ICON Chart
About

Icon 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); one Kamsarmax dry bulk vessel with a carrying capacity of approximately 81,448 dwt; and one Ultramax dry bulk vessel with a carrying capacity of approximately 63.668 dwt. The company serves dry bulk operators, commodity traders, and end users. The company was incorporated in 2023 and is based in Athens, Greece. Icon Energy Corp. is a subsidiary of Atlantis Holding Corp.

Fundamentals
Scroll to Statements
Sector Industrials Industry Marine Shipping Market Cap 3.51M
Enterprise Value 31.88M Income -6.96M Sales 9.45M
Book/sh 46.27 Cash/sh 8.90 Dividend Yield 100.72%
Payout 26.42% Employees — IPO —
P/E — Forward P/E -0.18 PEG —
P/S 0.37 P/B 0.03 P/C —
EV/EBITDA 13.78 EV/Sales 3.37 Quick Ratio 1.01
Current Ratio 1.25 Debt/Eq 170.65 LT Debt/Eq —
EPS (ttm) -333.75 EPS next Y -7.65 EPS Growth —
Revenue Growth 3.84% Earnings 2025-11-26 17:00 ROA -0.46%
ROE -26.37% ROIC — Gross Margin 42.88%
Oper. Margin 30.08% Profit Margin -46.44% Shs Outstand 2.51M
Shs Float 445.88K Short Float 2.73% Short Ratio 0.03
Short Interest — 52W High 53.80 52W Low 1.33
Beta — Avg Volume 986.62K Volume 59.73K
Target Price $10.00 Recom None Prev Close $1.34
Price $1.40 Change 4.48%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$10.00
Mean price target
2. Current target
$1.39
Latest analyst target
3. DCF / Fair value
$-32.15
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.39
Low
$10.00
High
$10.00
Mean
$10.00

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2025-04-25 main Maxim Group Buy → Buy $5
Insider Transactions
Date Shares Value Url Text Insider Position Transaction Start Date Ownership
0 79121 159033 — Stock Award(Grant) at price 2.01 per share. GALVIN ROBERT C. Chief Executive Officer — 2021-03-31 00:00:00 D
1 151232 291878 — Stock Award(Grant) at price 1.93 per share. GALVIN ROBERT C. Chief Executive Officer — 2021-03-05 00:00:00 D
2 184899 375345 — Stock Award(Grant) at price 2.03 per share. MCCLAIN JOHN T. Chief Financial Officer — 2021-03-05 00:00:00 D
3 79111 52213 — Stock Award(Grant) at price 0.66 per share. GALVIN ROBERT C. Chief Executive Officer — 2020-03-31 00:00:00 D
4 116666 162166 — Stock Award(Grant) at price 1.39 per share. MCCLAIN JOHN T. Chief Financial Officer — 2020-02-11 00:00:00 D
5 154107 305132 — Stock Award(Grant) at price 1.98 per share. GALVIN ROBERT C. Chief Executive Officer — 2019-10-15 00:00:00 D
6 154145 297500 — Stock Award(Grant) at price 1.93 per share. GALVIN ROBERT C. Chief Executive Officer — 2019-04-16 00:00:00 D
7 27739 51040 — Stock Award(Grant) at price 1.84 per share. GALVIN ROBERT C. Chief Executive Officer — 2019-04-01 00:00:00 D
8 10928 1311 — Stock Award(Grant) at price 0.12 per share. WOOD JEFFREY NEIL Chief Financial Officer — 2018-12-14 00:00:00 D
9 44350 11487 — Sale at price 0.26 per share. CUNEO FRANK PETER Chief Executive Officer — 2018-09-19 00:00:00 D
Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems0.000.000.000.00
TaxRateForCalcs0.000.220.220.24
NormalizedEBITDA1.88M2.19M5.29M3.86M
NetIncomeFromContinuingOperationNetMinorityInterest-210.00K1.16M4.24M3.32M
ReconciledDepreciation1.64M1.04M1.04M541.00K
ReconciledCostOfRevenue3.84M2.72M2.74M2.50M
EBITDA1.88M2.19M5.29M3.86M
EBIT242.00K1.16M4.25M3.32M
NetInterestIncome-380.00K53.00K10.00K2.00K
InterestExpense452.00K3.00K3.00K2.00K
InterestIncome72.00K56.00K13.00K4.00K
NormalizedIncome-210.00K1.16M4.24M3.32M
NetIncomeFromContinuingAndDiscontinuedOperation-210.00K1.16M4.24M3.32M
TotalExpenses5.14M3.37M3.02M2.65M
TotalOperatingIncomeAsReported170.00K1.10M4.22M3.31M
DilutedAverageShares7.25K7.25K6.15K6.15K
BasicAverageShares7.25K7.25K6.15K6.15K
DilutedEPS-12.17K159.31689.53539.17
BasicEPS-163.72159.31689.53539.17
DilutedNIAvailtoComStockholders-1.19M1.16M4.24M3.32M
NetIncomeCommonStockholders-1.19M1.16M4.24M3.32M
PreferredStockDividends977.00K
NetIncome-210.00K1.16M4.24M3.32M
NetIncomeIncludingNoncontrollingInterests-210.00K1.16M4.24M3.32M
NetIncomeContinuousOperations-210.00K1.16M4.24M3.32M
PretaxIncome-210.00K1.16M4.24M3.32M
OtherIncomeExpense-512.00K-3.00K14.00K5.00K
OtherNonOperatingIncomeExpenses-512.00K-3.00K14.00K5.00K
NetNonOperatingInterestIncomeExpense-380.00K53.00K10.00K2.00K
InterestExpenseNonOperating452.00K3.00K3.00K2.00K
InterestIncomeNonOperating72.00K56.00K13.00K4.00K
OperatingIncome170.00K1.10M4.22M3.31M
OperatingExpense1.30M649.00K287.00K150.00K
OtherOperatingExpenses952.00K631.00K275.00K139.00K
SellingGeneralAndAdministration345.00K18.00K12.00K11.00K
GeneralAndAdministrativeExpense345.00K18.00K12.00K11.00K
OtherGandA345.00K18.00K12.00K11.00K
GrossProfit1.47M1.75M4.50M3.46M
CostOfRevenue3.84M2.72M2.74M2.50M
TotalRevenue5.31M4.48M7.24M5.96M
OperatingRevenue5.31M4.48M7.24M5.96M
Line Item2024-12-312023-12-312022-12-312021-12-31
OrdinarySharesNumber7.25K7.25K7.25K7.25K
ShareIssued7.25K7.25K7.25K7.25K
NetDebt14.98M
TotalDebt15.93M
TangibleBookValue11.74M9.17M14.32M12.72M
InvestedCapital27.68M9.17M14.32M12.72M
WorkingCapital-2.04M-691.00K3.76M1.12M
NetTangibleAssets11.75M9.17M14.32M12.72M
CommonStockEquity11.74M9.17M14.32M12.72M
PreferredStockEquity2.00K2.00K2.00K
TotalCapitalization25.46M9.17M14.32M12.72M
TotalEquityGrossMinorityInterest11.75M9.17M14.32M12.72M
StockholdersEquity11.75M9.17M14.32M12.72M
RetainedEarnings128.00K577.00K2.73M2.15M
AdditionalPaidInCapital11.62M8.59M11.59M10.56M
CapitalStock2.00K2.00K2.00K0.00
CommonStock0.000.000.000.00
PreferredStock2.00K2.00K2.00K
TotalLiabilitiesNetMinorityInterest17.05M3.71M276.00K1.85M
TotalNonCurrentLiabilitiesNetMinorityInterest13.72M0.000.000.00
LongTermDebtAndCapitalLeaseObligation13.72M
LongTermDebt13.72M
CurrentLiabilities3.33M3.71M276.00K1.85M
CurrentDeferredLiabilities135.00K247.00K0.00209.00K
CurrentDeferredRevenue135.00K247.00K0.00209.00K
CurrentDebtAndCapitalLeaseObligation2.21M
CurrentDebt2.21M
OtherCurrentBorrowings2.21M
PayablesAndAccruedExpenses983.00K3.47M276.00K1.64M
CurrentAccruedExpenses416.00K372.00K97.00K288.00K
Payables567.00K3.09M179.00K1.36M
DuetoRelatedPartiesCurrent173.00K9.00K0.00
DividendsPayable0.003.00M0.00
AccountsPayable394.00K85.00K179.00K1.36M
TotalAssets28.80M12.88M14.60M14.57M
TotalNonCurrentAssets27.50M9.86M10.56M11.60M
OtherNonCurrentAssets500.00K
NonCurrentDeferredAssets907.00K657.00K697.00K1.06M
NetPPE26.10M9.20M9.86M10.54M
AccumulatedDepreciation-3.02M-1.89M-1.21M-525.00K
GrossPPE29.11M11.09M11.07M11.07M
ConstructionInProgress0.0022.00K0.00
CurrentAssets1.29M3.02M4.04M2.97M
OtherCurrentAssets39.00K13.00K25.00K42.00K
PrepaidAssets172.00K43.00K44.00K57.00K
Inventory133.00K57.00K134.00K55.00K
Receivables0.00207.00K285.00K393.00K
DuefromRelatedPartiesCurrent0.00207.00K168.00K350.00K
AccountsReceivable0.00117.00K43.00K
CashCashEquivalentsAndShortTermInvestments946.00K2.70M3.55M2.42M
CashAndCashEquivalents946.00K2.70M3.55M2.42M
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow-17.16M2.48M3.76M3.59M
RepurchaseOfCapitalStock-3.00M-700.00K0.00-1.20M
RepaymentOfDebt-300.00K0.000.00
IssuanceOfDebt16.50M0.000.00
IssuanceOfCapitalStock4.57M700.00K0.001.20M
CapitalExpenditure-18.02M-22.00K-225.00K-491.00K
InterestPaidSupplementalData407.00K0.000.00
EndCashPosition1.45M2.70M3.55M2.42M
BeginningCashPosition2.70M3.55M2.42M0.00
ChangesInCash-1.26M-849.00K1.13M2.42M
FinancingCashFlow15.90M-3.33M-2.64M-1.17M
CashFlowFromContinuingFinancingActivities15.90M-3.33M-2.64M-1.17M
NetOtherFinancingCharges-1.62M-25.00K
CashDividendsPaid-239.00K-3.31M-2.64M-1.17M
NetCommonStockIssuance1.56M0.000.000.00
CommonStockPayments-3.00M-700.00K0.00-1.20M
CommonStockIssuance4.57M700.00K0.001.20M
NetIssuancePaymentsOfDebt16.20M0.000.00
NetLongTermDebtIssuance16.20M0.000.00
LongTermDebtPayments-300.00K0.000.00
LongTermDebtIssuance16.50M0.000.00
InvestingCashFlow-18.02M-22.00K-225.00K-491.00K
CashFlowFromContinuingInvestingActivities-18.02M-22.00K-225.00K-491.00K
NetPPEPurchaseAndSale-18.02M-22.00K-225.00K-491.00K
PurchaseOfPPE-18.02M-22.00K-225.00K-491.00K
OperatingCashFlow864.00K2.50M3.99M4.08M
CashFlowFromContinuingOperatingActivities864.00K2.50M3.99M4.08M
ChangeInWorkingCapital307.00K313.00K-837.00K840.00K
ChangeInOtherWorkingCapital-112.00K247.00K-209.00K209.00K
ChangeInOtherCurrentAssets-26.00K12.00K17.00K-42.00K
ChangeInPayablesAndAccruedExpense443.00K-102.00K-687.00K963.00K
ChangeInAccruedExpense179.00K-17.00K-79.00K176.00K
ChangeInPayable264.00K-85.00K-608.00K787.00K
ChangeInAccountPayable100.00K-94.00K-608.00K787.00K
ChangeInPrepaidAssets-129.00K1.00K13.00K-57.00K
ChangeInInventory-76.00K77.00K-79.00K-55.00K
ChangeInReceivables207.00K78.00K108.00K-178.00K
ChangesInAccountReceivables0.00117.00K-74.00K-43.00K
OtherNonCashItems-875.00K-456.00K-617.00K
DepreciationAmortizationDepletion1.64M1.04M1.04M541.00K
DepreciationAndAmortization1.64M1.04M1.04M541.00K
AmortizationCashFlow512.00K357.00K360.00K16.00K
AmortizationOfIntangibles512.00K357.00K360.00K16.00K
Depreciation1.13M680.00K680.00K525.00K
NetIncomeFromContinuingOperations-210.00K1.16M4.24M3.32M
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Public Trades for ICON
Date User Asset Broker Type Position Size Entry Price Patterns