Pangaea Logistics Solutions Ltd
NASDAQ:PANL
Balance Sheet
Balance Sheet Decomposition
Pangaea Logistics Solutions Ltd
Pangaea Logistics Solutions Ltd
Balance Sheet
Pangaea Logistics Solutions Ltd
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Cash & Cash Equivalents |
1
|
30
|
38
|
22
|
35
|
54
|
51
|
47
|
56
|
128
|
99
|
87
|
|
| Cash |
1
|
6
|
9
|
16
|
14
|
40
|
18
|
29
|
21
|
49
|
50
|
43
|
|
| Cash Equivalents |
0
|
24
|
29
|
7
|
21
|
14
|
32
|
18
|
35
|
80
|
49
|
43
|
|
| Total Receivables |
0
|
27
|
20
|
21
|
27
|
31
|
35
|
36
|
71
|
45
|
54
|
50
|
|
| Accounts Receivables |
0
|
27
|
20
|
21
|
21
|
29
|
28
|
29
|
54
|
37
|
48
|
42
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
6
|
3
|
7
|
7
|
17
|
8
|
6
|
7
|
|
| Inventory |
0
|
16
|
8
|
13
|
15
|
19
|
21
|
16
|
27
|
29
|
17
|
33
|
|
| Other Current Assets |
0
|
12
|
5
|
13
|
6
|
10
|
21
|
13
|
29
|
21
|
23
|
23
|
|
| Total Current Assets |
1
|
85
|
69
|
69
|
83
|
114
|
127
|
111
|
184
|
223
|
192
|
192
|
|
| PP&E Net |
0
|
246
|
298
|
294
|
306
|
282
|
350
|
337
|
517
|
520
|
505
|
737
|
|
| PP&E Gross |
0
|
246
|
298
|
294
|
306
|
282
|
350
|
337
|
517
|
520
|
505
|
737
|
|
| Accumulated Depreciation |
0
|
23
|
35
|
49
|
61
|
73
|
72
|
91
|
109
|
121
|
138
|
163
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
|
| Other Long-Term Assets |
99
|
1
|
0
|
0
|
34
|
58
|
3
|
2
|
6
|
5
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
|
| Total Assets |
99
N/A
|
332
+235%
|
367
+11%
|
362
-1%
|
423
+17%
|
454
+7%
|
480
+6%
|
450
-6%
|
707
+57%
|
748
+6%
|
705
-6%
|
936
+33%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
0
|
34
|
14
|
15
|
16
|
20
|
24
|
19
|
21
|
10
|
6
|
15
|
|
| Accrued Liabilities |
0
|
7
|
8
|
8
|
14
|
9
|
15
|
7
|
16
|
13
|
17
|
14
|
|
| Short-Term Debt |
0
|
59
|
13
|
16
|
7
|
3
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Current Portion of Long-Term Debt |
0
|
18
|
20
|
20
|
21
|
26
|
36
|
64
|
30
|
32
|
53
|
45
|
|
| Other Current Liabilities |
0
|
28
|
17
|
19
|
13
|
22
|
16
|
20
|
44
|
37
|
29
|
35
|
|
| Total Current Liabilities |
0
|
145
|
72
|
78
|
70
|
79
|
91
|
111
|
112
|
92
|
105
|
109
|
|
| Long-Term Debt |
0
|
87
|
130
|
108
|
143
|
141
|
141
|
95
|
277
|
267
|
212
|
353
|
|
| Minority Interest |
0
|
3
|
57
|
60
|
65
|
72
|
73
|
52
|
54
|
55
|
46
|
47
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
10
|
18
|
20
|
18
|
0
|
|
| Total Liabilities |
0
N/A
|
234
N/A
|
259
+11%
|
246
-5%
|
278
+13%
|
292
+5%
|
310
+6%
|
268
-14%
|
460
+72%
|
434
-6%
|
381
-12%
|
509
+33%
|
|
| Equity | |||||||||||||
| Common Stock |
94
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
0
|
36
|
25
|
17
|
10
|
6
|
13
|
23
|
86
|
151
|
159
|
169
|
|
| Additional Paid In Capital |
6
|
134
|
133
|
134
|
155
|
156
|
158
|
160
|
162
|
163
|
165
|
259
|
|
| Total Equity |
99
N/A
|
98
-1%
|
108
+11%
|
116
+7%
|
145
+25%
|
162
+11%
|
170
+5%
|
183
+7%
|
247
+35%
|
314
+27%
|
324
+3%
|
428
+32%
|
|
| Total Liabilities & Equity |
99
N/A
|
332
+235%
|
367
+11%
|
362
-1%
|
423
+17%
|
454
+7%
|
480
+6%
|
450
-6%
|
707
+57%
|
748
+6%
|
705
-6%
|
936
+33%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
4
|
35
|
37
|
37
|
44
|
44
|
45
|
45
|
46
|
46
|
46
|
65
|
|