|
Form 20-F ☒
|
Form 40-F ☐
|
|
|
CASTOR MARITIME INC.
|
|
|
Dated: August 11, 2025
|
|
|
|
|
By:
|
/s/ Petros Panagiotidis
|
|
|
|
Petros Panagiotidis
|
|
|
|
Chairman, Chief Executive Officer and Chief Financial Officer
|

| ■ |
Total vessel revenues: $11.3 million for the three months ended March 31, 2025, as compared to $20.4 million for the three months ended March 31, 2024, or a 44.6% decrease;
|
| ■ |
Net loss of $23.3 million for the three months ended March 31, 2025, as compared to net income of $22.3 million for the three months ended March 31, 2024, or a 204.5% decrease. The loss is primarily
attributable to unrealized losses of $26.4 million recognized as of March 31, 2025, resulting from the remeasurement of our equity method investments to period-end fair market values;
|
| ■ |
Adjusted net income(1) of $4.9 million for the three months ended March 31, 2025, as compared to adjusted net income of $12.4
million for the three months ended March 31, 2024;
|
| ■ |
(Loss) / earnings per common share, basic: $(2.18) per share for the three months ended March 31, 2025, as compared to $2.23 per share for the three months March 31, 2024;
|
| ■ |
EBITDA (1): $(18.3) million for the three months ended March 31, 2025, as compared to $26.8 million for the three months
ended March 31, 2024;
|
| ■ |
Adjusted EBITDA (1): $9.9 million for the three months ended March 31, 2025, as compared to $16.9 million for the three
months ended March 31, 2024;
|
| ■ |
Cash of $78.3 million as of March 31, 2025, as compared to $87.9 million as of December 31, 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
|
| ■ |
For the three months ended March 31, 2025, the Company completed two vessel disposals and for the three months ended March 31, 2024, completed three 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. 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
|
||||||||
|
(Expressed in U.S. dollars)
|
March 31, 2025
(unaudited)
|
March 31, 2024
(unaudited)
|
||||||
|
Total vessel revenues
|
$
|
11,322,496
|
$
|
20,390,247
|
||||
|
Revenue from services
|
$
|
9,021,663
|
$
|
—
|
||||
|
Operating (loss)/income
|
$
|
(33,448,226
|
)
|
$
|
11,887,666
|
|||
|
Net (loss)/income, net of taxes
|
$
|
(23,346,862
|
)
|
$
|
22,331,746
|
|||
|
Adjusted net income, net of taxes
|
$
|
4,860,721
|
$
|
12,403,491
|
||||
|
EBITDA(1)
|
$
|
(18,315,626
|
)
|
$
|
26,808,535
|
|||
|
Adjusted EBITDA(1)
|
$
|
9,891,957
|
$
|
16,880,280
|
||||
|
(Loss)/earnings per common share, basic attributable to Castor Maritime Inc. common shareholders
|
$
|
(2.18
|
)
|
$
|
2.23
|
|||
|
(Loss)/earnings per common share, diluted attributable to Castor Maritime Inc. common shareholders
|
$
|
(2.18
|
)
|
$
|
1.09
|
|||
|
Three Months Ended
March 31,
|
||||||||
|
(Expressed in U.S. dollars except for operational data)
|
2025
|
2024
|
||||||
|
Ownership Days(1)(7)
|
1,094
|
1,441
|
||||||
|
Available Days(2)(7)
|
1,068
|
1,441
|
||||||
|
Operating Days(3)(7)
|
1,064
|
1,419
|
||||||
|
Daily TCE Rate(4)
|
$
|
9,555
|
$
|
13,411
|
||||
|
Fleet Utilization(5)
|
99.6
|
%
|
98.5
|
%
|
||||
|
Daily vessel operating expenses(6)
|
$
|
5,180
|
$
|
5,637
|
||||
| (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
March 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
