|
|
CMB.TECH NV
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
|
Dated: November 26, 2025
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Ludovic Saverys
|
|
|
|
|
Ludovic Saverys
|
|
|
|
|
Chief Financial Officer
|
|
![]()
|
PRESS RELEASE
|
|
Wednesday 26 November 2025 – 07:00 a.m. CET
|
|
|
Regulated information
|
|
|
o
|
Profit for the period of 17.3 million USD in Q3 2025. EBITDA for the same period was USD 238.4 million.
|
|
o
|
CMB.TECH’s contract backlog stands at 2.95 billion USD.
|
|
o
|
Proposal to declare an interim dividend of USD 0.05 per share which is expected to be paid on or about 15 January 2026.
|
|
o
|
Delivery of 7 newbuilding vessels (Q3 – Quarter to date):
|
|
➢
|
Super-Eco Newcastlemax: Mineral Slovensko and Mineral Slovenija
|
|
➢
|
VLCC: Atrebates
|
|
➢
|
Chemical tanker: Bochem Santos
|
|
➢
|
CSOV: Windcat Rotterdam
|
|
➢
|
CTV: Windcat 58, Windcat 61
|
|
o
|
Sale of the VLCC Dalma (2007, 306,543 dwt) & the capesize Battersea (2009, 169,390 dwt).
|
|
o
|
The time charter of the VLCC Donoussa (2016, 299,999 dwt) was extended for another 11 months, until October 2026.
|
|
o
|
Windcat has ordered one Multi-Purpose Accommodation Service Vessel (MP-ASV) (CSOV XL) with an option of five
more.
|
|
o
|
Supervisory Board changes: resignation of Mr. Marc Saverys & Mrs. Julie De Nul and cooptation of Mr. Carl
Steen & Mrs. Gudrun Janssens.
|
| |
||||||
|
Head of Marketing &
Communications
Katrien Hennin
|
Tel: +32 499393470
katrien.hennin@cmb.tech
|
Head of Investor
Relations
Joris Daman
|
Tel: +32 498617111
joris.daman@cmb.tech
|
|||
![]()
|
PRESS RELEASE
|
|
Wednesday 26 November 2025 – 07:00 a.m. CET
|
|
|
Regulated information
|
|
|
The most important key figures (unaudited) are:
|
|||||||||||
|
(in thousands of USD)
|
Third Quarter 2025
|
Third Quarter 2024
|
YTD 2025
|
YTD 2024
|
|||||||
|
Revenue
|
454,248
|
221,840
|
1,077,100
|
714,217
|
|||||||
|
Other operating income
|
8,097
|
4,161
|
28,252
|
42,406
|
|||||||
|
Raw materials and consumables
|
(1,368)
|
(481)
|
(6,496)
|
(2,159)
|
|||||||
|
Voyage expenses and commissions
|
(110,244)
|
(45,715)
|
(233,986)
|
(131,618)
|
|||||||
|
Vessel operating expenses
|
(116,869)
|
(46,816)
|
(292,342)
|
(146,829)
|
|||||||
|
Charter hire expenses
|
(1,089)
|
(118)
|
(2,709)
|
(135)
|
|||||||
|
General and administrative expenses
|
(34,076)
|
(16,863)
|
(90,471)
|
(53,150)
|
|||||||
|
Net gain (loss) on disposal of tangible assets
|
39,284
|
61,356
|
143,075
|
563,903
|
|||||||
|
Depreciation and amortisation
|
(109,073)
|
(40,241)
|
(273,442)
|
(122,118)
|
|||||||
|
Impairment losses
|
300
|
—
|
(3,273)
|
—
|
|||||||
|
Net finance expenses
|
(111,193)
|
(37,575)
|
(293,633)
|
(83,554)
|
|||||||
|
Share of profit (loss) of equity accounted investees
|
146
|
(232)
|
1,717
|
2,338
|
|||||||
|
Result before taxation
|
18,163
|
99,316
|
53,792
|
783,301
|
|||||||
|
Income tax benefit (expense)
|
(868)
|
(1,238)
|
(3,708)
|
(5,602)
|
|||||||
|
Profit (loss) for the period
|
17,295
|
98,079
|
50,084
|
777,699
|
|||||||
|
Attributable to:
|
|||||||||||
|
Owners of the Company
|
19,872
|
98,079
|
71,638
|
777,699
|
|||||||
|
Non-controlling interest
|
(2,577)
|
—
|
(21,554)
|
—
|
|||||||
|
Earnings per share:
|
||||||||||
|
(in USD per share)
|
Third Quarter 2025
|
Third Quarter 2024
|
YTD 2025
|
YTD 2024
|
||||||
|
Weighted average number of shares (basic) *
|
238,021,435
|
201,912,942
|
208,978,825
|
196,654,266
|
||||||
|
Basic earnings per share
|
0.07
|
0.49
|
0.24
|
3.95
|
||||||
| * |
The number of shares issued on 30 September 2025 is 315,977,647. However, the number of shares excluding the owned shares held by CMB.TECH at
30 September 2025 is 290,169,769.
|
|
EBITDA reconciliation (unaudited):
|
|||||||||||
|
(in thousands of USD)
|
Third Quarter 2025
|
Third Quarter 2024
|
YTD 2025
|
YTD 2024
|
|||||||
|
Profit (loss) for the period
|
17,295
|
98,079
|
50,084
|
777,699
|
|||||||
|
+ Net finance expenses
|
111,193
|
37,575
|
293,633
|
83,554
|
|||||||
|
+ Depreciation and amortisation
|
109,073
|
40,241
|
273,442
|
122,118
|
|||||||
|
+ Income tax expense (benefit)
|
868
|
1,238
|
3,708
|
5,602
|
|||||||
|
EBITDA (unaudited)
|
238,429
|
177,133
|
620,867
|
988,973
|
|||||||
| |
||||||
|
Head of Marketing &
Communications
Katrien Hennin
|
Tel: +32 499393470
katrien.hennin@cmb.tech
|
Head of Investor
Relations
Joris Daman
|
Tel: +32 498617111
joris.daman@cmb.tech
|
|||
![]()
|
PRESS RELEASE
|
|
Wednesday 26 November 2025 – 07:00 a.m. CET
|
|
|
Regulated information
|
|
|
EBITDA per share:
|
|||||||||||
|
(in USD per share)
|
Third Quarter 2025
|
Third Quarter 2024
|
YTD 2025
|
YTD 2024
|
|||||||
|
Weighted average number of shares (basic)
|
238,021,435
|
201,912,942
|
208,978,825
|
196,654,266
|
|||||||
|
EBITDA
|
1.00
|
0.83
|
2.97
|
5.03
|
|||||||
|
COUPON 44
|
Ex-dividend date
|
Record date
|
Payment date
|
|
Euronext
|
6 January 2026
|
7 January 2026
|
15 January 2026
|
|
NYSE
|
7 January 2026
|
7 January 2026
|
15 January 2026
|
|
OSE
|
6 January 2026
|
7 January 2026
|
on or about 20 January 2026
|
|
|
Q3 2025
|
Q3 2024
|
Quarter-to-Date Q4 2025
|
|
|
USD/day
|
USD/day
|
USD/day
|
Fixed %
|
|
|
DRY BULK VESSELS
|
||||
|
Newcastlemax average spot rate(1)
|
29,423
|
31,271
|
33,685
|
83.0%
|
|
Newcastlemax average time charter rate
|
21,329
|
|||
|
Capesize average rate(1)
|
20,537
|
26,284
|
87.0%
|
|
|
Panamax/Kamsarmax average spot rate(1)
|
13,467
|
17,042
|
77.0%
|
|
|
Panamax/Kamsarmax average time charter rate
|
13,364
|
|||
|
TANKERS
|
||||
|
VLCC average spot rate (2)
|
30,486
|
39,700
|
68,048
|
78.0%
|
|
VLCC average time charter rate(3)
|
45,725
|
46,700
|
||
|
Suezmax average spot rate(1) (3)
|
48,210
|
37,200
|
59,910
|
73.0%
|
|
Suezmax average time charter rate
|
33,455
|
30,750
|
|
|
|
CONTAINER VESSELS
|
||||
|
Average time charter rate
|
29,378
|
29,378
|
|
|
|
CHEMICAL TANKERS
|
||||
|
Average spot rate(1) (2)
|
20,675
|
25,489
|
22,578
|
N/A
|
|
Average time charter rate
|
19,306
|
19,306
|
|
|
| |
||||||
|
Head of Marketing &
Communications
Katrien Hennin
|
Tel: +32 499393470
katrien.hennin@cmb.tech
|
Head of Investor
Relations
Joris Daman
|
Tel: +32 498617111
joris.daman@cmb.tech
|
|||
![]()
|
PRESS RELEASE
|
|
Wednesday 26 November 2025 – 07:00 a.m. CET
|
|
|
Regulated information
|
|
|
OFFSHORE WIND
|
||||
|
CSOV Average time charter rate
|
27,272
|
118,870
|
83.7%
