Icon Energy Corp. (ICON) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
Icon Energy Corp. (ICON) stock price & volume — 10-year historical chart
Icon Energy Corp. (ICON) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Icon Energy Corp. (ICON) competitors in Dry Bulk Shipping — business model, growth, and fundamentals comparison
Icon Energy Corp. (ICON) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Icon Energy Corp. (ICON) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 368.46M | 225.83M | 187.69M | 148.98M | 0 | 5.96M | 7.24M | 4.48M | 5.31M | 6.14M |
| Revenue Growth % | -2.83% | -38.71% | -16.89% | -20.62% | -100% | - | 21.47% | -38.19% | 18.61% | -77.36% |
| Cost of Goods Sold | 0 | 0 | 0 | 0 | 0 | 851K | 1.31M | 1.2M | 3.84M | 6.18M |
| COGS % of Revenue | - | - | - | - | - | 14.28% | 18.09% | 26.79% | 72.37% | - |
| Gross Profit | 368.46M▲ 0% | 225.83M▼ 38.7% | 187.69M▼ 16.9% | 148.98M▼ 20.6% | 0▼ 100.0% | 5.11M▲ 0% | 5.93M▲ 16.1% | 3.28M▼ 44.7% | 1.47M▼ 55.2% | -40K▲ 0% |
| Gross Margin % | 100% | 100% | 100% | 100% | - | 85.72% | 81.91% | 73.21% | 27.63% | -0.65% |
| Gross Profit Growth % | -2.83% | -38.71% | -16.89% | -20.62% | -100% | - | 16.07% | -44.75% | -55.23% | - |
| Operating Expenses | 171.95M | 144.55M | 133.04M | 85.81M | 84M | 1.8M | 1.71M | 2.17M | 1.3M | 1.94M |
| OpEx % of Revenue | 46.67% | 64.01% | 70.88% | 57.6% | - | 30.2% | 23.66% | 48.53% | 24.43% | - |
| Selling, General & Admin | 206.59M | 114.61M | 121.43M | 84M | 84M | 11K | 12K | 18K | 345K | 1.02M |
| SG&A % of Revenue | 56.07% | 50.75% | 64.7% | 56.38% | - | 0.18% | 0.17% | 0.4% | 6.5% | - |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | -34.64M | 29.94M | 11.61M | 1.82M | 0 | 5K | 14K | 2.15M | 952K | 916K |
| Operating Income | 196.51M▲ 0% | 81.29M▼ 58.6% | 54.65M▼ 32.8% | 63.17M▲ 15.6% | -30.78M▼ 148.7% | 3.31M▲ 110.8% | 4.22M▲ 27.4% | 1.1M▼ 73.8% | 170K▼ 84.6% | -1.98M▲ 0% |
| Operating Margin % | 53.33% | 35.99% | 29.12% | 42.4% | - | 55.53% | 58.25% | 24.69% | 3.2% | -32.2% |
| Operating Income Growth % | 15.92% | -58.64% | -32.77% | 15.6% | -148.72% | 110.75% | 27.43% | -73.8% | -84.62% | - |
| EBITDA | 199.98M | 83.74M | 56.98M | 64.99M | -29.58M | 3.85M | 5.26M | 2.14M | 1.81M | -492K |
| EBITDA Margin % | 54.27% | 37.08% | 30.36% | 43.62% | - | 64.6% | 72.61% | 47.86% | 34.13% | -8.02% |
| EBITDA Growth % | 14.76% | -58.12% | -31.96% | 14.06% | -145.52% | 113.02% | 36.54% | -59.26% | -15.41% | -104.11% |
| D&A (Non-Cash Add-back) | 3.46M | 2.46M | 2.33M | 1.82M | 1.2M | 541K | 1.04M | 1.04M | 1.64M | 1.44M |
| EBIT | -228.46M | -585.53M | -23.92M | -36.57M | -26.14M | 3.32M | 4.25M | 1.16M | 242K | -2.4M |
| Net Interest Income | 0 | 0 | 0 | -57.26M | -67.69M | 2K | 10K | 53K | -380K | -2.37M |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 4K | 13K | 56K | 72K | 124K |
| Interest Expense | 97.54M | 67.9M | 59.21M | 57.26M | 67.69M | 2K | 3K | 3K | 452K | 2.49M |
