Revenue growth has been stable at 4.7% YoY in 2026Q2, with gross margins averaging 60% in 2026, down from 70-80% in late 2025, yet operating margins remain strong at 48.4%.
Danaos Corporation (DAC) annual income statement — 23-year revenue, gross profit & net income history
| Metric | TTM | Dec'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 | Dec'05 | Dec'04 | Dec'03 |
|---|
| Sales/Revenue | 1.06B | 1.04B | 1.01B | 973.58M | 993.34M | 689.5M | 461.59M | 447.24M | 458.73M | 451.73M | 498.33M | 567.94M | 552.09M | 588.12M | 589.01M | 468.1M | 359.68M | 319.51M | 298.9M | 258.85M | 245.59M | 241.38M | 208.27M | 146.12M |
| Revenue Growth % | 2.45% | 2.8% | 4.16% | -1.99% | 44.07% | 49.37% | 3.21% | -2.5% | 1.55% | -9.35% | -12.26% | 2.87% | -6.13% | -0.15% | 25.83% | 30.14% | 12.57% | 6.89% | 15.48% | 5.4% | 1.74% | 15.9% | 42.53% | - |
| Cost of Goods Sold | 337.44M | 208.78M | 398.17M | 332.41M | 328.39M | 277.11M | 226.74M | 210.6M | 224.57M | 234.81M | 252.35M | 256.8M | 263.79M | 271.26M | 280.8M | 129.89M | 96.2M | 99.67M | 96.72M | 73.17M | 68.02M | 61.41M | 52.56M | 0 |
| COGS % of Revenue | - | 20.03% | 39.26% | 34.14% | 33.06% | 40.19% | 49.12% | 47.09% | 48.95% | 51.98% | 50.64% | 45.22% | 47.78% | 46.12% | 47.67% | 27.75% | 26.75% | 31.2% | 32.36% | 28.27% | 27.7% | 25.44% | 25.24% | - |
| Gross Profit | 717.62M | 833.68M | 615.94M | 641.17M | 664.96M | 412.39M | 234.85M | 236.64M | 234.16M | 216.92M | 245.98M | 311.13M | 288.3M | 316.86M | 308.21M | 338.21M | 263.48M | 219.84M | 202.18M | 185.67M | 177.56M | 179.97M | 155.71M | 146.12M |
| Gross Margin % | 68.02% | 79.97% | 60.74% | 65.86% | 66.94% | 59.81% | 50.88% | 52.91% | 51.05% | 48.02% | 49.36% | 54.78% | 52.22% | 53.88% | 52.33% | 72.25% | 73.25% | 68.8% | 67.64% | 71.73% | 72.3% | 74.56% | 74.76% | 100% |
| Gross Profit Growth % | - | 35.35% | -3.93% | -3.58% | 61.24% | 75.6% | -0.76% | 1.06% | 7.95% | -11.81% | -20.94% | 7.92% | -9.01% | 2.81% | -8.87% | 28.36% | 19.85% | 8.73% | 8.89% | 4.57% | -1.34% | 15.58% | 6.56% | - |
| Operating Expenses | 206.72M | 334.91M | 75.06M | 60.51M | 11.52M | 54.13M | 35.37M | 35.57M | 35.57M | 29.42M | 27.63M | 25.68M | 25.83M | 24.94M | 26.45M | 133.01M | 105.81M | 83.74M | 53.22M | 56.98M | 29.58M | 36.29M | 30.17M | 0 |
| OpEx % of Revenue | - | 32.13% | 7.4% | 6.21% | 1.16% | 7.85% | 7.66% | 7.95% | 7.75% | 6.51% | 5.55% | 4.52% | 4.68% | 4.24% | 4.49% | 28.41% | 29.42% | 26.21% | 17.81% | 22.01% | 12.04% | 15.04% | 14.49% | - |
| Selling, General & Admin | 81.2M | 64.41M | 54.23M | 43.48M | 36.58M | 43.95M | 24.34M | 35.57M | 35.57M | 29.42M | 27.63M | 25.68M | 25.83M | 24.94M | 26.45M | 21.03M | 23.25M | 14.54M | 11.62M | 9.96M | 7.57M | 5.06M | 4.05M | 0 |
| SG&A % of Revenue | - | 6.18% | 5.35% | 4.47% | 3.68% | 6.37% | 5.27% | 7.95% | 7.75% | 6.51% | 5.55% | 4.52% | 4.68% | 4.24% | 4.49% | 4.49% | 6.47% | 4.55% | 3.89% | 3.85% | 3.08% | 2.1% | 1.94% | - |
| Research & Development | 0 | 0 | 0 | 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 | 3M | 270.5M | 20.83M | 17.02M | -25.05M | 10.18M | 11.03M | 0 | 0 | 0 | 0 | 111K | 0 | 0 | 0 | 111.98M | 82.56M | 69.2M | 41.61M | 47.02M | 22M | 31.24M | 26.12M | 0 |
