■ |
Total vessel revenues: $10.2 million for the three months ended June 30, 2025, as compared to $16.3 million for the three months ended June 30, 2024, or a 37.4% decrease;
|
■ |
Net income of $6.3 million for the three months ended June 30, 2025, as compared to $22.9 million for the three months ended June 30, 2024, or a 72.5% decrease;
|
■ |
Adjusted net income(1) of $2.0 million for the three months ended June 30, 2025, as compared to $21.5 million for the three
months ended June 30, 2024;
|
■ |
Earnings per common share, basic: $0.34 per share for the three months ended June 30, 2025, as compared to $2.29 per share for the three months June 30, 2024;
|
■ |
EBITDA (1): $10.7 million for the three months ended June 30, 2025, as compared to $26.5 million for the three months ended
June 30, 2024;
|
■ |
Adjusted EBITDA (1): $6.4 million for the three months ended June 30, 2025, as compared to $25.2 million for the three months
ended June 30, 2024;
|
■ |
Cash of $44.8 million as of June 30, 2025, as compared to $87.9 million as of December 31, 2024; and
|
■ |
During the three months ended June 30, 2025, the Company completed two vessel disposals and whereas during the three months ended June 30, 2024, completed four vessel disposals.
|
■ |
Total vessel revenues: $21.5 million for the six months ended June 30, 2025, as compared to $36.7 million for the six months ended June 30, 2024, or a 41.4% decrease;
|
■ |
Net loss of $17.0 million for the six months ended June 30, 2025, as compared to net income of $45.2 million for the six months ended June 30, 2024, or a 137.6% decrease;
|
■ |
Adjusted net income(1) of $6.9 million for the six months ended June 30, 2025, as compared to $33.9 million for the six
months ended June 30, 2024;
|
■ |
(Loss) / Earnings per common share, basic: $(1.84) per share for the six months ended June 30, 2025, as compared to $4.52 per share for the six months June 30, 2024;
|
■ |
EBITDA (1): $(7.6) million for the six months ended June 30, 2025, as compared to $53.3 million for the six months ended June
30, 2024;
|
■ |
Adjusted EBITDA (1): $16.3 million for the six months ended June 30, 2025, as compared to $42.1 million for the six months
ended June 30, 2024;
|
■ |
On March 24, 2025, March 31, 2025 and April 29, 2025, Castor made partial prepayments to the term loan from Toro Corp. (“Toro”), amounting to $13,500,000, $34,000,000 and $14,000,000, respectively, in addition
to $2,500,000 as part of the scheduled repayment of the loan. On May 5, 2025, we prepaid the amount of $36,000,000 that remained outstanding as of that date; and
|
■ |
During the six months ended June 30, 2025, the Company completed four vessel disposals and whereas during the six months ended June 30, 2024, completed seven vessel disposals.
|
Vessel Name
|
Type
|
Capacity
(dwt)
|
Year
Built
|
Country of
Construction
|
Date of
agreement
|
Sale Price
(in million)
|
Delivery date
|
Ariana A
|
2,700 TEU (Containership)
|
38,117
|
2005
|
Germany
|
November 13, 2024
|
$16.50
|
January 22, 2025
|
Gabriela A
|
2,700 TEU (Containership)
|
38,121
|
2005
|
Germany
|
December 4, 2024
|
$19.30
|
May 7, 2025
|
Magic Eclipse
|
Panamax (Dry Bulk carrier)
|
74,940
|
2011
|
Japan
|
March 6, 2025
|
$13.5
|
March 24, 2025
|
Magic Callisto
|
Panamax (Dry Bulk carrier)
|
74,930
|
2012
|
Japan
|
March 11, 2025
|
$14.5
|
April 28, 2025
|
Dry Bulk Carriers
|
||||||||
Vessel Name
|
Type
|
Capacity
(dwt)
|
Year
Built
|
Country of
Construction
|
Type of
Employment(1)
