2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $422M | $273M | $865M | $1.1B | $952M |
Cost of Revenue | $252M | $310M | $394M | $444M | $324M |
Gross Profit | $169M | -$38M | $471M | $628M | $628M |
Gross Profit % | 40% | -14% | 54% | 59% | 66% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$5.5M | -$135M | $388M | $556M | $417M |
Dep. & Amort. | $74M | $87M | $110M | $129M | $149M |
Def. Tax | $103M | -$17M | $0 | $0 | $0 |
Stock Comp. | $5.6M | $11M | $6.7M | $8.5M | $0 |
Chg. in WC | $41M | -$22M | -$167M | $55M | $62M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $199M | $98M | $244M | $127M | $158M |
ST Investments | $0 | $0 | $80M | $60M | $0 |
Cash & ST Inv. | $199M | $98M | $324M | $187M | $158M |
Receivables | $48M | $113M | $302M | $261M | $199M |
Inventory | $3.6M | $2.1M | $531K | $1.3M | $1.9M |
International Seaways reported a net income of $36 million ($0.72 per diluted share) for Q4 2024, with adjusted net income of $45 million ($0.90 per diluted share) and adjusted EBITDA of $95 million.
The company executed a fleet modernization strategy, swapping two older VLCCs for three ECO MRs built in 2015, reducing fleet age and enhancing efficiency.
Total liquidity at the end of Q4 2024 was $632 million, with $157 million in cash and $475 million in revolving credit capacity. Net loan-to-value ratio was below 16%, and spot breakeven rates were approximately $13,700 per day.
Shareholder returns exceeded $300 million in 2024, including $5.77 in dividends (12% yield) and $25 million in share repurchases. The company plans to maintain a minimum 75% payout ratio going forward.
Forward-looking guidance for Q1 2025 includes a blended average spot TCE of $26,500 per day (70% of expected revenues booked) and continued focus on fleet renewal and capital allocation to support growth and shareholder returns.