| Operating Income | 510.9M | 498.77M | 540.88M | 580.66M | 653.44M | 358.26M | 199.48M | 201.07M | -12.12M | 187.5M | -212.64M | 244.38M | 192.41M | 272.47M | 152.96M | 205.2M | 86.16M | 136.1M | 148.96M | 128.69M | 147.99M | 143.68M | 125.11M | 146.12M |
| Operating Margin % | 48.42% | 47.85% | 53.34% | 59.64% | 65.78% | 51.96% | 43.22% | 44.96% | -2.64% | 41.51% | -42.67% | 43.03% | 34.85% | 46.33% | 25.97% | 43.84% | 23.95% | 42.6% | 49.84% | 49.72% | 60.26% | 59.52% | 60.07% | 100% |
| Operating Income Growth % | - | -7.79% | -6.85% | -11.14% | 82.39% | 79.6% | -0.79% | 1758.75% | -106.47% | 188.17% | -187.01% | 27.01% | -29.38% | 78.13% | -25.46% | 138.17% | -36.69% | -8.64% | 15.75% | -13.04% | 3% | 14.85% | -14.38% | - |
| EBITDA | 709.72M | 706.21M | 684.69M | 688.73M | 731.01M | 447.56M | 301.01M | 306.31M | 104.87M | 309.47M | -78.07M | 376.16M | 329.47M | 409.88M | 296.9M | 311.38M | 163.2M | 197M | 199.99M | 169.79M | 179.1M | 170.79M | 91.31M | 108.67M |
| EBITDA Margin % | 67.27% | 67.74% | 67.52% | 70.74% | 73.59% | 64.91% | 65.21% | 68.49% | 22.86% | 68.51% | -15.67% | 66.23% | 59.68% | 69.69% | 50.41% | 66.52% | 45.38% | 61.66% | 66.91% | 65.59% | 72.93% | 70.76% | 43.84% | 74.37% |
| EBITDA Growth % | 4.74% | 3.14% | -0.59% | -5.78% | 63.33% | 48.69% | -1.73% | 192.08% | -66.11% | 496.4% | -120.75% | 14.17% | -19.62% | 38.05% | -4.65% | 90.79% | -17.16% | -1.49% | 17.79% | -5.2% | 4.86% | 87.04% | -15.97% | - |
| D&A (Non-Cash Add-back) | 198.82M | 207.44M | 143.81M | 108.06M | 77.57M | 89.3M | 101.53M | 105.24M | 116.99M | 121.98M | 134.57M | 131.78M | 137.06M | 137.41M | 143.94M | 106.18M | 77.05M | 60.91M | 51.02M | 41.09M | 31.11M | 27.11M | -33.79M | 0 |
| EBIT | 559.33M | 541.18M | 531.26M | 596.76M | 639.6M | 1.13B | 207.05M | 204.42M | 52.77M | 174.12M | -244.96M | 201.45M | 91.13M | 128.71M | -17.86M | 68.56M | -61.18M | 72.3M | 148.96M | 128.69M | 108.77M | 146.26M | 176.96M | 84.08M |
| Net Interest Income | -19.45M | -27.02M | -16.89M | -8.33M | -57.55M | -56.76M | -49.2M | -68.36M | -82.95M | -85.6M | -100.3M | -141.83M | -221.65M | -88.97M | -103.81M | -68.4M | -46.25M | -36.07M | -30.24M | -19.85M | -25.64M | -17.07M | -8.92M | 0 |
| Interest Income | 27.24M | 19.55M | 12.89M | 12.13M | 4.59M | 12.23M | 6.64M | 6.41M | 5.78M | 5.58M | 4.68M | 3.42M | 1.7M | 2.21M | 1.64M | 1.3M | 964K | 2.43M | 6.54M | 4.86M | 3.6M | 6.34M | 2.64M | 0 |
| Interest Expense | 46.69M | 46.56M | 29.78M | 20.46M | 62.14M | 68.99M | 55.84M | 74.77M | 88.73M | 91.18M | 104.98M | 145.25M | 223.35M | 91.19M | 105.45M | 55.12M | 47.21M | 38.5M | 39.78M | 22.42M | 29.24M | 23.41M | 11.56M | 0 |
| Other Income/Expense | 29.9M | -4.15M | -35.81M | -4.36M | -75.98M | 700.47M | -45.93M | -69.82M | -20.81M | -103.59M | -153.55M | -127.36M | -196.32M | -234.94M | -258.17M | -137.95M | -258.09M | -63.94M | 1.34M | -5.6M | -46.91M | -20.83M | 7.51M | -50.73M |
| Pretax Income | 540.8M | 494.61M | 505.07M | 576.3M | 577.46M | 1.06B | 153.55M | 131.25M | -32.94M | 83.91M | -366.19M | 117.02M | -3.92M | 37.52M | -105.2M | 67.26M | -127.6M | 72.16M | 150.3M | 140.66M | 122.85M | 139.92M | 132.62M | 0 |
| Pretax Margin % | 51.26% | 47.45% | 49.8% | 59.19% | 58.13% | 153.55% | 33.27% | 29.35% | -7.18% | 18.57% | -73.48% | 20.6% | -0.71% | 6.38% | -17.86% | 14.37% | -35.48% | 22.58% | 50.28% | 54.34% | 50.02% | 57.97% | 63.68% | - |
| Income Tax | 0 | 0 | 0 | 0 | 18.25M | 5.89M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 191.77M | 260.01M | 100.01M | 33.72M | -86.57M | 46.91M | 20.83M | 74.56M | -59.85M |
| Effective Tax Rate % | 0% | 0% | 0% | 0% | 3.16% | 0.56% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 285.12% | -203.77% | 138.59% | 22.44% | -61.55% | 38.18% | 14.89% | 56.22% | - |
| Net Income | 540.8M | 494.61M | 505.07M | 576.3M | 559.21M | 1.05B | 153.55M | 57.03M | -32.94M | 83.91M | -366.19M | 117.02M | -3.92M | 37.52M | -105.2M | 13.44M | -102.34M | 36.09M | 115.24M | 215.26M | 101.08M | 122.85M | 116.46M | 59.85M |
| Net Margin % | 51.26% | 47.45% | 49.8% | 59.19% | 56.3% | 152.7% | 33.27% | 12.75% | -7.18% | 18.57% | -73.48% | 20.6% | -0.71% | 6.38% | -17.86% | 2.87% | -28.45% | 11.3% | 38.55% | 83.16% | 41.16% | 50.89% | 55.92% | 40.96% |
| Net Income Growth % | 17.7% | -2.07% | -12.36% | 3.06% | -46.89% | 585.67% | 169.26% | 273.14% | -139.25% | 122.91% | -412.94% | 3085.1% | -110.45% | 135.67% | -882.94% | 113.13% | -383.58% | -68.68% | -46.47% | 112.96% | -17.72% | 5.49% | 94.57% | - |
| Net Income (Continuing) | 540.8M | 494.61M | 505.07M | 576.3M | 559.21M | 1.05B | 153.55M | 131.25M | -32.94M | 83.91M | -366.19M | 117.02M | -3.92M | 37.52M | -105.2M | 13.44M | -102.34M | 36.09M | 117.06M | 123.1M | 101.08M | 79.49M | 116.46M | 40.2M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 29.62 | 26.76 | 26.05 | 28.95 | 27.28 | 51.15 | 3.91 | 3.52 | -3.10 | 10.70 | -46.69 | 14.98 | -0.50 | 4.76 | -13.44 | 1.68 | -18.99 | 9.24 | 29.54 | 55.30 | 30.24 | 38.78 | 36.82 | 18.90 |
| EPS Growth % | 22.06% | 2.73% | -10.02% | 6.12% | -46.67% | 1208.18% | 11.08% | 213.55% | -128.97% | 122.92% | -411.68% | 3096% | -110.5% | 135.42% | -900% | 108.85% | -305.52% | -68.72% | -46.58% | 82.87% | -22.02% | 5.32% | 94.81% | - |
| EPS (Basic) | - | 26.83 | 26.15 | 28.99 | 27.30 | 51.75 | 3.95 | 3.60 | -3.10 | 10.70 | -46.69 | 14.98 | -0.50 | 4.76 | -13.44 | 1.68 | -18.99 | 9.24 | 29.54 | 55.30 | 30.24 | 38.78 | 36.82 | 18.90 |
| Diluted Shares Outstanding | 18.26M | 18.48M | 19.39M | 19.9M | 20.5M | 20.58M | 23.81M | 16.22M | 10.62M | 7.84M | 7.84M | 7.84M | 7.83M | 7.83M | 7.83M | 7.79M | 5.39M | 3.9M | 3.9M | 3.9M | 3.34M | 3.16M | 3.16M | 3.16M |
| Basic Shares Outstanding | 18.2M | 18.43M | 19.32M | 19.88M | 20.48M | 20.35M | 23.59M | 15.83M | 10.62M | 7.84M | 7.84M | 7.84M | 7.83M | 7.83M | 7.83M | 7.79M | 5.39M | 3.9M | 3.9M | 3.9M | 3.34M | 3.16M | 3.16M | 3.16M |
| Dividend Payout Ratio | - | 12.85% | 12.44% | 10.53% | 10.99% | 2.93% | - | - | - | - | - | - | - | - | - | - | - | - | 88.06% | 45.24% | 241.97% | 199.1% | 17.74% | - |
Quick answers to the most common questions about buying DAC stock.
For fiscal year 2025, Danaos Corporation (DAC) reported total revenue of $1.04B. This represents a 613.4% increase compared to $146.1M in 2003.
Danaos Corporation (DAC) is profitable, generating $494.6M in net income for the fiscal year ending 2025 with a net profit margin of 47.4%.
Danaos Corporation (DAC) reported an operating income of $498.8M, resulting in an operating profit margin of 47.8%. This margin reflects the operational efficiency of the business before interest and taxes.
Danaos Corporation (DAC) generated $833.7M in gross profit for the year, representing a gross profit margin of 80.0%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Charter renegotiation and interest income dependence
Stable Charter Revenue Amidst Fleet Transition
Revenue growth has been modest, averaging around 2-3% quarterly, with 2026Q2 showing 4.7% YoY growth, according to recent financial statements. This stability reflects long-term charter contracts, but the recent dry bulk pivot introduces new volatility.
The revenue trajectory is remarkably stable, with quarterly revenues hovering between $246M and $274M over the past ten quarters. The 2.8% YoY growth in 2026Q2 is consistent with the laddered charter structure, but the recent acquisition of Capesize vessels suggests management is seeking growth outside the container segment. Investors should monitor whether this diversification can sustain growth without diluting the high-margin container business.
Exceptional Gross Margins Masking Cost Variability
Gross margin averaged 60% in 2026, down from 70-80% in late 2025, as reported in quarterly filings. This decline may reflect higher operating costs or a shift in charter mix, but still far exceeds peers like GSL and CMRE.
The gross margin of 60.3% in 2026Q2 is a significant drop from the 81.8% seen in 2025Q4, which appears to be an outlier. The more consistent range of 56-61% suggests that the 2025Q4 figure may have benefited from one-off items or lower cost allocations. Despite the variability, DAC's gross margin remains well above the peer average, indicating strong pricing power and efficient cost pass-through. However, the recent decline warrants monitoring for potential structural margin compression.
Operating Leverage Tempered by SG&A Fluctuations
Operating income has remained stable around $125-140M per quarter, with operating margins near 48-50%, based on reported figures. SG&A spikes in 2026Q1 and 2025Q4 suggest variable overhead costs that could pressure leverage.
Operating leverage appears muted as revenue growth has not translated into disproportionate operating income growth. The SG&A line has been volatile, with 2026Q1 at $25.4M and 2025Q4 at $28.4M, compared to the typical $11-15M. This variability may indicate one-time expenses or changes in administrative cost structure. The stable operating margin around 48% suggests that DAC is not currently benefiting from economies of scale, but the high gross margin provides a cushion.
Net Income Boosted by Non-Operating Items
Net income in 2026Q2 reached $151.8M, exceeding operating income by $19.1M, as per financial statements. This gap likely stems from interest income on the $1.03B cash pile, which may overstate core shipping profitability.
The consistent gap between net income and operating income, averaging $10-20M per quarter, suggests a significant contribution from interest income and possibly equity method investments like ZIM. This non-operating income inflates net margins to 55%, well above the operating margin of 48%. Investors should adjust for this to assess the true profitability of the shipping operations. The lack of stock-based compensation in most quarters is a positive, but the reliance on interest income introduces sensitivity to rate changes.
COGS Volatility and SG&A Discipline
COGS has ranged from $48M to $110M quarterly, with 2025Q4's $48M being an outlier, as reported in income statements. SG&A has been generally disciplined, but recent spikes suggest potential one-time costs.
The cost structure is dominated by COGS, which includes vessel operating expenses and depreciation. The wide fluctuation in COGS, particularly the $48M in 2025Q4, is unusual and may reflect changes in voyage cost allocations or dry-docking timing. SG&A has been lean, averaging around $15M, but the spikes in 2025Q4 and 2026Q1 warrant investigation. The absence of R&D is typical for a shipping company, but the focus should be on maintaining cost discipline as the fleet ages.
Charter Cliff and Interest Income Dependence
The market may be overestimating earnings durability as net income relies on interest income and charter renegotiation risk looms, according to industry analysis. A decline in rates could compress margins and expose the high valuation.
Short-sellers would argue that DAC's fortress balance sheet is masking a stagnant core business. Revenue growth has been minimal, and the recent dry bulk pivot may be a sign of limited opportunities in containers. The high net margin is partly driven by interest income, which is not sustainable if rates fall. Additionally, the charter backlog may face renegotiation pressure in a downturn, as seen historically. The market's valuation as a cash-rich holding company may be justified, but the operational earnings power is uncertain.