|
Daily Gross
Charter Rate
|
Estimated Redelivery Date
|
|
Earliest
|
Latest
|
|||||||
Magic Thunder
|
Kamsarmax
|
83,375
|
2011
|
Japan
|
TC period
|
$13,450 per day (2)(3)
|
-(4)
|
-(4)
|
Magic Perseus
|
Kamsarmax
|
82,158
|
2013
|
Japan
|
TC period
|
$12,550 per day(5)
|
-(4)
|
-(4)
|
Magic Starlight
|
Kamsarmax
|
81,048
|
2015
|
China
|
TC period
|
$11,256 per day (6)
|
-(4)
|
-(4)
|
Magic Mars
|
Panamax
|
76,822
|
2014
|
Korea
|
TC period
|
$13,300 per day (7) (8)
|
-(4)
|
-(4)
|
Magic P
|
Panamax
|
76,453
|
2004
|
Japan
|
Panamax Pool (9)
|
N/A
|
-(10)
|
-(10)
|
Magic Pluto
|
Panamax
|
74,940
|
2013
|
Japan
|
TC period
|
100% of BPI4TC (7)
|
-(4)
|
-(4)
|
Magic Ariel
|
Kamsarmax
|
81,845
|
2020
|
China
|
TC period
|
108% of BPI5TC(2)
|
-(4)
|
-(4)
|
Magic Celeste
|
Ultramax
|
63,310
|
2015
|
China
|
TC period
|
$14,150 per day (11)(12)
|
-(4)
|
-(4)
|
Containerships
|
||||||||
Vessel Name
|
Type
|
Capacity
(dwt)
|
Year
Built
|
Country of
Construction
|
Type of
Employment
|
Daily Gross
Charter Rate
($/day)
|
Estimated Redelivery Date
|
|
Earliest
|
Latest
|
|||||||
Raphaela
|
Containership
|
26,811
|
2008
|
Turkey
|
TC period
|
$19,250
|
Oct-25
|
Dec-25
|
(1) |
TC stands for time charter.
|
(2) |
The benchmark vessel used in the calculation of the average Baltic Panamax Index 5TC routes (“BPI5TC”) is a non-scrubber fitted 82,000mt dwt vessel (Kamsarmax) with specific age, speed–consumption, and design characteristics.
|
(3) |
The vessel’s daily gross charter rate is equal to 97% of BPI5TC(2). In accordance with the prevailing charter party, on July 8, 2025, we converted the index-linked rate to fixed from August 1, 2025 until October 31, 2025 at a
rate of $13,450 per day. Thereafter, the rate will be converted back to index-linked.
|
(4) |
In accordance with the prevailing charterparty, both parties (owners and charterers) have the option to terminate the charter by providing 3 months’ written notice to the other party.
|
(5) |
The vessel’s daily gross charter rate is equal to 100% of BPI5TC(2). In accordance with the prevailing charter party, on April 24, 2025, we converted the index-linked rate to fixed from May 1, 2025 until September 30, 2025 at
a rate of $12,550 per day. Thereafter, the rate will be converted back to index-linked.
|
(6) |
The vessel’s daily gross charter rate is equal to 98% of BPI5TC(2). In accordance with the prevailing charter party, on April 10, 2025, we converted the index-linked rate to fixed from July 1, 2025 until September 30, 2025 at
a rate of $11,256 per day. In accordance with the prevailing charter party, on August 14, 2025, we converted the index-linked rate to a fixed rate of $15,029 per day from October 1, 2025 until December 31, 2025. Thereafter, the rate will be
converted back to index-linked.
|
(7) |
The benchmark vessel used in the calculation of the average of the Baltic Panamax Index 4TC routes (“BPI4TC”) is a non-scrubber fitted 74,000mt dwt vessel (Panamax) with specific age, speed – consumption, and design characteristics.
|
(8) |
The vessel’s daily gross charter rate is equal to 102% of BPI4TC(7). In accordance with the prevailing charter party, on August 5, 2025, we converted the index-linked rate to fixed from August 1, 2025 until December 31, 2025
at a rate of $13,300 per day. Thereafter, the rate will be converted back to index-linked.
|
(9) |
The vessel is currently participating in an unaffiliated pool specializing in the employment of Panamax/Kamsarmax dry bulk vessels.
|
(10) |
Under the prevailing pool agreement, owners may terminate the charter by giving three months’ written notice.
|
(11) |
The benchmark vessel used in the calculation of the average of the Baltic Supramax Index 10TC routes (“BSI10TC”) is a non-scrubber fitted 58,000mt dwt vessel (Supramax) with specific age, speed–consumption, and design characteristics.
|
(12) |
The vessel’s daily gross charter rate is equal to 111% of BSI10TC (11). In accordance with the prevailing charter party, on July 10, 2025, we converted the index-linked rate to fixed from August 1, 2025 until December 31,
2025 at a rate of $14,150 per day. Thereafter, the rate will be converted back to index-linked.
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
(Expressed in U.S. dollars)
|
June 30,
2025
(unaudited)
|
June 30,
2024
(unaudited)
|
June 30,
2025
(unaudited)
|
June 30,
2024
(unaudited)
|
||||||||||||
Total vessel revenues
|
$
|
10,159,771
|
$
|
16,279,529
|
$
|
21,482,267
|
$
|
36,669,776
|
||||||||
Revenue from services
|
$
|
7,781,882
|
$
|
—
|
$
|
16,803,545
|
$
|
—
|
||||||||
Operating (loss)/income
|
$
|
(816,556
|
)
|
$
|
15,569,018
|
$
|
(34,264,782
|
)
|
$
|
27,456,684
|
||||||
Net (loss)/income, net of taxes
|
$
|
6,338,275
|
$
|
22,853,611
|
$
|
(17,008,587
|
)
|
$
|
45,185,357
|
|||||||
Adjusted net income, net of taxes
|
2,018,988
|
21,544,189
|
6,879,709
|
33,947,680
|
||||||||||||
EBITDA(1)
|
$
|
10,747,001
|
$
|
26,537,126
|
$
|
(7,568,625
|
)
|
$
|
53,345,661
|
|||||||
Adjusted EBITDA(1)
|
$
|
6,427,714
|
$
|
25,227,704
|
$
|
16,319,671
|
$
|
42,107,984
|
||||||||
Earnings / (Loss) per common share, basic attributable to Castor Maritime Inc. common shareholders
|
$
|
0.34
|
$
|
2.29
|
$
|
(1.84
|
)
|
$
|
4.52
|
|||||||
Earnings / (Loss) per common share, diluted attributable to Castor Maritime Inc. common shareholders
|
$
|
0.10
|
$
|
1.02
|
$
|
(1.84
|
)
|
$
|
2.11
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
(Expressed in U.S. dollars except for
operational data)
|
2025
|
2024
|
2025
|
2024
|
||||||||||||
Ownership Days(1)(7)
|
883
|
1,076
|
1,977
|
2,517
|
||||||||||||
Available Days(2)(7)
|
825
|
1,076
|
1,893
|
2,517
|
||||||||||||
Operating Days(3)(7)
|
822
|
1,064
|
1,886
|
2,483
|
||||||||||||
Daily TCE Rate(4)
|
$
|
11,516
|
$
|
14,249
|
$
|
10,410
|
$
|
13,769
|
||||||||
Fleet Utilization(5)
|
100
|
%
|
99
|
%
|
100
|
%
|
99
|
%
|
||||||||
Daily vessel operating expenses(6)
|
$
|
5,184
|
$
|
6,073
|
$
|
5,182
|
$
|
5,823
|
(1) |
Ownership Days are the total number of calendar days in a period during which we owned a vessel.
|
(2) |
Available Days are the Ownership Days in a period less the aggregate number of days our vessels are off-hire due to scheduled repairs, dry-dockings or special or intermediate surveys.
|
(3) |
Operating Days are the Available Days in a period after subtracting unscheduled off-hire and idle days.
|
(4) |
Daily TCE Rate is not a recognized measure under U.S. GAAP. Please refer to Appendix B for the definition and reconciliation of this measure to Total vessel revenues, the most directly comparable financial
measure calculated and presented in accordance with U.S. GAAP.
|
(5) |
Fleet Utilization is calculated by dividing the Operating Days during a period by the number of Available Days during that period.
|
(6) |
Daily vessel operating expenses are calculated by dividing vessel operating expenses for the relevant period by the Ownership Days for such period.
|
(7) |
Our definitions of Ownership Days, Available Days, Operating Days, Fleet Utilization may not be comparable to those reported by other companies.
|
(In U.S. dollars except for number of share data)
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
||||||||||||||
2025
|
2024
|
2025
|
2024
|
|||||||||||||
REVENUES
|
||||||||||||||||
Time charter revenues
|
$
|
9,291,086
|
$
|
16,279,529
|
$
|
20,213,839
|
$
|
36,669,776
|
||||||||
Pool revenues
|
868,685
|
—
|
1,268,428
|
—
|
||||||||||||
Total vessel revenues
|
$
|
10,159,771
|
$
|
16,279,529
|
$
|
21,482,267
|
$
|
36,669,776
|
||||||||
Revenue from services (including related party revenues)
|
$
|
7,781,882
|
$
|
—
|
$
|
16,803,545
|
$
|
—
|
||||||||
Total revenues
|
$
|
17,941,653
|
$
|
16,279,529
|
$
|
38,285,812
|
$
|
36,669,776
|
||||||||
EXPENSES
|
||||||||||||||||
Voyage expenses (including commissions to related party)
|
(659,125
|
)
|
(948,040
|
)
|
(1,776,817
|
)
|
(2,012,774
|
)
|
||||||||
Vessel operating expenses
|
(4,577,573
|
)
|
(6,534,454
|
)
|
(10,244,724
|
)
|
(14,657,651
|
)
|
||||||||
Cost of revenue from services
|
(5,781,067
|
)
|
—
|
(10,504,581
|
)
|
—
|
||||||||||
Management fees -related parties
|
(1,009,428
|
)
|
(1,063,894
|
)
|
(2,288,643
|
)
|
(2,486,692
|
)
|
||||||||
Depreciation and amortization
|
(3,203,742
|
)
|
(3,532,023
|
)
|
(6,653,155
|
)
|
(7,387,855
|
)
|
||||||||
General and administrative expenses (including related party fees)
|
(5,414,699
|
)
|
(1,457,521
|
)
|
(9,547,735
|
)
|
(3,387,071
|
)
|
||||||||
Loss on vessels held for sale
|
—
|
—
|
(5,554,777
|
)
|
—
|
|||||||||||
Provision for doubtful accounts
|
(10,478
|
)
|
—
|
(15,459
|
)
|
—
|
||||||||||
Net gain/(loss) on sale of vessel
|
82,643
|
11,414,065
|
(2,001,646
|
)
|
19,307,595
|
|||||||||||
Gain from a claim
|
—
|
1,411,356
|
1,411,356
|
|||||||||||||
Net gain on disposal of assets
|
390,843
|
—
|
410,099
|
—
|
||||||||||||
Net (loss) / gain from equity method investments
|
(128,005
|
)
|
—
|
441,493
|
—
|
|||||||||||
Net gain / (loss) from equity method investments measured at
fair value
|
1,552,422
|
—
|
(24,814,649
|
)
|
—
|
|||||||||||
Operating (loss)/income
|
$
|
(816,556
|
)
|
$
|
15,569,018
|
$
|
(34,264,782
|
)
|
$
|
27,456,684
|
||||||
Interest and finance costs, net (1)
|
(897,260
|
)
|
(120,172
|
)
|
(2,184,674
|
)
|
(677,840
|
)
|
||||||||
Other income, net
|
2,892,749
|
7,436,085
|
9,432,415
|
18,501,122
|
||||||||||||
Dividend income from equity method investments measured at fair value (related party)
|
5,467,066
|
—
|
10,610,587
|
—
|
||||||||||||
Income taxes
|
(307,724
|
)
|
(31,320
|
)
|
(602,133
|
)
|
(94,609
|
)
|
||||||||
Net income / (loss)
|
$
|
6,338,275
|
$
|
22,853,611
|
$
|
(17,008,587
|
)
|
$
|
45,185,357
|
|||||||
Less: Net (income) / loss attributable to the non-controlling interest
|
(1,070,017
|
)
|
—
|
3,191,062
|
—
|
|||||||||||
Net (loss)/income attributable to Castor Maritime Inc.
