Seanergy Maritime Holdings Corp
NASDAQ:SHIP
Income Statement
Earnings Waterfall
Seanergy Maritime Holdings Corp
Income Statement
Seanergy Maritime Holdings Corp
| Dec-2007 | Mar-2008 | Jun-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
4
|
5
|
6
|
9
|
7
|
8
|
10
|
11
|
12
|
14
|
15
|
14
|
13
|
13
|
13
|
12
|
8
|
8
|
9
|
8
|
7
|
5
|
0
|
1
|
0
|
1
|
1
|
2
|
4
|
6
|
8
|
10
|
11
|
13
|
17
|
9
|
13
|
20
|
25
|
27
|
25
|
24
|
20
|
26
|
26
|
25
|
23
|
26
|
25
|
24
|
17
|
17
|
16
|
15
|
15
|
18
|
20
|
21
|
21
|
20
|
20
|
20
|
21
|
21
|
22
|
22
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
35
N/A
|
55
+58%
|
77
+40%
|
99
+29%
|
88
-11%
|
80
-9%
|
80
+1%
|
87
+8%
|
96
+10%
|
103
+7%
|
108
+5%
|
103
-5%
|
104
+2%
|
96
-8%
|
87
-10%
|
56
-36%
|
32
-42%
|
21
-35%
|
25
+21%
|
23
-9%
|
19
-16%
|
13
-35%
|
8
-34%
|
2
-76%
|
0
N/A
|
2
N/A
|
4
+150%
|
11
+155%
|
18
+63%
|
25
+35%
|
31
+24%
|
35
+13%
|
41
+18%
|
51
+25%
|
75
+46%
|
64
-14%
|
62
-2%
|
89
+42%
|
92
+3%
|
86
-6%
|
88
+2%
|
86
-3%
|
87
+1%
|
84
-3%
|
74
-12%
|
70
-6%
|
63
-9%
|
70
+11%
|
89
+27%
|
118
+32%
|
153
+30%
|
162
+6%
|
167
+3%
|
153
-8%
|
125
-18%
|
113
-9%
|
109
-4%
|
99
-9%
|
110
+11%
|
131
+18%
|
184
+41%
|
204
+11%
|
167
-18%
|
192
+14%
|
148
-23%
|
150
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
(4)
|
(6)
|
(10)
|
(14)
|
(18)
|
(20)
|
(24)
|
(29)
|
(34)
|
(38)
|
(39)
|
(40)
|
(38)
|
(39)
|
(40)
|
(41)
|
(23)
|
(19)
|
(24)
|
(19)
|
(16)
|
(9)
|
(4)
|
(2)
|
(1)
|
(2)
|
(5)
|
(13)
|
(21)
|
(27)
|
(34)
|
(35)
|
(39)
|
(44)
|
(55)
|
(43)
|
(42)
|
(57)
|
(61)
|
(60)
|
(62)
|
(60)
|
(56)
|
(53)
|
(46)
|
(44)
|
(41)
|
(41)
|
(46)
|
(50)
|
(53)
|
(53)
|
(51)
|
(50)
|
(48)
|
(49)
|
(47)
|
(45)
|
(45)
|
(45)
|
(47)
|
(48)
|
(50)
|
(51)
|
(54)
|
(59)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
31
N/A
|
48
+58%
|
67
+38%
|
85
+27%
|
70
-18%
|
60
-14%
|
56
-7%
|
58
+4%
|
62
+7%
|
65
+4%
|
69
+6%
|
63
-9%
|
66
+5%
|
58
-13%
|
46
-20%
|
15
-69%
|
9
-36%
|
2
-79%
|
2
-21%
|
4
+131%
|
4
+3%
|
4
+3%
|
4
+5%
|
(0)
N/A
|
(1)
-97%
|
(1)
+14%
|
(0)
+29%
|
(2)
-428%
|
(3)
-61%
|
(3)
+9%
|
(3)
-9%
|
(1)
+80%
|
2
N/A
|
7
+232%
|
20
+203%
|
21
+6%
|
20
-7%
|
32
+60%
|
31
-4%
|
26
-14%
|
26
-1%
|
25
-3%
|
31
+22%
|
31
+1%
|
28
-11%
|
26
-6%
|
22
-14%
|
29
+31%
|
43
+46%
|
68
+58%
|
100
+48%
|
110
+9%
|
117
+6%
|
103
-11%
|
77
-25%
|
65
-16%
|
62
-5%
|
54
-12%
|
65
+20%
|
85
+31%
|
125
+47%
|
144
+15%
|
117
-19%
|
128
+9%
|
93
-27%
|
91