|
|
|
CTV Average time charter rate
|
3,470
|
3,075
|
2,836
|
77.7%
|
| |
||||||
|
Head of Marketing &
Communications
Katrien Hennin
|
Tel: +32 499393470
katrien.hennin@cmb.tech
|
Head of Investor
Relations
Joris Daman
|
Tel: +32 498617111
joris.daman@cmb.tech
|
|||
![]()
|
PRESS RELEASE
|
|
Wednesday 26 November 2025 – 07:00 a.m. CET
|
|
|
Regulated information
|
|
|
|
||||||
|
Head of Marketing &
Communications
Katrien Hennin
|
Tel: +32 499393470
katrien.hennin@cmb.tech
|
Head of Investor
Relations
Joris Daman
|
Tel: +32 498617111
joris.daman@cmb.tech
|
|||
![]()
|
PRESS RELEASE
|
|
Wednesday 26 November 2025 – 07:00 a.m. CET
|
|
|
Regulated information
|
|
|
•
|
Newcastlemax: actual Q3 2025 spot TCE actuals at 29,423 USD/day. CMB.TECH Newcastlemax fleet outperformed Q3 5TC
Baltic Capesize Index by 25.5% (23,450 USD /day basis net-net). Q4 TCE quarter to date rates at 33,685 USD/day (83% fixed)
|
|
•
|
Capesize: actual Q3 2025 TCE actuals at 20,537 USD/day. Q4 TCE quarter to date rates at 26,284 USD/day (87%
fixed) – outperforming the Q4 qtd 5TC Baltic Capesize Index by 10.2% (23,861 USD /day basis net-net)
|
|
•
|
Kamsarmax/Panamax: actual Q3 2025 TCE actuals at 13,467 USD/day. Q4 TCE quarter to date rates at 17,042 USD/day
(77% fixed) – outperforming the Q4 qtd 4TC Baltic Panamax BPI-74 Index by 19.2% (14,288 USD/day basis net-net)
|
| |
||||||
|
Head of Marketing &
Communications
Katrien Hennin
|
Tel: +32 499393470
katrien.hennin@cmb.tech
|
Head of Investor
Relations
Joris Daman
|
Tel: +32 498617111
joris.daman@cmb.tech
|
|||
![]()
|
PRESS RELEASE
|
|
Wednesday 26 November 2025 – 07:00 a.m. CET
|
|
|
Regulated information
|
|
|
•
|
VLCC: actual Q3 TCE for VLCC of 30,486 USD/day and actual Q4 quarter-to-date of 68,048 USD/day (78% fixed)
|
|
•
|
Suezmax: actual Q3 TCE for Suezmax of 48,210 USD/day and actual Q4 quarter-to-date of 59,910 USD/day (73% fixed)
|
| |
||||||
|
Head of Marketing &
Communications
Katrien Hennin
|
Tel: +32 499393470
katrien.hennin@cmb.tech
|
Head of Investor
Relations
Joris Daman
|
Tel: +32 498617111
joris.daman@cmb.tech
|
|||
![]()
|
PRESS RELEASE
|
|
Wednesday 26 November 2025 – 07:00 a.m. CET
|
|
|
Regulated information
|
|
|
•
|
Actual TCE Q3 2025 of USD 20,675 per day USD/day (spot pool)
|
|
•
|
Q4 2025 spot rates to-date: USD 22,578 USD/day per day
|
| |
||||||
|
Head of Marketing &
Communications
Katrien Hennin
|
Tel: +32 499393470
katrien.hennin@cmb.tech
|
Head of Investor
Relations
Joris Daman
|
Tel: +32 498617111
joris.daman@cmb.tech
|
|||
![]()
|
PRESS RELEASE
|
|
Wednesday 26 November 2025 – 07:00 a.m. CET
|
|
|
Regulated information
|
|
|
•
|
CSOVs: achieved TCE Q3 2025 of USD 27,272 per day . CSOV Q4 2025 spot rates to-date: so far 83.7% fixed at USD
118,870 per day
|
|
•
|
CTVs: achieved TCE Q3 2025 of USD 3,470 per day (utilisation 93.8%). CTV Q4 2025 spot rates to-date: so far 77.7%
fixed at USD 2,836 per day
|
|
Webcast Information
|
|
|
Event Type:
|
Audio webcast with user-controlled slide presentation
|
|
Event Date:
|
26 November 2025
|
|
Event Time:
|
8 a.m. EST / 2 p.m. CET
|
|
Event Title:
|
“Q3 2025 Earnings Conference Call”
|
|
Event Site/URL:
|
https://events.teams.microsoft.com/event/c0e3e44b-69f5-4d83-aeb0-7ffa0ce4b5a5@d0b2b045-83aa-4027-8cf2-ea360b91d5e4
|
| |
||||||
|
Head of Marketing &
Communications
Katrien Hennin
|
Tel: +32 499393470
katrien.hennin@cmb.tech
|
Head of Investor
Relations
Joris Daman
|
Tel: +32 498617111
joris.daman@cmb.tech
|
|||
![]()
|
PRESS RELEASE
|
|
Wednesday 26 November 2025 – 07:00 a.m. CET
|
|
|
Regulated information
|
|
| |
||||||
|
Head of Marketing &
Communications
Katrien Hennin
|
Tel: +32 499393470
katrien.hennin@cmb.tech
|
Head of Investor
Relations
Joris Daman
|
Tel: +32 498617111
joris.daman@cmb.tech
|
|||
![]()
|
PRESS RELEASE
|
|
Wednesday 26 November 2025 – 07:00 a.m. CET
|
|
|
Regulated information
|
|
|
September 30, 2025
|
December 31, 2024
|
|||||
|
ASSETS
|
||||||
|
Non-current assets
|
||||||
|
Vessels
|
6,590,617
|
2,617,484
|
||||
|
Assets under construction
|
742,464
|
628,405
|
||||
|
Right-of-use assets
|
5,412
|
1,910
|
||||
|
Other tangible assets
|
23,815
|
21,628
|
||||
|
Prepayments
|
1,083
|
1,657
|
||||
|
Intangible assets
|
14,632
|
16,187
|
||||
|
Goodwill
|
177,022
|
—
|
||||
|
Receivables
|
89,124
|
75,076
|
||||
|
Investments
|
116,175
|
61,806
|
||||
|
Deferred tax assets
|
7,896
|
10,074
|
||||
|
Total non-current assets
|
7,768,240
|
3,434,227
|
||||
|
Current assets
|
||||||
|
Inventory
|
94,895
|
26,500
|
||||
|
Trade and other receivables
|
332,173
|
235,883
|
||||
|
Current tax assets
|
4,528
|
3,984
|
||||
|
Cash and cash equivalents
|
81,864
|
38,869
|
||||
|
513,460
|
305,236
|
|||||
|
Non-current assets held for sale
|
83,733
|
165,583
|
||||
|
Total current assets
|
597,193
|
470,819
|
||||
|
TOTAL ASSETS
|
8,365,433
|
3,905,046
|
||||
|
EQUITY and LIABILITIES
|
||||||
|
Equity
|
||||||
|
Share capital
|
343,440
|
239,148
|
||||
|
Share premium
|
1,817,557
|
460,486
|
||||
|
Translation reserve
|
8,396
|
(2,045)
|
||||
|
Hedging reserve
|
160
|
2,145
|
||||
|
Treasury shares
|
(284,508)
|
(284,508)
|
||||
|
Retained earnings
|
662,722
|
777,098
|
||||
|
Equity attributable to owners of the Company
|
2,547,767
|
1,192,324
|
||||
|
Non-current liabilities
|
||||||
|
Bank loans
|
4,040,518
|
1,450,869
|
||||
|
Other notes
|
—
|
198,887
|
||||
|
Other borrowings
|
948,772
|
667,361
|
||||
|
Lease liabilities
|
3,729
