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 2.89M
Enterprise Value 31.67M Income -7.17M Sales 11.26M
Book/sh 30.89 Cash/sh 5.61 Dividend Yield 122.81%
Payout 26.42% Employees IPO
P/E Forward P/E -0.15 PEG
P/S 0.26 P/B 0.04 P/C
EV/EBITDA 10.18 EV/Sales 2.81 Quick Ratio 0.91
Current Ratio 1.10 Debt/Eq 162.59 LT Debt/Eq
EPS (ttm) -18.04 EPS next Y -7.65 EPS Growth
Revenue Growth 104.60% Earnings 2026-02-24 17:00 ROA 0.26%
ROE -25.34% ROIC Gross Margin 43.82%
Oper. Margin 3.06% Profit Margin -37.29% Shs Outstand 2.54M
Shs Float 691.72K Short Float 2.05% Short Ratio 0.34
Short Interest 52W High 22.40 52W Low 1.09
Beta Avg Volume 1.05M Volume 120.13K
Target Price $10.00 Recom None Prev Close $1.16
Price $1.14 Change -1.72%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$10.00
Mean price target
2. Current target
$1.14
Latest analyst target
3. DCF / Fair value
$-31.40
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.14
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 Item2025-12-312024-12-312023-12-312022-12-31
TaxEffectOfUnusualItems0.000.000.000.00
TaxRateForCalcs0.000.000.220.22
NormalizedEBITDA3.75M1.88M2.19M5.29M
TotalUnusualItems-671.00K
TotalUnusualItemsExcludingGoodwill-671.00K
NetIncomeFromContinuingOperationNetMinorityInterest-4.20M-210.00K1.16M4.24M
ReconciledDepreciation3.46M1.64M1.04M1.04M
ReconciledCostOfRevenue8.72M3.84M2.72M2.74M
EBITDA3.08M1.88M2.19M5.29M
EBIT-385.00K242.00K1.16M4.25M
NetInterestIncome-3.69M-380.00K53.00K10.00K
InterestExpense3.81M452.00K3.00K3.00K
InterestIncome127.00K72.00K56.00K13.00K
NormalizedIncome-3.53M-210.00K1.16M4.24M
NetIncomeFromContinuingAndDiscontinuedOperation-4.20M-210.00K1.16M4.24M
TotalExpenses11.08M5.14M3.37M3.02M
TotalOperatingIncomeAsReported180.00K170.00K1.10M4.22M
DilutedAverageShares3.90K7.25K6.15K6.15K
BasicAverageShares3.90K7.25K6.15K6.15K
DilutedEPS-304.15159.31689.53539.17
BasicEPS-304.15159.31689.53539.17
DilutedNIAvailtoComStockholders-7.17M-1.19M1.16M4.24M
NetIncomeCommonStockholders-7.17M-1.19M1.16M4.24M
PreferredStockDividends2.98M977.00K
NetIncome-4.20M-210.00K1.16M4.24M
NetIncomeIncludingNoncontrollingInterests-4.20M-210.00K1.16M4.24M
NetIncomeContinuousOperations-4.20M-210.00K1.16M4.24M
PretaxIncome-4.20M-210.00K1.16M4.24M
OtherIncomeExpense-692.00K-512.00K-3.00K14.00K
OtherNonOperatingIncomeExpenses-21.00K-512.00K-3.00K14.00K
GainOnSaleOfSecurity-671.00K
NetNonOperatingInterestIncomeExpense-3.69M-380.00K53.00K10.00K
InterestExpenseNonOperating3.81M452.00K3.00K3.00K
InterestIncomeNonOperating127.00K72.00K56.00K13.00K
OperatingIncome180.00K170.00K1.10M4.22M
OperatingExpense2.36M1.30M649.00K287.00K
OtherOperatingExpenses1.27M952.00K631.00K275.00K
SellingGeneralAndAdministration1.08M345.00K18.00K12.00K
GeneralAndAdministrativeExpense1.08M345.00K18.00K12.00K
OtherGandA1.08M345.00K18.00K12.00K
GrossProfit2.54M1.47M1.75M4.50M
CostOfRevenue8.72M3.84M2.72M2.74M
TotalRevenue11.26M5.31M4.48M7.24M
OperatingRevenue11.26M5.31M4.48M7.24M
Line Item2025-12-312024-12-312023-12-312022-12-31
OrdinarySharesNumber691.98K7.25K7.25K7.25K
ShareIssued691.98K7.25K7.25K7.25K
NetDebt9.84M14.98M
TotalDebt34.76M15.93M
TangibleBookValue21.38M11.74M9.17M14.32M
InvestedCapital35.09M27.68M9.17M14.32M
WorkingCapital446.00K-2.04M-691.00K3.76M
NetTangibleAssets21.38M11.75M9.17M14.32M
CapitalLeaseObligations21.04M0.00
CommonStockEquity21.38M11.74M9.17M14.32M
PreferredStockEquity2.00K2.00K2.00K2.00K
TotalCapitalization34.00M25.46M9.17M14.32M
TotalEquityGrossMinorityInterest21.38M11.75M9.17M14.32M
StockholdersEquity21.38M11.75M9.17M14.32M
RetainedEarnings-4.07M128.00K577.00K2.73M
AdditionalPaidInCapital25.44M11.62M8.59M11.59M
CapitalStock3.00K2.00K2.00K2.00K
CommonStock1.00K0.000.000.00
PreferredStock2.00K2.00K2.00K2.00K
TotalLiabilitiesNetMinorityInterest37.07M17.05M3.71M276.00K
TotalNonCurrentLiabilitiesNetMinorityInterest32.48M13.72M0.000.00
LongTermDebtAndCapitalLeaseObligation32.48M13.72M
LongTermCapitalLeaseObligation19.86M0.00
LongTermDebt12.62M13.72M
CurrentLiabilities4.59M3.33M3.71M276.00K
CurrentDeferredLiabilities140.00K135.00K247.00K0.00
CurrentDeferredRevenue140.00K135.00K247.00K0.00
CurrentDebtAndCapitalLeaseObligation2.28M2.21M
CurrentCapitalLeaseObligation1.19M0.00
CurrentDebt1.09M2.21M
OtherCurrentBorrowings1.09M2.21M
PayablesAndAccruedExpenses2.17M983.00K3.47M276.00K
CurrentAccruedExpenses626.00K416.00K372.00K97.00K
Payables1.54M567.00K3.09M179.00K
DuetoRelatedPartiesCurrent178.00K173.00K9.00K0.00
DividendsPayable0.003.00M0.00
AccountsPayable1.36M394.00K85.00K179.00K
TotalAssets58.44M28.80M12.88M14.60M
TotalNonCurrentAssets53.41M27.50M9.86M10.56M
OtherNonCurrentAssets500.00K500.00K
NonCurrentDeferredAssets1.64M907.00K657.00K697.00K
NetPPE51.27M26.10M9.20M9.86M
AccumulatedDepreciation-5.95M-3.02M-1.89M-1.21M
GrossPPE57.21M29.11M11.09M11.07M
ConstructionInProgress0.0022.00K0.00
CurrentAssets5.03M1.29M3.02M4.04M
OtherCurrentAssets32.00K39.00K13.00K25.00K
RestrictedCash200.00K0.00
PrepaidAssets329.00K172.00K43.00K44.00K
Inventory314.00K133.00K57.00K134.00K
Receivables278.00K0.00207.00K285.00K
DuefromRelatedPartiesCurrent0.00207.00K168.00K350.00K
AccountsReceivable278.00K0.000.00117.00K
CashCashEquivalentsAndShortTermInvestments3.88M946.00K2.70M3.55M
CashAndCashEquivalents3.88M946.00K2.70M3.55M
Line Item2025-12-312024-12-312023-12-312022-12-31
FreeCashFlow-5.29M-17.16M2.48M3.76M
RepurchaseOfCapitalStock0.00-3.00M-700.00K0.00
RepaymentOfDebt-2.96M-300.00K0.000.00
IssuanceOfDebt0.0016.50M0.000.00
IssuanceOfCapitalStock12.49M4.57M700.00K0.00
CapitalExpenditure-6.09M-18.02M-22.00K-225.00K
InterestPaidSupplementalData2.20M407.00K0.000.00
EndCashPosition4.58M1.45M2.70M3.55M
BeginningCashPosition1.45M2.70M3.55M2.42M
ChangesInCash3.13M-1.26M-849.00K1.13M
FinancingCashFlow8.42M15.90M-3.33M-2.64M
CashFlowFromContinuingFinancingActivities8.42M15.90M-3.33M-2.64M
NetOtherFinancingCharges-963.00K-1.62M-25.00K
CashDividendsPaid-153.00K-239.00K-3.31M-2.64M
NetCommonStockIssuance12.49M1.56M0.000.00
CommonStockPayments0.00-3.00M-700.00K0.00
CommonStockIssuance12.49M4.57M700.00K0.00
NetIssuancePaymentsOfDebt-2.96M16.20M0.000.00
NetLongTermDebtIssuance-2.96M16.20M0.000.00
LongTermDebtPayments-2.96M-300.00K0.000.00
LongTermDebtIssuance0.0016.50M0.000.00
InvestingCashFlow-6.09M-18.02M-22.00K-225.00K
CashFlowFromContinuingInvestingActivities-6.09M-18.02M-22.00K-225.00K
NetPPEPurchaseAndSale-6.09M-18.02M-22.00K-225.00K
PurchaseOfPPE-6.09M-18.02M-22.00K-225.00K
OperatingCashFlow799.00K864.00K2.50M3.99M
CashFlowFromContinuingOperatingActivities799.00K864.00K2.50M3.99M
ChangeInWorkingCapital110.00K307.00K313.00K-837.00K
ChangeInOtherWorkingCapital5.00K-112.00K247.00K-209.00K
ChangeInOtherCurrentAssets7.00K-26.00K12.00K17.00K
ChangeInPayablesAndAccruedExpense714.00K443.00K-102.00K-687.00K
ChangeInAccruedExpense152.00K179.00K-17.00K-79.00K
ChangeInPayable562.00K264.00K-85.00K-608.00K
ChangeInAccountPayable874.00K100.00K-94.00K-608.00K
ChangeInPrepaidAssets-157.00K-129.00K1.00K13.00K
ChangeInInventory-181.00K-76.00K77.00K-79.00K
ChangeInReceivables-278.00K207.00K78.00K108.00K
ChangesInAccountReceivables-278.00K0.00117.00K-74.00K
OtherNonCashItems1.42M-875.00K-456.00K-617.00K
DepreciationAmortizationDepletion3.46M1.64M1.04M1.04M
DepreciationAndAmortization3.46M1.64M1.04M1.04M
AmortizationCashFlow535.00K512.00K357.00K360.00K
AmortizationOfIntangibles535.00K512.00K357.00K360.00K
Depreciation2.93M1.13M680.00K680.00K
NetIncomeFromContinuingOperations-4.20M-210.00K1.16M4.24M
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 Broker Pattern Type Position Size Entry Price Trade P&L Status