||||
commitments and contingencies - note 11 | ||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance of 4,812,243 at | ||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2016 and 5,067,194 at december 31, 2015) | 14,811,060 | |||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance of 4,761,813 at | ||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2016 and 5,067,194 at december 31, 2015) | 14,480,516 | |||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance of 5,707,976 at | ||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2016 and 5,067,194 at december 31, 2015) | 13,542,900 | |||||||||||||||||||||||||||||||||||||||||||||
other noncurrent assets | 836,112 | 876,964 | 1,310,216 | 1,450,802 | ||||||||||||||||||||||||||||||||||||||||||
line of credit | 3,000,000 | 3,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies - note 14 | ||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance of 4,483,089 at | ||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2015 and 4,029,669 at december 31, 2014) | 24,471,012 | |||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance of 4,542,781 at | ||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2015 and 4,029,669 at december 31, 2014) | 21,004,625 | |||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (net of allowance of 4,349,650 at | ||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2015 and 4,029,669 at december 31, 2014) | 19,565,184 | |||||||||||||||||||||||||||||||||||||||||||||
total current liabilties | 136,748,648 | 144,685,296 | ||||||||||||||||||||||||||||||||||||||||||||
liabilities, convertible redeemable preferred stock and stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||
related party long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||
convertible redeemable preferred stock of bulk partners (bermuda) ltd., net of issuance costs (1,000 par value, 112,500 shares authorized, 0 and 89,114 shares issued and outstanding at december 31, 2014 and 2013, respectively | ||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, convertible reemable preferred stock and stockholders' equity | 332,463,265 |
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 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||||||||||
net income | 13,665,000 | 12,278,227 | 12,987,513 | -2,900,066 | -2,198,674 | 9,053,237 | 6,057,122 | 3,993,500 | 12,665,634 | 2,177,900 | 20,190,102 | 2,766,858 | 3,402,912 | 15,812,044 | 19,761,025 | 27,486,740 | 22,447,895 | 17,593,709 | 28,695,630 | 19,577,173 | 6,507,192 | 7,879,777 | 8,286,717 | 3,295,262 | -6,769,646 | -3,009,964 | 10,418,760 | 5,159,066 | 4,481,006 | 1,176,558 | 10,397,133 | 6,872,744 | 5,535,211 | 4,522,679 | 8,757,460 | -4,175,801 | -3,683 | 338,605 | 6,582,037 | 633,995 | 1,604,174 | -4,773,210 | 2,780,774 | 6,029,864 | 9,329,659 |
adjustments to reconcile net income to net cash from operations: | |||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization expense | 11,876,000 | 11,740,030 | 10,213,995 | 10,597,483 | 9,923,492 | 7,766,490 | 7,719,083 | 7,453,675 | 7,436,473 | 7,524,045 | 8,092,495 | 7,126,995 | 7,326,860 | 7,529,397 | 7,365,561 | 7,293,433 | 7,301,419 | 6,522,946 | 7,163,479 | 4,868,730 | 4,419,094 | 4,237,011 | 4,230,302 | 4,345,707 | 4,242,251 | 5,008,398 | 4,652,563 | 4,491,327 | 4,377,188 | 4,480,491 | 4,410,977 | 4,391,069 | 4,338,188 | 4,010,403 | 3,950,661 | 3,711,712 | 3,941,795 | 3,531,599 | 3,532,171 | 3,528,596 | 3,515,456 | 3,273,603 | 3,195,437 | 3,271,238 | 2,990,594 |
amortization of deferred financing costs | 265,000 | 276,721 | 264,440 | 299,274 | 311,565 | 294,213 | 340,263 | 193,787 | 205,472 | 245,318 | 229,693 | 232,375 | 239,207 | 240,590 | 265,194 | 242,873 | 256,830 | 244,886 | 198,846 | 313,463 | 163,800 | 149,348 | 166,107 | 170,459 | 176,526 | 188,593 | 172,863 | 182,762 | 182,802 | 176,703 | 186,024 | 164,840 | 166,221 | 153,931 | 158,961 | 194,045 | 174,342 | 149,413 | 158,880 | 171,621 | 182,810 | 154,078 | 186,476 | 179,786 | 225,182 |
amortization of prepaid rent | 30,000 | 29,348 | 28,769 | 29,941 | 29,942 | 30,466 | 30,466 | 30,466 | 30,467 | 30,484 | 30,484 | 30,080 | 30,484 | 30,890 | 30,484 | 30,485 | 30,484 | 28,814 | 28,814 | 28,814 | 28,814 | 30,568 | 30,568 | 30,568 | 30,568 | 29,649 | 29,649 | 29,650 | 29,649 | 30,484 | 30,485 | 30,484 | 30,484 | 30,485 | 30,484 | 30,484 | 30,485 | ||||||||
unrealized gain on derivative instruments | -6,606,000 | -183,540 | 3,501,649 | -7,500,314 | 70,553 | -161,002 | |||||||||||||||||||||||||||||||||||||||
income from equity method investee | -484,000 | -1,120,720 | -954,492 | -483,882 | -392,906 | -263,843 | -767,578 | -334,248 | -343,924 | -266,834 | 217,639 | -248,862 | -386,413 | -290,025 | -298,679 | -81,231 | -137,207 | -327,693 | -550,781 | 82,496 | -333,458 | 14,389 | |||||||||||||||||||||||
provision for doubtful accounts | 790,000 | 366,138 | 107,951 | -92,644 | 1,158,555 | 163,867 | 834,134 | 2,005,430 | -195,821 | 1,094,765 | 763,828 | -178,073 | 696,869 | 945,708 | -367,842 | -166,881 | 487,372 | 373,278 | 44,170 | 147,745 | -59,979 | 50,431 | 228,608 | 703,354 | 521,531 | -59,691 | 193,131 | 319,981 | |||||||||||||||||
loss on vessel held for sale | 358,000 | ||||||||||||||||||||||||||||||||||||||||||||
drydocking costs | -6,793,000 | -3,582,542 | -1,867,333 | -5,496,356 | -6,448,769 | -3,202,095 | 154,811 | -1,887,148 | -1,267,661 | -785,483 | -7,520 | -2,013,381 | -1,347,899 | -47,102 | -1,113,514 | -3,220,146 | -1,638,364 | -459,495 | -2,064,805 | -4,440,819 | -1,110,694 | -2,746,050 | -230,801 | 21,168 | -2,903,277 | -72,082 | -16,595 | -1,164,035 | -381,059 | -637,691 | 0 | 0 | -1,497,979 | -2,732,229 | -289,044 | -690,312 | -63,808 | 0 | 0 | 0 | -42,478 | -750,160 | |||
share-based compensation | 1,700,000 | 1,415,800 | 614,419 | 549,181 | 1,531,600 | 475,005 | 645,835 | 528,673 | 1,138,677 | 694,293 | 270,007 | 267,073 | 856,434 | 309,754 | 319,187 | 310,979 | 827,806 | 367,939 | 369,224 | 418,182 | 947,552 | 399,752 | 391,702 | 420,717 | 1,102,769 | 200,823 | 230,958 | 446,978 | 98,218 | 39,572 | 136,496 | 66,770 | 139,267 | 166,558 | |||||||||||
change in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -6,216,000 | -10,654,967 | 3,651,704 | -1,317,889 | -6,702,848 | 1,122,447 | -3,158,985 | 186,458 | 5,535,687 | 3,601,631 | -10,480,369 | -10,682,466 | 3,485,973 | 4,493,381 | -2,006,744 | 443,520 | 12,196,570 | -14,322,843 | -10,448,998 | -1,615,914 | -278,735 | -9,411,338 | -1,880,619 | 4,942,206 | 5,354,584 | -33,666 | -12,858,059 | -3,098,545 | 15,264,298 | -2,028,755 | -8,487,764 | 3,448,654 | -593,487 | 4,785,550 | -4,261,922 | -3,842,181 | -2,324,202 | -5,605,759 | -380,974 | -1,166,224 | 5,371,689 | 4,331,538 | -3,406,696 | -1,632,572 | 7,477,051 |
inventories | -11,872,000 | 7,748,635 | 2,445,872 | -2,551,974 | -3,183,533 | -843,941 | 2,147,107 | -6,738,246 | -5,595,378 | ||||||||||||||||||||||||||||||||||||
advance hire, prepaid expenses and other current assets | -16,809,000 | 1,774,931 | -1,613,696 | -1,568,780 | 1,213,545 | 2,948,432 | -3,211,228 | 1,424,864 | -3,850,938 | -1,228,040 | 4,388,361 | -585,713 | -2,917,384 | 4,991,233 | 1,809,183 | 6,030,481 | 6,255,996 | -5,788,608 | -8,664,509 | -8,315,365 | -2,166,945 | 2,891,801 | -6,545,150 | 2,622,192 | 1,369,179 | 8,973,699 | -9,218,120 | -5,129,987 | -872,860 | 910,795 | 1,558,296 | -4,870,844 | 4,026,194 | 5,749,942 | -3,774,990 | -3,273,666 | -69,870 | -1,237,248 | -1,388,965 | -302,577 | -779,759 | 846,250 | 1,184,416 | -2,041,663 | 3,863,659 |
accounts payable, accrued expenses and other current liabilities | 20,775,000 | 3,859,950 | 16,829,738 | -3,257,785 | 5,958,084 | 6,527,130 | -1,187,491 | -7,403,633 | -2,569,438 | 4,198,429 | 1,695,595 | -5,992,564 | -16,238,987 | 8,448,879 | 4,843,359 | -1,504,082 | 6,264,939 | 15,075,075 | -2,852,717 | -6,651,170 | 10,207,618 | -7,714,831 | -6,729,172 | 4,130,219 | 4,624,843 | 6,910,155 | -5,363,850 | -1,265,497 | 28,997 | 8,244,481 | -7,400,141 | -1,044,607 | 1,167,487 | 7,692,298 | -838,732 | 4,434,487 | 1,575,741 | 4,023,065 | -6,342,724 | -2,175,052 | -1,527,145 | ||||
deferred revenue | 3,817,000 | 6,603,342 | -202,898 | -799,981 | 3,843,537 | -632,963 | 6,016,354 | -3,709,209 | -1,856,580 | 1,832,560 | -702,739 | -1,919,113 | -4,464,780 | 3,650,097 | -7,112,660 | -1,552,328 | -6,306,463 | 7,419,893 | 8,959,481 | 2,173,680 | 852,697 | 2,412,386 | 5,043,783 | -2,273,503 | -6,759,499 | 79,157 | 5,482,775 | 2,405,644 | -8,308,254 | 3,704,059 | 1,984,998 | 2,446,244 | -3,962,909 | -2,097,594 | 1,008,051 | -431,369 | 913,854 | 2,899,677 | -826,252 | 660,699 | -759,937 | -1,020,869 | -387,976 | -2,426,536 | -3,464,750 |
net cash from operating activities | 4,494,000 | 15,125,123 | 28,561,719 | 14,394,977 | -4,355,819 | 19,283,508 | 28,452,366 | 8,956,238 | 8,999,281 | 23,904,708 | 16,303,159 | 2,007,760 | 11,571,650 | 32,933,146 | 32,643,189 | 37,163,057 | 32,062,008 | 19,068,025 | 23,143,414 | 14,593,718 | 4,940,149 | -1,605,832 | 15,534,267 | 13,751,820 | -6,844,753 | 21,056,827 | 3,817,621 | 7,624,565 | 11,959,719 | 12,910,042 | 6,419,151 | 18,015,339 | 2,790,417 | 15,478,066 | 5,393,753 | 5,920,375 | 2,431,037 | 896,335 | 8,332,254 | 5,850,997 | 4,134,077 | 7,983,546 | 5,214,790 | 1,627,359 | 11,183,423 |
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
free cash flows | 4,494,000 | 15,125,123 | 28,561,719 | 14,394,977 | -4,355,819 | 19,283,508 | 28,452,366 | 8,956,238 | 8,999,281 | 23,904,708 | 16,303,159 | 2,007,760 | 11,571,650 | 32,933,146 | 32,643,189 | 37,163,057 | 32,062,008 | 19,068,025 | 23,143,414 | 14,593,718 | 4,940,149 | -1,605,832 | 15,534,267 | 13,751,820 | -6,844,753 | 21,056,827 | 3,817,621 | 7,624,565 | 11,959,719 | 12,910,042 | 6,419,151 | 18,015,339 | 2,790,417 | 15,478,066 | 5,393,753 | 5,920,375 | 2,431,037 | 896,335 | 8,332,254 | 5,850,997 | 4,134,077 | 7,983,546 | 5,214,790 | 1,627,359 | 11,183,423 |
investing activities | |||||||||||||||||||||||||||||||||||||||||||||
purchase of vessels, vessel improvements and equipment | -1,811,000 | ||||||||||||||||||||||||||||||||||||||||||||
purchase of fixed assets and equipment | -943,891 | -402,112 | -20,213 | -66,400 | -73,618 | -4,238 | -67,178 | -25,678 | |||||||||||||||||||||||||||||||||||||
dividends received from equity method investments | 500,000 | 1,035,000 | 1,400,000 | 0 | 10,000 | ||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -1,311,000 | 9,500,184 | 4,322,114 | -1,951,023 | -460,275 | -10,341,692 | -48,213,473 | -8,935,382 | -203,618 | 9,034,726 | -1,338,726 | -32,472,817 | 8,794,492 | -16,997,252 | -1,320,048 | 8,055,572 | -18,247,368 | -37,944,356 | -51,195,629 | -103,185,217 | -5,467,178 | -845,280 | -11,820,490 | -1,674,196 | 7,452,251 | 1,584,017 | -14,691,192 | -21,909,278 | -11,585,793 | -2,504,305 | -12,159,189 | -2,468,806 | -377,241 | -16,392,647 | -465,429 | -29,986,373 | -17,709,287 | -6,566,064 | -3,255,819 | -178,940 | -253,492 | -23,095,813 | -318,133 | -328,612 | -40,306,260 |
financing activities | |||||||||||||||||||||||||||||||||||||||||||||
