|
|
OCEANPAL INC.
|
||
|
|
(registrant)
|
||
|
|
|
||
|
Dated: March 26, 2026
|
|
||
|
|
By:
|
/s/ Vasiliki Plousaki
|
|
|
|
|
Vasiliki Plousaki
|
|
|
|
|
Chief Financial Officer
|
|
|
2025 (unaudited)
|
2024
|
Change
|
|
|
Vessel Revenues
|
$13.4
|
$25.7
|
$(12.3)
|
|
Staking Reward Income¹
|
$0.7
|
—
|
N/A
|
|
Total Revenue and Other Income
|
$14.1
|
$25.7
|
$(11.6)
|
|
Operating Loss
|
$(31.4)
|
$(18.0)
|
$(13.4)
|
|
Net Loss
|
$(65.2)
|
$(17.9)
|
$(47.3)
|
|
Net Loss attributable to Common Stockholders
|
$(70.0)
|
$(19.7)
|
$(50.3)
|
|
AVERAGE DAILY RESULTS (in USD)
|
|||
|
Time charter equivalent (TCE) rate2
|
$9,123
|
$12,184
|
$(3,061)
|
|
Daily vessel operating expenses3
|
$5,987
|
$6,568
|
$(581)
|
|
Dec 31, 2025 (unaudited)
|
Dec 31, 2024
|
Change
|
|
|
Cash and Cash Equivalents
|
$33.2
|
$7.2
|
+$26.0
|
|
Digital Assets at Fair Value
|
$77.5
|
—
|
N/A
|
|
Vessels, net
|
$40.8
|
$71.3
|
$(30.5)
|
|
Total Assets
|
$165.5
|
$89.5
|
+$76.0
|
|
Total Liabilities
|
$8.9
|
$5.1
|
+$3.8
|
|
Total Stockholders’ Equity
|
$156.6
|
$84.4
|
+$72.2
|
|
SHIPPING SEGMENT
|
|||
|
Vessel Revenue8
|
$13.0 - $14.0
|
||
|
Shipping Operating Costs9
|
$(11.5) - $(12.5)
|
||
|
Shipping EBITDA
|
$1.5 - $2.5
|
||
|
SOVEREIGNAI SEGMENT
|
Current Spot5
|
2025 Avg. Price6
|
2025 High Price7
|
|
NEAR Price Assumption
|
$1.30
|
$2.73
|
$6.23
|
|
Staking Revenue10
|
$3.6
|
$7.6
|
$17.1
|
|
SovereignAI Opex11
|
$(3.1)
|
$(3.1)
|
$(3.1)
|
|
SovereignAI EBITDA
|
$0.5
|
$4.5
|
$14.0
|
|
CONSOLIDATED
|
$1.30 NEAR
|
$2.73 NEAR
|
$6.23 NEAR
|
|
Total Revenue
|
$16.6 - $17.6
|
$20.5 - $21.5
|
$30.1 - $31.1
|
|
Corporate G&A12
|
$(2.1)
|
$(2.1)
|
$(2.1)
|
|
Adjusted EBITDA4
|
$(1.1) - $0.9
|
$2.9 - $4.9
|
$12.4 - $14.4
|
|
•
|
Total assets of $165.5 million, including $77.5 million in NEAR Protocol digital assets and $33.2 million in cash and cash
equivalents.
|
|
•
|
Approximately 51.3 million NEAR tokens are held on the balance sheet (in addition to 2.85 million NEAR tokens reported as collateral receivable for derivatives positions), generating a 5.0% target annualized yield—producing approximately 2.75 million NEAR tokens per year in protocol rewards.
|
|
•
|
Both operating segments are projected to be EBITDA-positive
during 2026: shipping segment generating $1.5–$2.5 million in EBITDA, and SovereignAI is self-funding with staking income exceeding subsidiary operating costs
across all guidance scenarios.
|
|
•
|
Approximately three years of operating capital on hand; ability
to fund operations from revenue without liquidating digital asset holdings.
|
|
•
|
First publicly traded NEAR Protocol treasury company, providing institutional-grade exposure to the NEAR ecosystem through a regulated
public vehicle.
|
|
•
|
Three-vessel fleet operating with no scheduled drydockings in 2026, materially lower vessel operating expenses versus FY 2025.
|
|
•
|
Total stockholders’ equity of $156.6 million.
|
|
2025 (Unaudited)
|
2024
|
|
|
REVENUES AND OTHER INCOME:
|
||
|
Vessel revenues
|
$ 13.4
|
$ 25.7
|
|
Staking reward income
|
0.7
|
—
|
|
EXPENSES:
|
||
|
Voyage expenses
|
1.9
|
3.7
|
|
Vessel operating expenses
|
7.8
|
12.5
|
|
Depreciation and amortization
|
5.8
|
7.2
|
|
General and administrative expenses
|
10.4
|
6.2
|
|
Management fees
|
1.2
|
1.3
|
|
Promote fees
|
15.0
|
—
|
|
Support agreement costs
|
—
|
6.8
|
|
Impairment loss
|
—
|
6.1
|
|
Loss on sale of vessels
|
3.4
|
0.0
|
|
Other operating income
|
-
|
(0.1)
|
|
Operating loss
|
$ (31.4)
|
$ (18.0)
|
|
OTHER INCOME (EXPENSES):
|
||
|
Unrealized loss on digital assets
|
(26.0)
|
—
|
|
Realized loss on digital assets
|
(1.6)
|
—
|
|
Unrealized loss on digital assets receivable
|
(0.1)
|
—
|
|
Net loss on derivative instruments
|
(0.4)
|
—
|
|
Provision for credit losses on collateral
|
(0.6)
|
—
|
|
Change in fair value of warrant liability
|
(4.2)
|
—
|
|
Interest and finance costs
|
(1.6)
|
(0.1)
|
|
Interest income
|
0.7
|
0.3
|
|
Loss on equity method investment
|
(0.1)
|
(0.1)
|
|
Other income
|
0.1
|
0.0
|
|
Net loss and comprehensive loss
|
$ (65.2)
|
$ (17.9)
|
|
Less: Deemed dividend upon redemption of Series D preferred stock
|
(2.3)
|
-
|
|
Less: Dividends on Series C preferred stock
|
(0.9)
|
(0.7)
|
|
Less: Dividends on Series D preferred stock
|
(1.6)
|
(1.2)
|
|
Net loss attributed to common stockholders
|
$ (70.0)
|
$ (19.7)
|
|
Loss per common share, basic and diluted*
|
$(9.09)
|
$(66)
|
|
Weighted average number of common shares, basic*
|
7,701,226
|
298,605
|
|
Dec 31, 2025 (unaudited)
|
Dec 31,2024**
|
|
|
ASSETS
|
||
|
Cash and cash equivalents
|
$ 33.2
|
$ 7.2
|
|
Digital assets at fair value
|
77.5
|
—
|
|
Collateral receivable, net of allowance
|
3.7
|
—
|
|
Other current assets
|
4.4
|
6.9
|
|
Vessels, net
|
40.8
|
71.3
|
|
Other non-current assets
|
5.9
|
4.1
|
|
Total assets
|
$ 165.5
|
$ 89.5
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||
|
Total liabilities
|
$ 8.9
|
$ 5.1
|
|
Total stockholders’ equity
|
156.6
|
84.4
|
|
Total liabilities and stockholders’ equity
|
$ 165.5
|
$ 89.5
|