EuroDry Ltd. (EDRY) quarterly balance sheet — complete assets, liabilities & equity history
| Metric | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 |
|---|
| Total Current Assets | 28.26M | 28.62M | 23.13M | 16.77M | 17.85M | 23.33M | 16.7M | 18.97M | 23.28M | 24.23M | 39.58M | 46.29M | 32.97M | 47.89M | 47.14M | 14.32M | 18.64M | 30.41M | 24.15M | 18.02M |
| Cash & Short-Term Investments | 21.51M | 22.47M | 8.68M | 6.21M | 6.18M | 6.71M | 2.65M | 5.89M | 9.41M | 10.8M | 31.2M | 37.32M | 20.36M | 35.24M | 29.55M | 6.43M | 11.39M | 26.85M | 17.02M | 13.99M |
| Cash Only | 21.51M | 22.47M | 8.68M | 6.21M | 6.18M | 6.71M | 2.65M | 5.89M | 9.41M | 10.8M | 31.2M | 37.32M | 20.36M | 35.24M | 29.55M | 6.43M | 11.39M | 26.85M | 17.02M | 13.99M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 5.12M | 4.25M | 5.1M | 6.41M | 7.99M | 9.55M | 10.36M | 9.87M | 9.89M | 8.87M | 6.25M | 6.91M | 8.12M | 9.91M | 6.04M | 3.98M | 2.66M | 2.02M | 2.6M | 2.97M |
| Days Sales Outstanding | 32.94 | 24.73 | 36.79 | 58.1 | 85.7 | 63.13 | 63.25 | 51.56 | 59.17 | 43.73 | 60.44 | 66.09 | 71.53 | 48.55 | 29.17 | 14.42 | 11.52 | 9.52 | 13.18 | 19.92 |
| Inventory | 1.09M | 1.31M | 1.13M | 1.8M | 1.38M | 2.1M | 1.87M | 2.64M | 3.45M | 4.12M | 1.02M | 1.08M | 2.06M | 1.06M | 2.82M | 796.17K | 1.74M | 770.34K | 784.96K | 736.17K |
| Days Inventory Outstanding | 12.27 | 9.2 | 11.76 | 13.61 | 13.52 | 23.31 | 13.18 | 19.68 | 26.59 | 22.87 | 11.88 | 13.37 | 13.81 | 20.47 | 27.3 | 14.47 | 19.86 | 12.51 | 12.64 | 11.59 |
| Other Current Assets | 10.11K | 84.51K | 7.63M | 1.71M | 1.63M | 4.5M | 1.46M | 224.21K | 201.78K | 196.63K | 842.32K | 790.59K | 2.12M | 1.44M | 8.45M | 2.87M | 2.57M | 459.94K | 3.64M | 210.27K |
| Total Non-Current Assets | 180.8M | 183.48M | 178.97M | 189.86M | 193.13M | 196.41M | 198.01M | 200.9M | 203.78M | 206.83M | 150.43M | 146.29M | 148.33M | 151.61M | 154.7M | 162.88M | 150.5M | 130.92M | 132.57M | 109.95M |
| Property, Plant & Equipment | 177.45M | 180.28M | 175.77M | 186.31M | 189.47M | 192.65M | 194.42M | 197.18M | 200.34M | 203.53M | 147.97M | 143.99M | 146.54M | 149.02M | 151.56M | 160.22M | 147.71M | 128.49M | 130.62M | 108.05M |
| Fixed Asset Turnover | 0.07x | 0.10x | 0.08x | 0.06x | 0.05x | 0.07x | 0.08x | 0.09x | 0.07x | 0.09x | 0.07x | 0.07x | 0.08x | 0.10x | 0.10x | 0.14x | 0.13x | 0.17x | 0.16x | 0.14x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 3.35M | 3.2M | 3.2M | 3.55M | 3.66M | 0 | 3.59M | 3.72M | 3.43M | 3.3M | 2.46M | 2.3M | 1.78M | 2.59M | 3.14M | 2.66M | 476.81K | 2.43M | 1.95M | 1.9M |
| Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 3.75M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.32M | 0 | 0 | 0 |
| Total Assets | 209.06M | 212.1M | 202.11M | 206.63M | 210.98M | 219.74M | 214.72M | 219.86M | 227.05M | 231.05M | 190.01M | 192.58M | 181.3M | 199.51M | 201.85M | 177.2M | 169.14M | 161.33M | 156.72M | 127.96M |
| Asset Turnover | 0.06x | 0.08x | 0.07x | 0.05x | 0.04x | 0.07x | 0.07x | 0.08x | 0.06x | 0.08x | 0.05x | 0.06x | 0.06x | 0.08x | 0.08x | 0.12x | 0.11x | 0.14x | 0.14x | 0.12x |
| Asset Growth % | -0.91% | -3.47% | -5.87% | -6.02% | -7.08% | -4.9% | 13% | 14.17% | 25.24% | 15.81% | -5.86% | 8.68% | 7.19% | 23.66% | 28.79% | 38.48% | 56.45% | 50.06% | 45.39% | 16.95% |
| Total Current Liabilities | 17.56M | 18.72M | 18.24M | 18.38M | 17.53M | 18.76M | 19.93M | 19.44M | 26.22M | 25.48M | 21.76M | 15.27M | 13.53M | 27.2M | 33.18M | 25.99M | 17.58M | 17.71M | 18.87M | 29.46M |
| Accounts Payable | 1.97M | 2.17M | 1.91M | 2.32M | 2.58M | 2.67M | 5.44M | 2.68M | 4.99M | 3.15M | 2.61M | 1.71M | 1.68M | 2.99M | 2.01M | 1.43M | 1.91M | 855.83K | 999.73K | 1.07M |
| Days Payables Outstanding | 21.24 | 15.43 | 16.97 | 20.98 | 20.43 | 47.57 | 23.67 | 24.75 | 28.59 | 25.64 | 24.54 | 14.45 | 20.67 | 26.4 | 26 | 19.08 | 21.89 | 14.93 | 17.17 | 18.7 |
| Short-Term Debt | 11.79M | 12.01M | 12.24M | 12.41M | 12.61M | 11.81M | 10.92M | 13.57M | 16.87M | 17.8M | 15.48M | 10.75M | 10.32M | 22.86M | 26.59M | 23.05M | 12.95M | 13.95M | 11.4M | 21.14M |
| Deferred Revenue (Current) | 740.3K | 842.17K | 1.5M | 495.99K | 364.9K | 247.29K | 575.53K | 545.75K | 148.86K | 346.84K | 964.37K | 685.72K | 510.01K | 351.64K | 1.4M | 752.88K | 0 | 1.51M | 1.95M | 1.2M |
| Other Current Liabilities | 613.53K | 3.7M | 2.59M | 0 | 0 | 0 | 0 | 0 | 2.24M | 3.84M | 0 | 2.13M | 0 | 943K | 0 | 749.46K | 1.85M | 1.24M | 3.02M | 6.05M |
| Current Ratio | 1.61x | 1.53x | 1.27x | 0.91x | 1.02x | 1.24x | 0.84x | 0.98x | 0.89x | 0.95x | 1.82x | 3.03x | 2.44x | 1.76x | 1.42x | 0.55x | 1.06x | 1.72x | 1.28x | 0.61x |
| Quick Ratio | 1.55x | 1.46x | 1.21x | 0.81x | 0.94x | 1.13x | 0.74x | 0.84x | 0.76x | 0.79x | 1.77x | 2.96x | 2.28x | 1.72x | 1.34x | 0.52x | 0.96x | 1.67x | 1.24x | 0.59x |
| Cash Conversion Cycle | 23.97 | 18.5 | 31.57 | 50.74 | 78.79 | 38.86 | 52.75 | 46.48 | 57.17 | 40.95 | 47.78 | 65.02 | 64.67 | 42.62 | 30.46 | 9.81 | 9.49 | 7.11 | 8.64 | 12.81 |
| Total Non-Current Liabilities | 88.35M | 90.87M | 84.89M | 88.89M | 91.61M | 95.38M | 83.05M | 83.74M | 83.75M | 86.14M | 58.86M | 66.62M | 56.11M | 58.36M | 60.7M | 48.12M | 61.97M | 64.7M | 61.82M | 40.46M |
| Long-Term Debt | 88.35M | 90.87M | 84.88M | 88.88M | 91.61M | 95.38M | 83M | 83.74M | 83.75M | 86.12M | 58.86M | 66.62M | 56.02M | 58.36M | 60.7M | 48.12M | 61.97M | 64.7M | 61.81M | 40.4M |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 9.17K | 11.11K | 0 | 0 | 50.67K | 0 | 0 | 17.77K | 0 | 0 | 92.86K | 0 | 0 | 0 | 0 | 0 | 14.94K | 57.33K |
