Icon Energy Corp
ICON Nasdaq Deep Sea Foreign Transportation Of Freight Financials FY2022–FY2025
Icon Energy Corp had only $1.7M of revenue in fiscal 2025: it is still developing what it sells.
- Today
- 6.0%
- Previous close
- $1.00
- Market cap
- $0.4M
- P/E
- —
- Day range
-
$0.92 $0.98
- 52-week range
-
$0.78 $6.25
Last close · Nov 9, 2026
$0.94
−$5.56 (−85.54%) past year
Key numbers
Key numbers, fiscal 2025
Revenue and margins
Revenue and margins
KIRA summarises the numbers
-
Icon Energy Corp had only $1.7M of revenue in fiscal 2025: it is still developing what it sells.
-
Its operating margin was 10.8%, down 384.6 pts: of every 100 in sales, about 11 is left after running the business.
Revenue
Margins, % of revenue
In plain words: Revenue is all the money customers paid. The margins show how many cents of each dollar of sales are left over at each step: after making the product (gross), after running the business (operating) and after everything, tax included (net).
Net income
Net income and earnings per share
Loss periods are shown in red.
KIRA summarises the numbers
-
Icon Energy Corp lost $4.2M in fiscal 2025.
With no meaningful sales yet, it pays for its work from the cash it holds.
Net income
Diluted EPS
In plain words: Net income is the profit left after every cost and tax. Earnings per share (EPS) splits that profit across every share, so it shows what one share earned.
Cash flow
Cash flow
Cash from operations minus capital spending.
KIRA summarises the numbers
-
Free cash flow was −$5.3M in fiscal 2025, −316.4% of revenue.
At that burn of $5.3M a year, its $3.9M of cash and short-term investments would last about 0.7 years.
Free cash flow
Cash from operations vs capital spending
In plain words: Profit on paper is not the same as cash in the bank. Free cash flow is the cash left after paying to run and maintain the business: the money it can hand back to shareholders, save or invest.
Dividends and buybacks
Dividends, buybacks and share count
KIRA summarises the numbers
-
Icon Energy Corp returned $0.2M to shareholders in fiscal 2025.
The diluted share count rose 10,100.0%.
Dividends and buybacks
Diluted shares outstanding (annual)
In plain words: Companies hand cash back in two ways: dividends (cash paid to shareholders) and buybacks (buying back their own shares, so each remaining share owns a bigger slice).
Insider trades
Insider trades
Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. “Plan” marks trades under a pre-arranged Rule 10b5-1 plan.
KIRA summarises the numbers
-
No open-market insider trades in the last 12 months.
Bought, 12 months
$0.0M
0 insiders
Sold, 12 months
$0.0M
0 insiders
Of sales under plans
—
$0.0M
No open-market insider trades in the last 12 months.
In plain words: Insiders are the people who run or own a big part of the company. Buying with their own money can signal confidence; selling often has personal reasons, like taxes or diversifying.
Balance sheet
Balance sheet
Cash, debt and the ratios that show how comfortably Icon Energy Corp can carry it.
Cash vs debt (incl. leases)
| Fiscal year end | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|
| Cash and short-term investments | $3.6M | $2.7M | $0.9M | $3.9M |
| Interest coverage | 1,406.0x | 368.3x | 0.4x | 0.0x |
| Current ratio | — | 0.8x | 0.4x | 1.1x |
| Quick ratio | — | 0.8x | 0.3x | 1.0x |
| Total assets | — | $12.9M | $28.8M | $58.4M |
| Total liabilities | — | $3.7M | $17.0M | $37.1M |
| Shareholders' equity | $14.3M | $9.2M | $11.7M | $21.4M |
| Net debt (− = net cash) | — | — | — | — |
In plain words: What the company owns and what it owes. More cash than debt is a cushion for bad times; a lot of debt leaves less room when business slows down.
Returns on capital
Returns on capital
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
Return on capital, equity and assets (annual)
In plain words: How much profit the business makes on the money put into it. A higher percentage means each dollar invested works harder.
F-score
Piotroski F-score
Nine pass/fail tests of profitability, funding and efficiency. 8–9 is strong, 0–2 weak.
KIRA summarises the numbers
-
Icon Energy Corp passes 4 of 7 financial health tests (Piotroski F-score).
Most of these tests look at sales and margins, so the score says little about a company with no meaningful revenue yet.
| Test | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|
| F-score | — / 3 | — / 4 | — / 6 | 4 / 7 |
| Accruals ratio | — | −10.5% | −5.2% | −11.5% |
| Altman Z'' | — | 2.96 | 0.31 | 0.45 |
| Net income is positive | ✓ | ✓ | ✕ | ✕ |
| Cash from operations is positive | ✓ | ✓ | ✓ | ✓ |
| Return on assets rose | — | — | ✕ | ✕ |
| Cash from operations exceeds net income | ✕ | ✓ | ✓ | ✓ |
| Debt fell relative to assets | — | — | — | — |
| Current ratio rose | — | — | ✕ | ✓ |
| Share count didn't rise | — | ✓ | ✕ | ✕ |
| Gross margin rose | — | — | — | — |
| Revenue rose relative to assets | — | — | — | ✓ |
In plain words: Nine yes/no tests of financial health, one point each. A green tick is a pass: 7 to 9 points is solid, 0 to 3 is weak.
All figures
4 years of figures
Amounts in USD. Hover a ratio’s name for its definition.
| Fiscal year | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|
| Income statement | ||||
| Revenue | — | — | $0.0M | $1.7M |
| Operating income | $4.2M | $1.1M | $0.2M | $0.2M |
| Interest expense | $0.0M | $0.0M | $0.5M | $3.8M |
| Net income | $4.2M | $1.2M | −$0.2M | −$4.2M |
| Net income to common | $4.2M | $1.2M | −$1.2M | −$7.2M |
| Diluted EPS | $848.40 | $1,155.00 | −$304.13 | −$18.04 |
| Diluted shares | 0.00B | 0.00B | 0.00B | 0.00B |
| Cash flow | ||||
| Cash from operations | $4.0M | $2.5M | $0.9M | $0.8M |
| Capital expenditure | $0.2M | $0.0M | $18.0M | $6.1M |
| Free cash flow | $3.8M | $2.5M | −$17.2M | −$5.3M |
| Depreciation and amortization | $0.7M | $0.7M | $1.1M | $2.9M |
| Dividends paid | $2.6M | $3.3M | $0.2M | $0.2M |
| Dividends and buybacks | $2.6M | $3.3M | $0.2M | $0.2M |
| Balance sheet | ||||
| Cash and short-term investments | $3.6M | $2.7M | $0.9M | $3.9M |
| Finance lease liabilities | — | — | — | $21.0M |
| Current assets | — | $3.0M | $1.3M | $5.0M |
| Current liabilities | — | $3.7M | $3.3M | $4.6M |
| Inventory | — | $0.1M | $0.1M | $0.3M |
| Property and equipment, net | — | $9.2M | $26.1M | $51.3M |
| Total assets | — | $12.9M | $28.8M | $58.4M |
| Total liabilities | — | $3.7M | $17.0M | $37.1M |
| Preferred stock | — | $0.0M | $0.0M | $0.0M |
| Shareholders' equity | $14.3M | $9.2M | $11.7M | $21.4M |
| Margins | ||||
| Operating margin | — | — | 395.3% | 10.8% |
| EBITDA margin | — | — | 3,023.3% | 186.1% |
| Net margin | — | — | −488.4% | −251.2% |
| FCF margin | — | — | −39,909.3% | −316.4% |
| Returns | ||||
| Return on capital employed | — | 12.1% | 0.7% | 0.3% |
| Return on equity | 29.6% | 9.8% | −2.0% | −25.3% |
| Return on assets | — | 9.0% | −1.0% | −9.6% |
| Return on tangible equity | 29.6% | 12.6% | −10.1% | −33.6% |
| Growth | ||||
| Revenue growth | — | — | — | 3,786.0% |
| Net income growth | — | −72.8% | −118.2% | — |
| EPS growth | — | 36.1% | −126.3% | — |
| FCF growth | — | −34.0% | −791.1% | — |
| Share count change | — | −80.0% | 290.0% | 10,100.0% |
| Financial health | ||||
| Interest coverage | 1,406.0x | 368.3x | 0.4x | 0.0x |
| Current ratio | — | 0.8x | 0.4x | 1.1x |
| Quick ratio | — | 0.8x | 0.3x | 1.0x |
| Capital allocation | ||||
| Capex / revenue | — | — | 41,918.6% | 364.2% |
| Payouts / FCF | 70.1% | 133.2% | — | — |
| Quality scores | ||||
| Piotroski F-score | — | — | — | 4.0 |
| Altman Z'' | — | 3.0 | 0.3 | 0.4 |
| Accruals ratio | — | −10.5% | −5.2% | −11.5% |
In plain words: Every number we have, year by year. Download it as a spreadsheet if you want to dig deeper.
News and filings
Latest SEC filings
The original documents every number on this page comes from.
KIRA analysis
KIRA’s summary AI analyst
Hi! I read Icon Energy Corp’s latest annual report (fiscal 2025). Here is what stands out:
Icon Energy Corp in 30 seconds
Good So-so Weak
Are shareholders being diluted?
+10,100.0%
A lot. The share count rose 10,100.0% last year, so each share owns noticeably less.
Does it make a profit?
—
Not yet. It has no meaningful sales yet, so losses are expected at this stage.
How long would its cash last?
0.7 yrs
Not long. It burns $5.3M a year and holds $3.9M, under a year at that pace, so it may need new money soon.
How healthy are the accounts?
4 / 7
It passes 4 of 7 health tests, but most of them need sales, so the score says little before revenue starts.
How is the share priced?
—
No P/E: it made no profit over the last four quarters.
Rules of thumb on reported numbers. A starting point, not a recommendation.
Sales and profit
1 3 notes
- Icon Energy Corp had only $1.7M of revenue in fiscal 2025: it is still developing what it sells.
- Its operating margin was 10.8%, down 384.6 pts: of every 100 in sales, about 11 is left after running the business.
- Icon Energy Corp lost $4.2M in fiscal 2025. With no meaningful sales yet, it pays for its work from the cash it holds.
Cash and shareholders
1 3 notes
- Free cash flow was −$5.3M in fiscal 2025, −316.4% of revenue. At that burn of $5.3M a year, its $3.9M of cash and short-term investments would last about 0.7 years.
- Icon Energy Corp returned $0.2M to shareholders in fiscal 2025. The diluted share count rose 10,100.0%.
- No open-market insider trades in the last 12 months.
Financial health
1 note
- Icon Energy Corp passes 4 of 7 financial health tests (Piotroski F-score). Most of these tests look at sales and margins, so the score says little about a company with no meaningful revenue yet.
Source: SEC EDGAR XBRL filings (CIK 0001995574). Data updated November 9, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only — not investment advice. Check the original filings before relying on any figure.