Pangaea Logistic (NASDAQ:PANL)
7.31 USD
-0.590 7.468%Sponsored Reports
| Previous Close (in USD) | 7.9 |
|---|---|
| Change | -0.590 7.468% |
| 52 W H/L (in USD) | 9.411/5.143 |
| EBITDA (in USD) | 79.896M |
| PE Ratio | 10.45 |
| Volume | 599401 |
| Diluted Eps TTM | 0.75 |
| Total Assets (in USD) | 705.18M |
|---|---|
| Total Liabilities (in USD) | 334.984M |
| Revenue TTM (in USD) | 490.317M |
| Cash (in USD) | 88.831M |
| Market Cap (in USD) | 367.223 M |
| Revenue Per Share TTM | 10.920 |
| Gross Profit TTM (in USD) | 158.427M |
Summary
Income Statement
Balance Sheet
Change in Cash
Operating Cash
Dividend Paid
Pangaea Logistic
Employees: 151
Key Executives
| Sr. No. | Name | Title | Year Born |
|---|---|---|---|
| 1. | Mr. Mark L. Filanowski | CEO & Director | 1954 |
| 2. | Mr. Gianni Del Signore | CFO & Sec. | 1983 |
| 3. | Mr. Mads Boye Petersen | Chief Operating Officer | NA |
| 4. | Mr. Gianni Del Signore | CFO & Secretary | 1983 |
| 5. | Mr. Mads Rosenberg Boye Petersen | Chief Operating Officer | NA |
Peers
Sector: Industrials
Industry: Marine Shipping
| Company | Change (USD) | Price (USD) | Trailing PE(x) | Forward PE(x) | Price Sales TTM(x) | Price to Book Value(x) | Enterprise Value to Revenue(x) | Enterprise Value to EBITDA(x) |
|
AMKAF
AP Moeller - Maersk A/S A |
0.000 0.000% | 2445 | 13.590 | 2500.000 | 0.661 | 0.630 | 0.789 | 3.809 |
|
AMKBY
AP Moeller-Maersk AS |
+0.040 0.316% | 12.71 | 13.250 | 2500.000 | 0.649 | 0.626 | 0.803 | 3.877 |
|
AMKBF
A.P. Møller - Mærsk A/S |
0.000 0.000% | 2305.6001 | 12.940 | 2500.000 | 0.628 | 0.600 | 0.789 | 3.809 |
|
CICOY
COSCO SHIPPING Holdings Co Ltd ADR |
0.000 0.000% | 9.42 | 6.610 | 5.814 | 0.151 | 0.854 | 0.653 | 3.184 |
Income Statement
(Currency in USD)| Breakdown | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 |
|---|---|---|---|---|---|
| Income Before Tax | 85.508M | 72.374M | 12.692M | 17.049M | 23.982M |
| Minority Interest | -6.016M | -5.147M | 51.666M | 72.826M | 71.679M |
| Net Income | 79.491M | 67.227M | 2.539M | 2.065M | 17.757M |
| Selling General Administrative | 20.103M | 18.966M | 15.915M | 17.379M | 16.484M |
| Gross Profit | 128.937M | 97.839M | 38.143M | 49.973M | 53.415M |
| Reconciled Depreciation | 29.49M | 22.974M | 17.055M | 18.529M | 17.621M |
| Ebit | 105.508M | 78.872M | 19.697M | 32.909M | 37.608M |
| Ebitda | 139.131M | 102.976M | 40.266M | 51.438M | 55.229M |
| Depreciation And Amortization | 33.623M | 24.104M | 20.569M | 18.529M | 17.621M |
| Operating Income | 105.508M | 78.872M | 19.697M | 32.909M | 36.071M |
| Other Operating Expenses | 590.873M | 639.232M | 360.668M | 379.604M | 336.039M |
| Interest Expense | 21.49M | 11.514M | 7.831M | 9.278M | 8.897M |
| Tax Provision | - | - | - | - | - |
| Interest Income | - | - | - | 6.524M | 12.766M |
| Net Interest Income | -21.49M | -11.514M | -7.831M | -9.278M | -8.897M |
| Income Tax Expense | 8.66M | 17.79M | 10.154M | 14.984M | 10.954M |
| Total Revenue | 699.707M | 718.104M | 382.896M | 412.198M | 372.97M |
| Total Operating Expenses | 20.103M | 18.966M | 15.915M | 17.379M | 16.484M |
| Cost Of Revenue | 570.77M | 620.266M | 344.753M | 362.225M | 319.555M |
| Total Other Income Expense Net | -20M | -6.499M | -7.005M | -15.86M | -4.052M |
| Net Income From Continuing Ops | 210.061M | 184.213M | 12.692M | 17.049M | 58.84M |
| Net Income Applicable To Common Shares | 210.061M | 184.213M | 11.352M | 11.658M | 17.757M |
Balance Sheet
(Currency in USD)| Breakdown | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
|---|---|---|---|---|---|
| Total Assets | 705.18M | 748.241M | 707.024M | 450.404M | 479.903M |
| Intangible Assets | 1.777M | 46.629M | - | 80.938M | - |
| Other Current Assets | 20.053M | 28.267M | 46.348M | 19.516M | 18.771M |
| Total Liab | 334.984M | 379.52M | 406.343M | 215.973M | 236.831M |
| Total Stockholder Equity | 323.886M | 314.226M | 247.202M | 182.766M | 170.246M |
| Other Current Liab | 30.705M | 0.626M | 0.214M | 1.006M | 0.632M |
| Common Stock | 0.005M | 0.005M | 0.005M | 0.005M | 0.004M |
| Capital Stock | 0.005M | 0.005M | 0.005M | 0.005M | 0.004M |
| Retained Earnings | 159.027M | 151.327M | 85.663M | 23.18M | 12.737M |
| Good Will | 3.105M | 15.535M | - | 15.535M | - |
| Other Assets | - | - | 1.99M | 0M | 16.857M |
| Cash | 88.831M | 128.385M | 56.209M | 46.897M | 50.555M |
| Cash And Equivalents | - | - | - | - | - |
| Total Current Liabilities | 105.334M | 92.212M | 111.739M | 110.809M | 90.855M |
| Current Deferred Revenue | 15.63M | 20.884M | 32.205M | 12.8M | 14.376M |
| Net Debt | 175.604M | 171.097M | 250.753M | 112.735M | 126.466M |
| Short Term Debt | 52.722M | 32.148M | 30.166M | 64.604M | 35.873M |
| Short Long Term Debt | 30.752M | 15.783M | 15.686M | 60.126M | 23.324M |
| Short Long Term Debt Total | 264.435M | 299.481M | 306.962M | 159.632M | 177.021M |
| Other Stockholder Equity | 164.855M | 162.894M | 161.534M | 159.581M | 157.505M |
| Property Plant Equipment | - | 143.445M | 128.832M | 321.982M | 335.09M |
| Total Current Assets | 191.826M | 222.511M | 183.964M | 113.032M | 126.955M |
| Long Term Investments | 3.813M | 259.861M | 3.962M | 15.391M | 15.357M |
| Short Term Investments | 10.207M | 484.345M | 351.194M | 0M | - |
| Net Receivables | 53.669M | 36.755M | 54.259M | 29.152M | 28.309M |
| Long Term Debt | 68.446M | 98.82M | 105.837M | 54.643M | 88.478M |
| Inventory | 19.066M | 29.104M | 27.148M | 15.966M | 21.001M |
| Accounts Payable | 6.278M | 38.554M | 49.154M | 32.4M | 39.974M |
| Accumulated Other Comprehensive Income | - | - | - | - | -76.727M |
| Non Currrent Assets Other | 8695090.118M | 6.207M | 3.962M | 103.341M | 2.5M |
| Non Current Assets Total | 513.354M | 525.73M | 523.06M | 337.373M | 352.947M |
| Capital Lease Obligations | 165.237M | 184.879M | 185.439M | 57.498M | 70.047M |
| Long Term Debt Total | - | - | - | - | 141.148M |
Cash Flow
(Currency in USD)| Breakdown | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 |
|---|---|---|---|---|---|
| Investments | -233.537M | -414.196M | -6.888M | -46.602M | 4.39M |
| Total Cashflows From Investing Activities | -280.743M | -457.751M | -6.888M | -46.602M | -21.001M |
| Total Cash From Financing Activities | -34.117M | 143.859M | -18.606M | -0.916M | -5.042M |
| Net Income | 85.508M | 72.374M | 12.692M | 17.049M | 23.982M |
| Change In Cash | 72.176M | 7.812M | -4.658M | -3.06M | 17.583M |
| Begin Period Cash Flow | 56.209M | 48.397M | 53.055M | 56.115M | 38.532M |
| End Period Cash Flow | 128.385M | 56.209M | 48.397M | 53.055M | 56.115M |
| Total Cash From Operating Activities | 134.801M | 61.745M | 20.836M | 44.459M | 40.135M |
| Depreciation | 29.49M | 22.974M | 17.055M | 18.529M | 17.621M |
| Other Cashflows From Investing Activities | -4.709M | -0.394M | -0.628M | -0.628M | 0.032M |
| Dividends Paid | 13.415M | 5.535M | 0.535M | 8.09M | 2.27M |
| Change To Inventory | -1.957M | -11.182M | 5.035M | -2.425M | -3.865M |
| Sale Purchase Of Stock | 1.57M | 1.507M | 1.176M | -0.179M | -0.051M |
| Other Cashflows From Financing Activities | 10.576M | 221.274M | 17.469M | 36.999M | 50837.971M |
| Capital Expenditures | 36.394M | 196.654M | 2.926M | 56.991M | 17.541M |
| Change In Working Capital | 11.996M | -26.394M | -8.087M | 0.562M | -6.122M |
| Other Non Cash Items | 6.04M | -5.855M | -4.896M | 8.318M | -0.12M |
| Free Cash Flow | 98.407M | -134.908M | 17.909M | -12.532M | 22.594M |
Funds
| Sr. No. | Name | Purchased On | Shares |
|---|---|---|---|
| 1. | iShares Russell 2000 ETF | 2 years ago | 803735 |
| 2. | Avantis US Small Cap Value ETF | 2 years ago | 592055 |
| 3. | Vanguard Institutional Extnd Mkt Idx Tr | 2 years ago | 512373 |
| 4. | DFA US Small Cap Value I | 2 years ago | 510606 |
| 5. | Royce Capital Small-Cap Inv | 2 years ago | 478488 |
| 6. | Fidelity Small Cap Index | 2 years ago | 372279 |
| 7. | iShares Russell 2000 Value ETF | 2 years ago | 336305 |
| 8. | EA Bridgeway Omni Small-Cap Value ETF | 2 years ago | 305783 |
| 9. | Bridgeway Omni Small-Cap Value N | 2 years ago | 296300 |
| 10. | Bridgeway Omni Small-Cap Value | 2 years ago | 296300 |
| 11. | Wellington CIF Micro Cap Equity | 2 years ago | 249839 |
| 12. | DFA US Targeted Value I | 2 years ago | 227329 |
| 13. | Royce Small-Cap Value Service | 2 years ago | 226065 |
| 14. | Fidelity Extended Market Index | 2 years ago | 199372 |
| 15. | Dimensional US Targeted Value ETF | 2 years ago | 182953 |
| 16. | Vanguard Russell 2000 ETF | 2 years ago | 135753 |
| 17. | State St Russell Sm Cap® Indx SL Cl I | 2 years ago | 134300 |
| 18. | PGIM Quant Solutions Small-Cap Val Z | 2 years ago | 130400 |
| 19. | State St Russell Sm/Mid Cp® Indx NL Cl C | 2 years ago | 113136 |
| 20. | DFA US Small Cap I | 2 years ago | 110534 |
Institutions
| Sr. No. | Name | Purchased On | Shares |
|---|---|---|---|
| 1. | Rockland Trust Co | 2 years ago | 8548361 |
| 2. | BlackRock Inc | 2 years ago | 2516994 |
| 3. | Dimensional Fund Advisors, Inc. | 2 years ago | 1741313 |
| 4. | Wellington Management Company LLP | 2 years ago | 1527543 |
| 5. | Cable Car Capital LLC | 2 years ago | 890071 |
| 6. | Geode Capital Management, LLC | 2 years ago | 770784 |
| 7. | Royce & Associates, LP | 2 years ago | 704553 |
| 8. | Vanguard Group Inc | 2 years ago | 701875 |
| 9. | American Century Companies Inc | 2 years ago | 636259 |
| 10. | Bridgeway Capital Management, LLC | 2 years ago | 594787 |
| 11. | State Street Corporation | 2 years ago | 577814 |
| 12. | Amvescap Plc. | 2 years ago | 564243 |
| 13. | Millennium Management LLC | 2 years ago | 479580 |
| 14. | Renaissance Technologies Corp | 2 years ago | 460300 |
| 15. | Goldman Sachs Group Inc | 2 years ago | 395546 |
| 16. | Acadian Asset Management LLC | 2 years ago | 312312 |
| 17. | Northern Trust Corp | 2 years ago | 288931 |
| 18. | Two Sigma Advisers, LLC | 2 years ago | 287000 |
| 19. | Empowered Funds, LLC | 2 years ago | 275922 |
| 20. | Arrowstreet Capital Limited Partnership | 2 years ago | 244981 |
Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peertrades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).