Previous Close | $2.82 |
Intrinsic Value | $18.25 |
Upside potential | +547% |
Data is not available at this time.
Icon Energy Corp. operates in the energy sector, primarily focusing on oil and gas exploration and production. The company generates revenue through the extraction and sale of hydrocarbons, leveraging its asset base to capitalize on energy market dynamics. Icon Energy's operations are concentrated in regions with established infrastructure, allowing it to optimize production efficiency while mitigating logistical risks. The firm competes in a highly cyclical industry, where commodity price volatility significantly impacts profitability and investment decisions. Icon Energy's market position is that of a small-cap player, with a focus on niche opportunities rather than large-scale production. This strategy allows the company to remain agile in responding to market shifts, though it also exposes it to higher operational and financial risks compared to larger, diversified peers. The energy sector's transition toward sustainability presents both challenges and opportunities for Icon Energy, as it balances traditional hydrocarbon operations with potential investments in cleaner energy solutions.
Icon Energy reported revenue of $5.3 million for the fiscal year ending December 31, 2024, alongside a net loss of $210,000. The negative diluted EPS of -$0.17 reflects ongoing challenges in achieving profitability, likely due to high operating costs or subdued commodity prices. Operating cash flow of $864,000 suggests some ability to fund operations internally, though capital expenditures of -$18.0 million indicate significant reinvestment requirements.
The company's negative net income and EPS highlight weak earnings power in the current period. High capital expenditures relative to operating cash flow suggest aggressive investment in growth or maintenance, which may strain liquidity if not offset by future revenue improvements. The disparity between operating cash flow and net income points to non-cash charges or working capital adjustments affecting profitability.
Icon Energy's balance sheet shows $946,000 in cash and equivalents against total debt of $15.9 million, indicating a leveraged position. The debt load may constrain financial flexibility, particularly given the company's negative earnings. Shareholders' equity is likely under pressure, as evidenced by the net loss and high capital spending, which could necessitate additional financing if operational performance does not improve.
The company's growth trajectory appears constrained by its current financial performance, though the substantial capital expenditures suggest a focus on future production capacity. Icon Energy's dividend per share of $3.472 is notable but may be unsustainable given the net loss and high debt, raising questions about its long-term viability without improved earnings or external funding.
Market expectations for Icon Energy are likely tempered by its unprofitable status and leveraged balance sheet. Investors may be pricing in a recovery in energy prices or operational improvements, but the current valuation reflects significant risks. The high dividend yield could attract income-focused investors, though sustainability concerns may limit upside potential.
Icon Energy's strategic advantages include its operational focus and agility in a volatile energy market. However, the outlook remains uncertain due to its financial leverage and dependence on commodity prices. Success will hinge on executing its capital expenditure program efficiently and navigating industry headwinds, including energy transition pressures and fluctuating demand.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |