$PANL Market Cap: $259.8 Million
Research Board Inbox Deep Research Not Interested Shortlisted

Financial Snapshot

Revenue
$521.2M
TTM
Gross Margin
30.15%
TTM
Net Earnings
$21.60M
TTM
Current Assets
$196.2M
Q3 2024
Current Liabilities
$95.91M
Q3 2024
Current Ratio
204.6%
Q3 2024
Total Assets
$749.2M
Q3 2024
Total Liabilities
$229.3M
Q3 2024
Book Value
$519.9M
Q3 2024
Cash
$93.12M
Q3 2024
P/E
12.03
Nov 29, 2024 EST
Free Cash Flow
$12.58M
TTM

Revenues

Revenues

Revenue YoY Change

Revenues

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013
Revenue $499.3M $699.7M $718.1M $382.9M $412.2M $373.0M $385.1M $238.0M $287.3M $398.3M $392.5M
YoY Change -28.65% -2.56% 87.55% -7.11% 10.52% -3.15% 61.79% -17.16% -27.86% 1.48%

Expenses

Cost Of Revenues

Gross Profit

Gross Profit Margin

Gross Profit

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013
Revenue $499.3M $699.7M $718.1M $382.9M $412.2M $373.0M $385.1M $238.0M $287.3M $398.3M $392.5M
Cost Of Revenue $344.3M $484.4M $554.6M $289.7M $298.4M $262.1M $293.4M $167.3M $201.6M $339.1M
Gross Profit $155.0M $215.3M $163.5M $93.20M $113.8M $110.9M $92.50M $70.70M $85.80M $59.10M
Gross Profit Margin 31.04% 30.77% 22.77% 24.34% 27.61% 29.73% 24.02% 29.7% 29.86% 14.84%

Selling, General & Admin Expense

Research & Development

No data

Depreciation, Depletion & Amortization

SGA Expense to Gross Profit Ratio

R&D To Gross Profit Ratio

No data

DDA To Gross Profit Ratio

Operating Expenses Total

Operating Profits/Loss

Operational Expenses

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013
Selling, General & Admin $22.78M $20.10M $18.97M $15.90M $17.40M $16.50M $15.20M $12.80M $15.00M $12.80M $100.0K
YoY Change 13.32% 5.99% 19.29% -8.62% 5.45% 8.55% 18.75% -14.67% 17.19% 12700.0%
% of Gross Profit 14.7% 9.34% 11.6% 17.06% 15.29% 14.88% 16.43% 18.1% 17.48% 21.66%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $30.07M $29.49M $22.97M $17.06M $18.53M $17.62M $15.61M $14.11M $12.73M $11.67M $9.615M
YoY Change 1.97% 28.36% 34.7% -7.96% 5.16% 12.85% 10.68% 10.82% 9.11% 21.36%
% of Gross Profit 19.4% 13.7% 14.05% 18.3% 16.28% 15.89% 16.88% 19.95% 14.84% 19.74%
Operating Expenses $108.6M $594.2M $639.2M $363.2M $388.9M $336.9M $369.9M $225.1M $266.8M $400.8M $371.1M
YoY Change -81.72% -7.04% 76.0% -6.62% 15.45% -8.93% 64.32% -15.62% -33.43% 8.0%
Operating Profit $46.36M $105.5M $78.87M $19.70M $23.26M $36.07M $16.03M $12.89M $20.53M -$2.494M $21.38M
YoY Change -56.06% 33.77% 300.43% -15.31% -35.52% 125.07% 24.31% -37.19% -923.02% -111.66%

Interest Expenses

Interest Expenses To Operating Income %

Other Expense/Income

Interest & Other Expense/Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013
Interest Expense -$18.12M -$14.41M -$6.443M -$8.700M -$11.10M $8.694M $7.954M $5.423M $5.420M $5.644M $5.487M
YoY Change 25.75% 123.61% -25.94% -21.62% -227.67% 9.31% 46.67% 0.06% -3.97% 2.86%
% of Operating Profit -39.08% -13.66% -8.17% -44.17% -47.73% 24.1% 49.63% 42.07% 26.4% 25.66%
Other Income/Expense, Net $299.3K -$20.00M -$6.499M -$7.005M -$6.209M -$12.09M -$6.925M -$158.5K -$926.8K -$3.693M $45.94K
YoY Change -101.5% 207.77% -7.23% 12.81% -48.64% 74.56% 4268.6% -82.89% -74.91% -8139.53%

Income/Loss

Pretax Income

Income Tax

Net Profits/Loss

Pretax Income YoY Change

Income Tax Rate

Net Profits/Loss YoY Change

Basic EPS

Net Income To Revenue Ratio

Pretax & Net Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013
Pretax Income $28.54M $85.51M $72.37M $12.70M $17.00M $24.00M $9.100M $9.200M $13.40M -$13.60M -$100.0K
YoY Change -66.63% 18.15% 469.87% -25.29% -29.17% 163.74% -1.09% -31.34% -198.53% 13500.0%
Income Tax $417.0K $443.0K $605.0K $578.0K $458.0K $356.0K $428.0K $198.0K $373.0K $364.0K $263.0K
% Of Pretax Income 1.46% 0.52% 0.84% 4.55% 2.69% 1.48% 4.7% 2.15% 2.78%
Net Earnings $26.32M $79.49M $67.23M $11.35M $11.66M $17.76M $7.813M $7.457M $11.28M -$12.13M $15.45M
YoY Change -66.89% 18.24% 492.19% -2.62% -34.35% 127.28% 4.77% -33.87% -192.97% -178.49%
Net Earnings / Revenue 5.27% 11.36% 9.36% 2.96% 2.83% 4.76% 2.03% 3.13% 3.92% -3.05% 3.94%
Basic Earnings Per Share $0.59 $1.79 $1.53 $0.26 $0.27 $0.42 $0.20 $0.21 $0.32 -$1.61 -$0.65
Diluted Earnings Per Share $0.58 $1.76 $1.50 $0.26 $0.27 $0.42 $0.20 $0.21 $0.32 -$1.61 -$0.65

Assets & Liabilities

Cash & Short-Term Investments

Cash & Equivalents

Cash To Operating Expenses Ratio

Inventory

Receivables

Total Short-Term Assets

Property, Plant And Equipment

Long-Term Investments

Total Long-Term Assets

Total Assets

Net Income To Total Assets Percentage

Accounts Payable

Short-Term Debt

Long Term Debt Due

Total Short-Term Liabilities

Long-Term Debt

Other Long-Term Liabilities

Total Long-Term Liabilities

Total Liabilities

Short-Term To Long-Term Debt Ratio

Short-Term Assets To Debt Ratio

Long-Term Debt To Net Income Ratio

Assets & Liabilities

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013
Cash & Short-Term Investments $99.04M $128.4M $56.21M $46.90M $50.60M $53.60M $34.50M $22.30M $37.50M $29.80M $500.0K
YoY Change -22.86% 128.41% 19.85% -7.31% -5.6% 55.36% 54.71% -40.53% 25.84% 5860.0%
Cash & Equivalents $48.76M $79.69M $35.19M $18.40M $32.20M $13.80M $21.00M $6.500M $28.50M $24.20M
Short-Term Investments
Other Short-Term Assets $22.56M $20.55M $29.34M $14.20M $20.60M $9.700M $5.900M $12.50M $4.600M $12.10M $0.00
YoY Change 9.82% -29.97% 106.6% -31.07% 112.37% 64.41% -52.8% 171.74% -61.98%
Inventory $16.56M $29.10M $27.15M $16.00M $21.00M $19.20M $15.40M $13.20M $7.500M $15.60M
Prepaid Expenses
Receivables $47.89M $36.76M $54.26M $29.20M $28.30M $28.50M $21.10M $20.50M $19.60M $27.40M
Other Receivables $5.778M $7.721M $17.01M $6.800M $6.500M $2.500M $6.100M $0.00 $0.00 $0.00
Total Short-Term Assets $191.8M $222.5M $184.0M $113.0M $127.0M $113.5M $83.00M $68.50M $69.30M $84.90M $500.0K
YoY Change -13.79% 20.95% 62.8% -11.02% 11.89% 36.75% 21.17% -1.15% -18.37% 16880.0%
Property, Plant & Equipment $504.7M $520.4M $517.1M $337.4M $350.4M $281.9M $306.3M $293.6M $297.7M $246.1M
YoY Change -3.03% 0.65% 53.26% -3.71% 24.3% -7.97% 4.33% -1.38% 20.97%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $3.813M
YoY Change
Other Assets $5.284M $5.952M $0.00 $2.500M $58.10M $34.00M $0.00 $600.0K $98.50M
YoY Change -11.22% -100.0% -95.7% 70.88% -100.0% -99.39%
Total Long-Term Assets $513.4M $525.7M $523.1M $337.4M $352.9M $340.0M $340.3M $293.7M $297.7M $246.8M $98.60M
YoY Change -2.35% 0.51% 55.03% -4.39% 3.79% -0.09% 15.87% -1.34% 20.62% 150.3%
Total Assets $705.2M $748.2M $707.0M $450.4M $479.9M $453.5M $423.3M $362.2M $367.0M $331.7M $99.10M
YoY Change
Accounts Payable $6.278M $9.979M $21.09M $18.70M $24.20M $19.90M $15.70M $15.40M $14.10M $33.50M $0.00
YoY Change -37.09% -52.68% 12.78% -22.73% 21.61% 26.75% 1.95% 9.22% -57.91%
Accrued Expenses $17.05M $12.71M $16.25M $11.20M $15.30M $8.800M $13.50M $7.800M $8.100M $6.700M
YoY Change 34.16% -21.81% 45.13% -26.8% 73.86% -34.81% 73.08% -3.7% 20.9%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $242.9K $200.0K $300.0K $2.900M $7.000M $16.00M $13.30M $59.10M $0.00
YoY Change -100.0% 21.43% -33.33% -89.66% -58.57% -56.25% 20.3% -77.5%
Long-Term Debt Due $52.72M $32.15M $29.92M $64.40M $35.50M $25.50M $20.80M $19.60M $19.50M $17.80M
YoY Change 64.0% 7.43% -53.54% 81.41% 39.22% 22.6% 6.12% 0.51% 9.55%
Total Short-Term Liabilities $105.3M $92.21M $111.7M $110.8M $90.90M $79.00M $70.00M $77.90M $72.20M $144.7M $0.00
YoY Change 14.23% -17.48% 0.85% 21.89% 15.06% 12.86% -10.14% 7.89% -50.1%
Long-Term Debt $211.7M $267.3M $276.8M $95.00M $141.1M $141.1M $142.6M $107.6M $129.5M $86.60M $0.00
YoY Change -20.81% -3.42% 191.36% -32.67% 0.0% -1.05% 32.53% -16.91% 49.54%
Other Long-Term Liabilities $17.94M $19.97M $17.81M $10.10M $4.800M
YoY Change -10.2% 12.17% 76.31% 110.42%
Total Long-Term Liabilities $229.6M $287.3M $294.6M $105.1M $145.9M $141.1M $142.6M $107.6M $129.5M $86.60M $0.00
YoY Change -20.07% -2.48% 180.31% -27.96% 3.4% -1.05% 32.53% -16.91% 49.54%
Total Liabilities $381.3M $434.0M $459.8M $267.6M $309.7M $291.8M $277.9M $245.9M $258.8M $233.8M $0.00
YoY Change -12.15% -5.61% 71.83% -13.59% 6.13% 5.0% 13.01% -4.98% 10.69%

Ownership

Basic Shares Outstanding

Diluted Shares Outstanding

Preferred Stock

No data

Treasury Stock Shares

No data

Stock Issuance & Repurchase

Ownership Data

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013
Basic Shares Outstanding 44.77M shares 44.40M shares 44.00M shares 43.42M shares 42.75M shares 42.25M shares 38.41M shares 35.16M shares 34.78M shares 18.73M shares
Diluted Shares Outstanding 45.48M shares 45.06M shares 44.85M shares 43.82M shares 43.27M shares 42.78M shares 38.93M shares 35.38M shares 34.96M shares 18.73M shares
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Book Value

Free Cash Flow

Free Cash Flow YoY

Free Cash Flow Margin

Dividends

Dividends

No data

Stock Price

Market Cap: $259.84 Million

About Pangaea Logistics Solutions Ltd.

Pangaea Logistics Solutions Ltd. engages in the provision of seaborne dry bulk logistics and transportation services to industrial customers worldwide. The company is headquartered in Newport, Rhode Island and currently employs 151 full-time employees. The company went IPO on 2013-12-16. The firm offers services to a base of industrial customers who require the transportation of a variety of drybulk cargoes, including grains, coal, iron ore, pig iron, hot briquetted iron, bauxite, alumina, cement clinker, dolomite and limestone. The firm provides ocean transportation services to clients utilizing an ocean-going fleet of motor vessels (m/v) in the Handymax, Supramax, Ultramax and Panamax and Post-Panamax segments. The firm operates 26 vessels which are wholly owned or partially-owned through joint ventures. The firm provides logistics services and commercially manages its fleet primarily from offices in Newport, Rhode Island, Copenhagen, Denmark and Singapore. Its logistics services and activities include cargo loading, cargo discharge, vessel chartering, voyage planning, and technical vessel management.

Industry: Deep Sea Foreign Transportation of Freight Peers: Matson, Inc. Eagle Bulk Shipping Inc. GENCO SHIPPING & TRADING LTD KIRBY CORP