Title of each class | Trading Symbol | Name of each exchange on which registered | ||
Common shares, par value $1.00 per share | HSHP | New York Stock Exchange |
PAGE | ||
PART 1 | ||
ITEM 1. | IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISORS | |
ITEM 2. | OFFER STATISTICS AND EXPECTED TIMETABLE | |
ITEM 3. | KEY INFORMATION | |
A. | [RESERVED] | |
B. | CAPITALIZATION AND INDEBTEDNESS | |
C. | REASONS FOR THE OFFER AND USE OF PROCEEDS | |
D. | RISK FACTORS | |
ITEM 4. | INFORMATION ON THE COMPANY | |
A. | HISTORY AND DEVELOPMENT OF THE COMPANY | |
B. | BUSINESS OVERVIEW | |
C. | ORGANIZATIONAL STRUCTURE | |
D. | PROPERTY, PLANT AND EQUIPMENT | |
ITEM 4A. | UNRESOLVED STAFF COMMENTS | |
ITEM 5. | OPERATING AND FINANCIAL REVIEW AND PROSPECTS | |
A. | OPERATING RESULTS | |
B. | LIQUIDITY AND CAPITAL RESOURCES | |
C. | RESEARCH & DEVELOPMENT, PATENTS AND LICENSES, ETC. | |
D. | TREND INFORMATION | |
E. | CRITICAL ACCOUNTING ESTIMATES | |
ITEM 6. | DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES | |
A. | DIRECTORS AND SENIOR MANAGEMENT | |
B. | COMPENSATION | |
C. | BOARD PRACTICES | |
D. | EMPLOYEES | |
E. | SHARE OWNERSHIP | |
F. | DISCLOSURE OF A REGISTRANTS ACTION TO RECOVER ERRONEOUSLY AWARDED COMPENSATION | |
ITEM 7. | MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS | |
A. | MAJOR SHAREHOLDERS | |
B. | RELATED PARTY TRANSACTIONS | |
C. | INTERESTS OF EXPERTS AND COUNSEL | |
ITEM 8. | FINANCIAL INFORMATION | |
A. | CONSOLIDATED STATEMENTS AND OTHER FINANCIAL INFORMATION | |
B. | SIGNIFICANT CHANGES | |
ITEM 9. | THE OFFER AND LISTING | |
A. | OFFER AND LISTING DETAILS | |
B. | PLAN OF DISTRIBUTION | |
C. | MARKETS | |
D. | SELLING SHAREHOLDERS | |
E. | DILUTION |
F. | EXPENSES OF THE ISSUE | |
ITEM 10. | ADDITIONAL INFORMATION | |
A. | SHARE CAPITAL | |
B. | MEMORANDUM AND ARTICLES OF ASSOCIATION | |
C. | MATERIAL CONTRACTS | |
D. | EXCHANGE CONTROLS | |
E. | TAXATION | |
F. | DIVIDENDS AND PAYING AGENTS | |
G. | STATEMENT BY EXPERTS | |
H. | DOCUMENTS ON DISPLAY | |
I. | SUBSIDIARY INFORMATION | |
J. | ANNUAL REPORT TO SECURITY HOLDERS | |
ITEM 11. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK | |
ITEM 12. | DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES | |
A. | DEBT SECURITIES | |
B. | WARRANTS AND RIGHTS | |
C. | OTHER SECURITIES | |
D. | AMERICAN DEPOSITORY SHARES | |
PART 2 | ||
ITEM 13. | DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES | |
ITEM 14. | MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS | |
ITEM 15. | CONTROLS AND PROCEDURE | |
ITEM 16A. | AUDIT COMMITTEE FINANCIAL EXPERT | |
ITEM 16B. | CODE OF ETHICS | |
ITEM 16C. | PRINCIPAL ACCOUNTANT FEES AND SERVICES | |
ITEM 16D. | EXEMPTIONS FROM THE LISTING STANDARDS FOR AUDIT COMMITTEES | |
ITEM 16E. | PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASERS | |
ITEM 16F. | CHANGE IN REGISTRANT’S CERTIFYING ACCOUNTANT | |
ITEM 16G. | CORPORATE GOVERNANCE | |
ITEM 16H. | MINE SAFETY DISCLOSURE | |
ITEM 16I. | DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS | |
ITEM 16J. | INSIDER TRADING POLICY | |
ITEM 16K. | CYBERSECURITY | |
PART 3 | ||
ITEM 17. | FINANCIAL STATEMENTS | |
ITEM 18. | FINANCIAL STATEMENTS | |
ITEM 19. | EXHIBITS |
Vessel Name | Hull No. | Delivery Date | Purchase Price(1)(2) | |||
Mount Norefjell | 0120833 | March 2, 2023 | $70.3 million | |||
Mount Ita | 0120834 | March 9, 2023 | $70.3 million | |||
Mount Etna | 0120835 | April 13, 2023 | $70.3 million | |||
Mount Blanc | 0120836 | June 6, 2023 | $70.3 million | |||
Mount Matterhorn | 0120837 | July 13, 2023 | $72.2 million | |||
Mount Neblina | 0120838 | August 29, 2023 | $72.2 million | |||
Mount Bandeira | 0120839 | January 5, 2024 | $72.2 million | |||
Mount Hua | 0120840 | January 8, 2024 | $72.2 million | |||
Mount Elbrus | 0120841 | January 11, 2024 | $72.7 million | |||
Mount Denali | 0120842 | April 19,2024 | $72.7 million | |||
Mount Aconcagua | 0120843 | June 6, 2024 | $72.7 million | |||
Mount Emai | 0120844 | June 13, 2024 | $72.7 million |
Vessel Name | Hull No. | Delivery Date to Charterer | Rate (in U.S. dollars) | Charter period | ||||
Mount Norefjell | 0120833 | March 3, 2025 | BCI 5TC plus premium, scrubber benefit(1)(2)(6) | 14 to 38 months(3) | ||||
Mount Ita | 0120834 | March 10, 2023 | BCI 5TC plus premium, scrubber benefit(1)(2) | 32 to 38 months(4) | ||||
Mount Etna | 0120835 | April 16, 2023 | BCI 5TC plus premium, scrubber benefit(1)(2) | Until December 31, 2026(5) | ||||
Mount Blanc | 0120836 | June 6, 2023 | BCI 5TC plus premium, scrubber benefit(1)(2) | Until December 31, 2026(5) | ||||
Mount Matterhorn | 0120837 | July 15, 2023 | BCI 5TC plus premium, scrubber benefit(1)(2) | 32 to 38 months(4) | ||||
Mount Neblina | 0120838 | September 1, 2023 | BCI 5TC plus premium, scrubber benefit(1)(2) | Until December 31, 2026(5) | ||||
Mount Bandeira | 0120839 | January 8, 2024 | BCI 5TC plus premium, scrubber benefit(1)(2) | Until December 31, 2026(5) | ||||
Mount Hua | 0120840 | January 10, 2024 | BCI 5TC plus premium, scrubber benefit(1)(2)(6) | Until December 31, 2026(5) | ||||
Mount Elbrus | 0120841 | January 13, 2024 | BCI 5TC plus premium, scrubber benefit(1)(2) | 22 to 26 months(4) | ||||
Mount Denali | 0120842 | April 21, 2024 | BCI 5TC plus premium, scrubber benefit(1)(2) | Until December 31, 2026(5) | ||||
Mount Aconcagua | 0120843 | June 8, 2024 | BCI 5TC plus premium, scrubber benefit(1)(2) | 22 to 26 months(4) | ||||
Mount Emai | 0120844 | June 15, 2024 | BCI 5TC plus premium, scrubber benefit(1)(2) | 23 to 27 months(4) |
Himalaya Shipping Ltd. | ||||||
MOUNT NOREFJELL INC. | MOUNT BANDEIRA INC. | |||||
Jurisdiction | Hull no. 0120833 | Hull no. 0120839 | ||||
Bermuda | MOUNT ITA INC. | MOUNT HUA INC. | ||||
Hull no. 0120834 | Hull no. 0120840 | |||||
Liberian corporations | ||||||
MOUNT ETNA INC. | MOUNT ELBRUS INC. | |||||
England and Wales | Hull no. 0120835 | Hull no. 0120841 | ||||
Norway | MOUNT BLANC INC. | MOUNT DENALI INC. | ||||
Hull no. 0120836 | Hull no. 0120842 | |||||
MOUNT MATTERHORN INC. | MOUNT ACONCAGUA INC. | |||||
Hull no. 0120837 | Hull no. 0120843 | |||||
MOUNT NEBLINA INC. | MOUNT EMAI INC. | |||||
Hull no. 0120838 | Hull no. 0120844 | |||||
Himalaya Shipping Management (UK) Ltd. | ||||||
40% | ||||||
2020 Bulkers Management AS | ||||||
Vessel | Delivery date | |
Mount Bandeira | January 5, 2024 | |
Mount Hua | January 8, 2024 | |
Mount Elbrus | January 11, 2024 | |
Mount Denali | April 19, 2024 | |
Mount Aconcagua | June 6, 2024 | |
Mount Emai | June 13, 2024 |
Year ended | Year ended | |||||||
(in thousands of $) | December 31, 2024 | December 31, 2023 | Change | % Change | ||||
Total operating revenues | 123,580 | 36,736 | 86,844 | 236% | ||||
Vessel operating expenses | (23,845) | (8,597) | (15,248) | 177% | ||||
Voyage expenses and commissions | (1,607) | (549) | (1,058) | 193% | ||||
General and administrative expenses | (5,031) | (3,846) | (1,185) | 31% | ||||
Depreciation and amortization | (26,474) | (9,118) | (17,356) | 190% | ||||
Total operating expenses | (56,957) | (22,110) | (34,847) | 158% | ||||
Operating profit | 66,623 | 14,626 | 51,997 | 356% | ||||
(Loss) from equity method investment | (11) | — | (11) | 100% | ||||
Total financial expenses, net | (45,557) | (13,112) | (32,445) | 247% | ||||
Income tax (expense)/credit | (11) | — | (11) | 100% | ||||
Net income attributable to shareholders of Himalaya Shipping Ltd | 21,044 | 1,514 | 19,530 | 1290% |
Year ended | Year ended | |||||
(in thousands of $ except TCE earnings and number of days) | December 31, 2024 | December 31, 2023 | Change | |||
Total operating revenues | 123,580 | 36,736 | 86,844 | |||
Add: Address commissions | 4,483 | 1,360 | 3,123 | |||
Total operating revenues, gross | 128,063 | 38,096 | 89,967 | |||
Fleet operational days | 3,941 | 1,369 | 2,572 | |||
Average daily TCE earnings, gross | 32,495 | 27,831 | 4,664 |
Year ended | Year ended | |||||||
(in thousands of $) | December 31, 2024 | December 31, 2023 | Change | % Change | ||||
Interest income | 1,071 | 830 | 241 | 29% | ||||
Interest expense, net of amounts capitalized | (46,636) | (13,601) | (33,035) | 243% | ||||
Other financial income (expenses), net | 8 | (341) | 349 | (102)% | ||||
Total financial (expenses) income, net | (45,557) | (13,112) | (32,445) | 247% |
Year ended | Year ended | |||||
(in thousands of $) | December 31, 2024 | December 31, 2023 | Change | |||
Net income | 21,044 | 1,514 | 19,530 | |||
Depreciation and amortization | 26,474 | 9,118 | 17,356 | |||
Loss from equity method investment | 11 | — | 11 | |||
Total financial expenses, net | 45,557 | 13,112 | 32,445 | |||
Income tax | 11 | — | 11 | |||
Adjusted EBITDA | 93,097 | 23,744 | 69,353 |
(in thousands of U.S. dollars) | Year ended December 31, 2024 | Year ended December 31, 2023 | Year ended December 31, 2022 | |||
Net cash provided by (used in) operating activities | 55,840 | 6,474 | (1,446) | |||
Net cash used in investing activities | (313,359) | (413,055) | (78,198) | |||
Net cash provided by financing activities | 251,335 | 431,871 | 68,623 | |||
Net increase/(decrease) in cash, cash equivalents and restricted cash | (6,184) | 25,290 | (11,021) | |||
Cash and cash equivalents at the beginning of the year | 25,553 | 263 | 11,284 | |||
Cash and cash equivalents at the end of the year | 19,369 | 25,553 | 263 | |||
Supplementary disclosure of cash flow information | ||||||
Non-cash additions in respect of newbuildings | — | — | (13,683) | |||
Issuance of liabilities for newbuilding installments | — | — | 13,683 | |||
Interest paid, net of capitalized interest | (40,287) | (12,992) | — |
Vessel name | Hull No. | Third Anniversary | Fourth Anniversary | Fifth Anniversary | Sixth Anniversary | Seventh Anniversary | ||||||
Mount Norefjell | 0120833 | $56,934,360 | $54,492,480 | $52,050,600 | $49,608,720 | $47,166,840 | ||||||
Mount Ita | 0120834 | $56,934,360 | $54,492,480 | $52,050,600 | $49,608,720 | $47,166,840 | ||||||
Mount Etna | 0120835 | $56,934,360 | $54,492,480 | $52,050,600 | $49,608,720 | $47,166,840 | ||||||
Mount Blanc | 0120836 | $56,934,360 | $54,492,480 | $52,050,600 | $49,608,720 | $47,166,840 | ||||||
Mount Matterhorn | 0120837 | $56,000,000 | $54,000,000 | $51,000,000 | $48,000,000 | $46,000,000 | ||||||
Mount Neblina | 0120838 | $56,000,000 | $54,000,000 | $51,000,000 | $48,000,000 | $46,000,000 | ||||||
Mount Bandeira | 0120839 | $56,000,000 | $54,000,000 | $51,000,000 | $48,000,000 | $46,000,000 | ||||||
Mount Hua | 0120840 | $56,000,000 | $54,000,000 | $51,000,000 | $48,000,000 | $46,000,000 | ||||||
Mount Elbrus | 0120841 | $56,000,000 | $54,000,000 | $51,000,000 | $48,000,000 | $46,000,000 | ||||||
Mount Denali | 0120842 | $56,000,000 | $54,000,000 | $51,000,000 | $48,000,000 | $46,000,000 | ||||||
Mount Aconcagua | 0120843 | $56,000,000 | $54,000,000 | $51,000,000 | $48,000,000 | $46,000,000 | ||||||
Mount Emai | 0120844 | $56,000,000 | $54,000,000 | $51,000,000 | $48,000,000 | $46,000,000 |
(in millions of $) | Total obligation | Due in 2025 | Due in 2026 - 2027 | Due in 2028 - 2029 | Due Thereafter | |||||
Financing | ||||||||||
Bareboat charters for vessels (1) | 982.6 | 72.5 | 145.1 | 145.3 | 619.7 | |||||
Repayment of scrubber financing including interest commitments (2) | 3.5 | 3.1 | 0.4 | — | — | |||||
986.1 | 75.6 | 145.5 | 145.3 | 619.7 |
Name | Age | Position | ||
Bjorn Isaksen | 41 | Chairman of our Board of Directors, Director and Nominating and Corporate Governance Committee Member | ||
Jehan Mawjee | 37 | Director and Audit Committee Chairperson | ||
Georgina Sousa | 74 | Director and Audit Committee Member | ||
Carl Steen | 74 | Director, Audit Committee Member, and Nominating and Corporate Governance Committee Chairperson | ||
Mi Hong Yoon | 54 | Director, Nominating and Corporate Governance Committee Member, and Company Secretary |
Name | Age | Position | ||
Herman Billung | 67 | Chief Executive Officer and Chief Financial Officer(1) | ||
Lars-Christian Svensen | 39 | Chief Commercial Officer(1) |
Director or Officer | Beneficial Ownership in Common Shares | Interest in Options | ||||||||
Number of shares | % | Total number of options | Exercise price(1) | Expiry date | ||||||
Bjorn Isaksen(2) | 450,000 | * | 150,000(4) | $8.00 | December 8, 2026 | |||||
Jehan Mawjee | — | — | 50,000(6) | $8.00 | February 19, 2029 | |||||
Georgina Sousa | — | — | 50,000(4) | $8.00 | December 8, 2026 | |||||
Carl Steen(3) | 202,496 | * | 75,000(4) | $8.00 | December 8, 2026 | |||||
Mi Hong Yoon | — | — | — | — | — | |||||
Herman Billung | 41,241 | * | 100,000(5) | $8.00 | March 10, 2027 | |||||
Lars-Christian Svensen | 19,186 | * | 65,000(7) | $10.00 | September 1, 2029 | |||||
All executive officers and directors as a group | 712,923 | 1.5% | 490,000 |
5% Equity holders | Beneficial Ownership in Common Shares(1) | |||
Number of shares | % | |||
Drew Holdings Ltd.(2) | 13,492,549 | 29.0% | ||
Affinity Shipholdings I LLP(3) | 3,054,127 | 6.6% |
(in thousands of $) | ||
Fiscal year ended December 31, 2024 | 358 | |
Fiscal year ended December 31, 2023 | 773 |
(in thousands of $) | ||
Fiscal year ended December 31, 2024 | — | |
Fiscal year ended December 31, 2023 | — |
Number | Description of Exhibit | |
Certificate of Incorporation§ | ||
Memorandum of Association§ | ||
Amended and Restated Bye-laws§ | ||
Certificate of Deposit of Memorandum of Increase of Share Capital of Himalaya Shipping registered on July 2, 2021 (increasing Himalaya Shipping’s authorized capital)§ | ||
Description of Securities Registered under Section 12 of the Exchange Act† | ||
Form of Registration Rights Agreement§ | ||
Shipbuilding Contract for Construction of One 210,000 dwt Bulk Carrier between New Times Shipbuilding Co. Ltd. and MOUNT NOREFJELL INC. (formerly known as LHOTSE INC.), for vessel with hull number 0120833, dated March 10, 2021, as amended on November 16, 2022§,**,# | ||
Amended and Restated Memorandum of Agreement and Bareboat Charter, dated February 22, 2023, between MOUNT NOREFJELL INC., a wholly owned subsidiary of Himalaya Shipping, and Great Lhotse Limited, providing for the sale and leaseback of the Mount Norefjell vessel, with hull number 0120833 (Avic Leasing)§,***,# | ||
Memorandum of Agreement and Bareboat Charter, dated April 20, 2022, between MOUNT MATTERHORN INC. (formerly known as EVEREST INC.), a wholly owned subsidiary of Himalaya Shipping, and Jianxin Jinjiushiwu Leasing (Tianjin) Co. Ltd., providing for the sale and leaseback of the Mount Matterhorn vessel, with hull number 0120837 (CCBFL Leasing)§,****,# | ||
Novation Agreement, dated December 14, 2022, between MOUNT BANDEIRA INC., a wholly owned subsidiary of Himalaya Shipping, Jianxin Jinjiushiqui Leasing (Tianjin) Co. Ltd., as original buyer, and Huinuo (Tianjin) Shipping Leasing Co. Ltd., in respect of Mount Bandeira vessel, with hull number 0120839 (Jiangsu Leasing)§,****,*****,# | ||
Revolving Credit Facility Agreement between Himalaya Shipping Ltd. and Drew Holdings Limited. dated December 14, 2022§,# | ||
Management Agreement between Himalaya Shipping Ltd. and 2020 Bulkers Management AS, dated February 27, 2023§ | ||
Corporate Support Agreement between Himalaya Shipping Ltd. and Magni Partners (Bermuda) Limited, dated September 15, 2021§,# | ||
Bridge Facility Agreement between Himalaya Shipping Ltd. DNB Bank ASA and DNB Markets, dated March 1, 2023§,# | ||
Novation Agreement, dated July 10, 2023, between MOUNT MATTERHORN INC., a wholly owned subsidiary of Himalaya Shipping, Jianxin Jinjiushiwu Leasing (Tianjin) Co. Ltd., as original buyer, and Compass Shipping 90 Corporation Limited, in respect of Mount Matterhorn vessel, with hull number 0120837§,******,# | ||
Addendum to the Revolving Credit Facility Agreement between Himalaya Shipping Ltd. and Drew Holdings Limited dated January 11, 2024§,# | ||
Second Addendum to Revolving Credit Facility Agreement between Himalaya Shipping Ltd. and Drew Holdings Ltd. dated October 31, 2024†,# | ||
List of subsidiaries of Himalaya Shipping§ | ||
Insider Trading Policy† | ||
Certification of the Principal Executive and Financial Officer under Section 302 of the Sarbanes-Oxley Act† | ||
Certification of the Principal Executive and Financial Officer under Section 906 of the Sarbanes-Oxley Act† | ||
Clawback Policy§ | ||
101.INS | XBRL Instance Document† | |
101.SCH | XBRL Taxonomy Extension Schema Document† | |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document† | |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document† | |
101.LAB | XBRL Taxonomy Extension Label Linkbase Document† | |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document† | |
104 | Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101) |
Himalaya Shipping Ltd. | ||||
(Registrant) | ||||
By: | /s/ Herman Billung | |||
Name: | Herman Billung | |||
Title: | Chief Executive Officer and Chief Financial Officer | |||
Date: March 26, 2025 |
Page | |
Report of Independent Registered Public Accounting Firm (PCAOB ID 01318) | |
Consolidated Statements of Operations for the periods ended December 31, 2024, 2023 and 2022 | |
Consolidated Statements of Cash Flows for the periods ended December 31, 2024, 2023 and 2022 | |
Consolidated Statements of Changes in Equity for the periods ended December 31, 2024, 2023 and 2022 | |
Notes to the Audited Consolidated Financial Statements |
Year ended | Year ended | Year ended | ||||||
(in thousands of $ except per share data) | Notes | December 31, 2024 | December 31, 2023 | December 31, 2022 | ||||
Operating revenues | ||||||||
Time charter revenues | 8 | 123,580 | 36,736 | — | ||||
Total operating revenues | 123,580 | 36,736 | — | |||||
Operating expenses | ||||||||
Vessel operating expenses | (23,845) | (8,597) | — | |||||
Voyage expenses and commissions | (1,607) | (549) | — | |||||
General and administrative expenses | (5,031) | (3,846) | (1,971) | |||||
Depreciation and amortization | 12 | (26,474) | (9,118) | — | ||||
Total operating expenses | (56,957) | (22,110) | (1,971) | |||||
Operating profit (loss) | 66,623 | 14,626 | (1,971) | |||||
(Loss) from equity method investment | 10 | (11) | — | — | ||||
Financial income (expenses), net | ||||||||
Interest income | 1,071 | 830 | 38 | |||||
Interest expense, net of amounts capitalized | 7 | (46,636) | (13,601) | — | ||||
Other financial income (expenses), net | 8 | (341) | (20) | |||||
Total financial (expenses) income, net | (45,557) | (13,112) | 18 | |||||
Net income (loss) before income tax | 21,055 | 1,514 | (1,953) | |||||
Income tax (expense)/credit | 4 | (11) | — | — | ||||
Net income (loss) attributable to shareholders of Himalaya Shipping Ltd | 21,044 | 1,514 | (1,953) | |||||
Total comprehensive income (loss) attributable to shareholders of Himalaya Shipping Ltd. | 21,044 | 1,514 | (1,953) | |||||
Basic and diluted earnings (loss) per share | 6 | 0.48 | 0.04 | (0.06) |
(in thousands of $) | Notes | December 31, 2024 | December 31, 2023 | |||
ASSETS | ||||||
Current assets | ||||||
Cash and cash equivalents | 19,369 | 25,553 | ||||
Trade receivables | 1,249 | 811 | ||||
Prepaid expenses and other current assets | 9 | 6,180 | 6,443 | |||
Total current assets | 26,798 | 32,807 | ||||
Non-current assets | ||||||
Equity method investment | 10 | 324 | — | |||
Newbuildings | 11 | — | 132,646 | |||
Vessels and equipment, net | 12 | 852,979 | 428,617 | |||
Other non-current assets | 11 | — | 5,136 | |||
Total non-current assets | 853,303 | 566,399 | ||||
Total assets | 880,101 | 599,206 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||
Current liabilities | ||||||
Current portion of long-term debt | 14 | 24,304 | 19,795 | |||
Trade payables | 17 | 821 | 1,693 | |||
Accrued expenses | 13 | 7,229 | 2,531 | |||
Other current liabilities | 3,445 | 1,281 | ||||
Total current liabilities | 35,799 | 25,300 | ||||
Non-current liabilities | ||||||
Long-term debt | 14 | 689,583 | 419,701 | |||
Total non-current liabilities | 689,583 | 419,701 | ||||
Total liabilities | 725,382 | 445,001 | ||||
Commitments and contingencies | 16 | |||||
Shareholders' equity | ||||||
Common shares of par value $1.00 per share: authorized 140,010,000 (2023: 140,010,000) shares, issued and outstanding 43,900,000 (2023: 43,900,000) shares | 19 | 43,900 | 43,900 | |||
Additional paid-in capital | 19 | 14,454 | 111,788 | |||
Contributed surplus | 19 | 76,804 | — | |||
Retained earnings (Accumulated deficit) | 19,561 | (1,483) | ||||
Total shareholders' equity | 154,719 | 154,205 | ||||
Total liabilities and shareholders' equity | 880,101 | 599,206 |
Year ended | Year ended | Year ended | ||||||
(in thousands of $) | Notes | December 31, 2024 | December 31, 2023 | December 31, 2022 | ||||
Cash flows from operating activities | ||||||||
Net income (loss) | 21,044 | 1,514 | (1,953) | |||||
Adjustments to reconcile net loss to net cash used in operating activities | ||||||||
Non-cash compensation expense related to stock options | 18 | 512 | 474 | 401 | ||||
Depreciation of vessels | 12 | 26,474 | 9,118 | — | ||||
Amortization of deferred finance charges | 2,423 | 1,378 | — | |||||
Equity in net loss on equity method investment | 10 | 11 | — | — | ||||
Change in assets and liabilities: | ||||||||
Accounts receivable | (438) | (811) | — | |||||
Amounts due to/from related parties | 17 | — | (2,696) | — | ||||
Accounts payable | (872) | 485 | 444 | |||||
Accrued expenses | 4,259 | 1,028 | (60) | |||||
Other current and non-current assets | 263 | (5,036) | (539) | |||||
Other current liabilities | 2,164 | 1,020 | 261 | |||||
Net cash provided by (used in) operating activities | 55,840 | 6,474 | (1,446) | |||||
Cash flows from investing activities | ||||||||
Additions to newbuildings | (313,054) | (413,055) | (78,198) | |||||
Acquisition of equity method investment | 10 | (305) | — | — | ||||
Net cash used in investing activities | (313,359) | (413,055) | (78,198) | |||||
Cash flows from financing activities | ||||||||
Proceeds from issuance of common shares, net of paid issuance costs | 19 | — | 62,193 | (513) | ||||
Proceeds from issuance of long-term and short-term debt (net of deferred finance charges paid to lender) | 14 | 295,500 | 391,415 | 69,826 | ||||
Other deferred finance charges paid | (2,314) | (3,952) | (1,690) | |||||
Proceeds from issuance of long-term debt from related party | 17 | — | 1,020 | 1,000 | ||||
Repayment of long-term debt from related party | 17 | — | (2,020) | — | ||||
Repayment of long-term and short-term debt | 14 | (21,218) | (16,785) | — | ||||
Payment of cash distributions | 19 | (20,633) | — | — | ||||
Net cash provided by financing activities | 251,335 | 431,871 | 68,623 | |||||
Net increase/(decrease) in cash, cash equivalents and restricted cash | (6,184) | 25,290 | (11,021) | |||||
Cash and cash equivalents at the beginning of the year | 25,553 | 263 | 11,284 | |||||
Cash and cash equivalents at the end of the year | 19,369 | 25,553 | 263 |
Supplementary disclosure of cash flow information | ||||||||
Non-cash additions in respect of newbuildings | — | — | (13,683) | |||||
Issuance of liabilities for newbuilding installments | — | — | 13,683 | |||||
Interest paid, net of capitalized interest | (40,287) | (12,992) | — |
(in thousands of $ except share data) | Number of shares | Share capital | Additional paid-in capital | Contributed surplus | Retained earnings / (Accumulated deficit) | Total | ||||||
Balance as of December 31, 2021 | 32,152,857 | 32,153 | 60,770 | — | (1,044) | 91,879 | ||||||
Share based compensation | — | — | 401 | — | — | 401 | ||||||
Net loss | — | — | — | — | (1,953) | (1,953) | ||||||
Balance as of December 31, 2022 | 32,152,857 | 32,153 | 61,171 | — | (2,997) | 90,327 | ||||||
Issuance of common shares | 11,747,143 | 11,747 | 55,894 | — | — | 67,641 | ||||||
Equity issuance costs | — | — | (5,751) | — | — | (5,751) | ||||||
Share based compensation | — | — | 474 | — | — | 474 | ||||||
Net income | — | — | — | — | 1,514 | 1,514 | ||||||
Balance as of December 31, 2023 | 43,900,000 | 43,900 | 111,788 | — | (1,483) | 154,205 | ||||||
Transfer to contributed surplus | — | — | (97,876) | 97,876 | — | — | ||||||
Cash distributions to shareholders (note 19) | — | — | — | (21,072) | — | (21,072) | ||||||
Share based compensation | — | — | 542 | — | — | 542 | ||||||
Net income | — | — | — | — | 21,044 | 21,044 | ||||||
Balance as of December 31, 2024 | 43,900,000 | 43,900 | 14,454 | 76,804 | 19,561 | 154,719 |
Standard | Description | Date of adoption | Expected Effect on our Consolidated Financial Statements or Other Significant Matters |
ASU 2023-6 Disclosure Improvements - Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative | The amendments represent changes to clarify or improve disclosure and presentation requirements of a variety of Topics. Amendments allow users to more easily compare entities subject to the SEC’s existing disclosures with those entities that were not previously subject to the SEC’s requirements. Also, the amendments align the requirements in the Codification with the SEC’s regulations. | The date on which SEC removes related disclosure or two years later | Under evaluation |
ASU 2023-9 Income Taxes (Topic 740) - Improvements to Income Tax Disclosures | The amendments improve the transparency of income tax disclosures by requiring annual disclosure of (1) specific categories in the rate reconciliation; and (2) additional information for reconciling items if the effect of those reconciling items is equal to or greater than 5% of the resulting amount by multiplying pretax income (or loss) by the applicable statutory income tax rate. An entity is also required to provide the nature, effect and underlying causes of the reconciling items, and the judgment used in categorizing them, if not otherwise evident. The amendments also improve the comparability and effectiveness of disclosures by (1) adding disclosures of pretax income (or loss) and income tax expense (or benefit) to be consistent with U.S. Securities and Exchange Commission (SEC) Regulation S-X 210.4-08(h), Rules of General Application—General Notes to Financial Statements: Income Tax Expense, and (2) removing disclosures that are no longer considered relevant or cost beneficial. | January 1, 2025 | Under evaluation |
ASU 2024-02 Codification Improvements - Amendments to Remove References to the Concepts Statements. | The amendments remove references to various Concepts Statements that were either (i) extraneous and not required to understand or apply the guidance, or (ii) used in prior statements to provide guidance in certain topics. | January 1, 2025 | Under evaluation |
ASU 2024-03 Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40) | The amendments require disclosure, in the notes to the financial statements of specified information about certain costs and expenses. The amendments require that at each interim and annual reporting period, an entity disclose the amount of: (a) purchase of inventory; (b) employee compensation; (c) depreciation; (d) intangible asset amortization; and (e) depreciation, depletion, and amortization recognized as part of oil and gas producing activities. The amendment also requires disclosure of the qualitative description of the amounts remaining in the relevant expense captions that are not separately disaggregated quantitatively. In addition, disclosure of the entity’s definition of selling expenses and its total amount are required. | January 1, 2027 | Under evaluation |
Year ended | Year ended | Year ended | ||||
(in thousands of $ ) | December 31, 2024 | December 31, 2023 | December 31, 2022 | |||
Total operating revenues | 123,580 | 36,736 | — | |||
Less: | ||||||
Crew costs | (13,979) | (4,886) | — | |||
Other vessel operating expenses(1) | (9,866) | (3,711) | — | |||
Voyage expenses and commissions | (1,607) | (549) | — | |||
General and administrative expenses(2) | (5,031) | (3,846) | (1,971) | |||
Depreciation and amortization | (26,474) | (9,118) | — | |||
(Loss) from equity method investment | (11) | — | — | |||
Interest income | 1,071 | 830 | 38 | |||
Interest expense, net of amounts capitalized | (46,636) | (13,601) | — | |||
Other financial income (expenses), net | 8 | (341) | (20) | |||
Income tax (expenses) | (11) | — | — | |||
Segment and consolidated net income (loss) | 21,044 | 1,514 | (1,953) |
Year ended | Year ended | Year ended | |||||||
(in thousands of $) | December 31, 2024 | December 31, 2023 | December 31, 2022 | ||||||
Major commodity trading company | 64,641 | 52% | 14,941 | 41% | — | —% | |||
Commodity and energy transition company | 24,036 | 19% | 13,078 | 35% | — | —% | |||
Multi-modal transport company | 28,413 | 23% | 8,717 | 24% | — | —% |
Year ended | Year ended | Year ended | ||||
(in thousands of $ except share and per share data) | December 31, 2024 | December 31, 2023 | December 31, 2022 | |||
Basic earnings (loss) per share | $0.48 | $0.04 | $(0.06) | |||
Diluted earnings (loss) per share | $0.48 | $0.04 | $(0.06) | |||
Net income (loss) | 21,044 | 1,514 | (1,953) | |||
Issued common shares at end of the period | 43,900,000 | 43,900,000 | 32,152,857 | |||
Weighted average number of shares outstanding for the period, basic | 43,900,000 | 38,644,250 | 32,152,857 | |||
Dilutive impact of share options | 8,667 | — | — | |||
Weighted average number of shares outstanding for the period, diluted | 43,908,667 | 38,644,250 | 32,152,857 |
Year ended | Year ended | Year ended | ||||
(in thousands of $ ) | December 31, 2024 | December 31, 2023 | December 31, 2022 | |||
Interest expense, gross | (48,592) | (21,406) | (1,787) | |||
Capitalized interest on newbuildings | 1,956 | 7,805 | 1,787 | |||
Interest expense, net of amounts capitalized | (46,636) | (13,601) | — |
Year ended | Year ended | Year ended | ||||
(in thousands of $ ) | December 31, 2024 | December 31, 2023 | December 31, 2022 | |||
Time charter revenues | 123,580 | 36,736 | — |
(in thousands of $) | ||||||
2025 | 1,920 |
(in thousands of $) | December 31, 2024 | December 31, 2023 | ||
Prepaid interest (1) | 2,286 | 2,410 | ||
Other prepaid expenses (2) | 1,329 | 997 | ||
Inventory | 1,505 | 634 | ||
Other current assets (3) | 1,060 | 2,402 | ||
6,180 | 6,443 |
(in $ thousands) | 2024 | |
Opening balance | — | |
Additions (1) | 305 | |
Share options expense to employees of acquiree (2) | 30 | |
Loss from equity method investment | (11) | |
As of December 31 | 324 |
(in thousands of $) | 2024 | 2023 | ||
As of January 1 | 132,646 | 176,145 | ||
Installment payments(1) | 310,773 | 378,305 | ||
Capitalized interest | 1,956 | 7,805 | ||
Other capitalized costs(2) | 5,461 | 8,126 | ||
Reclassification to Vessels and equipment(3) | (450,836) | (437,735) | ||
As of December 31 | — | 132,646 |
(in thousands of $) | 2024 | 2023 | ||
Cost | ||||
As of January 1 | 437,735 | — | ||
Additions | 450,836 | 437,735 | ||
As of December 31 | 888,571 | 437,735 | ||
Depreciation and amortization | ||||
As of January 1 | (9,118) | — | ||
Charge for the year | (26,474) | (9,118) | ||
As of December 31 | (35,592) | (9,118) | ||
Net book value as of December 31 | 852,979 | 428,617 |
Vessel | Delivery date | |
Mount Norefjell | March 2, 2023 | |
Mount Ita | March 9, 2023 | |
Mount Etna | April 13, 2023 | |
Mount Blanc | May 31, 2023 | |
Mount Matterhorn | July 13, 2023 | |
Mount Neblina | August 29, 2023 | |
Mount Bandeira | January 5, 2024 | |
Mount Hua | January 8, 2024 | |
Mount Elbrus | January 11, 2024 | |
Mount Denali | April 19, 2024 | |
Mount Aconcagua | June 6, 2024 | |
Mount Emai | June 13, 2024 |
(in thousands of $) | December 31, 2024 | December 31, 2023 | ||
Accrued interest (1) | 5,411 | 1,318 | ||
Accrued operating expenses | 764 | 724 | ||
Dividend payable (2) | 439 | — | ||
Other accrued expenses (3) | 615 | 489 | ||
7,229 | 2,531 |
(in thousands of $) | December 31, 2024 | December 31, 2023 | ||
Total debt, net of deferred finance charges | 713,887 | 439,496 | ||
Less: Current portion of long-term debt, net of deferred finance charges | (24,304) | (19,795) | ||
Long-term debt, net of deferred finance charges | 689,583 | 419,701 |
(in thousands of $) | December 31, 2024 | December 31, 2023 | Maturity dates | |||
Vessel financing (Mount Norefjell) | 58,810 | 61,297 | March 2030 | |||
Vessel financing (Mount Ita) | 58,814 | 61,302 | March 2030 | |||
Vessel financing (Mount Etna) | 59,346 | 61,812 | April 2030 | |||
Vessel financing (Mount Blanc) | 59,253 | 61,681 | May 2030 | |||
Vessel financing (Mount Matterhorn) | 60,495 | 62,509 | July 2030 | |||
Vessel financing (Mount Neblina) | 60,494 | 62,509 | August 2030 | |||
Vessel financing (Mount Hua) | 61,535 | 13,683 | January 2031 | |||
Vessel financing (Mount Bandeira) | 61,535 | 13,683 | January 2031 | |||
Vessel financing (Mount Elbrus) | 61,535 | 13,783 | January 2031 | |||
Vessel financing (Mount Denali) | 62,025 | 13,783 | April 2031 | |||
Vessel financing (Mount Aconcagua) | 62,024 | 13,783 | June 2031 | |||
Vessel financing (Mount Emai) | 62,024 | 13,783 | June 2031 | |||
Total debt, gross | 727,890 | 453,608 | ||||
Less: Deferred finance charges | (14,003) | (14,112) | ||||
Total debt, net of deferred finance charges | 713,887 | 439,496 |
Year ending December 31 | ||||
(in thousands of $) | ||||
2025 | 26,913 | |||
2026 | 26,064 | |||
2027 | 27,539 | |||
2028 | 29,563 | |||
2029 | 31,525 | |||
Thereafter | 586,286 | |||
Total | 727,890 | |||
Deferred finance charges | (14,003) | |||
Total debt, net of deferred finance charges | 713,887 |
(in thousands of $) | December 31, 2024 | December 31, 2023 | ||||||||
Hierarchy | Fair value | Carrying value | Fair value | Carrying value | ||||||
Assets | ||||||||||
Cash and cash equivalents(1) | Level 1 | 19,369 | 19,369 | 25,553 | 25,553 | |||||
Liabilities | ||||||||||
Current portion of long-term debt(2)(3) | Level 2 | 26,913 | 26,913 | 21,234 | 21,234 | |||||
Long-term debt(2)(3) | Level 2 | 730,659 | 700,977 | 429,037 | 432,374 | |||||
(in thousands of $) | December 31, 2024 | December 31, 2023 | ||
Book value of vessels secured against long-term debt | 852,979 | 428,617 | ||
Book value of newbuildings secured against long-term debt | — | 132,646 | ||
Total | 852,979 | 561,263 |
Outstanding share options | Weighted average remaining life | Weighted average exercise price (in $) | Weighted average grant date fair value (in $) | |||||
Outstanding as of December 31, 2021, unvested | 500,000 | 4.0 | 8.00 | 2.20 | ||||
Outstanding as of December 31, 2021, exercisable | — | 0.0 | — | — | ||||
Granted | 120,000 | 4.0 | 8.00 | 1.95 | ||||
Vested | — | 0.0 | — | — | ||||
Forfeited | — | 0.0 | — | — | ||||
Outstanding as of December 31, 2022, unvested | 620,000 | 3.0 | 8.00 | 2.15 | ||||
Outstanding as of December 31, 2022, exercisable | — | 0.0 | — | — | ||||
Granted | — | 0.0 | — | — | ||||
Vested | — | 0.0 | — | — | ||||
Forfeited | — | 0.0 | — | — | ||||
Outstanding as of December 31, 2023, unvested | 620,000 | 3.0 | 8.00 | 2.15 | ||||
Outstanding as of December 31, 2023, exercisable | — | 0.0 | — | — | ||||
Granted | 180,000 | 5.0 | 8.72 | 2.98 | ||||
Vested | (500,000) | 0.0 | 7.53 | 2.20 | ||||
Forfeited | — | 0.0 | — | — | ||||
Outstanding as of December 31, 2024, unvested | 300,000 | 3.5 | 8.01 | 2.57 | ||||
Outstanding as of December 31, 2024, exercisable | 500,000 | 1.9 | 7.52 | — |
2024 | 2024 | 2022 | |||||
Grant date | September 2 | February 19 | March 10 | ||||
Risk-free rate | 3.75% | 4.36% | 2.00% | ||||
Expected life | 5.0 years | 5.0 years | 4.0 years | ||||
Expected future volatility | 38% | 46% | 56% |
Declaration date | Amount per share (in $) | Payment date |
February 2024 | 0.01 | March 2024 |
March 2024 | 0.03 | April 2024 |
April 2024 | 0.03 | May 2024 |
May 2024 | 0.04 | June 2024 |
June 2024 | 0.04 | July 2024 |
July 2024 | 0.05 | July 2024 |
August 2024 | 0.06 | August 2024 |
September 2024 | 0.07 | September 2024 |
October 2024 | 0.10 | October 2024 |
November 2024 | 0.04 | November 2024 |
December 2024 | 0.01 | January 2025 |