|
1,451
|
||||
|
Other payables
|
148
|
—
|
||||
|
Employee benefits
|
1,073
|
1,060
|
||||
|
Deferred tax liabilities
|
485
|
438
|
||||
|
Total non-current liabilities
|
4,994,725
|
2,320,066
|
||||
|
Current liabilities
|
||||||
|
Trade and other payables
|
193,047
|
79,591
|
||||
|
Current tax liabilities
|
7,303
|
9,104
|
||||
|
Bank loans
|
322,416
|
201,937
|
||||
|
Other notes
|
199,994
|
3,733
|
||||
|
Other borrowings
|
98,294
|
95,724
|
||||
|
Lease liabilities
|
1,887
|
2,293
|
||||
|
Provisions
|
—
|
274
|
||||
|
Total current liabilities
|
822,941
|
392,656
|
||||
|
TOTAL EQUITY and LIABILITIES
|
8,365,433
|
3,905,046
|
||||
| |
||||||
|
Head of Marketing &
Communications
Katrien Hennin
|
Tel: +32 499393470
katrien.hennin@cmb.tech
|
Head of Investor
Relations
Joris Daman
|
Tel: +32 498617111
joris.daman@cmb.tech
|
|||
![]()
|
PRESS RELEASE
|
|
Wednesday 26 November 2025 – 07:00 a.m. CET
|
|
|
Regulated information
|
|
|
2025
|
2024
|
|||||
|
Jan. 1 - Sep. 30, 2025
|
Jan. 1 - Sep. 30, 2024
|
|||||
|
Shipping income
|
||||||
|
Revenue
|
1,077,100
|
714,217
|
||||
|
Gains on disposal of vessels/other tangible assets
|
143,075
|
563,905
|
||||
|
Other operating income
|
28,252
|
42,406
|
||||
|
Total shipping income
|
1,248,427
|
1,320,528
|
||||
|
Operating expenses
|
||||||
|
Raw materials and consumables
|
(6,496)
|
(2,159)
|
||||
|
Voyage expenses and commissions
|
(233,986)
|
(131,618)
|
||||
|
Vessel operating expenses
|
(292,342)
|
(146,829)
|
||||
|
Charter hire expenses
|
(2,709)
|
(135)
|
||||
|
Loss on disposal of vessels/other tangible assets
|
—
|
(2)
|
||||
|
Depreciation tangible assets
|
(270,999)
|
(120,011)
|
||||
|
Amortisation intangible assets
|
(2,443)
|
(2,107)
|
||||
|
Impairment losses
|
(3,273)
|
—
|
||||
|
General and administrative expenses
|
(90,471)
|
(53,150)
|
||||
|
Total operating expenses
|
(902,719)
|
(456,011)
|
||||
|
RESULT FROM OPERATING ACTIVITIES
|
345,708
|
864,517
|
||||
|
Finance income
|
24,867
|
30,518
|
||||
|
Finance expenses
|
(318,500)
|
(114,072)
|
||||
|
Net finance expenses
|
(293,633)
|
(83,554)
|
||||
|
Share of profit (loss) of equity accounted investees (net of income tax)
|
1,717
|
2,338
|
||||
|
PROFIT (LOSS) BEFORE INCOME TAX
|
53,792
|
783,301
|
||||
|
Income tax benefit (expense)
|
(3,708)
|
(5,602)
|
||||
|
PROFIT (LOSS) FOR THE PERIOD
|
50,084
|
777,699
|
||||
|
Attributable to:
|
||||||
|
Owners of the company
|
71,638
|
777,699
|
||||
|
Non-controlling interest
|
(21,554)
|
—
|
||||
|
Basic earnings per share
|
0.34
|
3.95
|
||||
|
Diluted earnings per share
|
0.34
|
3.95
|
||||
|
Weighted average number of shares (basic)
|
208,978,825
|
196,654,266
|
||||
|
Weighted average number of shares (diluted)
