Global Ship Lease (NYSE: GSL) posts Q1 2026 cash flow, dividend and debt update
Global Ship Lease reported solid first-quarter 2026 results with modest growth in operating performance but lower headline earnings versus a strong prior period boosted by vessel sale gains. Operating revenue rose to $198.1 million from $191.0 million, driven by higher charter rates, new vessels and sharply improved utilization of 98.2%.
Net income available to common shareholders was $91.4 million, or $2.54 per share, compared with $121.0 million or $3.40 a year earlier, when results included a $28.5 million gain on vessel sales. On a normalized basis, net income was broadly stable at $92.1 million and normalized EPS was $2.56, only slightly below $2.65 a year ago. Adjusted EBITDA edged up to $133.2 million.
The company continued to strengthen its balance sheet, cutting total debt to $657.8 million from $777.7 million as of March 31, 2025, while cash and cash equivalents increased to $404.9 million. Contracted revenue reached $2.05 billion over a TEU-weighted average remaining charter term of 2.6 years, with forward cover for 100% of 2026 and 86% of 2027. The board declared a quarterly dividend of $0.625 per Class A share, supporting an annualized dividend of $2.50. The company also agreed forward sales of three older, non-core ships for $52.0 million, expecting an approximate $25.0 million gain on sale upon charter expiry.
Positive
- None.
Negative
- None.
Insights
Core earnings and cash flow held firm, with lower leverage and high charter coverage supporting stability.
Global Ship Lease generated operating revenue of $198.1 million and Adjusted EBITDA of $133.2 million in Q1 2026, both slightly above the prior year. The apparent EPS decline mainly reflects a prior-year $28.5 million vessel sale gain rather than weaker operations.
Normalized net income of $92.1 million and normalized EPS of $2.56 were only marginally below 2025 levels, suggesting underlying earnings power remains steady despite higher operating expenses and stock-based compensation. Cash from operations of $80.3 million comfortably funded dividends and debt service.
Debt fell to $657.8 million while cash and cash equivalents rose to $404.9 million, improving financial flexibility. Contracted revenue of $2.05 billion over 2.6 years, with 100% coverage for 2026 and 86% for 2027, underpins medium-term visibility. Forward sales of three older ships for $52.0 million with an expected $25.0 million gain support disciplined fleet renewal.
Key Figures
Key Terms
Adjusted EBITDA financial
Normalized net income financial
interest rate cap financial
sale and leaseback financing transactions financial
FX Reverse Convertible transactions financial
intangible liabilities-charter agreements financial
|
GLOBAL SHIP LEASE, INC.
(Registrant)
|
||
|
Dated: May 22, 2026
|
||
|
By:
|
/s/ Thomas Lister
|
|
|
Thomas Lister
|
||
|
Chief Executive Officer
|
||
|
Three
months ended
March 31, 2026
|
Three
months ended
March 31, 2025
|
|||||||
|
Operating Revenues (1)
|
198,079
|
190,975
|
||||||
|
Operating Income
|
97,418
|
128,498
|
||||||
|
Net Income (2)
|
91,445
|
121,010
|
||||||
|
Adjusted EBITDA (3)
|
133,186
|
132,298
|
||||||
|
Normalized Net Income (3)
|
92,090
|
94,277
|
||||||
|
Unaudited Revenue origin by country 1
|
Three months ended March 31, 2026
|
Three months ended March 31, 2025
|
|||||||||||||||
|
Revenue (USD million)
|
Percentage of
revenue
|
Revenue (USD million)
|
Percentage of
revenue
|
||||||||||||||
|
Denmark (Maersk)
|
57.70
|
29.13
|
%
|
58.88
|
30.83
|
%
|
|||||||||||
|
France (CMA CGM)
|
41.09
|
20.75
|
%
|
36.07
|
18.89
|
%
|
|||||||||||
|
Germany (Hapag Lloyd)
|
36.88
|
18.62
|
%
|
36.11
|
18.91
|
%
|
|||||||||||
|
Switzerland (MSC)
|
26.06
|
13.16
|
%
|
20.15
|
10.55
|
%
|
|||||||||||
|
Israel (ZIM)
|
14.67
|
7.41
|
%
|
17.76
|
9.30
|
%
|
|||||||||||
|
China, including Hong Kong (COSCO & OOCL)
|
14.40
|
7.27
|
%
|
11.60
|
6.07
|
%
|
|||||||||||
|
Singapore (ONE, Swire Shipping, RCL Feeder)
|
7.28
|
3.66
|
%
|
4.97
|
2.60
|
%
|
|||||||||||
|
USA (Matson)
|
-
|
-
|
3.16
|
1.65
|
%
|
||||||||||||
|
Taiwan (Wan Hai)
|
-
|
-
|
2.28
|
1.20
|
%
|
||||||||||||
|
Total
|
198.08
|
100.00
|
%
|
190.98
|
100.00
|
%
|
|||||||||||
| 1. |
Based on jurisdiction of head office of each charterer
|
|
Three months ended
|
Year ended
|
|||||||||||||||||||||||||||
|
Mar 31,
2026
|
Mar 31,
2025
|
Dec 31,
2025
|
Dec 31,
2024
|
Dec 31,
2023
|
Dec 31,
2022
|
Dec 31,
2021
|
||||||||||||||||||||||
|
Days
|
||||||||||||||||||||||||||||
|
Ownership days
|
6,382
|
6,404
|
25,323
|
24,937
|
24,285
|
23,725
|
19,427
|
|||||||||||||||||||||
|
Planned offhire - scheduled drydock
|
(84)
|
|
(330)
|
|
(816)
|
|
(807)
|
|
(701)
|
|
(581)
|
|
(752)
|
|
||||||||||||||
|
Unplanned offhire
|
(34
|
|
(41)
|
|
(262)
|
|
(144)
|
|
(233)
|
|
(460)
|
|
(260)
|
|
||||||||||||||
|
Idle time
|
-
|
(35)
|
|
(47)
|
|
(15)
|
|
(62)
|
|
(30)
|
|
(88)
|
|
|||||||||||||||
|
Operating days
|
6,264
|
5,958
|
24,198
|
23,971
|
23,289
|
22,654
|
18,327
|
|||||||||||||||||||||
|
Utilization
|
98.2%
|
|
93.7%
|
|
95.6%
|
|
96.1%
|
|
95.9%
|
|
95.5%
|
|
94.3%
|
|
||||||||||||||
|
Vessel Name
|
Capacity
in TEUs
|
Lightweight
(tons)
|
Year
Built
|
Charterer
|
Earliest Charter
Expiry Date
|
Latest Charter
Expiry Date (2)
|
Daily Charter
Rate $
|
|
CMA CGM Thalassa
|
11,040
|
38,577
|
2008
|
CMA CGM
|
3Q28
|
1Q29
|
47,200
|
|
ZIM Norfolk (1)
|
9,115
|
31,764
|
2015
|
ZIM
|
2Q32
|
4Q32
|
65,000 (3)
|
|
Anthea Y (1)
|
9,115
|
31,890
|
2015
|
MSC
|
4Q28
|
4Q28
|
Footnote (4)
|
|
ZIM Xiamen (1)
|
9,115
|
31,820
|
2015
|
ZIM
|
3Q32
|
4Q32
|
65,000 (3)
|
|
Sydney Express (1)
|
9,019
|
31,254
|
2016
|
Hapag-Lloyd
|
3Q27
|
4Q29
|
Footnote (5)
|
|
Istanbul Express (1)
|
9,019
|
31,380
|
2016
|
Hapag-Lloyd
|
4Q26
|
2Q30
|
Footnote (5)
|
|
Bremerhaven Express (1)
|
9,019
|
31,319
|
2015
|
Hapag Lloyd
|
2Q27
|
3Q29
|
Footnote (5)
|
|
Czech (1)
|
9,019
|
31,319
|
2015
|
Hapag-Lloyd
|
4Q26
|
3Q30
|
Footnote (5)
|
|
MSC Tianjin
|
8,603
|
34,243
|
2005
|
MSC (6)
|
3Q30
|
1Q31
|
Footnote (6)
|
|
MSC Qingdao
|
8,603
|
34,586
|
2004
|
MSC (6)
|
4Q30
|
1Q31
|
Footnote (6)
|
|
GSL Ningbo
|
8,603
|
34,340
|
2004
|
MSC (7)
|
3Q30
|
1Q31
|
Footnote (7)
|
|
GSL Alexandra
|
8,599
|
37,809
|
2004
|
Maersk (8)
|
2Q28
|
3Q28
|
Footnote (8)
|
|
GSL Sofia
|
8,599
|
37,777
|
2003
|
Maersk (8)
|
3Q28
|
3Q28
|
Footnote (8)
|
|
GSL Effie
|
8,599
|
37,777
|
2003
|
Maersk (8)
|
3Q28
|
3Q28
|
Footnote (8)
|
|
GSL Lydia
|
8,599
|
37,777
|
2003
|
Maersk (8)
|
2Q28
|
3Q28
|
Footnote (8)
|
|
Lotus A
|
8,586
|
33,026
|
2010
|
CMA CGM
|
3Q26
|
3Q30
|
Footnote (9)
|
|
Koi
|
8,586
|
33,005
|
2011
|
CMA CGM
|
3Q26
|
2Q30
|
Footnote (9)
|
|
Cypress
|
8,586
|
33,026
|
2011
|
CMA CGM
|
3Q26
|
2Q30
|
Footnote (9)
|
|
GSL Eleni
|
7,847
|
29,261
|
2004
|
Maersk
|
4Q27
|
2Q29
|
Footnote (10)
|
|
GSL Kalliopi
|
7,847
|
29,261
|
2004
|
Maersk
|
1Q28
|
3Q29
|