| Other Income/Expense | -522.52M | -734.72M | -137.78M | -166.6M | -63.05M | 7K | 24K | 50K | -380K | -2.92M |
| Pretax Income | -326M▲ 0% | -653.43M▼ 100.4% | -83.13M▲ 87.3% | -103.43M▼ 24.4% | -93.83M▲ 9.3% | 3.32M▲ 103.5% | 4.24M▲ 27.9% | 1.16M▼ 72.8% | -210K▼ 118.2% | -4.89M▲ 0% |
| Pretax Margin % | -88.48% | -289.34% | -44.29% | -69.42% | - | 55.65% | 58.58% | 25.8% | -3.96% | -79.7% |
| Income Tax | -76.49M | -95.98M | 6.54M | 8.08M | 8.08M | 0 | 0 | 0 | 0 | 0 |
| Effective Tax Rate % | 23.46% | 14.69% | -7.86% | -7.81% | -8.61% | 0% | 0% | 0% | 0% | 0% |
| Net Income | -252.13M▲ 0% | -489.25M▼ 94.0% | -100.52M▲ 79.5% | -111.51M▼ 10.9% | -101.92M▲ 8.6% | 3.32M▲ 103.3% | 4.24M▲ 27.9% | 1.16M▼ 72.8% | -210K▼ 118.2% | -4.89M▲ 0% |
| Net Margin % | -68.43% | -216.64% | -53.56% | -74.85% | - | 55.65% | 58.58% | 25.8% | -3.96% | -79.7% |
| Net Income Growth % | -33.19% | -94.04% | 79.45% | -10.94% | 8.61% | 103.25% | 27.89% | -72.77% | -118.18% | -195.75% |
| Net Income (Continuing) | -252.13M | -489.25M | -100.52M | -111.51M | -101.92M | 3.32M | 4.24M | 1.16M | -210K | -4.89M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -48.17▲ 0% | -85.67▼ 77.8% | -14.93▲ 82.6% | -10.56▲ 29.3% | -15.57▼ 47.4% | 2.70▲ 117.3% | 3.45▲ 27.8% | 0.94▼ 72.8% | -0.17▼ 118.1% | -3.98▲ 0% |
| EPS Growth % | -22.88% | -77.85% | 82.57% | 29.27% | -47.44% | 117.34% | 27.78% | -72.75% | -118.09% | -449.14% |
| EPS (Basic) | -48.17 | -85.67 | -14.93 | -10.56 | -10.56 | 2.70 | 3.45 | 0.94 | -0.17 | - |
| Diluted Shares Outstanding | 5.23M | 5.71M | 6.73M | 10.56M | 6.54M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M |
| Basic Shares Outstanding | 5.23M | 5.71M | 6.73M | 10.56M | 9.65M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M |
| Dividend Payout Ratio | - | - | - | - | - | 35.12% | 62.19% | 286.32% | - | - |
Icon Energy Corp. (ICON) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 444.14M | 233.17M | 153.16M | 133.67M | 100.03M | 2.97M | 4.04M | 3.02M | 1.29M | 4.68M |
| Cash & Short-Term Investments | 149.41M | 65.93M | 66.61M | 55.47M | 65.54M | 2.42M | 3.55M | 2.7M | 946K | 3.79M |
| Cash Only | 149.41M | 65.93M | 66.61M | 55.47M | 49.8M | 2.42M | 3.55M | 2.7M | 946K | 3.79M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 15.75M | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 95.88M | 77.25M | 63.13M | 57.02M | 24.74M | 393K | 285K | 207K | 0 | 160K |
| Days Sales Outstanding | 94.98 | 124.86 | 122.78 | 139.69 | - | 24.06 | 14.37 | 16.88 | - | 6.63 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 55K | 134K | 57K | 133K | 294K |
| Days Inventory Outstanding | - | - | - | - | - | 23.59 | 37.34 | 17.35 | 12.64 | 9.07 |
| Other Current Assets | 198.85M | 89.99M | 23.42M | 21.18M | 9.75M | 42K | 25K | 13K | 39K | 234K |
| Total Non-Current Assets | 1.56B | 637.35M | 478.91M | 372.39M | 272.88M | 11.6M | 10.56M | 9.86M | 27.5M | 53.99M |
| Property, Plant & Equipment | 9.35M | 6.09M | 4.88M | 8.8M | 0 | 10.54M | 9.86M | 9.2M | 26.1M | 53.02M |
| Fixed Asset Turnover | 39.43x | 37.06x | 38.45x | 16.94x | - | 0.57x | 0.73x | 0.49x | 0.20x | 0.19x |
| Goodwill | 224.28M | 63.88M | 26.1M | 26.1M | 26.1M | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 1.21B | 465.72M | 337.7M | 274.08M | 246.79M | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 99.4M | 90.89M | 89.69M | 44.83M | 15.75M | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 19.22M | 6.27M | 20.54M | 18.59M | -15.75M | 1.06M | 697K | 657K | 1.41M | 7.09M |
| Total Assets | 2.01B▲ 0% | 870.51M▼ 56.6% | 632.08M▼ 27.4% | 506.06M▼ 19.9% | 372.92M▼ 26.3% | 14.57M▼ 96.1% | 14.6M▲ 0.2% | 12.88M▼ 11.7% | 28.8M▲ 123.5% | 58.67M▲ 0% |
| Asset Turnover | 0.18x | 0.26x | 0.30x | 0.29x | - | 0.41x | 0.50x | 0.35x | 0.18x | 0.16x |
| Asset Growth % | -20.48% | -56.59% | -27.39% | -19.94% | -26.31% | -96.09% | 0.19% | -11.75% | 123.53% | 278.55% |
| Total Current Liabilities | 254.07M | 112.65M | 114.31M | 131.96M | 67.24M | 1.85M | 276K | 3.71M | 3.33M | 4.38M |
| Accounts Payable | 0 | 0 | 0 | 0 | 29.85M | 1.36M | 179K | 85K | 394K | 667K |
| Days Payables Outstanding | - | - | - | - | - | 581.6 | 49.87 | 25.88 | 37.43 | 24.15 |
| Short-Term Debt | 160.44M | 44.35M | 54.26M | 61.98M | 28.43M | 0 | 0 | 0 | 2.21M | 1.22M |
| Deferred Revenue (Current) | 20.17M | 5.53M | 5.41M | 4.7M | 5.09M | 209K | 0 | 247K | 135K | 476K |
| Other Current Liabilities | 73.47M | 62.77M | 54.64M | 65.28M | 3.86M | 0 | 0 | 0 | 0 | 0 |
| Current Ratio | 1.75x | 2.07x | 1.34x | 1.01x | 1.49x | 1.60x | 14.63x | 0.81x | 0.39x | 0.39x |
| Quick Ratio | 1.75x | 2.07x | 1.34x | 1.01x | 1.49x | 1.57x | 14.15x | 0.80x | 0.35x | 0.35x |
| Cash Conversion Cycle | - | - | - | - | - | -533.94 | 1.83 | 8.36 | - | -8.45 |
| Total Non-Current Liabilities | 1.26B | 808.84M | 663.5M | 630.46M | 28.43M | 0 | 0 | 0 | 13.72M | 33.82M |
| Long-Term Debt | 1.09B | 756.49M | 620.97M | 583.75M | 28.43M | 0 | 0 | 0 | 13.72M | 13.36M |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.46M |
| Deferred Tax Liabilities | 86.1M | 11.47M | 4.57M | 4.46M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 76.97M | 40.88M | 37.97M | 42.26M | 0 | 0 | 0 | 0 | 0 | 1.7M |
| Total Liabilities | 1.51B | 921.49M | 777.81M | 762.42M | 637M | 1.85M | 276K | 3.71M | 17.05M | 38.2M |
| Total Debt | 1.25B | 800.84M | 675.23M | 645.72M | 56.87M | 0 | 0 | 0 | 15.93M | 36.18M |
| Net Debt | 1.1B | 734.91M | 608.62M | 590.26M | 7.07M | -2.42M | -3.55M | -2.7M | 14.98M | 32.39M |
| Debt / Equity | 2.27x | - | - | - | - | - | - | - | 1.36x | 1.36x |
| Debt / EBITDA | 6.27x | 9.56x | 11.85x | 9.94x | - | - | - | - | 8.79x | -73.54x |
| Net Debt / EBITDA | 5.52x | 8.78x | 10.68x | 9.08x | - | -0.63x | -0.68x | -1.26x | 8.27x | 8.27x |
| Interest Coverage | 2.01x | 1.20x | 0.92x | 1.10x | -0.45x | 1655.00x | 1406.00x | 368.33x | 0.38x | -0.97x |