payments of long-term debt | -4,218,000 | -4,172,146 | -4,148,681 | -4,139,869 | -4,129,304 | -4,118,797 | -3,390,202 | -22,216,637 | -3,356,824 | -3,347,489 | -3,338,649 | -3,330,885 | -5,765,505 | -3,220,063 | -3,212,935 | -5,656,910 | -3,353,207 | -3,346,150 | -2,994,209 | -52,646,971 | -2,973,139 | -13,138,473 | -3,284,067 | -3,284,067 | -3,284,067 | -3,284,067 | -5,100,726 | -8,039,935 | -4,203,014 | -4,203,004 | -4,710,044 | -7,379,947 | -4,765,747 | -4,911,741 | -11,664,441 | -4,059,488 | -7,698,491 | -6,984,099 | -6,126,454 | ||||||
payments of financing obligations | -7,059,000 | -6,513,306 | -6,408,551 | -6,192,987 | |||||||||||||||||||||||||||||||||||||||||
payments of finance leases | -1,326,000 | -711,187 | -710,939 | -710,936 | -710,938 | ||||||||||||||||||||||||||||||||||||||||
cash dividends paid | -3,891,000 | -3,186,590 | -3,206,596 | -6,732,470 | -4,535,066 | ||||||||||||||||||||||||||||||||||||||||
payments to non-controlling interest | -275,000 | ||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -16,493,000 | -15,591,820 | 2,153,240 | -17,139,721 | -18,040,699 | -15,255,867 | 34,933,673 | -17,947,156 | -11,960,274 | -21,259,788 | -11,902,073 | -14,388,756 | -19,601,075 | -5,499,902 | -15,549,917 | -12,964,727 | -102,054 | 25,920,793 | 36,602,083 | 87,187,198 | -5,851,314 | 2,789,377 | -5,147,893 | -5,057,303 | -11,189,843 | -6,256,815 | 3,883,518 | -3,677,217 | 5,134,384 | -7,556,167 | 6,585,283 | 4,667,924 | -8,739,525 | 6,109,706 | -5,028,119 | 31,780,650 | 14,677,131 | -199,814 | -9,307,351 | -5,914,674 | -8,734,800 | 18,431,208 | -4,849,933 | -9,742,988 | 41,904,146 |
net change in cash, cash equivalents and restricted cash | -13,310,000 | ||||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents and restricted at beginning of period | 103,324,000 | ||||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash at end of period | 90,014,000 | ||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information | |||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 89,744,000 | ||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 270,000 | ||||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash | 90,014,000 | ||||||||||||||||||||||||||||||||||||||||||||
supplemental non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||
capital expenditures included in accounts payable and accrued expenses | 5,300,000 | ||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on derivative instruments | 903,398 | -665,790 | -851,346 | 5,961,224 | 927,503 | -5,084,339 | 5,685,406 | -4,531,912 | 1,348,284 | 423,569 | 9,784,274 | -5,344,327 | -6,303,776 | -2,022,372 | -1,374,856 | 18,098 | -1,404,317 | 2,917,094 | -215,171 | -2,289,786 | 4,346,456 | -486,412 | -553,701 | 562,605 | 1,476,380 | -1,966,387 | 335,959 | 1,050,137 | 513,678 | -363,096 | -823,455 | ||||||||||||||
earnings attributable to non-controlling interest recorded as interest expense | 270,665 | 73,140 | 76,496 | 55,809 | -27,643 | ||||||||||||||||||||||||||||||||||||||||
gain on sales of vessels | |||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses, other current liabilities and related party payable | |||||||||||||||||||||||||||||||||||||||||||||
purchase of vessels and vessel improvements | -164,825 | -58,163 | -11,734,442 | -57,031,561 | -368,982 | -130,000 | -46,689 | -177,830 | -26,964,234 | -75,291 | -17,369,505 | 130,898 | -240,190 | -18,261,685 | -34,910,432 | -51,169,951 | -103,073,021 | -5,467,178 | -820,280 | -420,130 | -1,368,920 | -283,446 | -1,149,180 | -14,644,296 | -14,130,886 | -11,426,174 | -2,430,822 | -12,178,036 | -2,218,937 | -298,418 | |||||||||||||||
net proceeds from sale of vessels | |||||||||||||||||||||||||||||||||||||||||||||
acquisition of non-controlling interest | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
purchase of equipment and internal use software | |||||||||||||||||||||||||||||||||||||||||||||
contribution to non-consolidated subsidiaries and other investments | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | 0 | 46,550,000 | 0 | 12,800,000 | 0 | 0 | 10,000,000 | 0 | 5,500,000 | 19,500,000 | 0 | 279,971 | 21,500,000 | 1,000,000 | 0 | 45,000,000 | |||||||||||||||||||||||||||||
payments of financing and issuance costs | -275,723 | -91,329 | -126,374 | -19,633 | -113,161 | -763,381 | 0 | -11,330 | 0 | -34,425 | -250,109 | -198,335 | -65,144 | -664,722 | |||||||||||||||||||||||||||||||
proceeds from financing obligations | |||||||||||||||||||||||||||||||||||||||||||||
payments on financing obligations | |||||||||||||||||||||||||||||||||||||||||||||
dividends paid to non-controlling interests | -290,324 | -258,009 | 0 | 0 | -5,400,000 | 0 | 0 | -5,000,000 | 0 | 0 | 0 | -5,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -904,803 | |||||||||||||||||||||||||
common stock accrued dividends paid | |||||||||||||||||||||||||||||||||||||||||||||
share repurchases | |||||||||||||||||||||||||||||||||||||||||||||
payments to non-controlling interest recorded as long-term liability | -19,039,558 | 0 | 0 | 0 | -1 | 0 | 0 | -123,021 | 0 | -70,487 | |||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -3,164,611 | 11,679,646 | 3,062,360 | -44,853,813 | 765,067 | 10,435,992 | 15,773,224 | 32,253,902 | 13,712,586 | 5,195,125 | -99,795 | -5,869,543 | -4,230,916 | -242,617 | -4,854,215 | 3,318,941 | 46,724 | -8,444,241 | 12,781,309 | ||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 99,037,866 | 0 | 0 | 0 | 128,384,606 | 0 | 0 | 0 | 56,208,902 | 0 | 0 | 0 | 22,322,949 | 0 | 0 | 0 | 37,520,240 | 0 | 0 | 0 | 29,817,507 | ||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | 7,044,462 | 8,549,868 | -1,404,301 | 42,018,873 | 338,265 | -1,434,116 | 7,020,321 | 42,472,746 | 16,384,029 | -6,990,053 | -17,961,930 | 61,623,045 | 2,849,570 | 845,245 | 20,214,457 | 32,205,463 | |||||||||||||||||||||||||||||
earnings attributable to non-controlling interest recorded as other long-term liability | |||||||||||||||||||||||||||||||||||||||||||||
gain on sale of vessel and equipment | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of vessels and equipment | |||||||||||||||||||||||||||||||||||||||||||||
contributions to non-consolidated subsidiaries and other investments | 0 | ||||||||||||||||||||||||||||||||||||||||||||
payments of financing fees and debt issuance costs | -361,913 | 0 | 0 | -331,317 | -824,563 | -1,055,450 | -112,333 | -18,866 | 0 | -149,118 | |||||||||||||||||||||||||||||||||||
proceeds from financing obligation | |||||||||||||||||||||||||||||||||||||||||||||
payments to repurchase ordinary shares | -984,235 | ||||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash at beginning of period | |||||||||||||||||||||||||||||||||||||||||||||
advances for vessel purchases | |||||||||||||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents | -4,695,767 | -22,856,793 | 15,172,566 | ||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | 0 | 86,805,470 | 0 | ||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | -4,695,767 | 63,948,677 | 15,172,566 | ||||||||||||||||||||||||||||||||||||||||||
loss on sales of vessels | 0 | 71,882 | 477,888 | 88,868 | |||||||||||||||||||||||||||||||||||||||||
proceeds from sale of vessels | 0 | 0 | -25,000 | 3,591,840 | -297,475 | 8,397,142 | |||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