Footnote (10)
|
|
GSL Grania
|
7,847
|
29,261
|
2004
|
Maersk
|
1Q28
|
3Q29
|
Footnote (10)
|
|
Colombia Express (1)
|
7,072
|
23,424
|
2013
|
Hapag-Lloyd
|
4Q28
|
1Q31
|
Footnote (11)
|
|
Panama Express (1)
|
7,072
|
23,424
|
2013
|
Hapag-Lloyd
|
4Q29
|
4Q31
|
Footnote (11)
|
|
Costa Rica Express (1)
|
7,072
|
23,424
|
2013
|
Hapag-Lloyd
|
2Q29
|
3Q31
|
Footnote (11)
|
|
Nicaragua Express (1)
|
7,072
|
23,424
|
2013
|
Hapag-Lloyd
|
3Q29
|
4Q31
|
Footnote (11)
|
|
Ateti (ex CMA CGM Berlioz) (12)
|
7,023
|
26,776
|
2001
|
Footnote (12)
|
2Q29
|
2Q29
|
Footnote (12)
|
|
Mexico Express (1)
|
6,918
|
23,970
|
2015
|
Hapag-Lloyd
|
3Q29
|
4Q31
|
Footnote (11)
|
|
Jamaica Express (1)
|
6,918
|
23,915
|
2015
|
Hapag-Lloyd
|
3Q29
|
4Q31
|
Footnote (11)
|
|
GSL Christen
|
6,858
|
27,954
|
2002
|
Maersk
|
4Q27
|
1Q28
|
Footnote (13)
|
|
GSL Nicoletta
|
6,858
|
28,070
|
2002
|
Maersk
|
1Q28
|
2Q28
|
Footnote (13)
|
|
Agios Dimitrios
|
6,572
|
24,931
|
2011
|
MSC
|
3Q30
|
4Q30
|
Footnote (6)
|
|
GSL Vinia
|
6,080
|
23,737
|
2004
|
Maersk
|
1Q28
|
4Q29
|
Footnote (14)
|
|
GSL Christel Elisabeth
|
6,080
|
23,745
|
2004
|
Maersk
|
1Q28
|
3Q29
|
Footnote (14)
|
|
GSL Arcadia
|
6,008
|
24,859
|
2000
|
Footnote (15)
|
1Q29
|
2Q29
|
Footnote (15)
|
|
GSL Violetta
|
6,008
|
24,873
|
2000
|
Footnote (15)
|
1Q29
|
1Q29
|
Footnote (15)
|
|
GSL Maria
|
6,008
|
24,414
|
2001
|
Maersk (15)
|
1Q30
|
2Q30
|
12,700 (15)
|
|
GSL MYNY
|
6,008
|
24,876
|
2000
|
Footnote (15)
|
1Q29
|
2Q29
|
Footnote (15)
|
|
GSL Melita
|
6,008
|
24,859
|
2001
|
Maersk (15)
|
3Q29
|
4Q29
|
12,700 (15)
|
|
GSL Tegea
|
5,994
|
24,308
|
2001
|
Maersk (15)
|
4Q29
|
4Q29
|
12,700 (15)
|
|
GSL Dorothea
|
5,994
|
24,243
|
2001
|
Maersk (15)
|
3Q29
|
4Q29
|
12,700 (15)
|
|
Ian H
|
5,936
|
25,128
|
2000
|
COSCO
|
4Q27
|
4Q27
|
Footnote (16)
|
|
GSL Tripoli
|
5,470
|
22,109
|
2009
|
Maersk
|
3Q27
|
4Q27
|
17,250
|
|
GSL Kithira
|
5,470
|
22,259
|
2009
|
Maersk
|
4Q27
|
1Q28
|
17,250
|
|
GSL Tinos
|
5,470
|
22,068
|
2010
|
Maersk
|
3Q27
|
4Q27
|
17,250
|
|
GSL Syros
|
5,470
|
22,099
|
2010
|
Maersk
|
4Q27
|
4Q27
|
17,250
|
|
Orca I
|
5,308
|
20,633
|
2006
|
Footnote (17)
|
3Q28
|
4Q28
|
Footnote (17)
|
|
Dolphin II
|
5,095
|
20,596
|
2007
|
Footnote (17)
|
1Q28
|
2Q28
|
Footnote (17)
|
|
CMA CGM Alcazar
|
5,089
|
20,087
|
2007
|
CMA CGM
|
3Q29
|
4Q29
|
35,500 (18)
|
|
GSL Château d’If
|
5,089
|
19,994
|
2007
|
CMA CGM
|
4Q29
|
1Q30
|
35,500 (18)
|
|
GSL Susan
|
4,363
|
17,309
|
2008
|
CMA CGM
|
3Q27
|
1Q28
|
Footnote (19)
|
|
CMA CGM Jamaica
|
4,298
|
17,272
|
2006
|
CMA CGM
|
1Q28
|
2Q28
|
Footnote (19)
|
|
CMA CGM Sambhar
|
4,045
|
17,355
|
2006
|
CMA CGM
|
1Q28
|
2Q28
|
Footnote (19)
|
|
CMA CGM America
|
4,045
|
17,355
|
2006
|
CMA CGM
|
1Q28
|
2Q28
|
Footnote (19)
|
|
GSL Rossi
|
3,421
|
16,309
|
2012
|
Maersk
|
1Q29
|
2Q29
|
Footnote (20)
|
|
GSL Alice
|
3,421
|
16,543
|
2014
|
CMA CGM
|
2Q28
|
3Q28
|
31,000
|
|
GSL Eleftheria
|
3,421
|
16,642
|
2013
|
Maersk
|
3Q28
|
4Q28
|
33,000
|
|
GSL Melina
|
3,421
|
16,703
|
2013
|
Maersk
|
4Q29
|
1Q30
|
29,900 (21)
|
|
Athena
|
2,980
|
13,538
|
2003
|
MSC
|
2Q27
|
3Q27
|
Footnote (22)
|
|
GSL Valerie
|
2,824
|
11,971
|
2005
|
ZIM
|
2Q27
|
3Q27
|
27,000
|
|
GSL Mamitsa
|
2,824
|
11,949
|
2007
|
RCL
|
1Q28
|
2Q28
|
28,000
|
|
GSL Lalo
|
2,824
|
11,950
|
2006
|
MSC
|
2Q27
|
3Q27
|
Footnote (23)
|
|
GSL Mercer
|
2,824
|
11,970
|
2007
|
ONE
|
1Q27
|
2Q27
|
24,500
|
|
GSL Elizabeth
|
2,741
|
11,530
|
2006
|
Maersk
|
3Q28
|
4Q28
|
20,360 (24)
|
|
Newyorker
|
2,635
|
11,463
|
2001
|
Maersk
|
2Q27
|
3Q27
|
26,000
|
|
Nikolas
|
2,635
|
11,370
|
2000
|
CMA CGM
|
1Q27
|
2Q27
|
26,000
|
|
GSL Chloe
|
2,546
|
12,212
|
2012
|
ONE
|
1Q27
|
2Q27
|
24,500
|
|
GSL Maren
|
2,546
|
12,243
|
2014
|
OOCL
|
2Q28
|
3Q28
|
16,500 (25)
|
|
Maira
|
2,506
|
11,453
|
2000
|
CMA CGM
|
1Q27
|
2Q27
|
26,000
|
|
Manet (28)
|
2,288
|
11,534
|
2001
|
OOCL
|
4Q26
|
4Q26
|
24,000
|
|
Kumasi (28)
|
2,220
|
11,652
|
2002
|
MSC
|
4Q26
|
4Q26
|
Footnote (26)
|
|
Julie
|
2,207
|
11,731
|
2002
|
MSC
|
3Q27
|
3Q27
|
Footnote (27)
|
| (1) |
Modern design, high reefer capacity, fuel-efficient “ECO” vessel.
|
| (2) |
In many instances, charterers have the option to extend a charter beyond the nominal latest expiry date by the amount of time that the vessel was off hire during the course of that charter. This additional
charter time (“Offhire Extension”) is computed at the end of the initially contracted charter period. The Latest Charter Expiry Dates shown in this table have been adjusted to reflect offhire accrued up to March 31, 2026, plus estimated
offhire scheduled to occur during the remaining lifetimes of the respective charters. However, as actual offhire can only be calculated at the end of each charter, in some cases actual Offhire Extensions – if invoked by charterers – may
exceed the Latest Charter Expiry Dates indicated.
|
| (3) |
Zim Norfolk and Zim Xiamen were forward extended for 60 – 63 months. The extensions are expected to commence between 2Q-3Q 2027 and are expected to generate average annualized Adjusted EBITDA of approximately
$13.5 million per ship.
|
| (4) |
Anthea Y is fixed for 36 months +/- 30 days and is chartered at a rate expected to generate average annualized Adjusted EBITDA of approximately $12.6 million.
|
| (5) |
Sydney Express, Istanbul Express, Bremerhaven Express and Czech were contracted for purchase in 4Q 2024, with three vessels delivered in December 2024 and the fourth in January 2025. Contract cover for each
vessel is for a varied median firm duration extending for an average of 1.7 years, or up to an average of 5.1 years if all charterers’ options are exercised. Sydney Express, Istanbul Express, Bremerhaven Express and Czech charters are
expected to generate average annualized Adjusted EBITDA of approximately $9.5 million per ship. 12-month extension options were exercised in 3Q 2025 for Bremerhaven Express and Sydney Express.
|
| (6) |
MSC Tianjin, MSC Qingdao and Agios Dimitrios charters are expected to generate average annualized Adjusted EBITDA of approximately $6.9 million, $8.1 million, and $5.9 million, respectively. MSC Tianjin, MSC
Qingdao and Agios Dimitrios were forward fixed in direct continuation for 36 – 38 months. The new charters are expected to commence between 3Q-4Q 2027. MSC Tianjin, MSC Qingdao and Agios Dimitrios new charters are expected to generate
average annualized Adjusted EBITDA of approximately $7.8 million, $7.8 million, and $7.1 million, respectively. MSC Qingdao & Agios Dimitrios are fitted with Exhaust Gas Cleaning Systems (“scrubbers”).
|
| (7) |
GSL Ningbo is chartered at a rate expected to generate average annualized Adjusted EBITDA of approximately $16.5 million. GSL Ningbo is forward fixed in direct continuation for 36 – 38 months. The new charter
is expected to commence on 3Q 2027 and is expected to generate average annualized Adjusted EBITDA of approximately $7.8 million.
