Biggest changeTCE rate is a common shipping industry performance measure used primarily to compare daily earnings generated by vessels on time charters with daily earnings generated by vessels on voyage charters, because rates for vessels on voyage charters are generally not expressed in per-day amounts while rates for vessels on time charters generally are expressed in per-day amounts. 65 Selected Financial Data (in thousands, except shipping days data) December 31, 2024 December 31, 2023 Selected Data from the Consolidated Statements of Income Voyage revenue $ 494,107 $ 468,581 Charter revenue 30,326 23,716 Terminal & stevedore revenue 12,103 6,971 Total revenue 536,536 499,268 Voyage expense 237,479 227,435 Charter hire expense 130,764 111,034 Vessel operating expenses 55,544 55,784 Terminal Expenses 9,299 5,809 Total cost of transportation and service revenue 433,085 400,061 Transportation and service depreciation and amortization 30,266 29,960 Gross Profit 73,185 69,247 Other operating expenses 24,736 22,891 Loss on sale of vessels — 1,739 Income from operations 48,449 44,617 Total other expense, net (16,679) (16,079) Net income 31,769 28,538 Income attributable to noncontrolling interests (2,866) (2,214) Net income attributable to Pangaea Logistics Solutions Ltd. $ 28,903 $ 26,322 Net income from continuing operations per common share information Basic income per share $ 0.64 $ 0.59 Diluted income per share $ 0.63 $ 0.58 Weighted-average common shares Outstanding - basic 45,392 44,774 Weighted-average common shares Outstanding - diluted 46,046 45,475 Cash dividends declared per share $ 0.40 $ 0.40 Adjusted EBITDA (1) 83,040 79,724 Shipping Days (2) Voyage days 15,669 14,922 Time charter days 1,738 1,789 Total shipping days 17,407 16,711 TCE Rates ($/day) $ 16,485 $ 15,849 Selected Data from the Consolidated Balance Sheets Cash and cash equivalents $ 86,805 $ 99,038 Total assets $ 936,457 $ 705,180 Total secured debt, financing obligations, and finance leases $ 397,372 $ 264,435 Total shareholders' equity $ 474,664 $ 370,196 Selected Data from the Consolidated Statements of Cash Flows Net cash provided by operating activities $ 65,691 $ 53,787 Net cash used in investing activities $ (67,694) $ (15,982) Net cash used in by financing activities $ (10,230) $ (67,152) Amounts in the table above have been calculated based on unrounded numbers.
Biggest changeThe selected consolidated financial data has been derived from the Company’s audited consolidated financial statements. 68 December 31, 2025 December 31, 2024 Selected Data from the Consolidated Statements of Income Voyage revenue $ 577,547 $ 494,107 Charter revenue 39,258 30,326 Terminal & stevedore revenue 15,236 12,103 Total revenue 632,041 536,536 Voyage expense 283,679 237,479 Charter hire expense 129,735 130,764 Vessel operating expenses 94,948 55,544 Terminal & stevedore expenses 12,189 9,299 Total cost of transportation and service revenue 520,551 433,085 Transportation and service depreciation and amortization 42,336 30,266 Gross Profit 69,154 73,185 Other operating expenses 31,210 24,736 Gain on sale of vessels (3,000) — Income from operations 40,944 48,449 Total other expense, net (20,777) (16,679) Net income 20,167 31,769 Income attributable to noncontrolling interests (798) (2,866) Net income attributable to Pangaea Logistics Solutions Ltd. $ 19,369 $ 28,903 Net income per common share information Basic income per share $ 0.30 $ 0.64 Diluted income per share $ 0.30 $ 0.63 Weighted-average common shares Outstanding - basic 63,802,958 45,391,855 Weighted-average common shares Outstanding - diluted 64,703,473 46,046,044 Cash dividends declared per share $ 0.25 $ 0.40 Selected Data from the Consolidated Balance Sheets Cash, cash equivalents and restricted cash $ 103,324 $ 86,805 Total assets $ 928,096 $ 936,457 Total secured debt, financing obligations, and finance leases $ 372,208 $ 397,372 Total shareholders' equity $ 474,736 $ 474,664 Selected Data from the Consolidated Statements of Cash Flows Net cash provided by operating activities $ 53,726 $ 65,691 Net cash provided by (used in) investing activities $ 11,411 $ (67,694) Net cash used in by financing activities $ (48,619) $ (10,230) Key Operating Metrics 2 2025 2024 Voyage days 20,322 15,669 Time charter days 3,007 1,738 Total shipping days (1) 23,329 17,407 TCE Rate ($/day) (2) $ 14,279 $ 16,485 (1) Shipping days are defined as the aggregate number of days in a period during which its owned or chartered-in vessels are performing either a voyage charter (voyage days) or time charter (time charter days).
Technical management services include day-to-day vessel operations, performing general vessel maintenance, ensuring regulatory and classification society compliance, arranging the hire of crew, and purchasing stores, supplies, and spare parts. 64 Terminal & Stevedore Expenses . Terminal & Stevedore expenses represent the cost to provide the Company's cargo handling services.
Technical management services include day-to-day vessel operations, performing general vessel maintenance, ensuring regulatory and classification society compliance, arranging the hire of crew, and purchasing stores, supplies, and spare parts. Terminal & Stevedore Expenses . Terminal & Stevedore expenses represent the cost to provide the Company's cargo handling services.
For further details, refer to Note 7, Margin Account, Derivatives, and Fair Value Measures , in the consolidated financial statements. 69 Liquidity and Capital Resources Liquidity and Cash Needs The Company has historically financed its capital requirements with cash flow from operations, the issuance of common stock, proceeds from non-controlling interests, and proceeds from long-term debt, financing obligations and finance leases.
For further details, refer to Note 7, Margin Account, Derivatives, and Fair Value Measures , in the consolidated financial statements. 72 Liquidity and Capital Resources Liquidity and Cash Needs The Company has historically financed its capital requirements with cash flow from operations, the issuance of common stock, proceeds from non-controlling interests, and proceeds from long-term debt, financing obligations and finance leases.
The Company provides ocean transportation services to clients utilizing an ocean-going fleet of motor vessels ("m/v") in the Handysize, Handymax, Supramax, Ultramax and Panamax and Post-Panamax segments. At any time, this fleet may be comprised of a total of 45-60 vessels that are owned or chartered-in on a short-term basis.
The Company provides ocean transportation services to clients utilizing an ocean-going fleet of motor vessels ("m/v") in the Handysize, Handymax, Supramax, Ultramax, Panamax and Post-Panamax segments. At any time, this fleet may be comprised of a total of 60-75 vessels that are owned or chartered-in on a short-term basis.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS General The following discussion should be read in conjunction with our consolidated financial statements and footnotes thereto contained in this report. The MD&A generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS General The following discussion should be read in conjunction with our consolidated financial statements and footnotes thereto contained in this report. The MD&A generally discusses 2025 and 2024 items and year-to-year comparisons between 2025 and 2024.
Discussions of 2022 items and year-to-year comparisons between 2023 and 2022 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023 filed with the SEC on March 14, 2024.
Discussions of 2023 items and year-to-year comparisons between 2024 and 2023 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024 filed with the SEC on March 18, 2025.
Vessel operating expenses represent the cost to operate the Company’s owned vessels. Vessel operating expenses include crew hire and related costs, the cost of insurance, expenses relating to repairs and maintenance, the cost of spares and consumable stores, tonnage taxes, other miscellaneous expenses, and technical management fees. These expenses are recognized as incurred.
Vessel operating expenses include crew hire and related costs, the cost of insurance, expenses relating to repairs and maintenance, the cost of spares and consumable stores, tonnage taxes, other miscellaneous expenses, and technical management fees. These expenses are recognized as incurred.
In addition to vessel acquisitions that the Company may undertake in future periods, its other major capital expenditures include funding its program of regularly scheduled drydockings necessary to make improvements to its vessels, as well as to comply with international shipping standards and environmental laws and regulations.
In addition to vessel acquisitions that the Company may undertake in future periods, its other major capital expenditures include funding its program of regularly scheduled drydockings necessary to maintain and improve its vessels and to comply with international shipping standards and environmental laws and regulations.
Revenue is not earned when vessels are offhire. Terminal & Stevedore Revenue: Terminal & Stevedore revenue is derived from inbound and outbound cargo handling services at ports which the Company operates in. Gross revenue is earned typically based on a per-unit rate for volumes handled.
Terminal & Stevedore revenue is derived from inbound and outbound cargo handling services at ports which the Company operates in. Gross revenue is earned typically based on a per-unit rate for volumes handled. 67 Voyage Expenses.
Depreciation and Amortization We depreciate our vessels on a straight-line basis over their expected useful life, which ranges from 25 to 30 years from the date of initial delivery from the shipyard to the original owner. Depreciation is calculated based on the vessel's cost, less its estimated residual value.
Depreciation and Amortization: The Company depreciates its vessels on a straight-line basis over their estimated useful lives, which range from 25 to 30 years from the date of initial delivery from the shipyard to the original owner. Depreciation is calculated based on the vessel’s cost less its estimated residual value.
Pearl November 2017 Deck Barge 1979 3,833 1,597 Total $ 856,061 $ 732,325 Borrowing Activities As of December 31, 2024 and 2023 the Company’s borrowing activities primarily consisted of: • Long-term secured debt, refer to "Note 9, Secured long-term debt" for detail information • Financing obligations, refer to "Note 9, Secured long-term debt" for detail information • Finance leases, refer to "Note 10, Finance leases" for detail information Related Party Transactions Refer to "Note 8, Related party transactions" Off-Balance Sheet Arrangements We do not have any off-balance sheet arrangements as of December 31, 2024 or 2023.
Borrowing Activities As of December 31, 2025 and 2024 the Company’s borrowing activities primarily consisted of: • Long-term secured debt, refer to "Note 9, Secured long-term debt" for detail information • Financing obligations, refer to "Note 9, Secured long-term debt" for detail information • Finance leases, refer to "Note 10, Finance leases" for detail information Related Party Transactions Refer to "Note 8, Related party transactions" Off-Balance Sheet Arrangements We do not have any off-balance sheet arrangements as of December 31, 2025 or 2024.
No vessel sale gains or losses were recorded in 2024. Unrealized (Loss) Gain on Derivative Instruments The Company evaluates risks related to fluctuating future freight rates and bunker prices and, when appropriate, actively hedges identified economic risks that may impact the operating income of long-term cargo contracts through forward freight agreements or bunker swaps.
Unrealized (Loss) Gain on Derivative Instruments: The Company evaluates risks related to fluctuating future freight rates and bunker prices and, when appropriate, actively hedges identified economic risks that may impact the operating income of long-term cargo contracts through forward freight agreements or bunker swaps. The use of these derivatives may result in period-to-period fluctuations in the Company's reported operating results.
For the twelve months ended December 31, 2024, the Company operated on average a total fleet of 48 vessels. At December 31, 2024, 41 vessels were wholly-owned or partially-owned through joint ventures, following the acquisition of 15 Handysize vessels on December 30, 2024.
For the twelve months ended December 31, 2025 , the Company operated on average a total fleet of 64 vessels. At December 31, 2025 , 39 vessels were wholly-owned or partially-owned through joint ventures.
The table set forth below indicates the purchase price of the Company’s vessels and the net carrying amount of each vessel as of December 31, 2024. 62 (In thousands of U.S. dollars) Vessel Name Date Acquired Size Year Build Purchase Price Net Carrying Amount m/v Bulk Endurance January 2017 Ultramax 1C 2017 $ 28,000 $ 20,616 m/v Bulk Destiny January 2017 Ultramax 1C 2017 24,000 17,729 m/v Bulk Prudence June 2023 Ultramax 2014 26,650 26,744 m/v Bulk Courageous April 2021 Ultramax 2013 16,798 16,028 m/v Nordic Oasis January 2016 Panamax 1A 2016 32,600 23,436 m/v Nordic Olympic February 2015 Panamax 1A 2015 32,600 22,089 m/v Nordic Odin February 2015 Panamax 1A 2015 32,625 21,980 m/v Nordic Oshima September 2014 Panamax 1A 2014 33,709 23,106 m/v Nordic Orion April 2012 Panamax 1A 2011 32,363 18,144 m/v Nordic Odyssey April 2012 Panamax 1A 2010 32,691 17,181 m/v Bulk Valor June 2021 Supramax 2013 18,182 15,726 m/v Bulk Friendship September 2019 Supramax 2011 14,447 11,957 m/v Bulk Sachuest October 2022 Supramax 2010 17,364 15,678 m/v Bulk Brenton July 2024 Supramax 2016 28,762 28,256 m/v Bulk Patience August 2024 Supramax 2016 28,663 28,240 m/v Bulk Independence May 2019 Supramax 2008 14,393 12,622 m/v Bulk Pride December 2017 Supramax 2008 14,023 10,678 m/v Bulk Freedom June 2017 Supramax 2005 9,016 7,326 m/v Bulk Spirit February 2019 Supramax 2009 13,000 11,961 m/v Bulk Xaymaca August 2018 Panamax 2006 14,010 11,042 m/v Bulk Concord February 2022 Panamax 2009 19,900 18,511 m/v Bulk Promise July 2021 Panamax 2013 18,633 16,344 m/v Nordic Nuluujaak May 2021 Post Panamax 1A 2021 38,424 34,667 m/v Nordic Qinngua June 2021 Post Panamax 1A 2021 38,471 34,655 m/v Nordic Sanngijuq September 2021 Post Panamax 1A 2021 37,920 34,291 m/v Nordic Siku November 2021 Post Panamax 1A 2021 37,935 34,672 m/v Strategic Fortitude December 2024 Handysize 2016 16,874 16,874 m/v Strategic Resolve December 2024 Handysize 2015 14,606 14,606 m/v Strategic Explorer December 2024 Handysize 2015 14,606 14,606 m/v Strategic Entity December 2024 Handysize 2015 14,606 14,606 m/v Strategic Synergy December 2024 Handysize 2014 14,062 14,062 m/v Strategic Alliance December 2024 Handysize 2014 14,062 14,062 m/v Strategic Unity December 2024 Handysize 2014 14,062 14,062 m/v Strategic Harmony December 2024 Handysize 2014 14,062 14,062 m/v Strategic Equity December 2024 Handysize 2014 14,062 14,062 m/v Strategic Venture December 2024 Handysize 2014 14,062 14,062 m/v Strategic Savannah December 2024 Handysize 2013 11,431 11,431 m/v Strategic Spirit December 2024 Handysize 2012 11,068 11,068 m/v Strategic Vision December 2024 Handysize 2012 11,068 11,068 m/v Strategic Tenacity December 2024 Handysize 2012 10,705 10,705 m/v Strategic Endeavor December 2024 Handysize 2010 7,711 7,711 Miss Nora G.
The table set forth below indicates the purchase price of the Company’s vessels and the net carrying amount of each vessel as of December 31, 2025. 65 (In thousands of U.S. dollars) Vessel Name Date Acquired Size Year Build Purchase Price Net Carrying Amount m/v Bulk Endurance January 2017 Ultramax 1C 2017 $ 28,000 $ 19,417 m/v Bulk Destiny January 2017 Ultramax 1C 2017 24,000 16,740 m/v Bulk Prudence June 2023 Ultramax 2014 26,650 25,478 m/v Bulk Courageous April 2021 Ultramax 2013 16,798 15,347 m/v Nordic Oasis January 2016 Panamax 1A 2016 32,600 23,851 m/v Nordic Olympic February 2015 Panamax 1A 2015 32,600 22,436 m/v Nordic Odin February 2015 Panamax 1A 2015 32,625 22,593 m/v Nordic Oshima September 2014 Panamax 1A 2014 33,709 21,599 m/v Nordic Orion April 2012 Panamax 1A 2011 32,363 16,652 m/v Nordic Odyssey April 2012 Panamax 1A 2010 32,691 16,768 m/v Bulk Valor June 2021 Supramax 2013 18,182 16,695 m/v Bulk Friendship September 2019 Supramax 2011 14,447 11,087 m/v Bulk Sachuest October 2022 Supramax 2010 17,364 15,401 m/v Bulk Brenton July 2024 Supramax 2016 28,762 27,079 m/v Bulk Patience August 2024 Supramax 2016 28,663 27,066 m/v Bulk Independence May 2019 Supramax 2008 14,393 11,756 m/v Bulk Pride December 2017 Supramax 2008 14,023 10,698 m/v Bulk Spirit February 2019 Supramax 2009 13,000 10,682 m/v Bulk Xaymaca August 2018 Panamax 2006 14,010 10,127 m/v Bulk Concord February 2022 Panamax 2009 19,900 16,739 m/v Bulk Promise July 2021 Panamax 2013 18,633 17,234 m/v Nordic Nuluujaak May 2021 Post Panamax 1A 2021 38,424 33,298 m/v Nordic Qinngua June 2021 Post Panamax 1A 2021 38,471 33,305 m/v Nordic Sanngijuq September 2021 Post Panamax 1A 2021 37,920 32,973 m/v Nordic Siku November 2021 Post Panamax 1A 2021 37,935 33,349 m/v Strategic Fortitude December 2024 Handysize 2016 16,874 17,406 m/v Strategic Resolve December 2024 Handysize 2015 14,606 14,929 m/v Strategic Explorer December 2024 Handysize 2015 14,606 14,646 m/v Strategic Entity December 2024 Handysize 2015 14,606 15,060 m/v Strategic Synergy December 2024 Handysize 2014 14,062 13,501 m/v Strategic Alliance December 2024 Handysize 2014 14,062 13,501 m/v Strategic Unity December 2024 Handysize 2014 14,062 13,502 m/v Strategic Harmony December 2024 Handysize 2014 14,062 13,501 m/v Strategic Equity December 2024 Handysize 2014 14,062 13,501 m/v Strategic Venture December 2024 Handysize 2014 14,062 13,502 m/v Strategic Savannah December 2024 Handysize 2013 11,431 10,984 m/v Strategic Spirit December 2024 Handysize 2012 11,068 11,401 m/v Strategic Vision December 2024 Handysize 2012 11,068 10,591 m/v Strategic Tenacity December 2024 Handysize 2012 10,705 10,247 Miss Nora G.
Terminal & Stevedore Expenses Terminal and stevedore expenses increased to $9.3 million for the twelve months ended December 31, 2024, up from $5.8 million for the same period in 2023. This increase was primarily driven by the acquisition of port operations in June 2023, resulting in a full year of operational contributions in 2024.
Terminal & Stevedore Expenses: Terminal and stevedore expenses increased to $12.2 million for the twelve months ended December 31, 2025, up from $9.3 million for the same period in 2024. This increase was primarily driven by the addition of 2 new port operations in the current year.
As a result, the Company may be unable to pursue opportunities to expand its business. At December 31, 2024 and 2023, the Company had working capital of $82.9 million and $86.5 million, respectively. The decrease in working capital was primarily driven by the increase in bunker inventory, partially offset by a rise in accounts payable.
As a result, the Company may be unable to pursue opportunities to expand its business. At December 31, 2025 and 2024, the Company had working capital of $87.7 million and $82.9 million, respectively. The increase was primarily attributable to higher cash and cash equivalents, partially offset by increases in accounts payable and deferred revenue.
The optionality of our chartering strategy, in which the Company charters vessels in on short term periods with market available days during the charter period, allows the Company to selectively release excess ship days, if any, into the market under time charter arrangements.
The optionality of our chartering strategy allows the Company to selectively release excess ship days, if any, into the market under time charter arrangements.
The Company charters in vessels to supplement its owned fleet to support its voyage charter operations. The Company hires vessels under time charters with third party vessel owners, and recognizes the charter hire payments as an expense on a straight-line basis over the term of the charter.
The Company hires vessels under time charters with third party vessel owners, and recognizes the charter hire payments as an expense on a straight-line basis over the term of the charter. Charter hire payments are typically made in advance, and the unrecognized portion is reflected as advance hire in the accompanying consolidated balance sheets.
The Company is currently assessing the impact of ASU 2024-03 on its disclosures in the consolidated financial statements. Important Financial and Operational Terms and Concepts The Company uses a variety of financial and operational terms and concepts when analyzing its performance.
The Company is currently evaluating the adoption of this standard and does not expect the adoption of ASU 2025-05 to have a material impact on its consolidated financial statements or related disclosures. Important Financial and Operational Terms and Concepts The Company uses a variety of financial and operational terms and concepts when analyzing its performance.
Components of revenue are as follows: Voyage revenues increased by 5% for the fiscal year ended December 31, 2024 to $494.1 million from $468.6 million for the same period in 2023. The increase was primarily driven by higher average TCE rates in 2024 due to stronger market conditions.
Components of revenue are as follows: Voyage Revenues: Voyage revenues increased by 17% to $577.5 million for the fiscal year ended December 31, 2025, compared to $494.1 million for the same period in 2024.
The use of these derivatives may result in period-to-period fluctuations in the Company's reported operating results. In the year ended December 31, 2024, the Company recorded an unrealized loss on derivative instruments of $1.0 million, compared to an unrealized loss of $2.9 million in the year ended December 31, 2023.
The Company recorded an unrealized loss on derivative instruments of $1.4 million for the year ended December 31, 2025, compared to an unrealized loss of $1.0 million in the year ended December 31, 2024.
Results of Operations Fiscal Year Ended December 31, 2024 Compared to Fiscal Year Ended December 31, 2023 Revenues Pangaea’s revenues are derived predominantly from voyage charters and time charters. Total revenue for the fiscal year ended December 31, 2024, was $536.5 million compared to $499.3 million, for the same period in 2023, a 7% increase.
Results of Operations Fiscal Year Ended December 31, 2025 Compared to Fiscal Year Ended December 31, 2024 Revenues Total revenue for the fiscal year ended December 31, 2025 was $632.0 million, compared to $536.5 million for the same period in 2024, representing an increase of $95.5 million, or 18%.
These include revenue recognition, deferred revenue, allowance for credit losses, vessels and depreciation and long-lived assets impairment considerations, as defined above as well as the following: Voyage Expenses. The Company incurs expenses for voyage charters, including bunkers (fuel), port charges, canal tolls, brokerage commissions and cargo handling operations, which are expensed as incurred. Charter Expenses.
The Company incurs expenses for voyage charters, including bunkers (fuel), port charges, canal tolls, brokerage commissions and cargo handling operations, which are expensed as incurred. Charter Expenses. The Company charters in vessels to supplement its owned fleet to support its voyage charter operations.
Voyage Expenses Voyage expenses for the fiscal year ended December 31, 2024, were $237.5 million, a 4% increase from $227.4 million for the year ended December 31, 2023.
Operating and Business Expenses The Components of our expenses are as follows: Voyage Expenses: Voyage expenses for the fiscal year ended December 31, 2025, were $283.7 million, a 19% increase from $237.5 million for the year ended December 31, 2024.
The residual value is determined using a scrap rate of $300 per lightweight ton (lwt). Depreciation and amortization expense increased by $0.3 million, or 1%, primarily due to an increase in ownership days, which rose to 8,741 days in 2024 from 8,230 days in 2023 as a result of vessel acquisitions.
Depreciation and amortization expense increased by $12.1 million, or 40%, primarily due to an increase in ownership days, which rose to 14,757 days in 2025 from 9,107 days in 2024 as a result of vessel acquisitions.
The Company believes that future operating cash flows together with cash on hand, availability of borrowings, and contributions from non-controlling interests will be sufficient to meet our future operating and capital expenditure cash requirements for the next 12 months and the foreseeable future. For more information on the results of operations, see Part II. ITEM 7.
Management believes that projected operating cash flows, together with cash on hand and available borrowings under existing credit facilities, will be sufficient to meet operating and capital requirements for at least the next twelve months. see Part II. ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Results of Operations.
Accordingly, certain amounts may not appear to recalculate due to the effect of rounding. 66 (1) Adjusted EBITDA represents operating earnings before interest expense, interest income, income taxes, depreciation and amortization, loss on sale of vessels, share-based compensation and other non-operating income and/or expense, and other non-recurring items, if any.
The Company’s definition of adjusted gross profit may not be comparable to similarly titled measures used by other companies. (2) Adjusted EBITDA represents net income before interest expense, interest income, income taxes, depreciation and amortization, gain or loss on sale of vessels, share-based compensation, unrealized gains or losses on derivative instruments and other non-operating or non-recurring items, if any.
The Company's TCE rate outperformed the average of the Baltic Panamax and Supramax market indexes, exceeding average market rates by approximately 24%.
The Company's TCE rate outperformed the average of the Baltic Panamax, Supramax, and Handysize market indexes, exceeding average market rates by approximately 18%. This outperformance was driven by the Company's long-term contracts of affreightment (COAs), specialized fleet, and cargo-focused strategy.
Terminal & Stevedore revenues increased by 74% to $12.1 million from $7.0 million for the twelve months ended December 31, 2024 compared to the same period in 2023. This revenue increase is mainly due to the acquisition of port operations in June 2023, which contributed to a full year of operations in the current year.
Terminal & Stevedore Revenues: Terminal & Stevedore revenues increased by 26% for the twelve months ended December 31, 2025 compared to the same period in 2024 due to the addition of 2 new port operations in the current year.
Considerations made by management in assessing the Company’s ability to continue as a going concern are its ability to consistently generate positive cash flows from operations, which were approximately $65.7 million in 2024, and $53.8 million in 2024; its excess of cash and cash restricted by facility agents over the current portion of secured long-term debt, financing obligations and finance leases, and its focus on contract employment (COAs).
In assessing its ability to continue as a going concern, management considered the Company’s history of generating positive operating cash flows ($53.7 million in 2025, and $65.7 million in 2024), its cash and restricted cash balances relative to current maturities of secured debt, financing obligations and finance leases, and its contract employment strategy through contracts of affreightment (“COAs”).
(in millions) 2024 2023 Net cash provided by/(used in): Operating activities: Net income adjusted for non-cash items $ 64.1 $ 65.0 Changes in operating assets and liabilities, net 1.6 (11.2) Operating activities 65.7 53.8 Investing activities (67.7) (16.0) Financing activities (10.2) (67.2) Net change $ (12.2) $ (29.3) Operating Activities Net cash provided by operating activities during the year ended December 31, 2024 was $65.7 million, compared to net cash provided by operating activities of $53.8 million during the year ended December 31, 2023.
The table below summarizes our primary sources and uses of cash for the fiscal years ended December 31, 2025 and 2024. 2025 2024 Net cash provided by/(used in): Operating activities 53,726 65,691 Investing activities 11,411 (67,694) Financing activities (48,619) (10,230) Net change $ 16,519 $ (12,232) Operating Activities Net cash provided by operating activities during the year ended December 31, 2025 was $53.7 million, compared to net cash provided by operating activities of $65.7 million during the year ended December 31, 2024.
Charter hire payments are typically made in advance, and the unrecognized portion is reflected as advance hire in the accompanying consolidated balance sheets. Under the time charters, the vessel owner is responsible for the vessel operating costs such as crews, maintenance and repairs, insurance, and stores. Vessel Operating Expenses.
Under the time charters, the vessel owner is responsible for the vessel operating costs such as crews, maintenance and repairs, insurance, and stores. Vessel Operating Expenses. Vessel operating expenses represent the cost to operate the Company’s owned vessels.
The Company's flexible charter-in strategy allows it to supplement its owned fleet with short-term chartered-in tonnage at prevailing market prices when needed to meet cargo demand. Vessel Operating Expenses Vessel operating expenses for the year ended December 31, 2024 , totaled $55.5 million , slightly lower than the $55.8 million recorded for the same period in 2023 .
Consistent with the Company's charter-in strategy, the Company supplements its owned fleet with short-term chartered-in tonnage at prevailing market rates when necessary to meet cargo demand. Per-day charter hire expenses were $14,342 for the fiscal year ended December 31, 2025 , compared to $15,342 for the same period in 2024 .
The reconciliation of gross profit to net transportation and service revenue and income from operations to Adjusted EBITDA is as follows: (in thousands) Years Ended December 31, 2024 2023 Net Transportation and Service Revenue (3) Gross Profit (4) $ 73,185 $ 69,247 Add: Transportation and service depreciation and amortization 30,266 29,960 Net transportation and service revenue $ 103,451 $ 99,207 Adjusted EBITDA Net Income $ 31,769 $ 28,538 Interest expense, net 17,154 13,916 Depreciation and amortization 30,376 30,070 EBITDA $ 79,299 $ 72,524 Loss on sale of vessel — 1,739 Share-based compensation 2,788 2,088 Unrealized loss on derivative instruments, net 953 2,925 Other non-recurring items — 448 Adjusted EBITDA $ 83,040 $ 79,724 Amounts in the table above have been calculated based on unrounded numbers.
The reconciliation of Gross profit to Adjusted Gross Profit and Net income to Adjusted EBITDA is as follows: December 31, 2025 December 31, 2024 Gross Profit (GAAP) $ 69,154 $ 73,185 Add: Transportation and service depreciation and amortization 42,336 30,266 Adjusted Gross Profit (Non-GAAP) (1) $ 111,490 $ 103,451 Adjusted EBITDA (2) Net Income $ 20,167 $ 31,769 Interest expense, net 22,375 17,154 Depreciation and amortization 42,475 30,376 Income tax provision (included in Other income) 533 285 Gain on sale of vessel (3,000) — Share-based compensation 4,111 2,788 Unrealized loss on derivative instruments, net 1,355 953 Adjusted EBITDA (Non-GAAP) $ 88,015 $ 83,325 (1) Adjusted gross profit is defined as GAAP gross profit excluding transportation and service depreciation and amortization.
It becomes effective for annual periods starting after December 15, 2026, and for interim periods starting after December 15, 2027, with early adoption permitted. The update can be applied either prospectively to financial statements issued for reporting periods after the effective date or retrospectively to any or all prior periods presented in the financial statements.
The update can be applied either prospectively to financial statements issued for reporting periods after the effective date or retrospectively to any or all prior periods presented in the financial statements. The Company is currently assessing the impact of ASU 2024-03 on its disclosures in the consolidated financial statements.
Adjusted EBITDA is included because it is used by management and certain investors to measure operating performance and is also reviewed periodically as a measure of financial performance by Pangaea's Board of Directors. Adjusted EBITDA is not an item recognized by the generally accepted accounting principles in the United States of America, or U.S.
Management uses Adjusted EBITDA as a supplemental performance measure and believes it provides investors with useful information to evaluate the Company’s operating performance and its ability to generate cash flows from operations. Adjusted EBITDA is also reviewed periodically as a measure of financial performance by the Company’s Board of Directors. Adjusted EBITDA is not a measure recognized under U.S.
General and Administrative Expenses The increase in general and administrative expenses from $22.8 million to $24.6 million for the year ending December 31, 2024, was primarily driven by higher compensation related expenses.
General and Administrative Expenses: For the fiscal year ended December 31, 2025, general and administrative expenses were $31.1 million, compared to $24.6 million for the same period in 2024.
The Company expects to perform four intermediate surveys in 2025 at an aggregate total cost of approximately $1.5 million. The Company estimates that offhire related to the surveys and related repair work is ten to twenty days per vessel, depending on the size and condition of the vessel.
The Company expects to perform thirteen special surveys in 2026 at an aggregate cost of approximately $15.7 million and two intermediate surveys at an aggregate cost of approximately $3.0 million. Offhire related to these surveys is expected to range from ten to twenty days per vessel. These expenditures are expected to be funded from operating cash flows.
GAAP, and should not be considered as an alternative to net income, operating income, or any other indicator of a company's operating performance required by U.S. GAAP. Pangaea’s definition of Adjusted EBITDA used here may not be comparable to the definition of EBITDA used by other companies.
GAAP and should not be considered an alternative to net income, operating income or any other indicator of operating performance prepared in accordance with U.S. GAAP. Industry Overview We operate in a cyclical industry subject to macroeconomic shifts, geopolitical volatility and other factors.
We expect to experience continued fluctuations in our operating results in the foreseeable future due to a variety of factors, including cargo demand for vessels, supply of vessels, competition, and seasonality. 67 TCE Performance For the year ended December 31, 2024 , the Company's TCE rate increased by 4% to $16,485 from $15,849 in 2023 , while dry bulk market rates for Panamax and Supramax vessels rose by approximately 17% .
TCE Performance For the year ended December 31, 2025 , the Company's TCE rate decrease d by 13% to $14,279 from $16,485 in 2024 , while dry bulk market rates for Panamax, Supramax, and Handysize vessels decreased by approximately 9%.
The Company’s owned or partially owned and controlled fleet at December 31, 2024 includes: nine Panamax drybulk carriers (six of which are Ice-Class 1A); nine Supramax drybulk carriers, two Ultramax Ice-Class IC, two Ultramax, four Post Panamax Ice Class 1A drybulk vessels, and 15 Handysize vessels acquired through the Strategic Shipping Inc. merger.
As of December 31, 2025, the Company’s consolidated fleet consisted of 39 dry bulk vessels, including nine Panamax vessels (six Ice Class 1A), eight Supramax vessels, four Ultramax vessels (including two Ice Class 1C), four Post-Panamax Ice Class 1A vessels and fourteen Handysize vessels.
The carrying value of each group of vessels classified as held and used are reviewed for potential impairment when events or changes in circumstances indicate that the carrying value of a particular group may not be fully recoverable.
The evaluation of vessel impairment requires significant judgment due to the cyclical and volatile nature of the dry bulk shipping industry and fluctuations in vessel market values and charter rates. 74 The Company reviews its vessels for impairment when events or changes in circumstances indicate that the carrying value of a vessel or vessel group may not be recoverable.
The number of voyage days increased 5% to 15,669 for the twelve months ended December 31, 2024 from 14,922 for the same period in 2023. Charter revenues increased to $30.3 million from $23.7 million, or 28%, for the year ended December 31, 2024 compared to the same period in 2023.
Charter Revenues: Charter revenues increased to $39.3 million from $30.3 million, or 29%, for the year ended December 31, 2025 compared to the same period in 2024. The increase was primarily driven by a significant rise in time charter days, which increased 73% to 3,007 days from 1,738 days in the prior-year period.
More specifically, and reflecting the composition of the Company's fleet, the average published market rates for Supramax and Panamax vessels rose approximately 17% from an average of $11,391 in 2023 to $13,314 in 2024. We have historically experienced fluctuations in our results of operations on a quarterly and annual basis due to the volatility of the dry bulk sector.
The average published market rates for Panamax, Supramax, and Handysize vessels, reflecting the composition of the company's fleet, also decreased approximately 9%, to an average of $12,090 in 2025 from $13,314 in the same period of 2024. In addition to broader market pressures, our operating results for 2025 also reflect the impact of fleet expansion.
In November 2024, the FASB released ASU 2024-03, which focuses on Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses. This update requires the disclosure of additional information regarding specific expense categories in the financial statement notes.
ASUs not listed were assessed by the Company and either determined to be not applicable or expected to have minimal impact on its consolidated financial statements. 66 Recently Issued Accounting Standards Not Yet Adopted In November 2024, the FASB released ASU 2024-03, which focuses on Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses.
The increase in charter revenues was due to an increase in charter hire rates evidenced by the increase in index rates for Panamax and Supramax vessels of approximately 17% compared to the same period of 2023 and partially offset by a decrease in time charter days.
This increase was partially offset by lower market charter rates during the period, which reduced revenue by approximately $86.9 million, as evidenced by a 4% decline in the Baltic Dry Index (BDI) and a 9% decline in average rates for Panamax, Supramax and Handysize vessels.
The update is effective for annual periods beginning after December 15, 2024 on a prospective basis, and retrospective application is permitted. The Company is currently evaluating the impact of ASU 2023-09 on its disclosures within its consolidated financial statements.
The standard becomes effective for annual periods beginning after December 15, 2026, and for interim periods within those fiscal years, with early adoption permitted. The Company is currently assessing the impact of ASU 2025-04 on its consolidated financial statements. In July 2025, the FASB issued ASU 2025-05, Measurement of Credit Losses for Accounts Receivable and Contract Assets (Topic 326).
The Baltic Dry Index (“BDI”), a measure of dry bulk market performance, averaged 1,754 for 2024, compared to an average of 1,426 for 2023, up approximately 23%.
The Baltic Dry Index (“BDI”), a broader market measure of the cost to transport drybulk commodities by sea, offers a market view into global supply demand trends and is considered the standard benchmark for drybulk cargo pricing. The BDI averaged 1,681 for 2025, down approximately 4%, compared to an average of 1,754 for 2024.
Per-day charter hire expenses were $15,342 for the twelve months ended December 31, 2024 , compared to $13,996 for the same period in 2023 . The average published market rates for Supramax and Panamax vessels increased approximately 17% from an average of $11,391 in 2023 to $13,314 in 2024 .
This increase in chartered-in activity was largely offset by lower market charter rates for chartered-in vessels during the period. 71 The average published market rates for Supramax, Panamax and Handysize vessels declined approximately 9% , from an average of $13,314 in 2024 to $12,090 in 2025.
GAAP, and should not be considered as an alternative to net income, operating income, or any other indicator of a company's operating performance required by U.S. GAAP. Pangaea’s definition of net transportation and service revenue used here may not be comparable to an operating measure used by other companies.
Management believes this measure provides investors with additional insight into the operating performance of the Company’s shipping operations by excluding non-cash depreciation expenses associated with the Company’s vessels. Adjusted gross profit is not a measure recognized under U.S. GAAP and should not be considered as an alternative to gross profit, operating income or net income.
Investing Activities Net cash used in investing activities for the twelve months ended December 31, 2024, was $67.7 million, compared to $16.0 million for the same period in 2023. In 2024, the Company spent $69.3 million on purchasing two vessels and vessel improvements and $0.0 million as a partial cash allocation for the SSI asset acquisition.
Investing Activities Net cash provided by investing activities was $11.4 million for the year ended December 31, 2025, compared to net cash used in investing activities of $67.7 million in 2024.
GAAP requires us to exercise judgment in the process of applying our accounting policies. It also requires that we make estimates and assumptions about future events that affect the amounts reported in the consolidated financial statements and accompanying notes.
Critical Accounting Estimates The preparation of our consolidated financial statements in accordance with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses and the related disclosures. Certain estimates involve a higher degree of judgment and complexity because they require management to make assumptions about matters that are inherently uncertain.
Charter hire expenses paid to third-party shipowners were $130.8 million for the year ended December 31, 2024 , compared to $111.0 million for the year ended December 31, 2023 , an 18% increase .
Charter Hire Expenses: Charter hire expenses for the fiscal year ended December 31, 2025 were $129.7 million compared to $130.8 million for the same period in 2024, representing a slight decrease year over year. Chartered-in days increased to 9,046 days for the fiscal year ended December 31, 2025, compared to 8,523 days in the prior year.