REVENUES
|
||||||||
|
Time charter revenues
|
$
|
11,322,496
|
$
|
20,390,247
|
||||
|
Total vessel revenues
|
$
|
11,322,496
|
$
|
20,390,247
|
||||
|
Revenue from services (including related party revenues)
|
$
|
9,021,663
|
$
|
—
|
||||
|
Total revenues
|
$
|
20,344,159
|
$
|
20,390,247
|
||||
|
EXPENSES
|
||||||||
|
Voyage expenses (including commissions to related party)
|
(1,117,692
|
)
|
(1,064,734
|
)
|
||||
|
Vessel operating expenses
|
(5,667,151
|
)
|
(8,123,197
|
)
|
||||
|
Cost of revenue from services
|
(4,723,514
|
)
|
—
|
|||||
|
Management fees - related parties
|
(1,279,215
|
)
|
(1,422,798
|
)
|
||||
|
Depreciation and amortization
|
(3,449,413
|
)
|
(3,855,832
|
)
|
||||
|
General and administrative expenses (including related party fees)
|
(4,133,036
|
)
|
(1,929,550
|
)
|
||||
|
Loss on vessels held for sale
|
(5,554,777
|
)
|
—
|
|||||
|
Provision for doubtful accounts
|
(4,981
|
)
|
—
|
|||||
|
(Loss) / gain on sale of vessels
|
(2,084,289
|
)
|
7,893,530
|
|||||
|
Net gain on disposal of assets
|
19,256
|
—
|
||||||
|
Net gain from equity method investments
|
569,498
|
—
|
||||||
|
Net loss from equity method investments measured at fair value
|
(26,367,071
|
)
|
—
|
|||||
|
Operating (loss)/income
|
$
|
(33,448,226
|
)
|
$
|
11,887,666
|
|||
|
Interest and finance costs, net (1) (including related party interest expense)
|
(1,287,414
|
)
|
(557,668
|
)
|
||||
|
Other income, net
|
11,683,187
|
11,065,037
|
||||||
|
Income taxes
|
(294,409
|
)
|
(63,289
|
)
|
||||
|
Net (loss)/income
|
$
|
(23,346,862
|
)
|
$
|
22,331,746
|
|||
|
Less: Net loss attributable to the non-controlling interest
|
4,261,079
|
—
|
||||||
|
Net (loss)/income attributable to Castor Maritime Inc.
|
(19,085,783
|
)
|
22,331,746
|
|||||
|
Dividend on Series D Preferred Shares
|
(1,250,000
|
)
|
(631,944
|
)
|
||||
|
Deemed dividend on Series D Preferred Shares
|
(712,537
|
)
|
(123,813
|
)
|
||||
|
Net (loss)/income attributable to common shareholders of Castor Maritime Inc.
|
$
|
(21,048,320
|
)
|
$
|
21,575,989
|
|||
|
Other comprehensive income:
|
||||||||
|
Foreign currency translation
|
9,187,348
|
—
|
||||||
|
Net cash flow hedges
|
256,907
|
—
|
||||||
|
Other comprehensive income
|
9,444,255
|
—
|
||||||
|
Other comprehensive income attributable to noncontrolling interests
|
(2,458,445
|
)
|
—
|
|||||
|
Other comprehensive income attributable to Castor Maritime Inc.
|
6,985,810
|
—
|
||||||
|
Total comprehensive (loss)/income
|
(13,902,607
|
)
|
22,331,746
|
|||||
|
Less: Comprehensive loss attributable to noncontrolling interests
|
1,802,634
|
—
|
||||||
|
Total comprehensive (loss)/income attributable to Castor Maritime Inc.
|
(12,099,973
|
)
|
22,331,746
|
|||||
|
(Loss)/earnings per common share, basic attributable to Castor Maritime Inc. common shareholders, Total
|
$
|
(2.18
|
)
|
$
|
2.23
|
|||
|
(Loss)/earnings per common share, diluted attributable to Castor Maritime Inc. common shareholders, Total
|
$
|
(2.18
|
)
|
$
|
1.09
|
|||
|
Weighted average number of common shares outstanding, basic
|
9,662,354
|
9,662,354
|
||||||
|
Weighted average number of common shares outstanding, diluted
|
9,662,354
|
20,564,123
|
||||||
|
|
(1) |
Includes interest and finance costs and interest income, if any.
|
|
|
March 31,
2025
|
December 31,
2024
|
||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS:
|
||||||||
|
Cash and cash equivalents
|
$
|
78,344,850
|
$
|
87,896,786
|
||||
|
Due from related parties
|
8,022,823
|
6,393,625
|
||||||
|
Assets held for sale
|
65,444,538
|
69,430,788
|
||||||
|
Investment in equity securities
|
58,330,216
|
69,119,010
|
||||||
|
Other current assets
|
24,166,835
|
21,018,015
|
||||||
|
Total current assets
|
234,309,262
|
253,858,224
|
||||||
|
NON-CURRENT ASSETS:
|
||||||||
|
Vessels, net
|
162,922,583
|
200,443,193
|
||||||
|
Due from related parties
|
2,893,839
|
3,504,667
|
||||||
|
Investment in related party
|
117,560,467
|
117,560,467
|
||||||
|
Equity method investments
|
55,169,902
|
50,503,722
|
||||||
|
Equity method investments measured at fair value
|
95,902,510
|
115,455,048
|
||||||
|
Intangible assets, net
|
19,598,101
|
19,323,603
|
||||||
|
Goodwill
|
22,006,417
|
17,932,243
|
||||||
|
Other non-currents assets
|
22,615,984
|
18,795,754
|
||||||
|
Total non-current assets
|
498,669,803
|
543,518,697
|
||||||
|
Total assets
|
732,979,065
|
797,376,921
|
||||||
|
LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ EQUITY
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Current portion of long-term debt, net
|
1,094,724
|
1,053,156
|
||||||
|
Current portion of long-term debt, related party, net
|
49,900,372
|
9,970,623
|
||||||
|
Liabilities directly associated with assets held for sale
|
18,245,154
|
17,656,371
|
||||||
|
Due to related parties, current
|
1,108,639
|
889,020
|
||||||
|
Accrued liabilities
|
16,824,163
|
23,045,515
|
||||||
|
Other current liabilities
|
13,883,988
|
11,787,100
|
||||||
|
Total current liabilities
|
101,057,040
|
64,401,785
|
||||||
|
NON-CURRENT LIABILITIES:
|
||||||||
|
Long-term debt, net
|
4,047,958
|
2,603,900
|
||||||
|
Long-term debt, related party, net
|
-
|
89,921,162
|
||||||
|
Deferred tax liabilities
|
10,520,096
|
8,096,383
|
||||||
|
Other non-current liabilities
|
6,714,322
|
6,887,969
|
||||||
|
Total non-current liabilities
|
21,282,376
|
107,509,414
|
||||||
|
Total liabilities
|
122,339,416
|
171,911,199
|
||||||
|
MEZZANINE EQUITY
|
||||||||
|
5.00% Series D fixed rate cumulative perpetual convertible preferred shares: 50,000 and 100,000 shares issued and
outstanding as of March 31, 2025 and December 31, 2024, respectively, aggregate liquidation preference of $100,000,000 and $100,000,000 as of March 31, 2025 and December 31, 2024, respectively
|
78,420,795
|
77,708,258
|
||||||
|
Total mezzanine equity
|
78,420,795
|
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 March 31, 2025 and December 31, 2024
|
9,662
|
9,662
|
||||||
|
Series B Preferred Shares - 12,000 shares issued and outstanding as of March 31, 2025 and December 31, 2024
|
12
|
12
|
||||||
|
Additional paid-in capital
|
265,341,318
|
265,389,338
|
||||||
|
Retained Earnings
|
207,478,833
|
228,527,153
|
||||||
|
Accumulated other comprehensive income / (loss)
|
5,476,623
|
(1,509,187
|
)
|
|||||
|
Total Castor Maritime Inc. shareholders’ equity
|
478,306,448
|
492,416,978
|
||||||
|
Noncontrolling interests
|
53,912,406
|
55,340,486
|
||||||
|
Total shareholders’ equity
|
532,218,854
|
547,757,464
|
||||||
|
Total liabilities, mezzanine equity and shareholders’ equity
|
$
|
732,979,065
|
$
|
797,376,921
|
||||
|
(Expressed in U.S. Dollars)
|
Three Months Ended
March 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
Cash Flows (used in) / provided by Operating Activities:
|
||||||||
|
Net (loss) / income
|
$
|
(23,346,862
|
)
|
$
|
22,331,746
|
|||
|
Adjustments to reconcile net (loss) / income to net cash (used in) /
provided by Operating Activities:
|
||||||||
|
Depreciation and amortization
|
3,449,413
|
3,855,832
|
||||||
|
Amortization and write off of deferred finance charges
|
8,587
|
146,093
|
||||||
|
Amortization of fair value of acquired time charters
|
119,733
|
265,173
|
||||||
|
Straight line amortization of hire
|
52,084
|
(872,557
|
)
|
|||||
|
Loss / (gain) on sale of vessels
|
2,084,289
|
(7,893,530
|
)
|
|||||
|
Loss on vessels held for sale
|
5,554,777
|
—
|
||||||
|
Provision for doubtful accounts
|
4,981
|
—
|
||||||
|
Share-based compensation
|
53,753
|
—
|
||||||
|
Non-cash compensation (transfer of shares)
|
272,780
|
—
|
||||||
|
Net gain on dispositions of assets
|
(19,256
|
)
|
—
|
|||||
|
Unrealized gains from equity method investments
|
(569,498
|
)
|
—
|
|||||
|
Unrealized losses from equity method investments measured at fair value
|
26,367,071
|
—
|
||||||
|
Dividend income from equity method investments measured at fair value
|
(5,143,521
|
)
|
—
|
|||||
|
Unrealized foreign exchange gains from equity method investments
|
(3,179,953
|
)
|
—
|
|||||
|
Realized gain on sale of equity securities
|
(1,980,684
|
)
|
—
|
|||||
|
Unrealized gain on equity securities
|
(291,347
|
)
|
(9,787,434
|
)
|
||||
|
Non-cash effects from translation to reporting currency
|
(89,232
|
)
|
—
|
|||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable trade, net
|
(1,955,462
|
)
|
1,165,592
|
|||||
|
Inventories
|
818,493
|
254,987
|
||||||
|
Due from/to related parties
|
(1,030,053
|
)
|
2,214,172
|
|||||
|
Prepaid expenses and other assets
|
(1,271,340
|
)
|
465,090
|
|||||
|
Accounts payable
|
2,064,552
|
(1,065,765
|
)
|
|||||
|
Accrued liabilities
|
(6,589,824
|
)
|
347,392
|
|||||
|
Income tax receivable / payable
|
(695,443
|
)
|
—
|
|||||
|
Derivative assets and liabilities, net
|
(467,075
|
)
|
—
|
|||||
|
Deferred revenue
|
49,137
|
(95,940
|
)
|
|||||
|
Dry-dock costs paid
|
(1,148,908
|
)
|
—
|
|||||
|
Dividends received from equity method investments measured at fair value
|
5,143,521
|
—
|
||||||
|
Net Cash (used in) / provided by Operating Activities
|
(1,735,287
|
)
|
11,330,851
|
|||||
|
Cash flow provided by Investing Activities:
|
||||||||
|
Vessel acquisitions and other vessel improvements
|
(106,375
|
)
|
(18,923
|
)
|
||||
|
Purchase of equity securities
|
(8,880,477
|
)
|
(3,757,725
|
)
|
||||
|
Advance received for sale of vessel
|
1,450,000
|
4,950,000
|
||||||
|
Acquisitions of property and equipment, net
|
(112,563
|
)
|
—
|
|||||
|
Proceeds from sale of equity securities
|
21,936,807
|
—
|
||||||
|
Net proceeds from sale of vessels
|
29,191,321
|
43,842,720
|
||||||
|
Payments for acquisition of equity method investments
