ICON
ICON
Icon Energy Corp.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $3.53M ▼ | $608K ▲ | $-581K ▼ | -16.44% ▼ | $-1.17 ▼ | $1.01M ▼ |
| Q3-2025 | $4.17M ▲ | $505K ▲ | $78K ▲ | 1.87% ▲ | $-0.63 ▲ | $2.28M ▲ |
| Q2-2025 | $2.02M ▲ | $481K ▼ | $-717K ▲ | -35.46% ▲ | $-1.1 ▲ | $408K ▲ |
| Q1-2025 | $1.52M ▼ | $763K ▲ | $-2.98M ▼ | -195.21% ▼ | $-2.42 ▼ | $-622K ▼ |
| Q4-2024 | $1.73M | $513K | $-772K | -44.7% | $-0.63 | $-381K |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $3.88M ▼ | $58.44M ▲ | $37.07M ▼ | $21.38M ▲ |
| Q3-2025 | $3.97M ▲ | $58.01M ▼ | $37.37M ▼ | $20.64M ▲ |
| Q2-2025 | $3.79M ▼ | $58.67M ▲ | $38.2M ▲ | $20.46M ▼ |
| Q1-2025 | $7.72M ▲ | $37.77M ▲ | $16.43M ▼ | $21.33M ▲ |
| Q4-2024 | $946K | $28.8M | $17.05M | $11.75M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-581K ▼ | $-374K ▼ | $-260K ▼ | $545K ▲ | $-89K ▼ | $-634K ▼ |
| Q3-2025 | $78K ▲ | $1.44M ▲ | $0 ▲ | $-1.26M ▼ | $180K ▲ | $1.44M ▲ |
| Q2-2025 | $-717K ▲ | $290K ▲ | $-3.08M ▼ | $-942K ▼ | $-3.73M ▼ | $-2.79M ▲ |
| Q1-2025 | $-2.98M ▼ | $-561K ▼ | $-2.75M ▼ | $10.08M ▲ | $6.77M ▲ | $-3.31M ▲ |
| Q4-2024 | $0 | $276K | $-19K | $-634K | $-377K | $-17.75M |
Revenue by Products
| Product | Q2-2020 | Q3-2020 | Q4-2020 | Q1-2021 |
|---|---|---|---|---|
Direct To Retail License | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $0 ▼ |
Other Licenses | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Wholesale License | $20.00M ▲ | $20.00M ▲ | $20.00M ▲ | $20.00M ▲ |
Revenue by Geography
| Region | Q2-2020 | Q3-2020 | Q4-2020 | Q1-2021 |
|---|---|---|---|---|
Other Countries | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
UNITED STATES | $10.00M ▲ | $20.00M ▲ | $20.00M ▲ | $10.00M ▼ |
Q3 2019 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Icon Energy Corp.'s financial evolution and strategic trajectory over the past five years.
ICON has a tangible, fleet‑based asset foundation, a lean operating cost structure, and the ability to generate positive gross profit and EBITDA even at its current scale. Liquidity, while not abundant, is currently sufficient, and the company has demonstrated access to external capital by issuing equity and using some of the proceeds to reduce debt. Being positioned in global marine shipping also ties the business to an essential part of world trade, offering potential upside when freight markets are favorable and the fleet is well‑utilized.
Key risks center on leverage, profitability, and cash burn. High debt levels and the resulting interest burden are already eroding earnings, and free cash flow is meaningfully negative due to heavy investment outlays. Negative retained earnings and a history of equity issuance and share consolidations point to prior value dilution and ongoing dependence on capital markets. The underlying industry is volatile and cyclical, meaning that weaker freight rates, higher fuel or financing costs, or new regulatory requirements could quickly strain the company’s thin operating margins and tight liquidity.
ICON looks like a shipping company in a transition or build‑out phase: operationally functioning but financially stretched. The near‑to‑medium‑term trajectory will likely hinge on three factors: the strength of global shipping markets, the success of its capital investment program in boosting earnings and cash flow, and its ability to gradually reduce leverage without over‑relying on fresh equity. Outcomes are highly uncertain with only a short public track record and one year of detailed data, but the path to a healthier profile clearly runs through improved utilization, stronger cash generation, and a more balanced capital structure over time.