| Total Liabilities | 105.9M | 109.59M | 103.13M | 107.27M | 109.14M | 114.14M | 102.98M | 103.18M | 109.97M | 111.63M | 80.62M | 81.89M | 69.64M | 85.56M | 93.88M | 74.11M | 79.54M | 82.41M | 80.7M | 69.91M |
| Total Debt | 100.13M | 102.88M | 97.12M | 101.29M | 104.22M | 107.19M | 93.92M | 97.31M | 100.62M | 103.93M | 74.34M | 77.37M | 66.34M | 81.22M | 87.29M | 71.18M | 74.92M | 78.65M | 73.2M | 61.54M |
| Net Debt | 78.63M | 80.41M | 88.44M | 95.08M | 98.04M | 100.48M | 91.27M | 91.42M | 91.2M | 93.13M | 43.14M | 40.05M | 45.97M | 45.98M | 57.74M | 64.75M | 63.53M | 51.81M | 56.19M | 47.55M |
| Debt / Equity | 0.97x | 1.00x | 0.98x | 1.02x | 1.02x | 1.02x | 0.84x | 0.83x | 0.86x | 0.87x | 0.68x | 0.70x | 0.59x | 0.71x | 0.81x | 0.69x | 0.84x | 1.00x | 0.96x | 1.06x |
| Debt / EBITDA | 20.15x | 16.61x | 22.94x | 53.16x | 97.68x | 53.98x | 186.23x | 19.16x | 32.53x | 15.56x | 23.79x | 439.14x | 30.98x | 8.00x | 10.35x | 5.22x | 5.88x | 4.53x | 4.97x | 6.23x |
| Net Debt / EBITDA | 15.82x | 12.98x | 20.89x | 49.90x | 91.88x | 50.60x | 180.98x | 18.00x | 29.48x | 13.94x | 13.81x | 227.34x | 21.47x | 4.53x | 6.85x | 4.75x | 4.98x | 2.99x | 3.82x | 4.82x |
| Interest Coverage | 1.38x | 3.33x | 0.71x | -0.79x | -1.24x | 0.66x | -1.65x | 0.83x | 0.08x | 0.99x | 0.67x | 0.15x | -0.05x | 5.23x | 7.38x | 15.02x | 17.19x | 25.18x | 22.71x | 5.22x |
| Total Equity | 103.16M | 102.51M | 98.98M | 99.36M | 101.83M | 105.59M | 111.74M | 116.68M | 117.08M | 119.43M | 109.38M | 110.68M | 111.66M | 113.94M | 107.96M | 103.09M | 89.6M | 78.92M | 76.03M | 58.05M |
| Equity Growth % | 1.31% | -2.92% | -11.42% | -14.84% | -13.02% | -11.58% | 2.15% | 5.42% | 4.86% | 4.82% | 1.32% | 7.37% | 24.62% | 44.37% | 42.01% | 77.58% | 86.05% | 56.16% | 49.73% | 15.69% |
| Book Value per Share | 36.89 | 36.59 | 35.78 | 36.30 | 37.20 | 38.58 | 40.94 | 43.05 | 42.83 | 43.26 | 39.66 | 40.09 | 39.83 | 39.93 | 36.84 | 35.04 | 31.12 | 27.60 | 28.42 | 24.18 |
| Total Shareholders' Equity | 93.77M | 93.27M | 89.9M | 90.46M | 93.28M | 96.74M | 103.02M | 106.96M | 107.44M | 109.66M | 109.38M | 110.68M | 111.66M | 113.94M | 107.96M | 103.09M | 89.6M | 78.92M | 76.03M | 58.05M |
| Common Stock | 28.9K | 28.91K | 28.27K | 28.27K | 28.27K | 28.27K | 27.88K | 27.88K | 28.02K | 28.32K | 27.89K | 28.41K | 28.44K | 29.03K | 28.77K | 29.84K | 29.19K | 29.19K | 28.44K | 26.32K |
| Retained Earnings | 24.95M | 24.69M | 21.51M | 22.18M | 25.26M | 28.96M | 35.19M | 39.37M | 39.78M | 41.56M | 41.22M | 41.75M | 42.93M | 44.47M | 38.2M | 32.04M | 21.43M | 10.93M | -4.29M | -16.08M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 9.39M | 9.23M | 9.08M | 8.91M | 8.55M | 8.85M | 8.72M | 9.72M | 9.64M | 9.77M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |