Icon Energy Corp. (ICON)

Icon Energy Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Revenue	11.26	5.31	4.48	7.24
Revenue Growth (YoY)	112.02%	18.61%	-38.19%	-
Cost of Revenue	5.79	2.71	2.04	2.06
Gross Profit	5.47	2.6	2.43	5.19
Selling, General & Admin	1.82	0.79	0.29	0.29
Depreciation & Amortization Expenses	3.47	1.64	1.04	1.04
Other Operating Expenses	-	-	-	-0.36
Total Operating Expenses	5.29	2.43	1.33	0.97
Operating Income	0.18	0.17	1.11	4.22
Interest Income	0.13	0.07	0.06	0.01
Interest Expense	-3.81	-0.45	-0	-0
Other Non-Operating Income (Expense)	-0.69	-	-0	0.01
Total Non-Operating Income (Expense)	-4.38	-0.38	0.05	0.02
Pretax Income	-4.2	-0.21	1.16	4.24
Net Income	-7.17	-1.19	1.16	4.24
Net Income Attributable to Preferred Dividends	2.98	0.98	-	-
Net Income to Common	-7.17	-1.19	1.16	4.24
Net Income Growth	-	-	-72.77%	-
Shares Outstanding (Basic)	0	0	0	0
Shares Outstanding (Diluted)	0	0	0	0
Shares Change (YoY)	10091.55%	290.30%	-	-
EPS (Basic)	-18.04	-304.13	1155.00	4242.00
EPS (Diluted)	-18.04	-304.13	1155.00	4242.00
EPS Growth	-	-	-72.77%	-
Shares Outstanding	0.69	0.01	-	-
Free Cash Flow	-5.29	-17.16	2.48	3.76
Free Cash Flow Growth	-	-	-34.03%	-
Free Cash Flow Per Share	-13.29	-4396.87	2483.00	3764.00
Dividends Per Share	-	47.000	-	-
Gross Margin	48.57%	48.92%	54.38%	71.61%
Operating Margin	1.60%	3.20%	24.69%	58.25%
Profit Margin	-37.29%	-3.96%	25.80%	58.58%
FCF Margin	-46.97%	-323.24%	55.47%	51.98%
EBITDA	3.11	1.3	1.79	4.9
EBITDA Margin	27.63%	24.49%	39.88%	67.64%
EBIT	0.18	0.17	1.11	4.22
EBIT Margin	1.60%	3.20%	24.69%	58.25%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q