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
PANL
← 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
PANLPangaea Logistics Solutions, Ltd.
$6.82$446M
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
HomeStocksPANLCash Flow

Pangaea Logistics Solutions, Ltd. (PANL) Cash Flow Statement

14Y historyFree accessUpdated daily

Free cash flow remains unpredictable, with margins fluctuating between -13.1% and 18.1% over the last ten quarters, largely driven by significant working capital swings such as the $10.3 million outflow in 2026Q1.

PANL Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12
Cash from Operations63.08M53.73M65.69M53.79M134.8M61.75M20.84M44.46M40.13M29.22M19.21M26.01M24.59M21.12M15.88M
Operating CF Margin %-8.5%12.24%10.77%19.27%8.6%5.44%10.79%10.76%7.57%8.07%9.05%6.18%5.38%4.1%
Operating CF Growth %254.2%-18.21%22.13%-60.1%118.32%196.35%-53.14%10.77%37.34%52.1%-26.13%5.75%16.47%33.01%-
Net Income34.64M20.17M31.77M28.54M85.51M67.23M11.35M11.66M23.98M9.1M9.16M13.37M-13.65M15.51M13.85M
Depreciation & Amortization44.72M42.48M30.38M30.07M29.49M24.01M17.84M19.38M17.62M15.61M14.11M12.73M11.67M9.61M6.68M
Stock-Based Compensation2.58M4.11M2.79M2.09M1.77M2.1M2.31M1.74M1.2M1.07M601.92K457.07B1.82K00
Deferred Taxes00000000-1.2T-1.07T-601.92B-457.06B12.29M00
Other Non-Cash Items-19.39M-19.18M-864.96K4.29M6.04M31.19M-15.05M21.09M-119.73K-1.9M1.22M-190.57K1.28M1.61M-4.66M
Working Capital Changes281.03K6.16M1.62M-11.2M12M-62.78M4.38M-9.4M-6.12M-2.8M-4.03M-7.42M13M-5.62M-6M
Change in Receivables-14.54M-15.02M3.69M-14.08M15.13M-26.67M-995.17K-725.97K-7.66M-5.64M-1.78M6.77M14.56M-15.45M-9.94M
Change in Inventory-4.23M4.46M-11.03M12.55M-1.96M-11.18M5.03M-2.43M-3.87M-2.15M-5.71M8.11M5.47M-7.22M3.94M
Change in Payables27.64M7.47M11.84M-4.08M-8.94M000-392.16K6.98M3.69M-17.85M-6.41M16.95M0
Cash from Investing10.06M11.41M-67.69M-15.98M-28.51M-197.79M-6.89M-46.6M-17.51M-64.55M-10.25M-64.05M-39.18M-83.98M-101.41M
Capital Expenditures-7.14M-6.49M-69.43M-27.26M-36.39M-196.65M-2.93M-56.99M-17.54M-64.03M-10.25M-72.06M-57.58M-81.75M-97.37M
CapEx % of Revenue1.05%1.03%12.94%5.46%5.2%27.39%0.76%13.83%4.7%16.59%4.31%25.08%14.46%20.83%25.16%
Acquisitions-2.7M-3.43M-171.7K-7.63M-515.16K0-15M031.59K-830.91K1.6M-250K000
Investments---------------
Other Investing18.95M21.33M1.91M18.91M8.4M-1.14M11.04M10.39M31.59K306.97K-9.62M8.27M18.4M-2.23M-4.04M
Cash from Financing-47.07M-48.62M-10.23M-67.15M-34.12M143.86M-18.61M-916.13K-5.04M45.44M-24.16M45.74M25.47M62.1M86.49M
Debt Issued (Net)-39.94M-26.78M33.9M-36.02M-7.78M148.44M-17.54M9.77M-28.69M8.47M-22.35M47.59M22.87M067.67M
Equity Issued (Net)-3M-3M000-150.01K-238.36K-179.28K-50.81K9.63M00099.1M20.56M
Dividends Paid-13.46M-16.3M-18.71M-18.1M-13.41M-5.54M-535.15K-8.09M-2.27M-1M-100K-100K-100K-100K-1M
Share Repurchases-3M-3M000-150.01K-238.36K-179.28K-50.81K000000
Other Financing9.33M-2.54M-25.42M-13.03M-12.92M1.11M-292.53K-2.42M-1.78M28.34M-4.05M-1.75M2.7M0-746.86K
Net Change in Cash-1.14M16.52M-12.23M-29.35M72.18M7.81M-4.66M-3.06M17.58M12.21M-15.2M7.7M10.89M-767.75K957.79K
Free Cash Flow55.94M47.24M-3.74M26.52M98.41M-134.91M17.91M-12.53M22.59M-34.81M8.96M-46.05M-32.98M-60.63M-81.49M
FCF Margin %8.23%7.47%-0.7%5.31%14.06%-18.79%4.68%-3.04%6.06%-9.02%3.76%-16.03%-8.28%-15.45%-21.05%
FCF Growth %422.35%1362.71%-114.1%-73.05%172.94%-853.29%242.91%-155.47%164.91%-488.49%119.45%-39.64%45.6%25.6%-
FCF per Share0.860.73-0.080.582.18-3.010.41-0.290.53-0.890.25-1.32-1.76-4.52-933.17
FCF Conversion (FCF/Net Income)1.61x2.77x2.27x2.04x1.70x0.92x1.84x3.81x2.26x3.74x2.58x2.31x-2.03x1.37x-5.91x
Interest Paid0017.98M18.85M14.91M9.09M7.15M9.25M8.64M6.98M4.66M5.41M5.11M00
Taxes Paid000000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrained
Balance SheetFortress
Cash FlowMixed
Top Statement Risk