|
5,268,258
|
22,853,611
|
(13,817,525
|
)
|
45,185,357
|
|||||||||||
Dividend on Series D Preferred Shares
|
(1,263,889
|
)
|
(631,945
|
)
|
(2,513,889
|
)
|
(1,263,889
|
)
|
||||||||
Deemed dividend on Series D Preferred Shares
|
(738,650
|
)
|
(125,702
|
)
|
(1,451,187
|
)
|
(249,515
|
)
|
||||||||
Net income / (loss) attributable to common shareholders of Castor Maritime Inc.
|
$
|
3,265,719
|
$
|
22,095,964
|
$
|
(17,782,601
|
)
|
$
|
43,671,953
|
|||||||
Other comprehensive income:
|
||||||||||||||||
Foreign currency translation
|
19,399,435
|
—
|
28,586,783
|
—
|
||||||||||||
Net cash flow hedges
|
137,547
|
—
|
394,454
|
—
|
||||||||||||
Other comprehensive income
|
19,536,982
|
28,981,237
|
—
|
|||||||||||||
Other comprehensive income attributable to noncontrolling interests
|
(5,163,990
|
)
|
—
|
(7,622,435
|
)
|
—
|
||||||||||
Other comprehensive income attributable to Castor Maritime Inc.
|
14,372,992
|
—
|
21,358,802
|
—
|
||||||||||||
Total comprehensive income
|
25,875,257
|
22,095,964
|
11,972,650
|
45,185,357
|
||||||||||||
Less: Comprehensive income attributable to noncontrolling interests
|
(6,234,007
|
)
|
—
|
(4,431,373
|
)
|
—
|
||||||||||
Total comprehensive income attributable to Castor Maritime Inc.
|
19,641,250
|
22,095,964
|
7,541,277
|
45,185,357
|
||||||||||||
Earnings / (loss) per common share, basic attributable to Castor Maritime Inc. common shareholders
|
$
|
0.34
|
$
|
2.29
|
$
|
(1.84
|
)
|
$
|
4.52
|
|||||||
Earnings / (loss) per common share, diluted attributable to Castor Maritime Inc. common shareholders
|
$
|
0.10
|
$
|
1.02
|
$
|
(1.84
|
)
|
$
|
2.11
|
|||||||
Weighted average number of common shares outstanding, basic
|
9,662,354
|
9,662,354
|
9,662,354
|
9,662,354
|
||||||||||||
Weighted average number of common shares outstanding, diluted
|
54,503,652
|
22,335,320
|
9,662,354
|
21,397,406
|
(1) |
Includes interest and finance costs and interest income, if any.
|
June 30,
2025
|
December 31,
2024
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
44,761,426
|
$
|
87,896,786
|
||||
Due from related parties
|
11,218,334
|
6,393,625
|
||||||
Assets held for sale
|
35,793,985
|
69,430,788
|
||||||
Investment in equity securities
|
53,946,029
|
69,119,010
|
||||||
Other current assets
|
27,013,510
|
21,018,015
|
||||||
Total current assets
|
172,733,284
|
253,858,224
|
||||||
NON-CURRENT ASSETS:
|
||||||||
Vessels, net
|
160,905,994
|
200,443,193
|
||||||
Due from related parties
|
2,893,839
|
3,504,667
|
||||||
Investment in related party
|
117,564,356
|
117,560,467
|
||||||
Equity method investments
|
51,758,664
|
50,503,722
|
||||||
Equity method investments measured at fair value
|
122,478,949
|
115,455,048
|
||||||
Intangible assets, net
|
20,671,700
|
19,323,603
|
||||||
Goodwill
|
23,813,811
|
17,932,243
|
||||||
Other non-currents assets
|
29,988,900
|
18,795,754
|
||||||
Total non-current assets
|
530,076,213
|
543,518,697
|
||||||
Total assets
|
702,809,497
|
797,376,921
|
||||||
LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Current portion of long-term debt, net
|
1,171,590
|
1,053,156
|
||||||
Current portion of long-term debt, related party, net
|
—
|
9,970,623
|
||||||
Accrued liabilities
|
16,145,159
|
23,045,515
|
||||||
Liabilities directly associated with assets held for sale
|
17,896,996
|
17,656,371
|
||||||
Due to related parties, current
|
1,104,166
|
889,020
|
||||||
Other current liabilities
|
11,180,475
|
11,787,100
|
||||||
Total current liabilities
|
47,498,386
|
64,401,785
|
||||||
NON-CURRENT LIABILITIES:
|
||||||||
Long-term debt, net
|
4,100,565
|
2,603,900
|
||||||
Long-term debt, related party, net
|
—
|
89,921,162
|
||||||
Deferred tax liabilities
|
11,794,639
|
8,096,383
|
||||||
Other non-current liabilities
|
6,951,798
|
6,887,969
|
||||||
Total non-current liabilities
|
22,847,002
|
107,509,414
|
||||||
Total liabilities
|
70,345,388
|
171,911,199
|
||||||
MEZZANINE EQUITY
|
||||||||
5.00% Series D fixed rate cumulative perpetual convertible preferred shares: 100,000 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively, aggregate
liquidation preference of $100,000,000 as of June 30, 2025 and December 31, 2024 respectively.
|
79,159,445
|
77,708,258
|
||||||
Total mezzanine equity
|
79,159,445
|
77,708,258
|
||||||
SHAREHOLDERS’ EQUITY
|
||||||||
Common shares, $0.001 par value; 1,950,000,000 shares authorized; 9,662,354 issued and outstanding as of June 30, 2025 and December 31, 2024.
|
9,662
|
9,662
|
||||||
Series B Preferred Shares - 12,000 shares issued and outstanding as of June 30, 2025 and December 31, 2024
|
12
|
12
|
||||||
Additional paid-in capital
|
265,341,318
|
265,389,338
|
||||||
Retained Earnings
|
210,744,552
|
228,527,153
|
||||||
Accumulated other comprehensive income/ (loss)
|
19,849,615
|
(1,509,187
|
)
|
|||||
Total Castor Maritime Inc. shareholders’ equity
|
495,945,159
|
492,416,978
|
||||||
Noncontrolling interests
|
57,359,505
|
55,340,486
|
||||||
Total shareholders’ equity
|
553,304,664
|
547,757,464
|
||||||
Total liabilities, mezzanine equity and shareholders’ equity
|
$
|
702,809,497
|
$
|
797,376,921
|
(Expressed in U.S. Dollars)
|
Six months Ended
June 30,
|
|||||||
|
2025
|
2024
|
||||||
Cash Flows provided by Operating Activities:
|
||||||||
Net (loss)/ income
|
$
|
(17,008,587
|
)
|
$
|
45,185,357
|
|||
Adjustments to reconcile net (loss) / income to net cash (used in) / provided by Operating Activities:
|
||||||||
Depreciation and amortization
|
6,653,155
|
7,387,855
|
||||||
Amortization and write off of deferred finance charges
|
108,215
|
451,227
|
||||||
Amortization of fair value of acquired time charters
|
119,733
|
265,173
|
||||||
Straight line amortization of hire
|
125,507
|
(176,850
|
)
|
|||||
Net loss / (gain) on sale of vessels
|
2,001,646
|
(19,307,595
|
)
|
|||||
Loss on vessels held for sale
|
5,554,777
|
—
|
||||||
Provision for doubtful accounts
|
15,459
|
—
|
||||||
Non-cash compensation (transfer of shares)
|
272,780
|
—
|
||||||
Net gain on dispositions of assets
|
(410,099
|
)
|
—
|
|||||
Non-cash effects from translation to reporting currency
|
28,458
|
—
|
||||||
Share-based compensation
|
115,044
|
—
|
||||||
Unrealized gain from equity method investments
|
(441,493
|
)
|
—
|
|||||
Unrealized losses from equity method investments measured at fair value
|
24,814,649
|
—
|
||||||
Dividend income from equity method investments measured at fair value (related party)
|
(10,610,587
|
)
|
—
|
|||||
Unrealized foreign exchange loss from equity method investments
|
1,084,348
|
—
|
||||||
Realized loss / (gain) on sale of equity securities
|
2,029,190
|
(3,618,022
|
)
|
|||||
Unrealized gain on equity securities
|
(7,511,809
|
)
|
(11,237,677
|
)
|
||||
Gain from a claim
|
—
|
(1,411,356
|
)
|
|||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable trade, net
|
(1,221,358
|
)
|
1,937,752
|
|||||
Inventories
|
784,160
|
615,101
|
||||||
Due from/to related parties
|
656,457
|
5,633,489
|
||||||
Prepaid expenses and other assets
|
(308,770
|
)
|
1,110,733
|
|||||
Accounts payable
|
(172,965
|
)
|
(1,291,988
|
)
|
||||
Accrued liabilities
|
(8,601,118
|
)
|
(658,389
|
)
|
||||
Income tax receivable / payable
|
(4,596,126
|
)
|
—
|
|||||
Derivative assets and liabilities, net
|
(1,084,289
|
)
|
—
|
|||||
Deferred revenue
|
227,194
|
(1,036,689
|
)
|
|||||
Dry-dock costs paid
|
(2,397,313
|
)
|
—
|
|||||
Dividends received from equity method investments measured at fair value
|
5,797,456
|
—
|
||||||
Net Cash (used in) / provided by Operating Activities:
|
(3,976,286
|
)
|
23,848,121
|
|||||
|
||||||||
Cash flow provided by Investing Activities:
|
||||||||
Other vessel improvements
|
(260,169
|
)
|
(26,494
|
)
|
||||
Purchase of equity securities
|
(11,012,514
|
)
|
(18,114,116
|
)
|
||||
Payments for acquisition of equity method investments
|
(24,119,428
|
)
|
—
|
|||||
Acquisitions of property and equipment, net
|
(112,563
|
)
|
—
|
|||||
Proceeds from a claim
|
—
|
1,411,356
|
||||||
Proceeds from sale of equity securities
|
31,668,114
|
46,088,578
|
||||||
Net proceeds from sale of vessels
|
61,939,798
|
107,876,357
|
||||||
Return of invested capital from equity method investments
|
4,137,792
|
—
|
||||||
Net proceeds from dispositions of long term assets
|
357,048
|
—
|
||||||
Net cash provided by Investing Activities:
|
62,598,078
|
137,235,681
|
||||||
|
||||||||
Cash flows used in Financing Activities:
|
||||||||
Repurchase of warrants
|
—
|
(1,058,481
|
)
|
|||||
Dividends paid on Series D Preferred Shares
|
(2,097,222
|
)
|
(1,250,000
|
)
|
||||
Repayment of long-term debt (including related party)
|
(101,057,645
|
)
|
(43,383,257
|
)
|
||||
Proceeds from long-term debt
|
1,577,002
|
—
|
||||||
Payment of deferred financing costs
|
(110,000
|
)
|
—
|
|||||
Cash dividends paid to noncontrolling interests
|
(2,848,198
|
)
|
—
|
|||||
Net cash used in Financing Activities:
|
(104,536,063
|
)
|
(45,691,738
|
)
|
||||
|
||||||||
|
||||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash
|
3,206,933
|
—
|
||||||
Net (decrease) / increase in cash, cash equivalents, and restricted cash
|
(42,707,338
|
)
|
115,392,064
|
|||||
Cash, cash equivalents and restricted cash at the beginning of the period
|
88,616,996
|
120,901,147
|
||||||
Cash, cash equivalents and restricted cash at the end of the period
|
$
|
45,909,658
|
$
|
236,293,211
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
(In U.S. dollars, except for Available Days)
|
2025
|
2024
|
2025
|
2024
|
||||||||||||
Total vessel revenues
|
$
|
10,159,771
|
$
|
16,279,529
|
$
|
21,482,267
|
$
|
36,669,776
|
||||||||
Voyage expenses - including commissions to related party
|
(659,125
|
)
|
(948,040
|
)
|
(1,776,817
|
)
|
(2,012,774
|
)
|
||||||||
TCE revenues
|
$
|
9,500,646
|
$
|
15,331,489
|
$
|
19,705,450
|
$
|
34,657,002
|
||||||||
Available Days
|
$
|
825
|
$
|
1,076
|
$
|
1,893
|
$
|
2,517
|
||||||||
Daily TCE Rate
|
$
|
11,516
|
$
|
14,249
|
$
|
10,410
|
$
|
13,769
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
(In U.S. dollars)
|
2025
|
2024
|
2025
|
2024
|
||||||||||||
Net income / (loss), net of taxes
|
$
|
6,338,275
|
$
|
22,853,611
|
$
|
(17,008,587
|
)
|
$
|
45,185,357
|
|||||||
Depreciation and amortization
|
3,203,742
|
3,532,023
|
6,653,155
|
7,387,855
|
||||||||||||
Interest and finance costs, net (1)
|
897,260
|
120,172
|
2,184,674
|
677,840
|
||||||||||||
Income taxes
|
307,724
|
31,320
|
602,133
|
94,609
|
||||||||||||
EBITDA
|
$
|
10,747,001
|
$
|
26,537,126
|
$
|
(7,568,625
|
)
|
$
|
53,345,661
|
|||||||
Unrealized gain on equity securities
|
(7,220,462
|
)
|
(1,309,422
|
)
|
(7,511,809
|
)
|
(11,237,677
|
)
|
||||||||
Net loss / (gain) from equity method investments
|
128,005
|
—
|
(441,493
|
)
|
—
|
|||||||||||
Unrealized (gains) / losses from equity method investments measured at fair value
|
(1,552,422
|
)
|
—
|
24,814,649
|
—
|
|||||||||||
Unrealized foreign exchange losses / (gains) from equity method investments
|
4,264,301
|
—
|
1,084,348
|
—
|
||||||||||||
(Gain) / Loss on vessels held for sale
|
—
|
—
|
5,554,777
|
—
|
||||||||||||
Share-based compensation
|
61,291
|
—
|
115,044
|
—
|
||||||||||||
Non-cash compensation (transfer of shares)
|
—
|
—
|
272,780
|
—
|
||||||||||||
Adjusted EBITDA
|
$
|
6,427,714
|
$
|
25,227,704
|
$
|
16,319,671
|
$
|
42,107,984
|
(1) |
Includes interest and finance costs and interest income, if any.
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
(In U.S. dollars)
|
2025
|
2024
|
2025
|
2024
|
||||||||||||
Net income / (loss), net of taxes
|
$
|
6,338,275
|
$
|
22,853,611
|
$
|
(17,008,587
|
)
|
$
|
45,185,357
|
|||||||
Unrealized gain on equity securities
|
(7,220,462
|
)
|
(1,309,422
|
)
|
(7,511,809
|
)
|
(11,237,677
|
)
|
||||||||
Net loss / (gain) from equity method investments
|
128,005
|
—
|
(441,493
|
)
|
—
|
|||||||||||
Unrealized (gains) / losses from equity method investments measured at fair value
|
(1,552,422
|
)
|
—
|
24,814,649
|
—
|
|||||||||||
Unrealized foreign exchange losses / (gains) from equity method investments
|
4,264,301
|
—
|
1,084,348
|
—
|
||||||||||||
(Gain) / Loss on vessels held for sale
|
—
|
—
|
5,554,777
|
—
|
||||||||||||
Share-based compensation
|
61,291
|
—
|
115,044
|
—
|
||||||||||||
Non-cash compensation (transfer of shares)
|
—
|
—
|
272,780
|
—
|
||||||||||||
Adjusted net income, net of taxes
|
$
|
2,018,988
|
$
|
21,544,189
|
$
|
6,879,709
|
$
|
33,947,680
|