|
(2,595,745
|
)
|
—
|
|||||
|
Net cash provided by Investing Activities
|
40,882,968
|
45,016,072
|
||||||
|
Cash flows used in Financing Activities:
|
||||||||
|
Dividends paid on Series D Preferred Shares
|
(847,222
|
)
|
(625,000
|
)
|
||||
|
Repayment of long-term debt
|
(50,527,407
|
)
|
(11,438,590
|
)
|
||||
|
Proceeds from long-term debt
|
1,577,002
|
—
|
||||||
|
Payment of deferred financing costs
|
(110,000
|
)
|
—
|
|||||
|
Net cash used in Financing Activities
|
(49,907,627
|
)
|
(12,063,590
|
)
|
||||
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash
|
1,289,919
|
—
|
||||||
|
Net (decrease) / increase in cash, cash equivalents, and restricted cash
|
(9,470,027
|
)
|
44,283,333
|
|||||
|
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
|
$
|
79,146,969
|
$
|
165,184,480
|
||||
|
Three Months Ended
March 31,
|
||||||||
|
(In U.S. dollars, except for Available Days)
|
2025
|
2024
|
||||||
|
Total vessel revenues
|
$
|
11,322,496
|
$
|
20,390,247
|
||||
|
Voyage expenses - including commissions to related party
|
(1,117,692
|
)
|
(1,064,734
|
)
|
||||
|
TCE revenues
|
$
|
10,204,804
|
$
|
19,325,513
|
||||
|
Available Days
|
$
|
1,068
|
$
|
1,441
|
||||
|
Daily TCE Rate
|
$
|
9,555
|
$
|
13,411
|
||||
|
Three Months Ended March
31,
|
||||||||
|
(In U.S. dollars)
|
2025
|
2024
|
||||||
|
Net (loss)/ income, net of taxes
|
$
|
(23,346,862
|
)
|
$
|
22,331,746
|
|||
|
Depreciation and amortization
|
3,449,413
|
3,855,832
|
||||||
|
Interest and finance costs, net (1)
|
1,287,414
|
557,668
|
||||||
|
Income taxes
|
294,409
|
63,289
|
||||||
|
EBITDA
|
$
|
(18,315,626
|
)
|
$
|
26,808,535
|
|||
|
Unrealized (gain) / loss on equity securities
|
(291,347
|
)
|
(9,928,255
|
)
|
||||
|
Net (gain) / loss from equity method investments
|
(569,498
|
)
|
—
|
|||||
|
Unrealized (gains) / losses from equity method investments measured at fair value
|
26,367,071
|
—
|
||||||
|
Unrealized foreign exchange (gains) / losses from equity method investments
|
(3,179,953
|
)
|
—
|
|||||
|
(Gain) / Loss on vessels held for sale
|
5,554,777
|
—
|
||||||
|
Share-based compensation
|
53,753
|
—
|
||||||
|
Non-cash compensation (transfer of shares)
|
272,780
|
—
|
||||||
|
Adjusted EBITDA
|
$
|
9,891,957
|
$
|
16,880,280
|
||||
|
|
(1) |
Includes interest and finance costs and interest income, if any.
|
|
Three Months Ended March 31,
|
||||||||
|
(In U.S. dollars)
|
2025
|
2024
|
||||||
|
Net (Loss) / Income, net of taxes
|
$
|
(23,346,862
|
)
|
$
|
22,331,746
|
|||
|
Unrealized (gain) / loss on equity securities
|
(291,347
|
)
|
(9,928,255
|
)
|
||||
|
Net (gain) / loss from equity method investments
|
(569,498
|
)
|
—
|
|||||
|
Unrealized (gains) / losses from equity method investments measured at fair value
|
26,367,071
|
—
|
||||||
|
Unrealized foreign exchange (gains) / losses from equity method investments
|
(3,179,953
|
)
|
—
|
|||||
|
(Gain) / Loss on vessels held for sale
|
5,554,777
|
—
|
||||||
|
Share-based compensation
|
53,753
|
—
|
||||||
|
Non-cash compensation (transfer of shares)
|
272,780
|
—
|
||||||
|
Adjusted net income, net of taxes
|
$
|
4,860,721
|
$
|
12,403,491
|
||||