| Total Equity | 551.37M▲ 0% | -20.69M▼ 103.8% | -111.6M▼ 439.4% | -221.9M▼ 98.8% | -224.27M▼ 1.1% | 12.72M▲ 105.7% | 14.32M▲ 12.6% | 9.17M▼ 36.0% | 11.75M▲ 28.1% | 20.46M▲ 0% |
| Equity Growth % | -27.91% | -103.75% | -439.41% | -98.84% | -1.07% | 105.67% | 12.61% | -35.98% | 28.11% | 35.54% |
| Book Value per Share | 105.35 | -3.62 | -16.57 | -21.02 | -34.27 | 10.34 | 11.64 | 7.45 | 9.55 | 16.63 |
| Total Shareholders' Equity | 551.37M | -20.69M | -111.6M | -221.9M | -224.27M | 12.72M | 14.32M | 9.17M | 11.75M | 20.46M |
| Common Stock | 89K | 90K | 11K | 15K | 16K | 0 | 0 | 0 | 0 | 2K |
| Retained Earnings | 254.91M | -223.72M | -312.8M | -429.12M | 0 | 2.15M | 2.73M | 577K | 128K | -3.57M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -70.43M | -51.28M | -53.07M | -54.64M | -42.63M | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Icon Energy Corp. (ICON) cash flow — operating, investing & free cash flow history
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 122.18M | 2.07M | 56.08M | 30.31M | 20.42M | 4.08M | 3.99M | 2.5M | 864K | 864K |
| Operating CF Margin % | 33.16% | 0.92% | 29.88% | 20.35% | - | 68.46% | 55.09% | 55.97% | 16.27% | - |
| Operating CF Growth % | -35.78% | -98.3% | 2604.05% | -45.95% | -32.62% | -80.02% | -2.25% | -37.2% | -65.51% | -250.96% |
| Net Income | -252.13M | -489.25M | -100.52M | -111.51M | -101.92M | 3.32M | 4.24M | 1.16M | -210K | -4.89M |
| Depreciation & Amortization | 3.46M | 2.46M | 2.33M | 1.82M | 1.2M | 541K | 1.04M | 1.04M | 1.64M | 1.44M |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -95.58M | -104.17M | -2M | -80K | 731K | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 439.23M | 613.93M | 132.09M | 131.03M | 108.02M | -617K | -456K | 0 | -875K | 1.78M |
| Working Capital Changes | 20.39M | -29.63M | 26.59M | 8.08M | 11.59M | 840K | -837K | 313K | 307K | 107K |
| Change in Receivables | 4.16M | -6.48M | 13.1M | 6.93M | 4.02M | -43K | -74K | 78K | 207K | -160K |
| Change in Inventory | 0 | -43.09M | 13.57M | 0 | 0 | -55K | -79K | 77K | -76K | -161K |
| Change in Payables | 0 | 23.21M | 204K | 0 | 0 | 787K | -608K | -94K | 100K | -34K |
| Cash from Investing | 170.16M | 330.51M | -5.66M | 12.07M | 77.14M | -491K | -225K | -22K | -18.02M | -23.85M |
| Capital Expenditures | -9.66M | -1.08M | -3.29M | -6.63M | -602K | -491K | -225K | -22K | -18.02M | -5.83M |
| CapEx % of Revenue | 2.62% | 0.48% | 1.75% | 4.45% | - | 8.24% | 3.11% | 0.49% | 339.52% | - |
| Acquisitions | 164.7M | -8.17M | -6.28M | 18.7M | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 15.13M | 339.76M | 3.91M | 0 | 77.74M | 0 | 0 | 0 | 0 | -18.02M |
| Cash from Financing | -309.88M | -418.91M | -81.79M | -53.84M | -110.34M | -1.17M | -2.64M | -3.33M | 15.9M | 28.23M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.2M | -1.49M |