|
208,978,825
|
196,654,266
|
||||
| |
||||||
|
Head of Marketing &
Communications
Katrien Hennin
|
Tel: +32 499393470
katrien.hennin@cmb.tech
|
Head of Investor
Relations
Joris Daman
|
Tel: +32 498617111
joris.daman@cmb.tech
|
|||
![]()
|
PRESS RELEASE
|
|
Wednesday 26 November 2025 – 07:00 a.m. CET
|
|
|
Regulated information
|
|
|
2025
|
2024
|
|||||
|
Jan. 1 - Sep. 30, 2025
|
Jan. 1 - Sep. 30, 2024
|
|||||
|
Profit/(loss) for the period
|
50,084
|
777,699
|
||||
|
Other comprehensive income (expense), net of tax
|
||||||
|
Items that will never be reclassified to profit or loss:
|
||||||
|
Remeasurements of the defined benefit liability (asset)
|
—
|
181
|
||||
|
Items that are or may be reclassified to profit or loss:
|
||||||
|
Foreign currency translation differences
|
10,441
|
2,536
|
||||
|
Cash flow hedges - effective portion of changes in fair value
|
(1,985)
|
(1,087)
|
||||
|
Other comprehensive income (expense), net of tax
|
8,456
|
1,630
|
||||
|
Total comprehensive income (expense) for the period
|
58,540
|
779,329
|
||||
|
Attributable to:
|
||||||
|
Owners of the company
|
80,094
|
779,329
|
||||
|
Non-controlling interest
|
(21,554)
|
—
|
||||
| |
||||||
|
Head of Marketing &
Communications
Katrien Hennin
|
Tel: +32 499393470
katrien.hennin@cmb.tech
|
Head of Investor
Relations
Joris Daman
|
Tel: +32 498617111
joris.daman@cmb.tech
|
|||
![]()
|
PRESS RELEASE
|
|
Wednesday 26 November 2025 – 07:00 a.m. CET
|
|
|
Regulated information
|
|
|
Share capital
|
Share premium
|
Translation reserve
|
Hedging reserve
|
Treasury shares
|
Retained earnings
|
Equity attributable to owners of the Company
|
Non-controlling interest
|
Total equity
|
|
|
Balance at January 1, 2024
|
239,148
|
1,466,529
|
235
|
1,140
|
(157,595)
|
807,916
|
2,357,373
|
—
|
2,357,373
|
|
Profit (loss) for the period
|
—
|
—
|
—
|
—
|
—
|
777,699
|
777,699
|
—
|
777,699
|
|
Total other comprehensive income (expense)
|
—
|
—
|
2,536
|
(1,087)
|
—
|
181
|
1,630
|
—
|
1,630
|
|
Total comprehensive income (expense)
|
—
|
—
|
2,536
|
(1,087)
|
—
|
777,880
|
779,329
|
—
|
779,329
|
|
Transactions with owners of the company
|
|||||||||
|
Business Combination
|
—
|
—
|
—
|
—
|
—
|
(796,970)
|
(796,970)
|
—
|
(796,970)
|
|
Dividends to equity holders
|
—
|
(1,006,043)
|
—
|
—
|
—
|
(104,877)
|
(1,110,920)
|
(1,110,920)
|
|
|
Treasury shares acquired
|
—
|
—
|
—
|
—
|
(126,913)
|
—
|
(126,913)
|
—
|
(126,913)
|
|
Total transactions with owners
|
—
|
(1,006,043)
|
—
|
—
|
(126,913)
|
(901,847)
|
(2,034,803)
|
—
|
(2,034,803)
|
|
Balance at September 30, 2024
|
239,148
|
460,486
|
2,771
|
53
|
(284,508)
|
683,949
|
1,101,899
|
—
|
1,101,899
|
|
Share capital
|
Share premium
|
Translation reserve
|
