VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
ICON
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
ICONIcon Energy Corp.
$0.94$2M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksICONBalance Sheet

Icon Energy Corp. (ICON) Balance Sheet

30Y historyFree accessUpdated daily

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.

ICON Balance Sheet

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Jan'03Jan'02Jan'01Jan'00Jan'99Jan'98Jan'97Jan'96Jan'95
Total Current Assets10.67M5.03M1.29M3.02M4.04M2.97M100.03M133.67M153.16M233.17M444.14M369.8M385.27M476.63M366.35M284.5M225.87M280.65M130.36M95.87M99.83M22.34M51.82M22.73M23.77M32.8M45.2M23.4M9M6M4.1M
Cash & Short-Term Investments8.98M3.88M946K2.7M3.55M2.42M65.54M55.47M66.61M65.93M149.41M169.97M128.02M278.79M238.67M181.79M121.94M201.54M67.28M53.27M77.84M12.24M1.9M636K366K643K600K400K400K200K0
Cash Only8.98M3.88M946K2.7M3.55M2.42M49.8M55.47M66.61M65.93M149.41M169.97M128.02M278.79M238.67M181.79M121.94M201.54M67.28M53.27M77.84M11.69M1.9M636K366K643K600K400K400K200K0
Short-Term Investments00000015.75M00000000000000553K000000000
Accounts Receivable882K278K0207K285K393K24.74M57.02M63.13M77.25M95.88M119.41M148.41M101.19M85.25M79.67M65.51M62.67M47.05M31.19M15.55M3.73M26.65M11.03M9.57M11.38M18.7M3.6M1.3M1.2M600K
Days Sales Outstanding9.739.01-16.8814.3724.06-139.69122.78124.8694.98114.94117.4485.3787.9478.6371.998.5779.2371.1570.3345.0962.0541.7938.5445.7559.5114.1310.5411.5610.95
Inventory238K314K133K57K134K55K000000000000000019.02M8.37M9.32M14.77M19M16.2M5.3M4M3.3M
Days Inventory Outstanding10.7213.1412.6417.3537.3423.59----------------59.6842.0550.1875.5879.886.755.7554.0769.62
Other Current Assets215K232K39K13K25K42K9.75M21.18M23.42M89.99M198.85M80.42M108.84M96.65M42.43M23.05M38.42M16.43M16.03M11.4M6.44M6.38M4.25M2.7M4.51M6M6.9M3.2M2M600K200K
Total Non-Current Assets52.7M53.41M27.5M9.86M10.56M11.6M272.88M372.39M478.91M637.35M1.56B2.15B2.49B2.38B2.12B1.88B1.73B1.52B1.29B1.24B601.22M194.9M51.62M27.94M26.6M31.26M29.4M7.5M5.7M5.7M6.2M
Property, Plant & Equipment50.41M51.27M26.1M9.2M9.86M10.54M08.8M4.88M6.09M9.35M7.5M7.76M8.84M10.09M11.28M10.48M6.45M6.72M1.29M1.38M852K2.64M5.15M4.2M4.55M2.6M900K400K100K100K
Fixed Asset Turnover0.26x0.22x0.20x0.49x0.73x0.57x-16.94x38.45x37.06x39.43x50.57x59.45x48.96x35.07x32.80x31.72x35.98x32.26x123.75x58.30x35.39x59.32x18.71x21.58x19.93x44.12x103.33x112.50x379.00x200.00x
Goodwill00000026.1M26.1M26.1M63.88M224.28M257.1M231.74M230.98M225.69M223.27M192.78M170.74M144.72M128.9M93.59M0000000000
Intangible Assets000000246.79M274.08M337.7M465.72M1.21B1.7B2.02B1.96B1.77B1.55B1.4B1.25B1.06B1.04B467.69M172.12M43.06M20.03M21.63M24.2M26.2M4.9M4.9M4.8M5.5M
Long-Term Investments00000015.75M44.83M89.69M90.89M99.4M147.31M140.91M139.38M64.77M46.28M59.68M43.56M12M11M00000000000
Other Non-Current Assets2.29M2.14M1.41M657K697K1.06M-15.75M18.59M20.54M6.27M19.22M43.76M83.18M48.73M45.33M44.98M62.11M46.54M40.53M39.71M20.59M9.95M5.41M1.02M763K2.5M600K1.7M400K800K600K
Total Assets63.37M58.44M28.8M12.88M14.6M14.57M372.92M506.06M632.08M870.51M2.01B2.52B2.87B2.86B2.48B2.16B1.95B1.8B1.42B1.34B701.05M217.24M103.44M50.67M50.37M64.06M74.6M30.9M14.7M11.7M10.3M
Asset Turnover0.22x0.19x0.18x0.35x0.50x0.41x-0.29x0.30x0.26x0.18x0.15x0.16x0.15x0.14x0.17x0.17x0.13x0.15x0.12x0.12x0.14x1.52x1.90x1.80x1.42x1.54x3.01x3.06x3.24x1.94x
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 Liabilities4.14M4.59M3.33M3.71M276K1.85M67.24M131.96M114.31M112.65M254.07M145.92M137.13M127.86M100.61M362.78M99.96M132.5M103.19M76.41M35.7M26.73M45.92M26.51M24.47M29.26M22.3M6.1M6M6M5.6M
Accounts Payable952K1.36M394K85K179K1.36M29.85M000000000024.45M24.26M17.68M11.93M8.25M15.49M12.67M13.82M8.9M5.4M6.1M4.7M3.6M1.8M
Days Payables Outstanding36.4957.0637.4325.8849.87581.6----------------48.6263.6774.3745.5722.6832.6549.4448.6737.98
Short-Term Debt1.47M1.09M2.21M00028.43M61.98M54.26M44.35M160.44M61.12M61.12M61.25M52M322.42M36.38M93.25M73.36M52.57M22.13M13.71M24.23M1.23M9.9M14.91M17M0000
Deferred Revenue (Current)547K140K135K247K0209K5.09M4.7M5.41M5.53M20.17M29.16M24.98M29.13M9.05M11.8M16.3M14.8M5.57M6.16M1.64M4.78M000000000
Other Current Liabilities0000003.86M65.28M54.64M62.77M73.47M55.63M51.03M37.48M39.55M28.56M47.27M000006.2M12.62M750K5.45M-100K01.3M2.4M3.8M
Current Ratio2.57x1.10x0.39x0.81x14.63x1.60x1.49x1.01x1.34x2.07x1.75x2.53x2.81x3.73x3.64x0.78x2.26x2.12x1.26x1.25x2.80x0.84x1.13x0.86x0.97x1.12x2.03x3.84x1.50x1.00x0.73x
Quick Ratio2.52x1.03x0.35x0.80x14.15x1.57x1.49x1.01x1.34x2.07x1.75x2.53x2.81x3.73x3.64x0.78x2.26x2.12x1.26x1.25x2.80x0.84x0.71x0.54x0.59x0.62x1.17x1.18x0.62x0.33x0.14x
Cash Conversion Cycle-16.04-34.9-8.361.83-533.94----------------73.120.1714.3575.77116.6368.1816.8616.9642.6
Total Non-Current Liabilities31.62M32.48M13.72M00028.43M630.46M663.5M808.84M1.26B1.68B1.68B1.63B1.08B504.94M712.6M700.34M703.54M731.8M199.89M89.61M28.5M638K1.15M1.85M500K100K100K100K300K
Long-Term Debt12.07M12.62M13.72M00028.43M583.75M620.97M756.49M1.09B1.4B1.33B1.37B859.72M310.97M548.01M569.13M594.66M649.59M140.68M85.41M28.5M638K0000000
Capital Lease Obligations80.03M19.86M00000000000000000000000000000
Deferred Tax Liabilities00000004.46M4.57M11.47M86.1M183.57M322.89M260.61M206.91M174.24M138.58M117.09M99.6M73.42M59.05M4.2M0000200K0000
Other Non-Current Liabilities000000042.26M37.97M40.88M76.97M94.32M25.88M3M9.76M13.84M19.51M09.27M8.79M160K0001.15M1.85M300K100K100K100K300K
Total Liabilities35.76M37.07M17.05M3.71M276K1.85M637M762.42M777.81M921.49M1.51B1.83B1.82B1.76B1.18B867.73M812.56M832.84M806.73M808.21M235.59M116.35M74.43M27.15M25.63M31.11M22.8M6.2M6.1M6.1M5.9M
Total Debt34.3M34.76M15.93M00056.87M645.72M675.23M800.84M1.25B1.46B1.39B1.43B911.72M633.39M584.39M662.38M668.03M702.16M162.81M99.12M52.73M1.86M9.9M14.91M17M0001.1M
Net Debt25.32M30.88M14.98M-2.7M-3.55M-2.42M7.07M590.26M608.62M734.91M1.1B1.29B1.27B1.15B673.05M451.6M462.45M460.83M600.75M648.88M84.97M87.43M50.83M1.23M9.54M14.26M16.4M-400K-400K-200K1.1M
Debt / Equity1.24x1.63x1.36x-------2.27x1.91x1.30x1.30x0.70x0.49x0.51x0.68x1.09x1.33x0.35x0.98x1.82x0.08x0.40x0.45x0.33x---0.25x
Debt / EBITDA7.02x9.54x8.79x----9.94x11.85x9.56x6.27x8.40x5.30x5.33x4.07x2.66x2.86x4.12x4.10x5.35x2.86x5.94x22.40x---8.95x----
Net Debt / EBITDA5.18x8.47x8.27x-1.26x-0.68x-0.63x-9.08x10.68x8.78x5.52x7.43x4.81x4.29x3.01x1.90x2.27x2.87x3.69x4.94x1.50x5.24x21.59x---8.63x-0.05x-0.29x-0.08x-
Interest Coverage0.72x-0.10x0.54x386.00x1415.00x1659.50x-0.39x-0.64x-0.40x-8.62x-2.34x-2.30x3.71x3.63x4.92x5.19x4.77x3.85x-------------
Total Equity27.6M21.38M11.75M9.17M14.32M12.72M-224.27M-221.9M-111.6M-20.69M551.37M764.81M1.07B1.1B1.3B1.29B1.14B969.77M613.53M527.92M465.46M100.9M29.01M23.52M24.75M32.95M51.8M24.7M8.6M5.6M4.4M
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 Share11.3417.379.557.4511.6410.34-34.27-21.02-16.57-3.62105.35158.37186.31181.44180.64171.35152.44141.94100.1785.94102.8129.0212.2511.9712.8718.5133.9717.918.606.427.58
Total Shareholders' Equity27.6M21.38M11.75M9.17M14.32M12.72M-224.27M-221.9M-111.6M-20.69M551.37M764.81M1.07B1.1B1.3B1.29B1.14B969.77M613.53M527.92M465.46M100.9M29.01M23.52M24.75M32.95M51.8M24.7M8.6M5.6M4.4M
Common Stock3K1K000016K15K11K90K89K80K79K77K77K75K74K73K58K58K57K36K25K20K19K19K00000
Retained Earnings-3.65M-4.07M128K577K2.73M2.15M0-429.12M-312.8M-223.72M254.91M514.76M809.42M657.88M529.83M420.42M294.32M195.47M131.09M60.94M-2.81M-35.31M-40.16M-36.21M-33.93M-25.73M-600K1.2M-3.3M-4.5M-4.8M
Treasury Stock0000000000000000000000000000000
Accumulated OCI000000-42.63M-54.64M-53.07M-51.28M-70.43M-60.89M-24.19M16.49M0-483K0-4.03M-3.88M-2.35M-1.39M-1.18M-6.51M-4.47M-3.21M-2.12M-1.3M-1M-700K-700K-600K
Minority Interest0000000000000000000000000000000

Key Metrics

Growth RegimeExpanding
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Capital structure instability

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Capital Base Expansion Outpaces Earnings

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.

Leverage Rising Amid Fleet Acquisition

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.

Tight Liquidity Buffers Constrain Operations

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.

Asset Quality and Depreciation Risks

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.

ICON — Frequently Asked Questions

Quick answers to the most common questions about buying ICON stock.

What are the total assets of Icon Energy Corp. (ICON)?

As of 2025, Icon Energy Corp. (ICON) had total assets of $58.4M including $5.0M in current assets.

How much debt does Icon Energy Corp. (ICON) have?

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.

What is the book value or shareholders' equity of Icon Energy Corp.?

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.

What is Icon Energy Corp.'s current ratio and liquidity?

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.