cash paid for incentive compensation shares relinquished | 0 | 0 | 0 | -127,283 | -120,269 | 1 | 0 | -287,630 | -20,825 | 0 | 0 | -129,190 | -84,238 | 0 | -110,962 | -43,164 | -45,572 | 0 | |||||||||||||||||||||||||||
cash and cash equivalents at end of period | 95,873,255 | 11,679,646 | 3,062,360 | -44,853,813 | 129,149,673 | 10,435,992 | 15,773,224 | 32,253,902 | 69,921,488 | 5,195,125 | -99,795 | 7,714,652 | 21,721,830 | -5,869,543 | -4,230,916 | -242,617 | 32,666,025 | 3,318,941 | 46,724 | -8,444,241 | 42,598,816 | ||||||||||||||||||||||||
earnings attributable to non-controlling interest recorded as other long term liability | -274,326 | -119,950 | 815,102 | 267,198 | 905,336 | -144,736 | 2,418,844 | 1,702,674 | 1,840,333 | 325,742 | |||||||||||||||||||||||||||||||||||
loss on sale of vessel | 0 | 0 | 1,172,196 | 0 | 485,580 | 0 | |||||||||||||||||||||||||||||||||||||||
proceeds from sale of vessel | -895,896 | 0 | 8,933,700 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from finance leases | 0 | 0 | 0 | 15,000,000 | 32,041,239 | 32,041,239 | 0 | 12,600,000 | 0 | 13,000,000 | |||||||||||||||||||||||||||||||||||
payments of finance lease obligations | -11,329,146 | -3,595,313 | -3,729,323 | -4,078,109 | -4,072,550 | -4,060,499 | -4,000,273 | -3,971,108 | -3,837,280 | -2,658,138 | -2,094,506 | -1,729,753 | -1,725,566 | -1,715,250 | -7,376,320 | -1,770,068 | -1,479,418 | -1,429,275 | |||||||||||||||||||||||||||
provision (recovery) for doubtful accounts | 358,080 | -91,606 | 108,482 | 176,984 | |||||||||||||||||||||||||||||||||||||||||
contributions to non-consolidated subsidiaries | 0 | ||||||||||||||||||||||||||||||||||||||||||||
accrued common stock dividends paid | -4,874,127 | -4,485,315 | -4,485,321 | -4,647,788 | -3,336,710 | -3,336,709 | -2,292,620 | -1,542,759 | -1,542,842 | -906,899 | 3,627 | -37,159 | -499,302 | -1,487,628 | -2,619,985 | -1,135,000 | |||||||||||||||||||||||||||||
loss on impairment of vessels | 0 | 0 | 0 | 3,007,809 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
bunker inventory | 9,790,964 | 1,104,979 | -717,930 | 2,370,157 | 1,547,539 | 22,171,709 | -13,614,910 | -12,061,014 | -2,266,487 | -1,697,715 | -7,555,583 | 338,272 | 266,333 | -4,584,261 | 7,508,497 | 1,844,194 | -4,645,483 | 444,388 | -2,031,266 | 3,806,864 | 1,641,468 | -3,472,877 | -3,097,331 | 1,063,365 | 1,113,679 | -1,525,606 | 424,949 | -2,166,797 | -3,866,640 | -945,397 | -578,967 | -321,343 | 2,523,916 | 2,596,865 | 1,181,400 | 1,808,888 | |||||||||
payments on finance lease obligation | |||||||||||||||||||||||||||||||||||||||||||||
payments on other long-term liability | |||||||||||||||||||||||||||||||||||||||||||||
loss on impairment of vessel | |||||||||||||||||||||||||||||||||||||||||||||
payments of other long-term liabilities | |||||||||||||||||||||||||||||||||||||||||||||
(recovery) provision for doubtful accounts | -170,525 | 0 | -185,331 | ||||||||||||||||||||||||||||||||||||||||||
(contributions to) payment from non-consolidated subsidiaries | -63,917 | ||||||||||||||||||||||||||||||||||||||||||||
contributions from non-controlling interests | |||||||||||||||||||||||||||||||||||||||||||||
write off (purchase) of fixed assets and equipment | |||||||||||||||||||||||||||||||||||||||||||||
contributions from non-controlling interest recorded as long-term liability | 2,280,513 | 0 | 0 | 322,750 | |||||||||||||||||||||||||||||||||||||||||
payment from non-consolidated subsidiaries | 81,495 | ||||||||||||||||||||||||||||||||||||||||||||
advances for vessel purchases / investment in newbuildings in-process | |||||||||||||||||||||||||||||||||||||||||||||
contribution to non-consolidated subsidiaries | |||||||||||||||||||||||||||||||||||||||||||||
purchase of derivative instrument | 0 | 0 | 0 | -628,000 | |||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 7,044,462 | -10,582,345 | 16,384,029 | -6,990,053 | -17,961,930 | 5,508,310 | 2,849,570 | 845,245 | |||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 0 | 0 | 0 | 48,397,216 | 0 | 0 | 0 | 53,055,091 | 0 | 0 | 0 | 56,114,735 | 0 | 0 | 0 | 38,531,812 | |||||||||||||||||||||||||||||
investment in newbuildings in-process | -1 | 0 | -33,445 | -34,522 | |||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -1,404,301 | -6,378,343 | -1,434,116 | -6,326,349 | |||||||||||||||||||||||||||||||||||||||||
gain on sale of vessel | -77,990 | ||||||||||||||||||||||||||||||||||||||||||||
payments of related party debt | -90,135 | 10,901 | -853,862 | -838,102 | -821,039 | 53,914 | -2,541,140 | -1 | -26,575 | -2,473,921 | |||||||||||||||||||||||||||||||||||
deposits on newbuildings in-process | -37,108,800 | -6,565,964 | -2,970,000 | -23,739,306 | -3,385,000 | ||||||||||||||||||||||||||||||||||||||||
purchase of building and equipment | -121,392 | -159,619 | -73,483 | 18,847 | -249,869 | -110,417 | -9,530 | -7,245 | -100 | -285,818 | 4,252 | -6,444 | -47,537 | -5,399 | |||||||||||||||||||||||||||||||
payments on related party notes payable | |||||||||||||||||||||||||||||||||||||||||||||
contributions from non-controlling interests recorded as long-term liability | |||||||||||||||||||||||||||||||||||||||||||||
recovery for doubtful accounts | |||||||||||||||||||||||||||||||||||||||||||||
gain from equity method investee | -366,628 | -429,360 | -169,123 | -119,062 | -128,250 | 0 | 0 | -90,000 | 0 | ||||||||||||||||||||||||||||||||||||
earnings attributable to noncontrolling interest recorded as interest expense | |||||||||||||||||||||||||||||||||||||||||||||
loss on sales and leaseback of vessels | |||||||||||||||||||||||||||||||||||||||||||||
recognized cost for restricted stock issued as compensation | 371,347 | 320,461 | 370,908 | 674,599 | 135,694 | 225,124 | 226,731 | 612,665 | |||||||||||||||||||||||||||||||||||||
proceeds from sale of equipment | 0 | 0 | 0 | 31,594 | |||||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling interests recorded as long-term liability | |||||||||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling interests | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from private placement of common stock, net of issuance costs | 0 | 0 | 1,328,545 | ||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow items: | |||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 2,050,765 | 1,758,934 | 2,029,346 | 1,602,469 | 1,420,287 | 1,139,122 | 1,190,108 | 1,191,405 | 1,475,255 | 1,221,759 | 1,185,589 | ||||||||||||||||||||||||||||||||||
payments of financing fees and issuance costs | -368,961 | -17,352 | -260,225 | ||||||||||||||||||||||||||||||||||||||||||
loss on sale and leaseback of vessels | |||||||||||||||||||||||||||||||||||||||||||||
purchase of non-controlling interest in consolidated subsidiary | 0 | -33,283 | -799,289 | ||||||||||||||||||||||||||||||||||||||||||
payments on related party debt | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from sale and leaseback of vessels | |||||||||||||||||||||||||||||||||||||||||||||
payments on capital lease obligation | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale and leaseback of vessel | 14,750,000 | 0 | 7,000,000 | 21,000,000 | |||||||||||||||||||||||||||||||||||||||||
payments of capital lease obligations | -1,163,020 | -578,433 | -436,506 | -423,866 | |||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information and disclosure of noncash items | |||||||||||||||||||||||||||||||||||||||||||||