|
| (8) |
GSL Alexandra, GSL Sofia, GSL Effie and GSL Lydia. After the initial charter period, extension options were exercised by charterers at rates expected to generate average annualized Adjusted EBITDA of
approximately $4.9 million per ship. Thereafter, the ships have been forward fixed for approximately 24 months, with the new charters expected to commence in 2Q-3Q 2026 and generate average annualized Adjusted EBITDA of approximately $8.1
million per ship;
|
| (9) |
Lotus A and Koi were delivered to our fleet on December 12, 2025, and December 29, 2025, respectively. Cypress was delivered on January 9, 2026. Lotus A, Koi and Cypress charters have flexible durations, with
latest redeliveries in mid-2030, and are expected to generate average annualized Adjusted EBITDA of approximately $3.5 million, $3.1 million, and $3.1 million respectively;
|
| (10) |
GSL Eleni, GSL Kalliopi and GSL Grania, are chartered for 35 – 38 months, after which the charterer has the option to extend each charter for a further 12 – 16 months. Each charter is expected to generate
average annualized Adjusted EBITDA of approximately $9.6 million for the firm period.
|
| (11) |
Colombia Express, Panama Express, Costa Rica Express, Nicaragua Express, Mexico Express, Jamaica Express are fixed to Hapag-Lloyd for 60 months +/- 45 days, followed by two periods of 12 months each at the
option of the charterer. The charters are expected to generate average annualized Adjusted EBITDA of approximately $13.1 million per ship.
|
| (12) |
CMA CGM Berlioz was forward fixed for 36 – 38 months. The new charter is expected to commence in 2Q 2026 and to generate average annualized Adjusted EBITDA of approximately $6.8 million. As of March 31, 2026,
the vessel was under drydock. On April 25, 2026, CMA CGM Berlioz was renamed to Ateti.
|
| (13) |
GSL Nicoletta and GSL Christen charters are expected to generate average annualized Adjusted EBITDA of approximately $11.3 million per ship.
|
| (14) |
GSL Vinia and GSL Christel Elizabeth are chartered for 36 – 40 months, after which the charterer has the option to extend each charter for a further 12 – 15 months. The charters are expected to generate
average annualized Adjusted EBITDA of approximately $11.2 million per ship for the firm period and $5.8 million per ship for the option period.
|
| (15) |
GSL Maria, GSL Violetta, GSL Arcadia, GSL MYNY, GSL Melita, GSL Tegea and GSL Dorothea. Contract cover for each ship is for a firm period of at least three years from the date each vessel was delivered in
2021, with charterers holding a one-year extension option on each charter (at a rate of $12,900 per day), followed by a second option (at a rate of $12,700 per day) with the period determined by – and terminating prior to – each vessel’s
25th year drydocking & special survey. The first extension options have been exercised for all seven ships. Second extension options were exercised in January 2025 for GSL Dorothea, GSL Arcadia, GSL Melita and GSL Tegea, in April 2025
for GSL MYNY and in September 2025 for GSL Maria. The vessels were forward fixed for 36 – 38 months to a leading liner company. GSL Arcadia, GSL Violetta and GSL MYNY new charters commenced in 1Q 2026. The remaining new charters are
expected to commence between 2Q 2026 and 1Q 2027. The new charters are expected to generate average annualized Adjusted EBITDA of approximately $5.6 million per ship.
|
| (16) |
Ian H charter is expected to generate average annualized Adjusted EBITDA of approximately $10.3 million. In April 2026, Ian H was contracted to be sold for a sale price $25.0 million with estimated delivery
following the completion of its existing charter in 4Q 2027.
|
| (17) |
Dolphin II and Orca I are fixed to a leading liner company. Each charter is expected to generate average annualized Adjusted EBITDA of approximately $10.0 million per ship.
|
| (18) |
GSL Château d’If and CMA CGM Alcazar were forward fixed for 36 – 38 months. The new charters are expected to commence between 3Q-4Q 2026 and are expected to generate average annualized Adjusted EBITDA of
approximately $9.2 million per ship.
|
| (19) |
GSL Susan, CMA CGM Jamaica, CMA CGM Sambhar and CMA CGM America are chartered at rates expected to generate average annualized Adjusted EBITDA of approximately $11.2 million per ship.
|
| (20) |
GSL Rossi is fixed for 35 – 37 months. The new charter commenced in 1Q 2026 and is expected to generate average annualized Adjusted EBITDA of approximately $7.4 million.
|
| (21) |
GSL Melina was forward fixed for 35 – 37 months. The new charter is expected to commence in 4Q 2026 and to generate average annualized Adjusted EBITDA of approximately $7.4 million;
|
| (22) |
Athena is fixed for 24 – 30 months. The charter is expected to generate average annualized Adjusted EBITDA of approximately $5.7 million.
|
| (23) |
GSL Lalo. The charter is expected to generate average annualized Adjusted EBITDA of approximately $5.5 million.
|
| (24) |
GSL Elizabeth was forward fixed for 24 – 27 months. The new charter is expected to commence in 3Q 2026 and is expected to generate average annualized Adjusted EBITDA of approximately $7.3 million.
|
| (25) |
GSL Maren was forward fixed in direct continuation for 24 – 26 months. The new charter is expected to commence in 2Q 2026 and is expected to generate average annualized Adjusted EBITDA of approximately $7.3
million.
|
| (26) |
Kumasi is chartered at a rate expected to generate average annualized Adjusted EBITDA of approximately $4.4 million.
|
| (27) |
Julie. The charter is expected to generate average annualized Adjusted EBITDA of approximately $2.9 million.
|
| (28) |
In May 2026, Manet and Kumasi were contracted to be sold for $13.5 million, each. These ships are scheduled to be delivered to buyers upon expiry of their respective charters in 4Q 2026 - 1Q 2027.
|
| A. |
Adjusted EBITDA
|
| |
Three
months ended
March 31, 2026
|
|
Three
months ended
March 31, 2025
|
|
|||||
|
Net income available to Common Shareholders
|
91,445
|
121,010
|
|||||||
|
Adjust:
|
Depreciation and amortization
|
33,472
|
29,793
|
||||||
|
|
Gain on sale of vessels |
-
|
(28,458
|
)
|
|||||
|
Amortization of intangible liabilities
|
(6,247
|
)
|
(3,214
|
)
|
|||||
|
|
Fair value adjustment on derivative asset and other financial instruments
|
900
|
1,623
|
||||||
|
Interest income
|
(5,666
|
)
|
(3,195
|
)
|
|||||
|
Interest expense
|
9,339
|
9,867
|
|||||||
|
Stock-based compensation
|
5,919
|
2,122
|
|||||||
|
Earnings allocated to preferred shares
|
2,384
|
2,384
|
|||||||
|
|
Effect from straight lining time charter modifications
|
1,640
|
366
|
||||||
|
Adjusted EBITDA
|
133,186
|
132,298
|
|||||||
| B. |
Normalized net income
|
| |
Three
months ended
March 31, 2026
|
|
|
Three
months ended
March 31, 2025
|
|||||
|
Net income available to Common Shareholders
|
91,445
|
121,010
|
|||||||
|
Adjust:
|
Fair value adjustment on derivative asset and other financial instruments
|
900
|
1,623
|
||||||
|
|
Gain on sale of vessels
|
-
|
(28,458
|
)
|
|||||
|
|
Amortization of original issue discount
|
(255
|
)
|
-
|
|||||
|
|
Accelerated write off of deferred financing charges related to full repayment of ESUN Credit Facility
|
-
|
102
|
||||||
|
Normalized net income
|
92,090
|
94,277
|
|||||||
| C. |
Normalized Earnings per Share
|
| |
Three
months ended
March 31, 2026
|
|
Three
months ended
March 31, 2025
|
|
||||
|
EPS as reported (USD)
|
2.54
|
3.40
|
||||||
|
Normalized net income adjustments-Class A common shares (in thousands USD)
|
645
|
(26,733
|
)
|
|||||
|
Weighted average number of Class A Common shares
|
35,974,531
|
35,584,556
|
||||||
|
Adjustment on EPS (USD)
|
0.02
|
(0.75
|
)
|
|||||
|
Normalized EPS (USD)
|
2.56
|
2.65
|
||||||
| • |
future operating or financial results;
|
| • |
expectations regarding the strength of future growth of the container shipping industry, including the rates of annual demand and supply growth;
|
| • |
geo-political events such as the war in Iran and disruption to the Strait of Hormuz, war between Russia and Ukraine; ongoing tensions between Israel and Hamas, ongoing disputes between China and Taiwan, deteriorating trade relations
between the U.S. and China, and ongoing political unrest and conflicts in the Middle East and other regions throughout the world;
|
| • |
the disruptions of shipping routes, including due to the closure of the Strait of Hormuz, lower water levels in the Panama Canal and the ongoing attacks by Houthis in the Red Sea;
|
| • |
public health threats, pandemics, epidemics, and other disease outbreaks around the world and governmental responses thereto;
|
| • |
the financial condition of our charterers and their ability and willingness to pay charterhire to us in accordance with the charters and our expectations regarding the same;
|
| • |
the overall health and condition of the U.S. and global financial markets;
|
| • |
changes in tariffs, trade barriers, and embargos, including uncertainty surrounding the imposition and legality of tariffs by the U.S. and the effects of retaliatory tariffs and countermeasures from affected countries;
|
| • |
uncertainties surrounding recently implemented and suspended port fee regimes in the United States and China that may be applicable to a number of our vessels;
|
| • |
our financial condition and liquidity, including our ability to obtain additional financing to fund capital expenditures, vessel acquisitions and for other general corporate purposes and our ability to meet our financial covenants and
repay our borrowings;
|
| • |
our expectations relating to dividend payments and expectations of our ability to make such payments including the availability of cash and the impact of constraints under our loan agreements;
|
| • |
future acquisitions, business strategy and expected capital spending;
|
| • |
operating expenses, availability of key employees, crew, number of off-hire days, drydocking and survey requirements, costs of regulatory compliance, insurance costs and general and administrative costs;
|
| • |
general market conditions and shipping industry trends, including charter rates and factors affecting supply and demand;
|
| • |
assumptions regarding interest rates and inflation;
|
| • |
changes in the rate of growth of global and various regional economies;
|
| • |
risks incidental to vessel operation, including piracy, discharge of pollutants and vessel accidents and damage including total or constructive total loss;
|
| • |
estimated future capital expenditures needed to preserve our capital base;
|
| • |
our expectations about the availability of vessels to purchase, the time that it may take to construct new vessels, or the useful lives of our vessels;
|
| • |
our continued ability to enter into or renew charters including the re-chartering of vessels on the expiry of existing charters, or to secure profitable employment for our vessels in the spot market;
|
| • |
our ability to realize expected benefits from our acquisition of secondhand vessels;
|
| • |
our ability to capitalize on our management’s and directors’ relationships and reputations in the containership industry to its advantage;
|
| • |
changes in governmental and classification societies’ rules and regulations or actions taken by regulatory authorities;
|
| • |
expectations about the availability of insurance on commercially reasonable terms;
|
| • |
changes in laws and regulations (including environmental rules and regulations);
|
| • |
potential liability from future litigation; and
|
| • |
other important factors described from time to time in the reports we file with the SEC.
|
|
March 31, 2026
|
December 31, 2025
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS
|
||||||||
|
Cash and cash equivalents
|
$
|
404,938
|
$
|
273,876
|
||||
|
Time deposits
|
93,670
|
199,100
|
||||||
|
Restricted cash
|
50,622
|
50,520
|
||||||
|
Accounts receivable, net
|
53,868
|
49,887
|
||||||
|
Inventories
|
14,841
|
14,600
|
||||||
|
Prepaid expenses and other current assets
|
25,965
|
33,623
|
||||||
|
Derivative assets and other financial instruments
|
36,128
|
5,234
|
||||||
|
Due from related parties
|
1,231
|
148
|
||||||
|
Total current assets
|
$
|
681,263
|
$
|
626,988
|
||||
|
NON - CURRENT ASSETS
|
||||||||
|
Vessels in operation
|
$
|
1,989,222
|
$
|
1,962,888
|
||||
|
Advances for vessels' acquisitions and other additions
|
5,806
|
35,961
|
||||||
|
Deferred dry dock and special survey costs, net
|
106,944
|
110,936
|
||||||
|
Other non - current assets
|
10,633
|
10,830
|
||||||
|
Restricted cash and other instruments, net of current portion
|
105,780
|
113,600
|
||||||
|
Total non - current assets
|
2,218,385
|
2,234,215
|
||||||
|
TOTAL ASSETS
|
$
|
2,899,648
|
$
|
2,861,203
|
||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Accounts payable
|
$
|
63,848
|
$
|
61,912
|
||||
|
Accrued liabilities
|
40,898
|
47,727
|
||||||
|
Current portion of long-term debt
|
147,567
|
147,567
|
||||||
|
Current portion of deferred revenue
|
48,023
|
48,885
|
||||||
|
Due to related parties
|
1,154
|
692
|
||||||
|
Total current liabilities
|
$
|
301,490
|
$
|
306,783
|
||||
|
LONG-TERM LIABILITIES
|
||||||||
|
Long - term debt, net of current portion and deferred financing costs
|
$
|
505,315
|
$
|
541,575
|
||||
|
Intangible liabilities-charter agreements
|
102,868
|
90,054
|
||||||
|
Deferred revenue, net of current portion
|
114,652
|
121,707
|
||||||
|
Total non - current liabilities
|
722,835
|
753,336
|
||||||
|
Total liabilities
|
$
|
1,024,325
|
$
|
1,060,119
|
||||
|
Commitments and Contingencies
|
-
|
-
|
||||||
|
SHAREHOLDERS' EQUITY
|
||||||||
|
Class A common shares - authorized 214,000,000 shares with a $0.01 par value 35,918,244 shares issued and outstanding (2025 – 35,913,628 shares)
|
$
|
359
|
$
|
359
|
||||
|
Series B Preferred Shares - authorized 104,000 shares with a $0.01 par value 43,592 shares issued and outstanding (2025 – 43,592 shares)
|
-
|
-
|
||||||
|
Additional paid in capital
|
700,210
|
694,331
|
||||||
|
Retained earnings
|
1,173,578
|
1,104,617
|
||||||
|
Accumulated other comprehensive income
|
1,176
|
1,777
|
||||||
|
Total shareholders' equity
|
1,875,323
|
1,801,084
|
||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
2,899,648
|
$
|
2,861,203
|
||||
|
Three months ended March 31,
|
||||||||
|
2026
|
2025
|
|||||||
|
OPERATING REVENUES
|
||||||||
|
Time charter revenues
|
$
|
191,832
|
$
|
187,761
|
||||
|
Amortization of intangible liabilities-charter agreements
|
6,247
|
3,214
|
||||||
|
Total Operating Revenues
|
198,079
|
190,975
|
||||||
|
OPERATING EXPENSES:
|
||||||||
|
Vessel operating expenses (includes related party vessel operating expenses of $6,532 and $5,608 for each of the three month periods ended March 31, 2026 and 2025,
respectively)
|
52,718
|
50,008
|
||||||
|
Time charter and voyage expenses (includes related party time charter and voyage expenses of $2,208 and $1,932 for each of the three month periods ended March 31, 2026 and
2025, respectively)
|
5,624
|
6,529
|
||||||
|
Depreciation and amortization
|
33,472
|
29,793
|
||||||
|
General and administrative expenses
|
8,847
|
4,605
|
||||||
|
Gain on sale of vessels
|
-
|
(28,458
|
)
|
|||||
|
Operating Income
|
97,418
|
128,498
|
||||||
|
NON-OPERATING INCOME/(EXPENSES)
|
||||||||
|
Interest income
|
5,666
|
3,195
|
||||||
|
Interest and other finance expenses
|
(9,339
|
)
|
(9,867
|
)
|
||||
|
Other income, net
|
984
|
3,191
|
||||||
|
Fair value adjustment on derivative asset and other financial instruments
|
(900
|
)
|
(1,623
|
)
|
||||
|
Total non-operating expenses
|
(3,589
|
)
|
(5,104
|
)
|
||||
|
Income before income taxes
|
93,829
|
123,394
|
||||||
|
Income taxes
|
-
|
-
|
||||||
|
Net Income
|
93,829
|
123,394
|
||||||
|
Earnings allocated to Series B Preferred Shares
|
(2,384
|
)
|
(2,384
|
)
|
||||
|
Net Income available to Common Shareholders
|
$
|
91,445
|
$
|
121,010
|
||||
|
Three months ended March 31,
|
||||||||
|
2026
|
2025
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$
|
93,829
|
$
|
123,394
|
||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
$
|
33,472
|
$
|
29,793
|
||||
|
Gain on sale of vessels
|
-
|
(28,458
|
)
|
|||||
|
Amortization of derivative assets' premium
|
605
|
1,092
|
||||||
|
Amortization of deferred financing costs
|
632
|
915
|
||||||
|
Amortization of original issue discount on instruments
|
(255
|
)
|
-
|
|||||
|
Amortization of intangible liabilities-charter agreements
|
(6,247
|
)
|
(3,214
|
)
|
||||
|
Fair value adjustment on derivative asset/financial instrument
|
900
|
1,623
|
||||||
|
Stock-based compensation expense
|
5,919
|
2,122
|
||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Decrease/(increase) in accounts receivable and other assets
|
$
|
3,874
|
$
|
(7,015
|
)
|
|||
|
(Increase)/decrease in inventories
|
(241
|
)
|
2,567
|
|||||
|
Increase in derivative assets/financial instruments
|
(33,000
|
)
|
(194
|
)
|
||||
|
(Decrease)/increase in accounts payable and other liabilities
|
(5,988
|
)
|
5,924
|
|||||
|
Decrease in related parties' balances, net
|
(621
|
)
|
(778
|
)
|
||||
|
Decrease in deferred revenue
|
(7,917
|
)
|
(8,660
|
)
|
||||
|
Payments for drydocking and special survey costs
|
(4,681
|
)
|
(16,300
|
)
|
||||
|
Unrealized foreign exchange (gain)/loss
|
(5
|
)
|
3
|
|||||
|
Net cash provided by operating activities
|
$
|
80,276
|
$
|
102,814
|
||||
|
Cash flows from investing activities:
|
||||||||
|
Acquisition of vessels
|
$
|
-
|
$
|
(61,541
|
)
|
|||
|
Cash paid for vessel expenditures
|
(761
|
)
|
(7,262
|
)
|
||||
|
Advances for vessel acquisitions and other additions
|
(55
|
)
|
(407
|
)
|
||||
|
Net proceeds from sale of vessels
|
-
|
54,226
|
||||||
|
Time deposits and other instruments withdrawn
|
105,430
|
15,700
|
||||||
|
Net cash provided by investing activities
|
$
|
104,614
|
$
|
716
|
||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from drawdown of credit facilities/sale and leaseback
|
-
|
133,500
|
||||||
|
Repayment of credit facilities/sale and leaseback
|
(36,892
|
)
|
(40,997
|
)
|
||||
|
Prepayment of debt including prepayment fees
|
-
|
(5,900
|
)
|
|||||
|
Deferred financing costs paid
|
-
|
(1,335
|
)
|
|||||
|
Net proceeds from offering of Class A common shares, net of offering costs
|
(40
|
)
|
-
|
|||||
|
Class A common shares-dividend paid
|
(22,484
|
)
|
(16,043
|
)
|
||||
|
Series B Preferred shares-dividend paid
|
(2,384
|
)
|
(2,384
|
)
|
||||
|
Net cash (used in)/provided by financing activities
|
$
|
(61,800
|
)
|
$
|
66,841
|
|||
|
Net increase in cash and cash equivalents and restricted cash
|
123,090
|
170,371
|
||||||
|
Cash and cash equivalents and restricted cash at beginning of the period
|
339,340
|
247,624
|
||||||
|
Cash and cash equivalents and restricted cash at end of the period
|
$
|
462,430
|
$
|
417,995
|
||||
|
Supplementary Cash Flow Information:
|
||||||||
|
Cash paid for interest
|
10,471
|
11,215
|
||||||
|
Cash received from interest rate caps
|
2,364
|
4,492
|
||||||
|
Non-cash investing activities:
|
||||||||
|
Acquisition of vessels and intangibles
|
19,061
|
15,987
|
||||||
|
Non-cash financing activities:
|
||||||||
|
Unrealized loss on derivative assets/ FX option
|
(1,206
|
)
|
(3,501
|
)
|
||||
|
Index
|
Page
|
|
INTERIM UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS AS AT MARCH 31, 2026 AND DECEMBER 31, 2025
|
F-1
|
|
INTERIM UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME FOR THE THREE MONTHS ENDED MARCH 31, 2026 AND 2025
|
F-2
|
|
INTERIM UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED MARCH 31, 2026 AND 2025
|
F-3
|
|
INTERIM UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 31, 2026 AND 2025
|
F-4
|
|
INTERIM UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY FOR THE THREE MONTHS ENDED MARCH 31, 2026 AND 2025
|
F-5
|
|
NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
F-6
|
|
As of
|
||||||||||||
|
Note
|
March 31,
2026
|
December 31,
2025
|
||||||||||
|
ASSETS
|
||||||||||||
|
CURRENT ASSETS
|
||||||||||||
|
Cash and cash equivalents
|
$
|
404,938
|
$
|
273,876
|
||||||||
|
Time deposits
|
93,670
|
199,100
|
||||||||||
|
Restricted cash
|
50,622
|
50,520
|
||||||||||
|
Accounts receivable, net
|
53,868
|
49,887
|
||||||||||
|
Inventories
|
14,841
|
14,600
|
||||||||||
|
Prepaid expenses and other current assets
|
25,965
|
33,623
|
||||||||||
|
Derivative assets and other financial instruments
|
5
|
36,128
|
5,234
|
|||||||||
|
Due from related parties
|
7
|
1,231
|
148
|
|||||||||
|
Total current assets
|
$
|
681,263
|
$
|
626,988
|
||||||||
|
NON - CURRENT ASSETS
|
||||||||||||
|
Vessels in operation
|
3
|
$
|
1,989,222
|
$
|
1,962,888
|
|||||||
|
Advances for vessels acquisitions and other additions
|
3
|
5,806
|
35,961
|
|||||||||
|
Deferred dry dock and special survey costs, net
|
106,944
|
110,936
|
||||||||||
|
Other non-current assets
|
2h
|
|
10,633
|
10,830
|
||||||||
|
Restricted cash and other instruments, net of current portion
|
105,780
|
113,600
|
||||||||||
|
Total non - current assets
|
2,218,385
|
2,234,215
|
||||||||||
|
TOTAL ASSETS
|
$
|
2,899,648
|
$
|
2,861,203
|
||||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||
|
CURRENT LIABILITIES
|
||||||||||||
|
Accounts payable
|
$
|
63,848
|
$
|
61,912
|
||||||||
|
Accrued liabilities
|
40,898
|
47,727
|
||||||||||
|
Current portion of long - term debt
|
6
|
147,567
|
147,567
|
|||||||||
|
Current portion of deferred revenue
|
48,023
|
48,885
|
||||||||||
|
Due to related parties
|
7
|
1,154
|
692
|
|||||||||
|
Total current liabilities
|
$
|
301,490
|
$
|
306,783
|
||||||||
|
LONG - TERM LIABILITIES
|
||||||||||||
|
Long - term debt, net of current portion and deferred financing costs
|
6
|
$
|
505,315
|
$
|
541,575
|
|||||||
|
Intangible liabilities - charter agreements
|
4
|
102,868
|
90,054
|
|||||||||
|
Deferred revenue, net of current portion
|
114,652
|
121,707
|
||||||||||
|
Total non - current liabilities
|
722,835
|
753,336
|
||||||||||
|
Total liabilities
|
$
|
1,024,325
|
$
|
1,060,119
|
||||||||
|
Commitments and Contingencies
|
8
|
-
|
-
|
|||||||||
|
SHAREHOLDERS' EQUITY
|
||||||||||||
|
Class A common shares - authorized 214,000,000 shares with a $0.01 par value 35,918,244 shares issued and outstanding (2025 - 35,913,628 shares)
|
9
|
$
|
359
|
$
|
359
|
|||||||
|
Series B Preferred Shares - authorized 104,000 shares with a $0.01 par value 43,592 shares issued and outstanding (2025 - 43,592 shares)
|
9
|
-
|
-
|
|||||||||
|
Additional paid in capital
|
700,210
|
694,331
|
||||||||||
|
Retained Earnings
|
1,173,578
|
1,104,617
|
||||||||||
|
Accumulated other comprehensive income
|
1,176
|
1,777
|
||||||||||
|
Total shareholders' equity
|
1,875,323
|
1,801,084
|
||||||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
2,899,648
|
$
|
2,861,203
|
||||||||
|
Three months ended
March 31,
|
||||||||||||
|
Note
|
2026
|
2025
|
||||||||||
|
OPERATING REVENUES
|
||||||||||||
|
Time charter revenues
|
$
|
191,832
|
$
|
187,761
|
||||||||
|
Amortization of intangible liabilities-charter agreements
|
4
|
6,247
|
3,214
|
|||||||||
|
Total Operating Revenues
|
198,079
|
190,975
|
||||||||||
|
OPERATING EXPENSES
|
||||||||||||
|
Vessel operating expenses (includes related party vessel operating expenses of $6,532 and $5,608 for each of the periods ended March 31, 2026 and 2025, respectively)
|
7
|
52,718
|
50,008
|
|||||||||
|
Time charter and voyage expenses (includes related party time charter and voyage expenses of $2,208 and $1,932 for each of the periods ended March 31, 2026 and 2025,
respectively)
|
7
|
5,624
|
6,529
|
|||||||||
|
Depreciation and amortization
|
3
|
33,472
|
29,793
|
|||||||||
|
General and administrative expenses
|
8,847
|
4,605
|
||||||||||
|
Gain on sale of vessels
|
3
|
-
|
(28,458
|
)
|
||||||||
|
Operating Income
|
97,418
|
128,498
|
||||||||||
|
NON-OPERATING INCOME/(EXPENSES)
|
||||||||||||
|
Interest income
|
5,666
|
3,195
|
||||||||||
|
Interest and other finance expenses
|
(9,339
|
)
|
(9,867
|
)
|
||||||||
|
Other income, net
|
984
|
3,191
|
||||||||||
|
Fair value adjustment on derivative asset
|
5
|
(900
|
)
|
(1,623
|
)
|
|||||||
|
Total non-operating expenses
|
(3,589
|
)
|
(5,104
|
)
|
||||||||
|
Income before income taxes
|
93,829
|
123,394
|
||||||||||
|
Income taxes
|
-
|
-
|
||||||||||
|
Net Income
|
93,829
|
123,394
|
||||||||||
|
Earnings allocated to Series B Preferred Shares
|
9
|
(2,384
|
)
|
(2,384
|
)
|
|||||||
|
Net Income available to Common Shareholders
|
$
|
91,445
|
$
|
121,010
|
||||||||
|
Earnings per Share
|
||||||||||||
|
Weighted average number of Class A common shares outstanding
|
||||||||||||
|
Basic
|
11
|
35,974,531
|
35,584,556
|
|||||||||
|
Diluted
|
11
|
36,601,562
|
35,758,853
|
|||||||||
|
Net Earnings per Class A common share
|
||||||||||||
|
Basic
|
11
|
$
|
2.54
|
$
|
3.40
|
|||||||
|
Diluted
|
11
|
$
|
2.50
|
$
|
3.38
|
|||||||
|
Three months ended
March 31,
|
||||||||||||
|
Note
|
2026
|
2025
|
||||||||||
|
Net Income available to Common Shareholders
|
$
|
91,445
|
$
|
121,010
|
||||||||
|
Other comprehensive income:
|
||||||||||||
|
Cash Flow Hedge:
|
||||||||||||
|
Unrealized loss on derivative assets/FX option
|
5
|
(1,206
|
)
|
(3,501
|
)
|
|||||||
|
Amortization of interest rate cap premium
|
605
|
1,092
|
||||||||||
|
Total Other Comprehensive Loss
|
(601
|
)
|
(2,409
|
)
|
||||||||
|
Total Comprehensive Income
|
$
|
90,844
|
$
|
118,601
|
||||||||
|
Three months ended
March 31,
|
||||||||||||
|
Note
|
2026
|
2025
|
||||||||||
|
Cash flows from operating activities:
|
||||||||||||
|
Net Income
|
$
|
93,829
|
$
|
123,394
|
||||||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||
|
Depreciation and amortization
|
3
|
33,472
|
29,793
|
|||||||||
|
Gain on sale of vessels
|
3
|
-
|
(28,458
|
)
|
||||||||
|
Amortization of derivative assets’ premium
|
5
|
605
|
1,092
|
|||||||||
|
Amortization of deferred financing costs
|
6
|
632
|
915
|
|||||||||
|
Amortization of original issue discount on instruments
|
(255
|
)
|
-
|
|||||||||
|
Amortization of intangible liabilities - charter agreements
|
4
|
(6,247
|
)
|
(3,214
|
)
|
|||||||
|
Fair value adjustment on derivative asset and other financial instruments
|
5
|
900
|
1,623
|
|||||||||
|
Stock-based compensation expense
|
10
|
5,919
|
2,122
|
|||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||
|
Decrease/(increase) in accounts receivable and other assets
|
3,874
|
(7,015
|
)
|
|||||||||
|
(Increase)/decrease in inventories
|
(241
|
)
|
2,567
|
|||||||||
|
Increase in derivative asset and other financial instruments
|
5
|
(33,000
|
)
|
(194
|
)
|
|||||||
|
(Decrease)/increase in accounts payable and other liabilities
|
(5,988
|
)
|
5,924
|
|||||||||
|
Increase in related parties' balances, net
|
7
|
(621
|
)
|
(778
|
)
|
|||||||
|
Decrease in deferred revenue
|
(7,917
|
)
|
(8,660
|
)
|
||||||||
|
Payments for drydocking and special survey costs
|
(4,681
|
)
|
(16,300
|
)
|
||||||||
|
Unrealized foreign exchange (gain)/loss
|
(5
|
)
|
3
|
|||||||||
|
Net cash provided by operating activities
|
$
|
80,276
|
$
|
102,814
|
||||||||
|
Cash flows from investing activities:
|
||||||||||||
|
Acquisition of vessels
|
3
|
-
|
(61,541
|
)
|
||||||||
|
Cash paid for vessel expenditures
|
(761
|
)
|
(7,262
|
)
|
||||||||
|
Advances for vessels acquisitions and other additions
|
(55
|
)
|
(407
|
)
|
||||||||
|
Net proceeds from sale of vessels
|
3
|
-
|
54,226
|
|||||||||
|
Time deposits and other instruments withdrawn
|
105,430
|
15,700
|
||||||||||
|
Net cash provided by investing activities
|
$
|
104,614
|
$
|
716
|
||||||||
|
Cash flows from financing activities:
|
||||||||||||
|
Proceeds from drawdown of sale and leaseback
|
6
|
-
|
133,500
|
|||||||||
|
Repayment of credit facilities and sale and leaseback
|
6
|
(36,892
|
)
|
(40,997
|
)
|
|||||||
|
Prepayment of debt
|
6
|
-
|
(5,900
|
)
|
||||||||
|
Deferred financing costs paid
|
6
|
-
|
(1,335
|
)
|
||||||||
|
Net proceeds from offering of Class A common shares, net of offering costs
|
(40
|
)
|
-
|
|||||||||
|
Class A common shares - dividend paid
|
9
|
(22,484
|
)
|
(16,043
|
)
|
|||||||
|
Series B Preferred Shares - dividend paid
|
9
|
(2,384
|
)
|
(2,384
|
)
|
|||||||
|
Net cash (used in)/provided by financing activities
|
$
|
(61,800
|
)
|
$
|
66,841
|
|||||||
|
Net increase in cash and cash equivalents and restricted cash
|
123,090
|
170,371
|
||||||||||
|
Cash and cash equivalents and restricted cash at beginning of the period
|
339,340
|
247,624
|
||||||||||
|
Cash and cash equivalents and restricted cash at end of the period
|
$
|
462,430
|
$
|
417,995
|
||||||||
|
Supplementary Cash Flow Information:
|
||||||||||||
|
Cash paid for interest
|
$
|
10,471
|
$
|
11,215
|
||||||||
|
Cash received from interest rate caps
|
5
|
2,364
|
4,492
|
|||||||||
|
Non-cash investing activities:
|
||||||||||||
|
Acquisition of intangibles
|
19,061
|
15,987
|
||||||||||
|
Non-cash financing activities:
|
||||||||||||
|
Unrealized loss on derivative assets
|
5
|
(1,206
|
)
|
(3,501
|
)
|
|||||||
|
Number of
Common
Shares at
par value
$0.01
|
Number of
Series B
Preferred
Shares
at par value
$0.01
|
Common
Shares
|
Series B
Preferred
Shares
|
Additional
paid-in
capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income
|
Total
Shareholders'
Equity
|
|||||||||||||||||||||||||
|
Balance at December 31, 2024
|
35,447,370
|
43,592
|
$
|
355
|
$
|
-
|
$
|
680,743
|
$
|
773,759
|
$
|
8,624
|
$
|
1,463,481
|
||||||||||||||||||
|
Stock-based compensation expense (Note 10)
|
158,068
|
-
|
2
|
-
|
2,120
|
-
|
-
|
2,122
|
||||||||||||||||||||||||
|
Other comprehensive loss
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,409
|
)
|
(2,409
|
)
|
||||||||||||||||||||||
|
Net Income for the period
|
-
|
-
|
-
|
-
|
-
|
123,394
|
-
|
123,394
|
||||||||||||||||||||||||
|
Series B Preferred Shares dividend (Note 9)
|
-
|
-
|
-
|
-
|
-
|
(2,384
|
)
|
-
|
(2,384
|
)
|
||||||||||||||||||||||
|
Class A common shares dividend (Note 9)
|
-
|
-
|
-
|
-
|
-
|
(16,043
|
)
|
-
|
(16,043
|
)
|
||||||||||||||||||||||
|
Balance at March 31, 2025
|
35,605,438
|
43,592
|
$
|
357
|
$
|
-
|
$
|
682,863
|
$
|
878,726
|
$
|
6,215
|
$
|
1,568,161
|
||||||||||||||||||
|
Balance at December 31, 2025
|
35,913,628
|
43,592
|
$
|
359
|
$
|
-
|
$
|
694,331
|
$
|
1,104,617
|
$
|
1,777
|
$
|
1,801,084
|
||||||||||||||||||
|
Stock-based compensation expense (Note 10)
|
4,616
|
-
|
-
|
-
|
5,919
|
-
|
-
|
5,919
|
||||||||||||||||||||||||
|
Issuance of Class A common shares, net of offering costs (Note 9)
|
-
|
-
|
-
|
-
|
(40
|
)
|
-
|
-
|
(40
|
)
|
||||||||||||||||||||||
|
Other comprehensive income
|
-
|
-
|
-
|
-
|
-
|
-
|
(601
|
)
|
(601
|
)
|
||||||||||||||||||||||
|
Net Income for the period
|
-
|
-
|
-
|
-
|
-
|
93,829
|
-
|
93,829
|
||||||||||||||||||||||||
|
Series B Preferred Shares dividend (Note 9)
|
-
|
-
|
-
|
-
|
-
|
(2,384
|
)
|
-
|
(2,384
|
)
|
||||||||||||||||||||||
|
Class A common shares dividend (Note 9)
|
-
|
-
|
-
|
-
|
-
|
(22,484
|
)
|
-
|
(22,484
|
)
|
||||||||||||||||||||||
|
Balance at March 31, 2026
|
35,918,244
|
43,592
|
$
|
359
|
$
|
-
|
$
|
700,210
|
$
|
1,173,578
|
$
|
1,176
|
$
|
1,875,323
|
||||||||||||||||||
| 1. |
Description of Business
|
|
Company Name (1)
|
Country of
Incorporation
|
Vessel
Name
|
Capacity
in TEUs (2)
|
Year
Built
|
Earliest Charter
Expiry Date
|
|
Global Ship Lease 54 LLC
|
Liberia
|
CMA CGM Thalassa
|
11,040
|
2008
|
3Q28
|
|
Laertis Marine LLC
|
Marshall Islands
|
Zim Norfolk
|
9,115
|
2015
|
2Q32 (4)
|
|
Penelope Marine LLC
|
Marshall Islands
|
Zim Xiamen
|
9,115
|
2015
|
3Q32 (4)
|
|
Telemachus Marine LLC
|
Marshall Islands
|
Anthea Y
|
9,115
|
2015
|
4Q28
|
|
Global Ship Lease 78 LLC (3)
|
Liberia
|
Sydney Express
|
9,019
|
2016
|
3Q27 (5)
|
|
Global Ship Lease 79 LLC (3)
|
Liberia
|
Istanbul Express
|
9,019
|
2016
|
4Q26 (5)
|
|
Global Ship Lease 77 LLC (3)
|
Liberia
|
Bremerhaven Express
|
9,019
|
2015
|
2Q27 (5)
|
|
Global Ship Lease 76 LLC (3)
|
Liberia
|
Czech
|
9,019
|
2015
|
4Q26 (5)
|
|
Global Ship Lease 53 LLC
|
Liberia
|
MSC Tianjin
|
8,603
|
2005
|
3Q30 (6)
|
|
Global Ship Lease 52 LLC
|
Liberia
|
MSC Qingdao
|
8,603
|
2004
|
4Q30 (6)
|
|
Global Ship Lease 43 LLC
|
Liberia
|
GSL Ningbo
|
8,603
|
2004
|
3Q30 (6)
|
|
Global Ship Lease 72 LLC
|
Liberia
|
GSL Alexandra
|
8,599
|
2004
|
2Q28 (7)
|
|
Global Ship Lease 73 LLC
|
Liberia
|
GSL Sofia
|
8,599
|
2003
|
3Q28 (7)
|
|
Global Ship Lease 74 LLC
|
Liberia
|
GSL Effie
|
8,599
|
2003
|
3Q28 (7)
|
|
Global Ship Lease 75 LLC
|
Liberia
|
GSL Lydia
|
8,599
|
2003
|
2Q28 (7)
|
|
Global Ship Lease 80 LLC
|
Liberia
|
Lotus A
|
8,586
|
2010
|
3Q26 (8)
|
|
Global Ship Lease 81 LLC
|
Liberia
|
Koi
|
8,586
|
2011
|
3Q26 (8)
|
|
Global Ship Lease 82 LLC
|
Liberia
|
Cypress
|
8,586
|
2011
|
3Q26 (8)
|
|
Global Ship Lease 30 Limited
|
Marshall Islands
|
GSL Eleni
|
7,847
|
2004
|
4Q27 (9)
|
|
Global Ship Lease 31 Limited
|
Marshall Islands
|
GSL Kalliopi
|
7,847
|
2004
|
1Q28 (9)
|
|
Global Ship Lease 32 Limited
|
Marshall Islands
|
GSL Grania
|
7,847
|
2004
|
1Q28 (9)
|
| 1. |
Description of Business (continued)
|
|
Company Name (1)
|
Country of
Incorporation
|
Vessel
Name
|
Capacity
in TEUs (2)
|
Year Built
|
Earliest Charter Expiry Date
|
|
Alexander Marine LLC
|
Marshall Islands
|
Colombia Express
|
7,072
|
2013
|
4Q28 (10)
|
|
Hector Marine LLC
|
Marshall Islands
|
Panama Express
|
7,072
|
2013
|
4Q29 (10)
|
|
Ikaros Marine LLC
|
Marshall Islands
|
Costa Rica Express
|
7,072
|
2013
|
2Q29 (10)
|
|
Philippos Marine LLC
|
Marshall Islands
|
Nicaragua Express
|
7,072
|
2013
|
3Q29 (10)
|
|
Global Ship Lease 48 LLC
|
Liberia
|
CMA CGM Berlioz (renamed to Ateti) (11)
|
7,023
|
2001
|
2Q29 (11)
|
|
Aristoteles Marine LLC
|
Marshall Islands
|
Mexico Express
|
6,918
|
2015
|
3Q29 (10)
|
|
Menelaos Marine LLC
|
Marshall Islands
|
Jamaica Express
|
6,918
|
2015
|
3Q29 (10)
|
|
Global Ship Lease 35 LLC
|
Liberia
|
GSL Nicoletta
|
6,858
|
2002
|
1Q28
|
|
Global Ship Lease 36 LLC
|
Liberia
|
GSL Christen
|
6,858
|
2002
|
4Q27
|
|
Leonidas Marine LLC
|
Marshall Islands
|
Agios Dimitrios
|
6,572
|
2011
|
3Q30 (6)
|
|
Global Ship Lease 33 LLC
|
Liberia
|
GSL Vinia
|
6,080
|
2004
|
1Q28 (12)
|
|
Global Ship Lease 34 LLC
|
Liberia
|
GSL Christel Elisabeth
|
6,080
|
2004
|
1Q28 (12)
|
|
GSL Arcadia LLC
|
Liberia
|
GSL Arcadia
|
6,008
|
2000
|
1Q29 (13)
|
|
GSL Melita LLC
|
Liberia
|
GSL Melita
|
6,008
|
2001
|
3Q29 (13)
|
|
GSL Maria LLC
|
Liberia
|
GSL Maria
|
6,008
|
2001
|
1Q30 (13)
|
|
GSL Violetta LLC
|
Liberia
|
GSL Violetta
|
6,008
|
2000
|
1Q29 (13)
|
|
GSL MYNY LLC
|
Liberia
|
GSL MYNY
|
6,008
|
2000
|
1Q29 (13)
|
|
GSL Tegea LLC
|
Liberia
|
GSL Tegea
|
5,994
|
2001
|
4Q29 (13)
|
|
GSL Dorothea LLC
|
Liberia
|
GSL Dorothea
|
5,994
|
2001
|
3Q29 (13)
|
|
Drake Marine LLC
|
Marshall Islands
|
Ian H (19)
|
5,936
|
2000
|
4Q27
|
|
Global Ship Lease 68 LLC (3)
|
Liberia
|
GSL Kithira
|
5,470
|
2009
|
4Q27
|
|
Global Ship Lease 69 LLC (3)
|
Liberia
|
GSL Tripoli
|
5,470
|
2009
|
3Q27
|
|
Global Ship Lease 70 LLC (3)
|
Liberia
|
GSL Syros
|
5,470
|
2010
|
4Q27
|
|
Global Ship Lease 71 LLC (3)
|
Liberia
|
GSL Tinos
|
5,470
|
2010
|
3Q27
|
|
Zeus One Marine LLC
|
Marshall Islands
|
Orca I
|
5,308
|
2006
|
3Q28
|
|
Hephaestus Marine LLC
|
Marshall Islands
|
Dolphin II
|
5,095
|
2007
|
1Q28
|
|
Global Ship Lease 47 LLC
|
Liberia
|
GSL Château d’If
|
5,089
|
2007
|
4Q29 (14)
|
|
GSL Alcazar Inc.
|
Marshall Islands
|
CMA CGM Alcazar
|
5,089
|
2007
|
3Q29 (14)
|
|
Global Ship Lease 55 LLC
|
Liberia
|
GSL Susan
|
4,363
|
2008
|
3Q27
|
|
Global Ship Lease 50 LLC
|
Liberia
|
CMA CGM Jamaica
|
4,298
|
2006
|
1Q28
|
|
Global Ship Lease 49 LLC
|
Liberia
|
CMA CGM Sambhar
|
4,045
|
2006
|
1Q28
|
|
Global Ship Lease 51 LLC
|
Liberia
|
CMA CGM America
|
4,045
|
2006
|
1Q28
|
|
Global Ship Lease 57 LLC
|
Liberia
|
GSL Rossi
|
3,421
|
2012
|
1Q29 (15)
|
|
Global Ship Lease 58 LLC
|
Liberia
|
GSL Alice
|
3,421
|
2014
|
2Q28
|
|
Global Ship Lease 60 LLC
|
Liberia
|
GSL Eleftheria
|
3,421
|
2013
|
3Q28
|
|
Global Ship Lease 59 LLC
|
Liberia
|
GSL Melina
|
3,421
|
2013
|
4Q29 (16)
|
|
Pericles Marine LLC
|
Marshall Islands
|
Athena
|
2,980
|
2003
|
2Q27
|
|
Global Ship Lease 61 LLC
|
Liberia
|
GSL Mercer
|
2,824
|
2007
|
1Q27
|
|
Global Ship Lease 62 LLC
|
Liberia
|
GSL Mamitsa
|
2,824
|
2007
|
1Q28
|
|
Global Ship Lease 63 LLC
|
Liberia
|
GSL Lalo
|
2,824
|
2006
|
2Q27
|
|
Global Ship Lease 42 LLC
|
Liberia
|
GSL Valerie
|
2,824
|
2005
|
2Q27
|
|
Global Ship Lease 64 LLC
|
Liberia
|
GSL Elizabeth
|
2,741
|
2006
|
3Q28 (17)
|
|
Athena Marine LLC
|
Marshall Islands
|
Newyorker
|
2,635
|
2001
|
2Q27
|
|
Aphrodite Marine LLC
|
Marshall Islands
|
Nikolas
|
2,635
|
2000
|
1Q27
|
|
Global Ship Lease 65 LLC
|
Liberia
|
GSL Chloe
|
2,546
|
2012
|
1Q27
|
|
Global Ship Lease 66 LLC
|
Liberia
|
GSL Maren
|
2,546
|
2014
|
2Q28 (18)
|
|
Aris Marine LLC
|
Marshall Islands
|
Maira
|
2,506
|
2000
|
1Q27
|
|
Global Ship Lease 38 LLC
|
Liberia
|
Manet (19)
|
2,288
|
2001
|
3Q26
|
|
Global Ship Lease 45 LLC
|
Liberia
|
Kumasi (19)
|
2,220
|
2002
|
4Q26
|
|
Global Ship Lease 41 LLC
|
Liberia
|
Julie
|
2,207
|
2002
|
3Q27
|
| 1. |
Description of Business (continued)
|
| 2. |
Summary of Significant Accounting Policies and Disclosures
|
| (a) |
Basis of Presentation
|
| 2. |
Summary of Significant Accounting Policies and Disclosures (continued)
|
| (b) |
Principles of Consolidation
|
| (c) |
Use of estimates
|
| (d) |
Vessels in operation
|
| 2. |
Summary of Significant Accounting Policies and Disclosures (continued)
|
| (e) |
Assets Held for Sale
|
| (f) |
Intangible assets and liabilities – charter agreements
|
| (g) |
Impairment of Long-lived assets
|
|
2.
|
Summary of Significant Accounting Policies and Disclosures (continued)
|
| (g) |
Impairment of Long-lived assets (continued)
|
| (h) |
Revenue recognition and related expense
|
| 2. |
Summary of Significant Accounting Policies and Disclosures (continued)
|
| (h) |
Revenue recognition and related expense (continued)
|
|
(i)
|
Segment Reporting
|
| (j) |
Fair Value Measurement and Financial Instruments
|
| 2. |
Summary of Significant Accounting Policies and Disclosures (continued)
|
| (j) |
Fair Value Measurement and Financial Instruments (continued)
|
|
March 31, 2026
|
December 31, 2025
|
|||||||||||||||
|
Book Value
|
Fair Value
|
Book Value
|
Fair Value
|
|||||||||||||
|
Cash and cash equivalents
|
$
|
404,938
|
$
|
404,938
|
$
|
273,876
|
$
|
273,876
|
||||||||
|
Time deposits
|
$
|
93,670
|
$
|
93,670
|
$
|
199,100
|
$ |
199,100
|
||||||||
|
Restricted cash and other instruments
|
$
|
156,402
|
$
|
156,402
|
$
|
164,120
|
$
|
164,120
|
||||||||
|
Derivative assets and other financial instruments
|
$
|
36,128
|
$
|
36,128
|
$
|
5,234
|
$
|
5,234
|
||||||||
|
Due from related parties
|
$
|
1,231
|
$
|
1,231
|
$
|
148
|
$
|
148
|
||||||||
|
Due to related parties
|
$
|
(1,154
|
)
|
$
|
(1,154
|
)
|
$
|
(692
|
)
|
$
|
(692
|
)
|
||||
|
Credit facilities and financial liabilities, including current portion, net
|
$
|
(652,882
|
)
|
$
|
(657,817
|
)
|
$
|
(689,142
|
)
|
$
|
(694,709
|
)
|
||||
|
Fair Value Measurements as at March 31, 2026
|
||||||||||||||||
|
Total
|
Level I
|
Level II
|
Level III
|
|||||||||||||
|
Cash and cash equivalents
|
$
|
404,938
|
$
|
404,938
|
$
|
-
|
$
|
-
|
||||||||
|
Time deposits
|
$
|
93,670
|
$
|
93,670
|
$
|
-
|
$
|
-
|
||||||||
|
Restricted cash and other instruments
|
$
|
156,402
|
$
|
156,402
|
$
|
-
|
$
|
-
|
||||||||
|
Derivative assets and other financial instruments
|
$
|
36,128
|
$
|
-
|
$
|
36,128
|
$
|
-
|
||||||||
|
Due from related parties
|
$
|
1,231
|
$
|
1,231
|
$
|
-
|
$
|
-
|
||||||||
|
Due to related parties
|
$
|
(1,154
|
)
|
$
|
(1,154
|
)
|
$
|
-
|
$
|
-
|
||||||
|
Credit facilities and financial liabilities, including current portion, net
|
$
|
(657,817
|
)
|
$
|
-
|
$
|
(657,817
|
)
|
$
|
-
|
||||||
|
Fair Value Measurements as at December 31, 2025
|
||||||||||||||||
|
Total
|
Level I
|
Level II
|
Level III
|
|||||||||||||
|
Cash and cash equivalents
|
$
|
273,876
|
$
|
273,876
|
$
|
-
|
$
|
-
|
||||||||
|
Time deposits
|
$
|
199,100
|
$
|
199,100
|
$
|
-
|
$
|
-
|
||||||||
|
Restricted cash and other instruments
|
$
|
164,120
|
$
|
164,120
|
$
|
-
|
$
|
-
|
||||||||
|
Derivative assets and other financial instruments
|
$
|
5,234
|
$
|
-
|
$
|
5,234
|
$
|
-
|
||||||||
|
Due from related parties
|
$
|
148
|
$
|
148
|
$
|
-
|
$
|
-
|
||||||||
|
Due to related parties
|
$
|
(692
|
)
|
$
|
(692
|
)
|
$
|
-
|
$
|
-
|
||||||
|
Credit facilities and financial liabilities, including current portion, net
|
$
|
(694,709
|
)
|
$
|
-
|
$
|
(694,709
|
)
|
$
|
-
|
||||||
| 2. |
Summary of Significant Accounting Policies and Disclosures (continued)
|
| (j) |
Fair Value Measurement and Financial Instruments (continued)
|
|
2.
|
Summary of Significant Accounting Policies and Disclosures (continued)
|
| (j) |
Fair Value Measurement and Financial Instruments (continued)
|
| (k) |
Derivative instruments
|
| 2. |
Summary of Significant Accounting Policies and Disclosures (continued)
|
| (k) |
Derivative instruments (continued)
|
| (l) |
Recent accounting pronouncements
|
| 3. |
Vessels in Operation
|
|
Vessel Cost,
as adjusted for
|
Accumulated
|
Net Book
|
||||||||||
|
Impairment charges
|
Depreciation
|
Value
|
||||||||||
|
As of January 1, 2025
|
$
|
2,288,855
|
$
|
(404,215
|
)
|
$
|
1,884,640
|
|||||
|
Additions
|
203,314
|
-
|
203,314
|
|||||||||
|
Depreciation
|
-
|
(91,906
|
)
|
(91,906
|
)
|
|||||||
|
Disposals
|
(61,111
|
)
|
27,951
|
(33,160
|
)
|
|||||||
|
As of December 31, 2025
|
$
|
2,431,058
|
$
|
(468,170
|
)
|
$
|
1,962,888
|
|||||
|
Additions
|
51,134
|
-
|
51,134
|
|||||||||
|
Depreciation
|
-
|
(24,800
|
)
|
(24,800
|
)
|
|||||||
|
As of March 31, 2026
|
$
|
2,482,192
|
$
|
(492,970
|
)
|
$
|
1,989,222
|
|||||
| 3. |
Vessels in Operation (continued)
|
|
Name
|
Capacity in TEUs
|
Year Built
|
Purchase Price
|
Delivery date
|
|
Koi (*)
|
8,586
|
2011
|
$30,000
|
December 29, 2025
|
|
Lotus A (*)
|
8,586
|
2010
|
$30,000
|
December 12, 2025
|
|
Cypress (*)
|
8,586
|
2011
|
$30,000
|
January 9, 2026
|
|
Name
|
Capacity in TEUs
|
Year Built
|
Purchase Price
|
Delivery date
|
|
Czech (*)
|
9,019
|
2015
|
$68,391
|
January 9, 2025
|
| 3. |
Vessels in Operation (continued)
|
| 4. |
Intangible Liabilities – Charter Agreements
|
|
March 31,
2026
|
December 31,
2025
|
|||||||
|
Opening balance
|
$
|
90,054
|
$
|
49,431
|
||||
|
Additions (*)
|
19,061
|
54,109
|
||||||
|
Amortization
|
(6,247
|
)
|
(13,486
|
)
|
||||
|
Total
|
$
|
102,868
|
$
|
90,054
|
||||
|
Amount
|
||||
|
March 31, 2027
|
$
|
25,772
|
||
|
March 31, 2028
|
25,842
|
|||
|
March 31, 2029
|
25,772
|
|||
|
March 31, 2030
|
22,598
|
|||
|
March 31, 2031
|
2,884
|
|||
|
$
|
102,868
|
|||
| 5. |
Derivative Assets and other financial instruments
|
|
March 31,
2026
|
December 31,
2025
|
|||||||
|
Opening balance
|
$
|
5,234
|
$
|
20,406
|
||||
|
FX Reverse Convertible instruments
|
33,000
|
-
|
||||||
|
FX option premium
|
-
|
194
|
||||||
|
Unrealized loss on derivative assets (interest rate caps)
|
(1,206
|
)
|
(10,217
|
)
|
||||
|
Unrealized loss on FX option
|
-
|
(197
|
)
|
|||||
|
Fair value adjustment on derivative asset
|
(584
|
)
|
(4,952
|
)
|
||||
|
Fair value adjustment on FX Reverse Convertible instruments
|
(316
|
)
|
-
|
|||||
|
Closing balance
|
$
|
36,128
|
$
|
5,234
|
||||
|
Less: Current portion of derivative assets (interest rate caps) and other financial instruments
|
(36,128
|
)
|
(5,234
|
)
|
||||
|
Non-current portion of derivative assets (interest rate caps) and other financial instruments
|
$
|
-
|
$
|
-
|
||||
| 5. |
Derivative Assets and other financial instruments (continued)
|
| 6. |
Long-Term Debt
|
|
Facilities
|
March 31,
2026
|
December 31, 2025
|
||||||
|
UBS Credit Facility (a)
|
$
|
64,000
|
$
|
71,000
|
||||
|
2024 Senior Secured Term Loan Facility (b)
|
228,000
|
240,000
|
||||||
|
2027 Secured Notes (c)
|
166,250
|
179,375
|
||||||
|
Total credit facilities
|
$
|
458,250
|
$
|
490,375
|
||||
|
Sale and Leaseback Agreements
|
||||||||
|
Minsheng Sale and Leaseback Agreements - $178,000 (g)
|
163,338
|
166,788
|
||||||
|
CMBFL Sale and Leaseback Agreements - $120,000 (h)
|
36,229
|
37,546
|
||||||
|
Total Sale and Leaseback Agreements
|
$
|
199,567
|
$
|
204,334
|
||||
|
Total borrowings
|
$
|
657,817
|
$
|
694,709
|
||||
|
Less: Current portion of long-term debt
|
(128,500
|
)
|
(128,500
|
)
|
||||
|
Less: Current portion of Sale and Leaseback Agreements (g, h)
|
(19,067
|
)
|
(19,067
|
)
|
||||
|
Less: Deferred financing costs (j)
|
(4,935
|
)
|
(5,567
|
)
|
||||
|
Non-current portion of Long-Term Debt
|
$
|
505,315
|
$
|
541,575
|
||||
| a) |
$85,000 UBS Credit Facility
|
| 6. |
Long-Term Debt (continued)
|
| b) |
$300,000 Senior Secured Term Loan Facility CACIB, ABN, Bank of America, First Citizens Bank, CTBC
|
| c) |
5.69% Senior Secured Notes due 2027
|
| 6. |
Long-Term Debt (continued)
|
| d) |
Macquarie Credit Facility
|
| e) |
$60,000 E.SUN, MICB, Cathay, Taishin Credit Facility
|
| 6. |
Long-Term Debt (continued)
|
| f) |
$140,000 HCOB, CACIB, ESUN, CTBC, Taishin Credit Facility
|
| g) |
$178,000 Sale and Leaseback Agreements – Minsheng Financial Leasing
|
| h) |
$120,000 Sale and Leaseback Agreements – CMBFL Four Vessels
|
| 6. |
Long-Term Debt (continued)
|
| h) |
$120,000 Sale and Leaseback Agreements – CMBFL Four Vessels
|
| i) |
Repayment Schedule
|
|
Payment due by period ended
|
Amount
|
|||
|
March 31, 2027
|
$
|
147,567
|
||
|
March 31, 2028
|
230,513
|
|||
|
March 31, 2029
|
57,800
|
|||
|
March 31, 2030
|
41,800
|
|||
|
March 31, 2031
|
85,800
|
|||
|
March 31, 2032 and thereafter
|
94,337
|
|||
|
$
|
657,817
|
|||
| j) |
Deferred Financing Costs
|
|
March 31,
2026
|
December 31,
2025
|
|||||||
|
Opening balance
|
$
|
5,567
|
$
|
7,042
|
||||
|
Expenditure in the period
|
-
|
2,185
|
||||||
|
Amortization included within interest expense
|
(632
|
)
|
(3,660
|
)
|
||||
|
Closing balance
|
$
|
4,935
|
$
|
5,567
|
||||
| k) |
Debt covenants-securities
|
| 7. |
Related Party Transactions
|
| 8. |
Commitments and Contingencies
|
|
Period ending
|
Amount
|
|||
|
March 31, 2027
|
$
|
758,035
|
||
|
March 31, 2028
|
613,153
|
|||
|
March 31, 2029
|
320,480
|
|||
|
March 31, 2030
|
140,092
|
|||
|
March 31, 2031 and thereafter
|
93,850
|
|||
|
Total minimum lease revenue, net of address commissions
|
$
|
1,925,610
|
||
| 9. |
Share Capital
|
| 9. |
Share Capital
|
| 10. |
Stock-Based Compensation
|
| 10. |
Stock-Based Compensation (continued)
|
| 10. |
Stock-Based Compensation (continued)
|
|
Stock-Based Awards
|
||||||||||||
|
Number of Shares
|
||||||||||||
|
Number
|
Weighted Average
Fair Value
on Grant Date
|
Actual Fair
Value on
Vesting Date
|
||||||||||
|
Unvested as at January 1, 2025
|
261,461
|
$
|
21.92
|
n/a
|
||||||||
|
Granted in September 2025
|
2,375,250
|
25.55
|
n/a
|
|||||||||
|
Vested in year ended December 31, 2025
|
(322,364
|
)
|
n/a
|
28.23
|
||||||||
|
Unvested as at December 31, 2025
|
2,314,347
|
$
|
25.55
|
n/a
|
||||||||
|
Vested in period ended March 31, 2026
|
(60,903
|
)
|
n/a
|
37.23
|
||||||||
|
Unvested as at March 31, 2026
|
2,253,444
|
$
|
25.55
|
n/a
|
||||||||
| 11. |
Earnings per Share
|
| 11. |
Earnings per Share (continued)
|
|
Three months ended
March 31,
|
||||||||
|
2026
|
2025
|
|||||||
|
Numerator:
|
||||||||
|
Net income available to common shareholders
|
$
|
91,445
|
$
|
121,010
|
||||
|
Denominator:
|
||||||||
|
Class A Common shares
|
||||||||
|
Basic weighted average number of common shares outstanding
|
35,974,531
|
35,584,556
|
||||||
|
Plus weighted average number of RSUs with service conditions
|
627,031
|
174,297
|
||||||
|
Common share and common share equivalents, dilutive
|
36,601,562
|
35,758,853
|
||||||
|
Basic earnings per share:
|
||||||||
|
Class A
|
2.54
|
3.40
|
||||||
|
Diluted earnings per share:
|
||||||||
|
Class A
|
2.50
|
3.38
|
||||||
| 12. |
Subsequent events
|