About Icon Energy Corp.
https://www.icon-nrg.comIcon Energy Corp., a shipping company, provides seaborne transportation services for dry bulk cargoes through its fleet of oceangoing vessels worldwide. Its fleet consists of one Panamax dry bulk vessel with a carrying capacity of approximately 77,326 deadweight tons (dwt); and one Kamsarmax dry bulk vessel with a carrying capacity of approximately 81,448 dwt.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $3.53M ▼ | $608K ▲ | $-581K ▼ | -16.44% ▼ | $-1.17 ▼ | $1.01M ▼ |
| Q3-2025 | $4.17M ▲ | $505K ▲ | $78K ▲ | 1.87% ▲ | $-0.63 ▲ | $2.28M ▲ |
| Q2-2025 | $2.02M ▲ | $481K ▼ | $-717K ▲ | -35.46% ▲ | $-1.1 ▲ | $408K ▲ |
| Q1-2025 | $1.52M ▼ | $763K ▲ | $-2.98M ▼ | -195.21% ▼ | $-2.42 ▼ | $-622K ▼ |
| Q4-2024 | $1.73M | $513K | $-772K | -44.7% | $-0.63 | $-381K |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $3.88M ▼ | $58.44M ▲ | $37.07M ▼ | $21.38M ▲ |
| Q3-2025 | $3.97M ▲ | $58.01M ▼ | $37.37M ▼ | $20.64M ▲ |
| Q2-2025 | $3.79M ▼ | $58.67M ▲ | $38.2M ▲ | $20.46M ▼ |
| Q1-2025 | $7.72M ▲ | $37.77M ▲ | $16.43M ▼ | $21.33M ▲ |
| Q4-2024 | $946K | $28.8M | $17.05M | $11.75M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-581K ▼ | $-374K ▼ | $-260K ▼ | $545K ▲ | $-89K ▼ | $-634K ▼ |
| Q3-2025 | $78K ▲ | $1.44M ▲ | $0 ▲ | $-1.26M ▼ | $180K ▲ | $1.44M ▲ |
| Q2-2025 | $-717K ▲ | $290K ▲ | $-3.08M ▼ | $-942K ▼ | $-3.73M ▼ | $-2.79M ▲ |
| Q1-2025 | $-2.98M ▼ | $-561K ▼ | $-2.75M ▼ | $10.08M ▲ | $6.77M ▲ | $-3.31M ▲ |
| Q4-2024 | $0 | $276K | $-19K | $-634K | $-377K | $-17.75M |
Revenue by Products
| Product | Q2-2020 | Q3-2020 | Q4-2020 | Q1-2021 |
|---|---|---|---|---|
Direct To Retail License | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $0 ▼ |
Other Licenses | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Wholesale License | $20.00M ▲ | $20.00M ▲ | $20.00M ▲ | $20.00M ▲ |
Revenue by Geography
| Region | Q2-2020 | Q3-2020 | Q4-2020 | Q1-2021 |
|---|---|---|---|---|
Other Countries | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
UNITED STATES | $10.00M ▲ | $20.00M ▲ | $20.00M ▲ | $10.00M ▼ |
Q3 2019 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Icon Energy Corp.'s financial evolution and strategic trajectory over the past five years.
ICON has a tangible, fleet‑based asset foundation, a lean operating cost structure, and the ability to generate positive gross profit and EBITDA even at its current scale. Liquidity, while not abundant, is currently sufficient, and the company has demonstrated access to external capital by issuing equity and using some of the proceeds to reduce debt. Being positioned in global marine shipping also ties the business to an essential part of world trade, offering potential upside when freight markets are favorable and the fleet is well‑utilized.
Key risks center on leverage, profitability, and cash burn. High debt levels and the resulting interest burden are already eroding earnings, and free cash flow is meaningfully negative due to heavy investment outlays. Negative retained earnings and a history of equity issuance and share consolidations point to prior value dilution and ongoing dependence on capital markets. The underlying industry is volatile and cyclical, meaning that weaker freight rates, higher fuel or financing costs, or new regulatory requirements could quickly strain the company’s thin operating margins and tight liquidity.
ICON looks like a shipping company in a transition or build‑out phase: operationally functioning but financially stretched. The near‑to‑medium‑term trajectory will likely hinge on three factors: the strength of global shipping markets, the success of its capital investment program in boosting earnings and cash flow, and its ability to gradually reduce leverage without over‑relying on fresh equity. Outcomes are highly uncertain with only a short public track record and one year of detailed data, but the path to a healthier profile clearly runs through improved utilization, stronger cash generation, and a more balanced capital structure over time.
CEO
Ismini Evangelia Panagiotidi
Compensation Summary
(Year )
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2026-01-08 | Reverse | 1:5 |
| 2025-04-01 | Reverse | 1:40 |
Ratings Snapshot
Rating : C+
Most Recent Analyst Grades
Grade Summary
Showing Top 1 of 1
Price Target
Institutional Ownership
LADENBURG THALMANN FINANCIAL SERVICES INC.
Shares:5.61K
Value:$7.58K
ADVISOR GROUP, INC.
Shares:105
Value:$141.75
SHINE INVESTMENT ADVISORY SERVICES INC
Shares:15
Value:$20.25
Summary
Showing Top 3 of 3