Hedging reserve
|
Treasury shares
|
Retained earnings
|
Equity attributable to owners of the Company
|
Non-controlling interest
|
Total equity
|
|
|
Balance at January 1, 2025
|
239,148
|
460,486
|
(2,045)
|
2,145
|
(284,508)
|
777,098
|
1,192,324
|
—
|
1,192,324
|
|
Profit (loss) for the period
|
—
|
—
|
—
|
—
|
—
|
71,638
|
71,638
|
(21,554)
|
50,084
|
|
Total other comprehensive income (expense)
|
—
|
—
|
10,441
|
(1,985)
|
—
|
—
|
8,456
|
—
|
8,456
|
|
Total comprehensive income (expense)
|
—
|
—
|
10,441
|
(1,985)
|
—
|
71,638
|
80,094
|
(21,554)
|
58,540
|
|
Transactions with owners of the company
|
|||||||||
|
Business Combination - Initial purchase
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
1,453,573
|
1,453,573
|
|
Business Combination - Subsequent purchases
|
—
|
—
|
—
|
—
|
—
|
73,705
|
73,705
|
(210,771)
|
(137,066)
|
|
Merger
|
104,292
|
1,357,071
|
—
|
—
|
—
|
(240,115)
|
1,221,248
|
(1,216,153)
|
5,095
|
|
Dividends to equity holders
|
—
|
—
|
—
|
—
|
—
|
(19,604)
|
(19,604)
|
—
|
(19,604)
|
|
Dividends to non-controlling interest
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(5,095)
|
(5,095)
|
|
Total transactions with owners
|
104,292
|
1,357,071
|
—
|
—
|
—
|
(186,014)
|
1,275,349
|
21,554
|
1,296,903
|
|
Balance at September 30, 2025
|
343,440
|
1,817,557
|
8,396
|
160
|
(284,508)
|
662,722
|
2,547,767
|
-
|
2,547,767
|
| |
||||||
|
Head of Marketing &
Communications
Katrien Hennin
|
Tel: +32 499393470
katrien.hennin@cmb.tech
|
Head of Investor
Relations
Joris Daman
|
Tel: +32 498617111
joris.daman@cmb.tech
|
|||
![]()
|
PRESS RELEASE
|
|
Wednesday 26 November 2025 – 07:00 a.m. CET
|
|
|
Regulated information
|
|
|
2025
|
2024
|
|||||
|
Jan. 1 - Sep. 30, 2025
|
Jan. 1 - Sep. 30, 2024
|
|||||
|
Cash flows from operating activities
|
||||||
|
Profit (loss) for the period
|
50,083
|
777,699
|
||||
|
Adjustments for:
|
428,990
|
(374,920)
|
||||
|
Depreciation of tangible assets
|
270,999
|
120,011
|
||||
|
Amortisation of intangible assets
|
2,443
|
2,107
|
||||
|
Impairment losses (reversals)
|
3,273
|
—
|
||||
|
Provisions
|
(274)
|
(244)
|
||||
|
Income tax (benefits)/expenses
|
3,708
|
5,602
|
||||
|
Share of profit of equity-accounted investees, net of tax
|
(1,717)
|
(2,338)
|
||||
|
Net finance expense
|
293,633
|
83,554
|
||||
|
(Gain)/loss on disposal of assets
|
(143,075)
|
(563,905)
|
||||
|
(Gain)/loss on disposal of subsidiaries
|
—
|
(19,707)
|
||||
|
Changes in working capital requirements
|
(39,384)
|
9,734
|
||||
|
Change in cash guarantees
|
(2,898)
|
(50,959)
|
||||
|
Change in inventory
|
(38,089)
|
3,405
|
||||
|
Change in receivables from contracts with customers
|
11,134
|
75,708
|
||||
|
Change in accrued income
|
(2,910)
|
(6,200)
|
||||
|
Change in deferred charges
|
(445)
|
(3,846)
|
||||
|
Change in other receivables
|
12,577
|
(5,497)
|
||||
|
Change in trade payables
|
8,355
|
3,917
|
||||
|
Change in accrued payroll
|
1,292
|
(834)
|
||||
|
Change in accrued expenses
|
(11,448)
|
(15,996)
|
||||
|
Change in deferred income
|
13,469
|
3,580
|
||||
|
Change in other payables
|
(30,421)
|
6,456
|
||||
|
Income taxes paid during the period
|
(3,828)
|
(5,042)
|
||||
|
Interest paid
|
(231,229)
|
(96,938)
|
||||
|
Interest received
|
4,188
|
15,632
|
||||
|
Dividends received from other investments
|
7,076
|
1,050
|
||||
|
Net cash from (used in) operating activities
|
215,896
|
327,215
|
||||
|
Acquisition of vessels and vessels under construction
|
(822,500)
|
(687,219)
|
||||
|
Proceeds from the sale of vessels
|
376,413
|
1,599,372
|
||||
|
Acquisition of other tangible assets and prepayments
|
(2,136)
|
(4,454)
|
||||
|
Acquisition of intangible assets
|
(1,852)
|
(619)
|
||||
|
Proceeds from the sale of other (in)tangible assets
|
—
|
1,178
|
||||
|
Net cash on deconsolidation / sale of subsidiaries
|
—
|
822
|
||||
|
Investments in other companies
|
—
|
(45,000)
|
||||
|
Loans from (to) related parties
|
(2,056)
|
(870)
|
||||
|
Acquisition of a subsidiary, net of cash acquired
|
(1,098,897)
|
(1,149,886)
|
||||
|
Repayment of loans from related parties
|
—
|
(79,930)
|
||||
|
Lease payments received from finance leases
|
1,263
|
1,184
|
||||
|
Net cash from (used in) investing activities
|
(1,549,765)
|
(364,600)
|
||||
|
(Purchase of) Proceeds from sale of treasury shares
|
—
|
(126,913)
|
||||
|
Proceeds from new borrowings
|
4,574,736
|
1,986,318
|
||||
|
Repayment of borrowings
|
(2,354,905)
|
(736,622)
|
||||
|
Repayment of lease liabilities
|
(124,962)
|
(33,051)
|
||||
|
Repayment of commercial paper
|
(190,083)
|
(307,623)
|
||||
|
Repayment of sale and leaseback
|
(337,051)
|
(14,490)
|
||||
|
Transaction costs related to issue of loans and borrowings
|
(50,631)
|
(10,754)
|
||||
|
Dividends paid
|
(5,526)
|
(1,109,175)
|
||||
|
Acquisition of non-controlling interest
|
(137,066)
|
—
|
||||
|
Net cash from (used in) financing activities
|
1,374,513
|
(352,310)
|
||||
|
Net increase (decrease) in cash and cash equivalents
|
40,644
|
(389,694)
|
||||
|
Net cash and cash equivalents at the beginning of the period
|
38,869
|
429,370
|
||||
|
Effect of changes in exchange rates
|
2,351
|
8,102
|
||||
|
Net cash and cash equivalents at the end of the period
|
81,864
|
47,778
|
||||
| |
||||||
|
Head of Marketing &
Communications
Katrien Hennin
|
Tel: +32 499393470
katrien.hennin@cmb.tech
|
Head of Investor
Relations
Joris Daman
|
Tel: +32 498617111
joris.daman@cmb.tech
|
|||