conversion of related party debt to noncontrolling interest | |||||||||||||||||||||||||||||||||||||||||||||
purchase of vessels | -16,701,281 | -482,204 | -46,052,360 | -793,953 | 0 | -1 | -65,940 | -253,492 | -3,759 | -25,064 | 53,925 | -44,824,665 | |||||||||||||||||||||||||||||||||
proceeds from sale of building and equipment | |||||||||||||||||||||||||||||||||||||||||||||
acquisition of noncontrolling interest in consolidated subsidiary | |||||||||||||||||||||||||||||||||||||||||||||
proceeds of related party debt | 3,313,800 | 2,173,335 | 2,173,334 | 0 | 2,506,667 | ||||||||||||||||||||||||||||||||||||||||
payments on long-term debt | -4,946,055 | -7,824,932 | -4,939,674 | -4,837,799 | |||||||||||||||||||||||||||||||||||||||||
decrease in restricted cash | 0 | 500,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from private placement of common stock | |||||||||||||||||||||||||||||||||||||||||||||
loss on sale and leaseback of vessel | 0 | 4,844,910 | 4,289,998 | ||||||||||||||||||||||||||||||||||||||||||
loss from equity method investee | -87,750 | -113,931 | -80,681 | 38,097 | 0 | 30,380 | -53,201 | ||||||||||||||||||||||||||||||||||||||
(recovery of) provision for doubtful accounts | 0 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from non-controlling interests | |||||||||||||||||||||||||||||||||||||||||||||
conversion of dividend into common stock | |||||||||||||||||||||||||||||||||||||||||||||
extinguishment of related party loan | 0 | 0 | 9,278,800 | ||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -601,119 | ||||||||||||||||||||||||||||||||||||||||||||
write off unamortized financing costs of repaid debt | 47,411 | 0 | 0 | 25,557 | |||||||||||||||||||||||||||||||||||||||||
proceeds from sales of vessels | 0 | 3,741,375 | 0 | 4,523,804 | |||||||||||||||||||||||||||||||||||||||||
payment of line of credit | |||||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash | -6,099,269 | ||||||||||||||||||||||||||||||||||||||||||||
distributions to non-controlling interest | |||||||||||||||||||||||||||||||||||||||||||||
purchase of non-controlling interest | 0 | ||||||||||||||||||||||||||||||||||||||||||||
payments on line of credit | 0 | ||||||||||||||||||||||||||||||||||||||||||||
common stock dividends paid | 0 | 0 | -100,000 | 0 | 0 | -100,000 | |||||||||||||||||||||||||||||||||||||||
distribution to non-controlling interest | 0 | ||||||||||||||||||||||||||||||||||||||||||||
disclosure of noncash items | |||||||||||||||||||||||||||||||||||||||||||||
amortization of discount on related party long-term debt | |||||||||||||||||||||||||||||||||||||||||||||
recognized compensation cost for restricted stock | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from the mergers | |||||||||||||||||||||||||||||||||||||||||||||
merger costs | |||||||||||||||||||||||||||||||||||||||||||||
other non-current assets | |||||||||||||||||||||||||||||||||||||||||||||
dividends declared, not paid | |||||||||||||||||||||||||||||||||||||||||||||
modification of shareholder loan to on demand | |||||||||||||||||||||||||||||||||||||||||||||
imputed interest on related party long-term debt | |||||||||||||||||||||||||||||||||||||||||||||
account payable, accrued expenses and other current liabilities | -10,771,168 | ||||||||||||||||||||||||||||||||||||||||||||
investing activites | |||||||||||||||||||||||||||||||||||||||||||||
deposits on vessel purchase | |||||||||||||||||||||||||||||||||||||||||||||
acquisition of interest in equity method investee | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from mergers | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible redeemable preferred stock |
