The company has shifted to a debt-financed model, with total debt rising to $34.3M by 2026Q1, resulting in a debt-to-equity ratio of 1.24.
| 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 | Jan'03 | Jan'02 | Jan'01 | Jan'00 | Jan'99 | Jan'98 | Jan'97 | Jan'96 | Jan'95 |
|---|
| Total Current Assets | 10.67M | 5.03M | 1.29M | 3.02M | 4.04M | 2.97M | 100.03M | 133.67M | 153.16M | 233.17M | 444.14M | 369.8M | 385.27M | 476.63M | 366.35M | 284.5M | 225.87M | 280.65M | 130.36M | 95.87M | 99.83M | 22.34M | 51.82M | 22.73M | 23.77M | 32.8M | 45.2M | 23.4M | 9M | 6M | 4.1M |
| Cash & Short-Term Investments | 8.98M | 3.88M | 946K | 2.7M | 3.55M | 2.42M | 65.54M | 55.47M | 66.61M | 65.93M | 149.41M | 169.97M | 128.02M | 278.79M | 238.67M | 181.79M | 121.94M | 201.54M | 67.28M | 53.27M | 77.84M | 12.24M | 1.9M | 636K | 366K | 643K | 600K | 400K | 400K | 200K | 0 |
| Cash Only | 8.98M | 3.88M | 946K | 2.7M | 3.55M | 2.42M | 49.8M | 55.47M | 66.61M | 65.93M | 149.41M | 169.97M | 128.02M | 278.79M | 238.67M | 181.79M | 121.94M | 201.54M | 67.28M | 53.27M | 77.84M | 11.69M | 1.9M | 636K | 366K | 643K | 600K | 400K | 400K | 200K | 0 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 15.75M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 553K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 882K | 278K | 0 | 207K | 285K | 393K | 24.74M | 57.02M | 63.13M | 77.25M | 95.88M | 119.41M | 148.41M | 101.19M | 85.25M | 79.67M | 65.51M | 62.67M | 47.05M | 31.19M | 15.55M | 3.73M | 26.65M | 11.03M | 9.57M | 11.38M | 18.7M | 3.6M | 1.3M | 1.2M | 600K |
| Days Sales Outstanding | 9.73 | 9.01 | - | 16.88 | 14.37 | 24.06 | - | 139.69 | 122.78 | 124.86 | 94.98 | 114.94 | 117.44 | 85.37 | 87.94 | 78.63 | 71.9 | 98.57 | 79.23 | 71.15 | 70.33 | 45.09 | 62.05 | 41.79 | 38.54 | 45.75 | 59.51 | 14.13 | 10.54 | 11.56 | 10.95 |
| Inventory | 238K | 314K | 133K | 57K | 134K | 55K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.02M | 8.37M | 9.32M | 14.77M | 19M | 16.2M | 5.3M | 4M | 3.3M |
| Days Inventory Outstanding | 10.72 | 13.14 | 12.64 | 17.35 | 37.34 | 23.59 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 59.68 | 42.05 | 50.18 | 75.58 | 79.8 | 86.7 | 55.75 | 54.07 | 69.62 |
| Other Current Assets | 215K | 232K | 39K | 13K | 25K | 42K | 9.75M | 21.18M | 23.42M | 89.99M | 198.85M | 80.42M | 108.84M | 96.65M | 42.43M | 23.05M | 38.42M | 16.43M | 16.03M | 11.4M | 6.44M | 6.38M | 4.25M | 2.7M | 4.51M | 6M | 6.9M | 3.2M | 2M | 600K | 200K |
| Total Non-Current Assets | 52.7M | 53.41M | 27.5M | 9.86M | 10.56M | 11.6M | 272.88M | 372.39M | 478.91M | 637.35M | 1.56B | 2.15B | 2.49B | 2.38B | 2.12B | 1.88B | 1.73B | 1.52B | 1.29B | 1.24B | 601.22M | 194.9M | 51.62M | 27.94M | 26.6M | 31.26M | 29.4M | 7.5M | 5.7M | 5.7M | 6.2M |
| Property, Plant & Equipment | 50.41M | 51.27M | 26.1M | 9.2M | 9.86M | 10.54M | 0 | 8.8M | 4.88M | 6.09M | 9.35M | 7.5M | 7.76M | 8.84M | 10.09M | 11.28M | 10.48M | 6.45M | 6.72M | 1.29M | 1.38M | 852K | 2.64M | 5.15M | 4.2M | 4.55M | 2.6M | 900K | 400K | 100K | 100K |
