Pangaea Logistics Solutions Ltd. balance sheet
At the end of fiscal 2025, Pangaea Logistics Solutions Ltd. had total assets of $928m and shareholders' equity of $429m. It held $103m in cash against $250m of debt: net debt of $147m.
Balance sheet
| Fiscal year | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 38 | 30 | 38 | 22 | 35 | 54 | 51 | 47 | 56 | 128 | 99 | 87 | 103 | 106 |
| Receivables | 45 | 27 | 20 | 16 | 21 | 28 | 28 | 29 | 54 | 37 | 48 | 42 | 56 | 59 |
| Inventory | 21 | 16 | 7 | 13 | 15 | 19 | 21 | 16 | 27 | 29 | 17 | 33 | 28 | 51 |
| Total current assets | 98 | 85 | 69 | 62 | 83 | 114 | 128 | 111 | 184 | 223 | 192 | 192 | 216 | 266 |
| Goodwill | — | — | — | — | — | — | — | — | — | 0 | 3 | 3 | 3 | 3 |
| Total assets | 330 | 332 | 367 | 362 | 423 | 453 | 480 | 450 | 707 | 748 | 705 | 936 | 928 | 957 |
| Accounts payable | 39 | 34 | 14 | 15 | 16 | 20 | 24 | 19 | 7 | 10 | 6 | 15 | 14 | — |
| Deferred revenue (current) | 16 | 12 | 4 | 6 | 6 | 15 | 14 | 13 | 32 | 21 | 16 | 15 | 25 | 28 |
| Total current liabilities | 112 | 145 | 72 | 78 | 70 | 79 | 91 | 111 | 112 | 92 | 105 | 109 | 128 | 192 |
| Short-term debt | — | — | — | — | 19 | 20 | 23 | 57 | 15 | 16 | 31 | — | — | — |
| Long-term debt | — | 106 | 151 | 129 | 118 | 95 | 84 | 48 | 106 | 99 | 68 | 129 | 97 | 236 |
| Total debt | 104 | 109 | 151 | 129 | 138 | 117 | 111 | 108 | 124 | 116 | 182 | 257 | 250 | 236 |
| Shareholders' equity | −6 | 98 | 108 | 116 | 145 | 162 | 170 | 183 | 247 | 314 | 324 | 428 | 429 | 449 |
| Net debt (negative = net cash) | 66 | 79 | 114 | 106 | 104 | 64 | 60 | 61 | 68 | −12 | 83 | 170 | 147 | 130 |
| Shares outstanding | 13m | — | 37m | 37m | 44m | 44m | 45m | 45m | 46m | 46m | 46m | — | 65m | 65m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 44 | 42 | 48 | 49 | 46 | 56 | 61 | 59 |
| Inventory | 27 | 33 | 36 | 39 | 36 | 28 | 40 | 51 |
| Total current assets | 196 | 192 | 176 | 184 | 213 | 216 | 251 | 266 |
| Goodwill | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Total assets | 749 | 936 | 918 | 916 | 932 | 928 | 951 | 957 |
| Accounts payable | — | 15 | — | — | — | 14 | — | — |
| Deferred revenue (current) | 16 | 15 | 19 | 18 | 18 | 25 | 29 | 28 |
| Total current liabilities | 96 | 109 | 109 | 126 | 131 | 128 | 154 | 192 |
| Short-term debt | 17 | — | — | — | — | — | — | — |
| Long-term debt | 117 | 129 | 251 | 245 | 256 | 97 | 243 | 236 |
| Total debt | 134 | 129 | 251 | 245 | 256 | 97 | 243 | 236 |
| Shareholders' equity | 333 | 428 | 421 | 414 | 420 | 429 | 441 | 449 |
| Shares outstanding | 47m | 65m | 66m | 65m | 65m | 65m | 65m | 65m |
Compare with peers
- SFL Corp Ltd. balance sheet
- Global Ship Lease, Inc. balance sheet
- Tsakos Energy Navigation LTD balance sheet
- Costamare Bulkers Holdings Ltd balance sheet
- Navigator Holdings Ltd. balance sheet
Head to head: PANL vs SFLGSL vs PANLPANL vs TENCMDB vs PANL
More: Marine Transportation stocks compared, Industrials sector, rankings of US companies