Biggest changeSELECTED FINANCIAL DATA (in thousands, except shipping days data) As of and for the years ended December 31, 2022 2021 Selected Data from the Consolidated Statements of Income Voyage revenue $ 640,034 $ 614,482 Charter revenue 59,673 103,622 Total revenue 699,707 718,104 Voyage expense 262,089 219,623 Charter hire expense 222,332 334,953 Vessel operating expenses 56,859 42,715 Total cost of transportation and service revenue 541,280 597,291 Vessel depreciation and amortization 29,377 22,874 Gross Profit 129,050 97,939 Other operating expenses 20,216 19,067 Loss on impairment of vessels 3,008 — Loss on sale of vessels 318 — Income from operations 105,508 78,872 Total other expense, net (20,000) (6,499) Net income 85,508 72,374 Income attributable to noncontrolling interests (6,016) (5,147) Net income attributable to Pangaea Logistics Solutions Ltd. $ 79,491 $ 67,227 Net income from continuing operations per common share information Basic income per share $ 1.79 $ 1.53 Diluted income per share $ 1.76 $ 1.50 Weighted-average common shares Outstanding - basic 44,399 43,997 Weighted-average common shares Outstanding - diluted 45,060 44,849 Cash dividends declared per share $ 0.30 $ 0.11 Adjusted EBITDA (1) 140,898 105,079 Shipping Days (2) Voyage days 15,237 15,932 Time charter days 2,478 3,963 Total shipping days 17,715 19,895 TCE Rates ($/day) $ 24,434 $ 25,056 Selected Data from the Consolidated Balance Sheets Cash and cash equivalents $ 128,385 $ 56,209 Total assets $ 748,241 $ 707,024 Total secured debt, including obligations under finance leases $ 299,481 $ 306,719 Total shareholders' equity $ 368,722 $ 300,681 Selected Data from the Consolidated Statements of Cash Flows Net cash provided by operating activities $ 134,801 $ 61,745 Net cash used in investing activities $ (28,509) $ (197,792) Net cash (used in) provided by financing activities $ (34,117) $ 143,859 Amounts in the table above have been calculated based on unrounded numbers.
Biggest changeSELECTED FINANCIAL DATA 60 (in thousands, except shipping days data) As of and for the years ended December 31, 2023 2022 Selected Data from the Consolidated Statements of Income Voyage revenue $ 468,581 $ 640,034 Charter revenue 23,716 59,673 Terminal & stevedore revenue 6,971 — Total revenue 499,268 699,707 Voyage expense 227,435 262,089 Charter hire expense 111,034 222,332 Vessel operating expenses 55,784 56,859 Terminal Expenses 5,809 — Total cost of transportation and service revenue 400,061 541,280 Vessel depreciation and amortization 29,339 29,377 Gross Profit 69,868 129,050 Other operating expenses 23,512 20,216 Loss on impairment of vessels — 3,008 Loss on sale of vessels 1,739 318 Income from operations 44,617 105,508 Total other expense, net (16,079) (20,000) Net income 28,538 85,508 Income attributable to noncontrolling interests (2,214) (6,016) Net income attributable to Pangaea Logistics Solutions Ltd. $ 26,323 $ 79,490 Net income from continuing operations per common share information Basic income per share $ 0.59 $ 1.79 Diluted income per share $ 0.58 $ 1.76 Weighted-average common shares Outstanding - basic 44,774 44,399 Weighted-average common shares Outstanding - diluted 45,475 45,060 Cash dividends declared per share $ 0.40 $ 0.30 Adjusted EBITDA (1) 79,724 140,898 Shipping Days (2) Voyage days 14,922 15,237 Time charter days 1,789 2,478 Total shipping days 16,711 17,715 TCE Rates ($/day) $ 15,849 $ 24,434 Selected Data from the Consolidated Balance Sheets Cash and cash equivalents $ 99,038 $ 128,385 Total assets $ 705,180 $ 748,241 Total secured debt, including obligations under finance leases $ 264,435 $ 299,481 Total shareholders' equity $ 370,196 $ 368,722 Selected Data from the Consolidated Statements of Cash Flows Net cash provided by operating activities $ 53,787 $ 134,801 Net cash used in investing activities $ (15,982) $ (28,509) Net cash used in by financing activities $ (67,152) $ (34,117) 61 Amounts in the table above have been calculated based on unrounded numbers.
Accordingly, certain amounts may not appear to recalculate due to the effect of rounding. (3) Net transportation and service revenue represents total revenue less the total direct costs of transportation and services, which includes charter hire, voyage and vessel operating expenses.
Accordingly, certain amounts may not appear to recalculate due to the effect of rounding. (3) Net transportation and service revenue represents total revenue less the total direct costs of transportation and services, which includes charter hire, voyage and vessel operating expenses, and terminal & stevedore expenses.
Accordingly, certain amounts may not appear to recalculate due to the effect of rounding. 50 (1) Adjusted EBITDA represents operating earnings before interest expense, income taxes, depreciation and amortization, loss on sale and leaseback of vessels, share-based compensation and other non-operating income and/or expense, if any.
Accordingly, certain amounts may not appear to recalculate due to the effect of rounding. (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.
(4) Gross profit represents total revenue less total cost of transportation and service revenue and less vessel depreciation and amortization. 51
(4) Gross profit represents total revenue less total cost of transportation and service revenue and less vessel depreciation and amortization. 62
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, 2022 2021 Net Transportation and Service Revenue (3) Gross Profit (4) $ 129,050 $ 97,939 Add: Vessel Depreciation and Amortization 29,377 22,874 Net transportation and service revenue $ 158,427 $ 120,813 Adjusted EBITDA Net Income $ 85,508 $ 72,374 Interest expense, net 21,490 11,514 Depreciation and amortization 29,490 22,974 EBITDA $ 136,487 $ 106,862 Loss on sale of vessel 318 — Loss on impairment of vessels 3,008 — Share-based compensation 1,768 2,103 Unrealized gain on derivative instruments, net (682) (3,886) Adjusted EBITDA $ 140,898 $ 105,079 Amounts in the table above have been calculated based on unrounded numbers.
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, 2023 2022 Net Transportation and Service Revenue (3) Gross Profit (4) $ 69,868 $ 129,050 Add: Vessel Depreciation and Amortization 29,339 29,377 Net transportation and service revenue $ 99,207 $ 158,427 Adjusted EBITDA Net Income $ 28,538 $ 85,508 Interest expense, net 13,916 21,490 Depreciation and amortization 30,070 29,490 EBITDA $ 72,524 $ 136,487 Loss on sale of vessel 1,739 318 Loss on impairment of vessels — 3,008 Share-based compensation 2,088 1,768 Unrealized gain on derivative instruments, net 2,925 (682) Other non-recurring items 448 — Adjusted EBITDA $ 79,724 $ 140,898 Amounts in the table above have been calculated based on unrounded numbers.