| Fixed Asset Turnover | 0.26x | 0.22x | 0.20x | 0.49x | 0.73x | 0.57x | - | 16.94x | 38.45x | 37.06x | 39.43x | 50.57x | 59.45x | 48.96x | 35.07x | 32.80x | 31.72x | 35.98x | 32.26x | 123.75x | 58.30x | 35.39x | 59.32x | 18.71x | 21.58x | 19.93x | 44.12x | 103.33x | 112.50x | 379.00x | 200.00x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 26.1M | 26.1M | 26.1M | 63.88M | 224.28M | 257.1M | 231.74M | 230.98M | 225.69M | 223.27M | 192.78M | 170.74M | 144.72M | 128.9M | 93.59M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 246.79M | 274.08M | 337.7M | 465.72M | 1.21B | 1.7B | 2.02B | 1.96B | 1.77B | 1.55B | 1.4B | 1.25B | 1.06B | 1.04B | 467.69M | 172.12M | 43.06M | 20.03M | 21.63M | 24.2M | 26.2M | 4.9M | 4.9M | 4.8M | 5.5M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 15.75M | 44.83M | 89.69M | 90.89M | 99.4M | 147.31M | 140.91M | 139.38M | 64.77M | 46.28M | 59.68M | 43.56M | 12M | 11M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 2.29M | 2.14M | 1.41M | 657K | 697K | 1.06M | -15.75M | 18.59M | 20.54M | 6.27M | 19.22M | 43.76M | 83.18M | 48.73M | 45.33M | 44.98M | 62.11M | 46.54M | 40.53M | 39.71M | 20.59M | 9.95M | 5.41M | 1.02M | 763K | 2.5M | 600K | 1.7M | 400K | 800K | 600K |
| Total Assets | 63.37M | 58.44M | 28.8M | 12.88M | 14.6M | 14.57M | 372.92M | 506.06M | 632.08M | 870.51M | 2.01B | 2.52B | 2.87B | 2.86B | 2.48B | 2.16B | 1.95B | 1.8B | 1.42B | 1.34B | 701.05M | 217.24M | 103.44M | 50.67M | 50.37M | 64.06M | 74.6M | 30.9M | 14.7M | 11.7M | 10.3M |
| Asset Turnover | 0.22x | 0.19x | 0.18x | 0.35x | 0.50x | 0.41x | - | 0.29x | 0.30x | 0.26x | 0.18x | 0.15x | 0.16x | 0.15x | 0.14x | 0.17x | 0.17x | 0.13x | 0.15x | 0.12x | 0.12x | 0.14x | 1.52x | 1.90x | 1.80x | 1.42x | 1.54x | 3.01x | 3.06x | 3.24x | 1.94x |
| Asset Growth % | 260.63% | 102.97% | 123.53% | -11.75% | 0.19% | -96.09% | -26.31% | -19.94% | -27.39% | -56.59% | -20.48% | -12.23% | 0.46% | 15.25% | 14.83% | 10.75% | 8.26% | 26.92% | 6.3% | 90.59% | 222.7% | 110.03% | 104.14% | 0.6% | -21.37% | -14.13% | 141.42% | 110.2% | 25.64% | 13.59% | -6.36% |
| Total Current Liabilities | 4.14M | 4.59M | 3.33M | 3.71M | 276K | 1.85M | 67.24M | 131.96M | 114.31M | 112.65M | 254.07M | 145.92M | 137.13M | 127.86M | 100.61M | 362.78M | 99.96M | 132.5M | 103.19M | 76.41M | 35.7M | 26.73M | 45.92M | 26.51M | 24.47M | 29.26M | 22.3M | 6.1M | 6M | 6M | 5.6M |
| Accounts Payable | 952K | 1.36M | 394K | 85K | 179K | 1.36M | 29.85M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.45M | 24.26M | 17.68M | 11.93M | 8.25M | 15.49M | 12.67M | 13.82M | 8.9M | 5.4M | 6.1M | 4.7M | 3.6M | 1.8M |
| Days Payables Outstanding | 36.49 | 57.06 | 37.43 | 25.88 | 49.87 | 581.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 48.62 | 63.67 | 74.37 | 45.57 | 22.68 | 32.65 | 49.44 | 48.67 | 37.98 |
| Short-Term Debt | 1.47M | 1.09M | 2.21M | 0 | 0 | 0 | 28.43M | 61.98M | 54.26M | 44.35M | 160.44M | 61.12M | 61.12M | 61.25M | 52M | 322.42M | 36.38M | 93.25M | 73.36M | 52.57M | 22.13M | 13.71M | 24.23M | 1.23M | 9.9M | 14.91M | 17M | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 547K | 140K | 135K | 247K | 0 | 209K | 5.09M | 4.7M | 5.41M | 5.53M | 20.17M | 29.16M | 24.98M | 29.13M | 9.05M | 11.8M | 16.3M | 14.8M | 5.57M | 6.16M | 1.64M | 4.78M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 3.86M | 65.28M | 54.64M | 62.77M | 73.47M | 55.63M | 51.03M | 37.48M | 39.55M | 28.56M | 47.27M | 0 | 0 | 0 | 0 | 0 | 6.2M | 12.62M | 750K | 5.45M | -100K | 0 | 1.3M | 2.4M | 3.8M |
| Current Ratio | 2.57x | 1.10x | 0.39x | 0.81x | 14.63x | 1.60x | 1.49x | 1.01x | 1.34x | 2.07x | 1.75x | 2.53x | 2.81x | 3.73x | 3.64x | 0.78x | 2.26x | 2.12x | 1.26x | 1.25x | 2.80x | 0.84x | 1.13x | 0.86x | 0.97x | 1.12x | 2.03x | 3.84x | 1.50x | 1.00x | 0.73x |
| Quick Ratio | 2.52x | 1.03x | 0.35x | 0.80x | 14.15x | 1.57x | 1.49x | 1.01x | 1.34x | 2.07x | 1.75x | 2.53x | 2.81x | 3.73x | 3.64x | 0.78x | 2.26x | 2.12x | 1.26x | 1.25x | 2.80x | 0.84x | 0.71x | 0.54x | 0.59x | 0.62x | 1.17x | 1.18x | 0.62x | 0.33x | 0.14x |
| Cash Conversion Cycle | -16.04 | -34.9 | - | 8.36 | 1.83 | -533.94 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 73.1 | 20.17 | 14.35 | 75.77 | 116.63 | 68.18 | 16.86 | 16.96 | 42.6 |
| Total Non-Current Liabilities | 31.62M | 32.48M | 13.72M | 0 | 0 | 0 | 28.43M | 630.46M | 663.5M | 808.84M | 1.26B | 1.68B | 1.68B | 1.63B | 1.08B | 504.94M | 712.6M | 700.34M | 703.54M | 731.8M | 199.89M | 89.61M | 28.5M | 638K | 1.15M | 1.85M | 500K | 100K | 100K | 100K | 300K |
| Long-Term Debt | 12.07M | 12.62M | 13.72M | 0 | 0 | 0 | 28.43M | 583.75M | 620.97M | 756.49M | 1.09B | 1.4B | 1.33B | 1.37B | 859.72M | 310.97M | 548.01M | 569.13M | 594.66M | 649.59M | 140.68M | 85.41M | 28.5M | 638K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 80.03M | 19.86M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4.46M | 4.57M | 11.47M | 86.1M | 183.57M | 322.89M | 260.61M | 206.91M | 174.24M | 138.58M | 117.09M | 99.6M | 73.42M | 59.05M | 4.2M | 0 | 0 | 0 | 0 | 200K | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.26M | 37.97M | 40.88M | 76.97M | 94.32M | 25.88M | 3M | 9.76M | 13.84M | 19.51M | 0 | 9.27M | 8.79M | 160K | 0 | 0 | 0 | 1.15M | 1.85M | 300K | 100K | 100K | 100K | 300K |
| Total Liabilities | 35.76M | 37.07M | 17.05M | 3.71M | 276K | 1.85M | 637M | 762.42M | 777.81M | 921.49M | 1.51B | 1.83B | 1.82B | 1.76B | 1.18B | 867.73M | 812.56M | 832.84M | 806.73M | 808.21M | 235.59M | 116.35M | 74.43M | 27.15M | 25.63M | 31.11M | 22.8M | 6.2M | 6.1M | 6.1M | 5.9M |
| Total Debt | 34.3M | 34.76M | 15.93M | 0 | 0 | 0 | 56.87M | 645.72M | 675.23M | 800.84M | 1.25B | 1.46B | 1.39B | 1.43B | 911.72M | 633.39M | 584.39M | 662.38M | 668.03M | 702.16M | 162.81M | 99.12M | 52.73M | 1.86M | 9.9M | 14.91M | 17M | 0 | 0 | 0 | 1.1M |
| Net Debt | 25.32M | 30.88M | 14.98M | -2.7M | -3.55M | -2.42M | 7.07M | 590.26M | 608.62M | 734.91M | 1.1B | 1.29B | 1.27B | 1.15B | 673.05M | 451.6M | 462.45M | 460.83M | 600.75M | 648.88M | 84.97M | 87.43M | 50.83M | 1.23M | 9.54M | 14.26M | 16.4M | -400K | -400K | -200K | 1.1M |
| Debt / Equity | 1.24x | 1.63x | 1.36x | - | - | - | - | - | - | - | 2.27x | 1.91x | 1.30x | 1.30x | 0.70x | 0.49x | 0.51x | 0.68x | 1.09x | 1.33x | 0.35x | 0.98x | 1.82x | 0.08x | 0.40x | 0.45x | 0.33x | - | - | - | 0.25x |
| Debt / EBITDA | 7.02x | 9.54x | 8.79x | - | - | - | - | 9.94x | 11.85x | 9.56x | 6.27x | 8.40x | 5.30x | 5.33x | 4.07x | 2.66x | 2.86x | 4.12x | 4.10x | 5.35x | 2.86x | 5.94x | 22.40x | - | - | - | 8.95x | - | - | - | - |
| Net Debt / EBITDA | 5.18x | 8.47x | 8.27x | -1.26x | -0.68x | -0.63x | - | 9.08x | 10.68x | 8.78x | 5.52x | 7.43x | 4.81x | 4.29x | 3.01x | 1.90x | 2.27x | 2.87x | 3.69x | 4.94x | 1.50x | 5.24x | 21.59x | - | - | - | 8.63x | -0.05x | -0.29x | -0.08x | - |
| Interest Coverage | 0.72x | -0.10x | 0.54x | 386.00x | 1415.00x | 1659.50x | -0.39x | -0.64x | -0.40x | -8.62x | -2.34x | -2.30x | 3.71x | 3.63x | 4.92x | 5.19x | 4.77x | 3.85x | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | 27.6M | 21.38M | 11.75M | 9.17M | 14.32M | 12.72M | -224.27M | -221.9M | -111.6M | -20.69M | 551.37M | 764.81M | 1.07B | 1.1B | 1.3B | 1.29B | 1.14B | 969.77M | 613.53M | 527.92M | 465.46M | 100.9M | 29.01M | 23.52M | 24.75M | 32.95M | 51.8M | 24.7M | 8.6M | 5.6M | 4.4M |
| Equity Growth % | 174.68% | 82% | 28.11% | -35.98% | 12.61% | 105.67% | -1.07% | -98.84% | -439.41% | -103.75% | -27.91% | -28.44% | -3.01% | -15.22% | 0.48% | 13.58% | 17.44% | 58.07% | 16.22% | 13.42% | 361.32% | 247.79% | 23.35% | -4.95% | -24.9% | -36.39% | 109.72% | 187.21% | 53.57% | 27.27% | 833.33% |
| Book Value per Share | 11.34 | 17.37 | 9.55 | 7.45 | 11.64 | 10.34 | -34.27 | -21.02 | -16.57 | -3.62 | 105.35 | 158.37 | 186.31 | 181.44 | 180.64 | 171.35 | 152.44 | 141.94 | 100.17 | 85.94 | 102.81 | 29.02 | 12.25 | 11.97 | 12.87 | 18.51 | 33.97 | 17.91 | 8.60 | 6.42 | 7.58 |
| Total Shareholders' Equity | 27.6M | 21.38M | 11.75M | 9.17M | 14.32M | 12.72M | -224.27M | -221.9M | -111.6M | -20.69M | 551.37M | 764.81M | 1.07B | 1.1B | 1.3B | 1.29B | 1.14B | 969.77M | 613.53M | 527.92M | 465.46M | 100.9M | 29.01M | 23.52M | 24.75M | 32.95M | 51.8M | 24.7M | 8.6M | 5.6M | 4.4M |
| Common Stock | 3K | 1K | 0 | 0 | 0 | 0 | 16K | 15K | 11K | 90K | 89K | 80K | 79K | 77K | 77K | 75K | 74K | 73K | 58K | 58K | 57K | 36K | 25K | 20K | 19K | 19K | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | -3.65M | -4.07M | 128K | 577K | 2.73M | 2.15M | 0 | -429.12M | -312.8M | -223.72M | 254.91M | 514.76M | 809.42M | 657.88M | 529.83M | 420.42M | 294.32M | 195.47M | 131.09M | 60.94M | -2.81M | -35.31M | -40.16M | -36.21M | -33.93M | -25.73M | -600K | 1.2M | -3.3M | -4.5M | -4.8M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -42.63M | -54.64M | -53.07M | -51.28M | -70.43M | -60.89M | -24.19M | 16.49M | 0 | -483K | 0 | -4.03M | -3.88M | -2.35M | -1.39M | -1.18M | -6.51M | -4.47M | -3.21M | -2.12M | -1.3M | -1M | -700K | -700K | -600K |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital structure instability
As reported in recent financial statements, ICON's total assets grew from $12.9M in 2023Q4 to $63.4M by 2026Q1, reflecting an aggressive fleet expansion strategy that has yet to yield positive retained earnings, which currently sit at a deficit of $3.7M.
The rapid asset accumulation suggests management is prioritizing scale to compete in the dry bulk market, yet the persistent negative retained earnings indicate this growth is not currently self-funding. Investors should monitor whether this asset-heavy trajectory can eventually achieve the economies of scale necessary to offset the high fixed costs of vessel ownership.
Based on the company's reported figures, total debt surged from zero in 2023Q3 to $34.3M by 2026Q1, pushing the debt-to-equity ratio to 1.24 and signaling a shift toward debt-financed growth that increases the company's sensitivity to interest rate fluctuations and freight market volatility.
The transition from a debt-free balance sheet to significant leverage appears to be a strategic necessity to fund vessel acquisitions, but it introduces substantial refinancing risk. Given the thin operating margins, the company's ability to service this debt load remains highly dependent on sustained improvements in charter rates.
According to the 2026Q1 balance sheet, ICON maintains a cash position of $9.0M against a current ratio of 2.57, which, while improved from previous periods, remains vulnerable to the high cash-burn requirements inherent in maintaining a growing fleet of dry bulk vessels.
While the current ratio suggests a temporary improvement in liquidity, the underlying cash burn indicates that this buffer may be insufficient if freight rates remain depressed. The volatility in the current ratio over the last ten quarters suggests that liquidity management is reactive rather than structural, warranting caution regarding future capital needs.
Analysis of the balance sheet reveals that net PPE accounts for nearly 80% of total assets at $50.4M, which, based on industry norms, suggests that the company's valuation is highly sensitive to second-hand vessel market prices and potential future impairment charges.
The concentration of value in physical assets implies that any downturn in the dry bulk cycle could lead to significant write-downs, further eroding the equity base. Investors should consider that the lack of goodwill on the balance sheet is a positive, but it does not mitigate the inherent risk of owning depreciating industrial assets in a cyclical commodity sector.
Quick answers to the most common questions about buying ICON stock.
As of 2025, Icon Energy Corp. (ICON) had total assets of $58.4M including $5.0M in current assets.
Icon Energy Corp. (ICON) carries total debt of $34.8M, offset by $3.9M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Icon Energy Corp. (ICON) has total shareholders' equity (book value) of $21.4M ($17.37 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Icon Energy Corp. (ICON) reported a current ratio of 1.10x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.