| Equity Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1000K | 847K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | -1.17M | -2.64M | -3.31M | -239K | 0 |
| Share Repurchases | -620K | -1.08M | -223K | -189K | 0 | -1.2M | 0 | -700K | -3M | 0 |
| Other Financing | -309.88M | -418.91M | -81.79M | -53.84M | -110.34M | 0 | 0 | -25K | -1.62M | 18.78M |
| Net Change in Cash | -20.56M▲ 0% | -83.48M▼ 306.1% | -32.06M▲ 61.6% | -11.22M▲ 65.0% | -12.23M▼ 9.0% | 2.42M▲ 119.8% | 1.13M▼ 53.6% | -849K▼ 175.4% | -1.26M▼ 47.9% | 4.01M▲ 0% |
| Free Cash Flow | 112.51M▲ 0% | 992K▼ 99.1% | 52.79M▲ 5222.0% | 23.68M▼ 55.1% | 19.82M▼ 16.3% | 3.59M▼ 81.9% | 3.76M▲ 4.8% | 2.48M▼ 34.0% | -17.16M▼ 791.1% | -24.21M▲ 0% |
| FCF Margin % | 30.54% | 0.44% | 28.13% | 15.9% | - | 60.22% | 51.98% | 55.47% | -323.24% | -394.57% |
| FCF Growth % | -39.14% | -99.12% | 5221.98% | -55.14% | -16.31% | -81.89% | 4.85% | -34.03% | -791.14% | -344.6% |
| FCF per Share | 21.50 | 0.17 | 7.84 | 2.24 | 3.03 | 2.92 | 3.06 | 2.02 | -13.95 | -13.95 |
| FCF Conversion (FCF/Net Income) | -0.48x | -0.00x | -0.56x | -0.27x | -0.20x | 1.23x | 0.94x | 2.17x | -4.11x | 4.95x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 407K | 783K |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Icon Energy Corp. (ICON) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -38.31% | -184.39% | - | - | - | 26.08% | 31.38% | 9.83% | -2.01% | -23.9% |
| Return on Invested Capital (ROIC) | 7.93% | 5.14% | 6.77% | 10.95% | -30.54% | - | 30.04% | 9.62% | 0.77% | 0.77% |
| Gross Margin | 100% | 100% | 100% | 100% | - | 85.72% | 81.91% | 73.21% | 27.63% | -0.65% |
| Net Margin | -68.43% | -216.64% | -53.56% | -74.85% | - | 55.65% | 58.58% | 25.8% | -3.96% | -79.7% |
| Debt / Equity | 2.27x | - | - | - | - | - | - | - | 1.36x | 1.36x |
| Interest Coverage | 2.01x | 1.20x | 0.92x | 1.10x | -0.45x | 1655.00x | 1406.00x | 368.33x | 0.38x | -0.97x |
| FCF Conversion | -0.48x | -0.00x | -0.56x | -0.27x | -0.20x | 1.23x | 0.94x | 2.17x | -4.11x | 4.95x |
| Revenue Growth | -2.83% | -38.71% | -16.89% | -20.62% | -100% | - | 21.47% | -38.19% | 18.61% | -77.36% |
Icon Energy Corp. (ICON) stock FAQ — growth, dividends, profitability & financials explained
Icon Energy Corp. (ICON) reported $6.1M in revenue for fiscal year 2024. This represents a 37% decrease from $9.8M in 1993.
Icon Energy Corp. (ICON) grew revenue by 18.6% over the past year. This is strong growth.
Icon Energy Corp. (ICON) reported a net loss of $4.9M for fiscal year 2024.
Yes, Icon Energy Corp. (ICON) pays a dividend with a yield of 15.54%. This makes it attractive for income-focused investors.
Icon Energy Corp. (ICON) has a return on equity (ROE) of -2.0%. Negative ROE indicates the company is unprofitable.
Icon Energy Corp. (ICON) had negative free cash flow of $24.2M in fiscal year 2024, likely due to heavy capital investments.
Icon Energy Corp. (ICON) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates