Revenue contracted 44.9% YoY in Q4 2025 to $99.5M, yet gross margin held at 53.9%, reflecting the shift to LNG time-charters that pass through voyage costs.
Capital Clean Energy Carriers Corp. (CCEC) annual income statement — 20-year revenue, gross profit & net income history
| Metric | TTM | Sep'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 |
|---|
| Sales/Revenue | 519.72M | 203.66M | 369.41M | 360.59M | 299.07M | 184.66M | 140.87M | 122.75M | 131.97M | 264.32M | 256.16M | 235.21M | 192.78M | 171.49M | 153.95M | 130.32M | 124.59M | 123.48M | 132.68M | 86.55M | 19.91M |
| Revenue Growth % | -22.5% | -44.87% | 2.45% | 20.57% | 61.95% | 31.09% | 14.75% | -6.99% | -50.07% | 3.19% | 8.91% | 22.01% | 12.41% | 11.4% | 18.14% | 4.59% | 0.9% | -6.93% | 53.3% | 334.62% | - |
| Cost of Goods Sold | 225.82M | 89.6M | 161.61M | 184.81M | 152.97M | 104.75M | 86.43M | 77.12M | 86.95M | 190.51M | 174.22M | 154.79M | 125.75M | 113.62M | 99.66M | 84.41M | 69.77M | 59.92M | 55.76M | 37.89M | 8.68M |
| COGS % of Revenue | - | 43.99% | 43.75% | 51.25% | 51.15% | 56.73% | 61.35% | 62.82% | 65.89% | 72.08% | 68.01% | 65.81% | 65.23% | 66.25% | 64.74% | 64.77% | 56% | 48.52% | 42.03% | 43.78% | 43.57% |
| Gross Profit | 293.9M | 114.06M | 207.81M | 175.78M | 146.1M | 79.91M | 54.44M | 45.63M | 45.02M | 73.81M | 81.94M | 80.41M | 67.03M | 57.87M | 54.29M | 45.91M | 54.82M | 63.56M | 76.91M | 48.65M | 11.24M |
| Gross Margin % | 56.55% | 56.01% | 56.25% | 48.75% | 48.85% | 43.27% | 38.65% | 37.18% | 34.11% | 27.92% | 31.99% | 34.19% | 34.77% | 33.75% | 35.26% | 35.23% | 44% | 51.48% | 57.97% | 56.22% | 56.43% |
| Gross Profit Growth % | - | -45.11% | 18.22% | 20.31% | 82.83% | 46.79% | 19.29% | 1.36% | -39.01% | -9.92% | 1.9% | 19.97% | 15.82% | 6.61% | 18.25% | -16.26% | -13.74% | -17.36% | 58.08% | 332.98% | - |
| Operating Expenses | 20.69M | 7.51M | 16.68M | 13.45M | 10.68M | 8.66M | 7.2M | 5.5M | 5.71M | 6.23M | 6.25M | 6.61M | 6.32M | 9.48M | 9.16M | 10.61M | 3.51M | 2.88M | 2.82M | 1.48M | 0 |
| OpEx % of Revenue | - | 3.69% | 4.52% | 3.73% | 3.57% | 4.69% | 5.11% | 4.48% | 4.33% | 2.36% | 2.44% | 2.81% | 3.28% | 5.53% | 5.95% | 8.14% | 2.81% | 2.33% | 2.12% | 1.71% | - |
| Selling, General & Admin | 24.6M | 11.43M | 16.68M | 13.45M | 10.68M | 8.66M | 7.2M | 5.5M | 5.71M | 6.23M | 6.25M | 6.61M | 6.32M | 9.48M | 9.16M | 10.61M | 3.51M | 2.88M | 2.82M | 1.48M | 0 |
| SG&A % of Revenue | - | 5.61% | 4.52% | 3.73% | 3.57% | 4.69% | 5.11% | 4.48% | 4.33% | 2.36% | 2.44% | 2.81% | 3.28% | 5.53% | 5.95% | 8.14% | 2.81% | 2.33% | 2.12% | 1.71% | - |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | -1000K | -3.92M | 0 | 11.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 273.21M | 106.55M | 191.13M | 150.84M | 135.42M | 71.25M | 47.24M | 40.13M | 39.31M | 67.58M | 75.69M | 73.81M | 60.71M | 48.4M | 45.13M | 35.3M | 51.32M | 60.68M | 74.09M | 47.18M | 11.24M |
| Operating Margin % | 52.57% | 52.32% | 51.74% | 41.83% | 45.28% | 38.58% | 33.54% | 32.69% | 29.78% | 25.57% | 29.55% | 31.38% | 31.49% | 28.22% | 29.31% | 27.09% | 41.19% | 49.15% | 55.85% | 54.51% | 56.43% |
| Operating Income Growth % | - | -44.25% | 26.71% | 11.38% | 90.07% | 50.81% | 17.72% | 2.1% | -41.83% | -10.71% | 2.55% | 21.57% | 25.45% | 7.24% | 27.85% | -31.22% | -15.43% | -18.1% | 57.06% | 319.84% | - |
| EBITDA | 403.89M | 162.44M | 293.14M | 235.93M | 216.7M | 125.47M | 100.34M | 83.77M | 86.5M | 156.78M | 162.13M | 152.28M | 135M | 114.6M | 101.75M | 78.81M | 83.72M | 88.95M | 99.28M | 62.54M | 14.61M |
| EBITDA Margin % | 77.71% | 79.76% | 79.35% | 65.43% | 72.46% | 67.94% | 71.23% | 68.24% | 65.54% | 59.31% | 63.29% | 64.74% | 70.03% | 66.83% | 66.09% | 60.48% | 67.2% | 72.04% | 74.83% | 72.26% | 73.35% |
| EBITDA Growth % | -15.01% | -44.59% | 24.25% | 8.87% | 72.71% | 25.04% | 19.78% | -3.15% | -44.83% | -3.3% | 6.46% | 12.81% | 17.79% | 12.64% | 29.1% | -5.86% | -5.88% | -10.41% | 58.74% | 328.15% | - |
| D&A (Non-Cash Add-back) | 130.68M | 55.88M | 102.02M | 85.09M | 81.28M | 54.22M | 53.1M | 43.64M | 47.19M | 89.2M | 86.44M | 78.48M | 74.28M | 66.21M | 56.62M | 43.51M | 32.4M | 28.26M | 25.18M | 15.36M | 3.37M |
| EBIT | 277.14M | 108.73M | 194.44M | 152.07M | 135.42M | 71.25M | 47.24M | 40.13M | 39.31M | 65.09M | 75.95M | 75.55M | 63.24M | 115.47M | 5.47M | 120.94M | 52.18M | 62.15M | 75.32M | 44.08M | 11.19M |
| Net Interest Income | -187.32M | -84.63M | -139.83M | -104.86M | -55.42M | -20.13M | -16.74M | -17.04M | -18.96M | -19.96M | -24.3M | -20.14M | -19.23M | -15.46M | -26.66M | -32.94M | -32.4M | -31.21M | -25.38M | -10.1M | -4.57M |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 533K | 0 | 879K | 860K | 1.48M | 1.28M | 711K | 13K |
| Interest Expense | 187.32M | 84.63M | 139.83M | 104.86M | 55.42M | 20.13M | 16.74M | 17.04M | 18.96M | 19.96M | 24.3M | 20.14M | 19.23M | 15.99M | 26.66M | 33.82M | 33.26M | 32.12M | 25.6M | 13.12M | 4.58M |
| Other Income/Expense | -154.51M | -53.57M | -136.52M | -103.63M | -57.28M | 26.93M | -16.88M | -15.71M | -46.92M | -51.78M | -23.2M | -18.4M | -16.7M | 51.09M | -24.43M | 51.82M | -32.4M | -30.65M | -19.11M | -16.22M | -4.63M |
| Pretax Income | 118.7M | 52.98M | 54.61M | 47.21M | 125.42M | 98.18M | 30.37M | 24.42M | -7.61M | 38.48M | 52.49M | 55.41M | 44.01M | 99.48M | -21.19M | 87.12M | 18.92M | 30.04M | 49.72M | 30.96M | 6.61M |
| Pretax Margin % | 22.84% | 26.01% | 14.78% | 13.09% | 41.94% | 53.17% | 21.56% | 19.89% | -5.77% | 14.56% | 20.49% | 23.56% | 22.83% | 58.01% | -13.76% | 66.85% | 15.18% | 24.32% | 37.47% | 35.77% | 33.19% |
| Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -352K | 657K | 0 | 0 | 0 | 0 | -640K | 3.31M | 1.34M | 0 | 12.44M | 0 | 0 |
| Effective Tax Rate % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 4.62% | 1.71% | 0% | 0% | 0% | 0% | 3.02% | 3.8% | 7.09% | 0% | 25.01% | 0% | 0% |
| Net Income | 207.76M | 53.52M | 192.08M | 46.53M | 125.42M | 98.18M | 30.37M | 24.18M | -7.26M | 37.83M | 51.39M | 54.52M | 43.42M | 97.2M | -20.55M | 83.81M | 17.58M | 28.64M | 37.28M | 21.14M | 6.61M |
| Net Margin % | 39.97% | 26.28% | 52% | 12.9% | 41.94% | 53.17% | 21.56% | 19.7% | -5.5% | 14.31% | 20.06% | 23.18% | 22.52% | 56.68% | -13.35% | 64.31% | 14.11% | 23.2% | 28.1% | 24.43% | 33.19% |
| Net Income Growth % | 7.5% | -72.13% | 312.83% | -62.9% | 27.75% | 223.3% | 25.56% | 433.17% | -119.19% | -26.39% | -5.75% | 25.57% | -55.33% | 573.04% | -124.52% | 376.8% | -38.63% | -23.18% | 76.36% | 219.82% | - |
| Net Income (Continuing) | 118.7M | 52.98M | 54.61M | 47.21M | 125.42M | 98.18M | 30.37M | 24.42M | -7.61M | 15.79M | 52.49M | 55.41M | 44.01M | 99.48M | -21.19M | 87.12M | 18.92M | 30.04M | 49.72M | 30.96M | 6.61M |
| Discontinued Operations | 1.34M | 545K | 139.03M | 0 | 0 | 0 | 0 | 0 | 0 | 22.69M | 0 | 0 | 0 | 0 | 0 | 0 | 359K | 0 | -9.27M | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 12.88M | 12.41M | 10.47M | 8.82M | 8.57M | 15.44M | 16.43M | 16.68M | 17M | 15.6M | 9.25M | 9.05M | 11.01M | 5.58M | 3.8M | 16.79M | 3.44M | 0 |
| EPS (Diluted) | 3.44 | 0.91 | 2.60 | 2.15 | 6.19 | 5.14 | 1.64 | 1.33 | -0.40 | 2.14 | 2.38 | 2.66 | 3.26 | 7.07 | -2.11 | 12.46 | 3.78 | 8.05 | 10.50 | 6.65 | 2.07 |
| EPS Growth % | -65.04% | -65% | 20.93% | -65.27% | 20.43% | 213.41% | 23.31% | 432.5% | -118.69% | -10.08% | -10.53% | -18.4% | -53.89% | 435.07% | -116.93% | 229.63% | -53.04% | -23.33% | 57.89% | 221.26% | - |
| EPS (Basic) | - | 0.91 | 2.60 | 2.15 | 6.19 | 5.14 | 1.64 | 1.33 | -0.40 | 2.14 | 2.38 | 2.66 | 3.26 | 7.28 | -2.11 | 12.46 | 3.78 | 8.05 | 10.50 | 6.65 | 2.07 |
| Diluted Shares Outstanding | 60.41M | 59.31M | 56.09M | 21.18M | 19.33M | 18.34M | 18.19M | 18.18M | 18.1M | 17.69M | 17.11M | 16.43M | 13.34M | 13.91M | 9.75M | 6.73M | 4.63M | 3.55M | 3.45M | 3.19M | 3.19M |
| Basic Shares Outstanding | 60.22M | 58.93M | 56.09M | 21.18M | 19.33M | 18.34M | 18.19M | 18.18M | 18.1M | 17.69M | 17.11M | 16.43M | 13.34M | 10.81M | 9.75M | 6.73M | 4.63M | 3.55M | 3.45M | 3.19M | 3.19M |
| Dividend Payout Ratio | - | 35.49% | 17.6% | 26.31% | 9.52% | 7.61% | 55.19% | 94.7% | - | 105.08% | 108.75% | 199.97% | 198.13% | 90.78% | - | 53.83% | 191.53% | 246.02% | 107% | 198.8% | - |
Quick answers to the most common questions about buying CCEC stock.
For fiscal year 2025, Capital Clean Energy Carriers Corp. (CCEC) reported total revenue of $203.7M. This represents a 922.8% increase compared to $19.9M in 2006.
Capital Clean Energy Carriers Corp. (CCEC) is profitable, generating $53.5M in net income for the fiscal year ending 2025 with a net profit margin of 26.3%.
Capital Clean Energy Carriers Corp. (CCEC) reported an operating income of $106.6M, resulting in an operating profit margin of 52.3%. This margin reflects the operational efficiency of the business before interest and taxes.
Capital Clean Energy Carriers Corp. (CCEC) generated $114.1M in gross profit for the year, representing a gross profit margin of 56.0%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Fleet transition execution risk
Revenue Contraction Amid Strategic Pivot
CCEC's revenue fell 44.9% year-over-year in Q4 2025, reflecting the divestment of legacy container assets. According to the latest income statement data, the LNG pivot is still in its early stages, with newbuild deliveries expected through 2027.
The sharp revenue decline from $211.2M in Q4 2024 to $99.5M in Q4 2025 is not a demand collapse but a deliberate portfolio transformation. The company is shedding container vessels to fund LNG newbuilds, which will eventually replace the lost revenue with higher-margin, long-term charters. However, the trough is not yet confirmed, as the next few quarters will depend on the timing of newbuild deliveries and charter commencements.
Gross Margin Resilience Despite Transition
Gross margin remained stable at 53.9% in Q4 2025, down only slightly from 58.0% a year earlier. As reported in the income statement, the LNG fleet's time-charter structure passes through voyage costs, supporting margins even as revenue contracts.
The stability of gross margins around 54-58% despite a 45% revenue drop indicates that the remaining fleet is operating efficiently and that the cost structure is largely fixed. The high operating margin of 50.3% in Q4 2025 suggests that SG&A is well-controlled, but investors should watch for potential margin compression as new LNG vessels come online with higher depreciation and financing costs.
Operating Leverage Holds, But Debt Looms
Operating income fell 56% year-over-year in Q4 2025, but operating margin remained above 50%, reflecting high fixed-cost leverage. With debt-to-equity at 1.66, the company's financial leverage is elevated ahead of newbuild deliveries.
The operating margin of 50.3% in Q4 2025 is consistent with the company's high operating leverage, where a significant portion of costs are fixed. However, the balance sheet is stretched, with debt-to-equity at 1.66, and the thin ROE of 3.8% suggests that the current earnings are not yet covering the cost of capital. As new LNG vessels are delivered, the incremental revenue should drop disproportionately to the bottom line, but the interest burden will also rise.
Earnings Quality Clouded by One-Time Gains
Net income in Q4 2024 was inflated by a $125.4M gain, likely from vessel sales, while Q4 2025 net income of $23.8M appears more normalized. According to the income statement, EPS swung from $1.41 to $0.40, reflecting the absence of one-time items.
The reported net margin of 59.4% in Q4 2024 is unsustainable and likely includes gains on sale of vessels, which are non-recurring. The Q4 2025 net margin of 23.9% is more indicative of underlying profitability, but it still benefits from a low tax rate and the absence of SBC in prior periods. Investors should adjust for these one-time items to assess the true earnings power of the operating fleet.
Cost Discipline Amid Fleet Renewal
SG&A expenses were trimmed to $3.6M in Q4 2025 from $9.0M a year earlier, reflecting cost discipline during the transition. As reported in the income statement, COGS also fell proportionally, but the focus on cost control is evident.
The reduction in SG&A by 60% year-over-year suggests management is actively managing overhead as revenue declines. COGS fell from $88.7M to $45.9M, consistent with the smaller fleet, but the gross margin held steady, indicating that the remaining vessels are operating efficiently. The absence of R&D is typical for a shipping company, but the cost structure will shift as new LNG carriers add depreciation and interest expenses.
2024: The Pivot Year
The most significant inflection occurred in Q4 2024, when revenue peaked at $211.2M and net income surged to $125.4M, likely boosted by vessel sale gains. This marked the beginning of the strategic shift to LNG, as subsequent quarters show a sharp contraction.
The Q4 2024 quarter represents the peak of the legacy container fleet's contribution, with revenue and net income at their highest levels in the data set. The subsequent decline in revenue and net income reflects the deliberate divestment of container vessels and the transition to LNG. The lasting impact is a smaller but more focused company, with the potential for higher margins and more stable cash flows once the LNG fleet is fully delivered.
Transition Risks Could Undermine Returns
The aggressive fleet transition and high leverage expose CCEC to execution risk, as any delay in newbuild deliveries or softening LNG charter rates could strain cash flows. With debt-to-equity at 1.66, the balance sheet has limited headroom.
Short-sellers would argue that the revenue contraction is not just optical but reflects a loss of earnings power, and that the LNG pivot is unproven. The high debt load and thin ROE suggest that the company is not yet generating sufficient returns on its invested capital. If LNG charter rates weaken or the newbuild program faces cost overruns, the company could face liquidity pressures, especially given the $310M cash balance is likely earmarked for vessel installments.