Volatile Operating Cash Flow

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Divergence

As reported in recent financial statements, PANL's OCF/NI ratio has exhibited extreme volatility, ranging from 0.38 in 2026Q1 to a staggering 21.04 in 2023Q4, suggesting that net income is a poor proxy for the actual cash-generating capacity of the company's underlying logistics operations.

The significant disconnect between net income and operating cash flow appears to be driven by the lumpy nature of voyage-based revenue recognition and working capital swings. Investors should monitor this divergence closely, as it indicates that accounting profits may not reliably translate into the liquidity required for fleet maintenance or dividend distributions.

FCF Volatility Hinders Consistent Returns

Based on quarterly cash flow data, PANL's free cash flow margin has fluctuated wildly between -13.1% and 18.1% over the last ten quarters, reflecting a business model where capital intensity and operational timing create significant, unpredictable swings in the company's ability to generate surplus cash.

The erratic FCF trajectory suggests that the company's logistics-heavy model is highly sensitive to external market conditions and the timing of specific contract completions. This inconsistency complicates the assessment of long-term value creation, as the company frequently pivots between cash generation and cash consumption depending on the quarter's specific voyage mix.

Working Capital Swings Impact Liquidity

According to historical cash flow filings, working capital changes have been a major source of quarterly cash flow variance, with a notable $10.3 million outflow in 2026Q1 contrasting sharply with the $10.6 million inflow observed during the 2025Q2 period, highlighting significant operational cash flow sensitivity.

These fluctuations likely stem from the timing of voyage expenses and the collection cycles inherent in the company's specialized logistics contracts. The reliance on these swings suggests that short-term liquidity may be more dependent on the timing of specific cargo discharges than on the underlying profitability of the fleet.

Capital Intensity Remains Relatively Controlled

As indicated by the provided financial data, PANL has maintained a disciplined approach to capital expenditure, with CapEx/Revenue ratios generally remaining below 3% in most quarters, except for the 2024Q3 period where heavy investment spiked the ratio to 31.7% of revenue.

The generally low capital intensity suggests that the company is successfully leveraging its asset-light logistics model to avoid the heavy maintenance burdens typical of pure-play shipowners. However, the occasional spikes in capital spending warrant further investigation to determine if these represent strategic fleet upgrades or necessary responses to regulatory requirements.

PANL — Frequently Asked Questions

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

How much cash does Pangaea Logistics Solutions, Ltd. (PANL) generate from operations?

Pangaea Logistics Solutions, Ltd. (PANL) generated $53.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Pangaea Logistics Solutions, Ltd.'s free cash flow?

Pangaea Logistics Solutions, Ltd. (PANL) generated $47.2M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Pangaea Logistics Solutions, Ltd.'s capital expenditure (CapEx)?

Pangaea Logistics Solutions, Ltd. (PANL) spent $6.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Pangaea Logistics Solutions, Ltd. distribute cash to shareholders?

In 2025, Pangaea Logistics Solutions, Ltd. (PANL) returned $16.3M to shareholders via cash dividends and spent $3.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.