-2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(1)
|
(1)
|
(13)
|
(69)
|
(79)
|
(79)
|
(36)
|
(28)
|
(29)
|
(40)
|
(44)
|
(49)
|
(53)
|
(53)
|
(48)
|
(42)
|
(35)
|
(29)
|
(16)
|
(11)
|
(12)
|
(7)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(8)
|
(10)
|
(12)
|
(14)
|
(15)
|
(16)
|
(18)
|
(14)
|
(14)
|
(19)
|
(19)
|
(26)
|
(26)
|
(19)
|
(19)
|
(19)
|
(20)
|
(22)
|
(23)
|
(19)
|
(21)
|
(31)
|
(35)
|
(39)
|
(43)
|
(45)
|
(47)
|
(50)
|
(50)
|
(51)
|
(52)
|
(50)
|
(49)
|
(51)
|
(54)
|
(56)
|
(59)
|
(58)
|
|
| Selling, General & Administrative |
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(6)
|
(8)
|
(9)
|
(10)
|
(11)
|
(13)
|
(15)
|
(18)
|
(20)
|
(21)
|
(19)
|
(17)
|
(14)
|
(13)
|
(8)
|
(7)
|
(8)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(13)
|
(15)
|
(17)
|
(19)
|
(19)
|
(19)
|
(20)
|
(21)
|
(22)
|
(23)
|
(22)
|
(21)
|
(22)
|
(25)
|
(24)
|
(25)
|
(23)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(10)
|
(16)
|
(24)
|
(29)
|
(27)
|
(25)
|
(24)
|
(27)
|
(29)
|
(31)
|
(33)
|
(33)
|
(29)
|
(25)
|
(21)
|
(16)
|
(8)
|
(4)
|
(4)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(4)
|
(6)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(8)
|
(8)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(17)
|
(20)
|
(20)
|
(22)
|
(23)
|
(22)
|
(24)
|
(24)
|
(25)
|
(24)
|
(24)
|
(25)
|
(25)
|
(27)
|
(29)
|
(31)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(49)
|
(49)
|
(43)
|
0
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(8)
|
(8)
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
3
|
3
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(7)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
|
| Operating Income |
(0)
N/A
|
(1)
-127%
|
(1)
-15%
|
18
N/A
|
(21)
N/A
|
(12)
+43%
|
6
N/A
|
34
+500%
|
32
-5%
|
27
-14%
|
18
-34%
|
18
+1%
|
16
-15%
|
16
+5%
|
10
-41%
|
18
+90%
|
15
-16%
|
11
-31%
|
(14)
N/A
|
(7)
+52%
|
(9)
-31%
|
(10)
-16%
|
(3)
+72%
|
(2)
+34%
|
(1)
+71%
|
(0)
+40%
|
(4)
-1 052%
|
(4)
-8%
|
(4)
-1%
|
(4)
+6%
|
(7)
-79%
|
(11)
-53%
|
(13)
-19%
|
(15)
-20%
|
(15)
+4%
|
(13)
+14%
|
(9)
+28%
|
3
N/A
|
7
+163%
|
5
-26%
|
13
+132%
|
12
-9%
|
0
-99%
|
0
-55%
|
7
+13 660%
|
12
+74%
|
12
-2%
|
7
-39%
|
4
-43%
|
(0)
N/A
|
10
N/A
|
22
+116%
|
37
+68%
|
65
+75%
|
70
+8%
|
73
+4%
|
58
-21%
|
30
-48%
|
15
-50%
|
12
-23%
|
3
-71%
|
13
+293%
|
35
+160%
|
49
+41%
|
67
+37%
|
63
-7%
|
47
-25%
|
35
-24%
|
33
-6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2
|
3
|
5
|
(1)
|
(4)
|
(6)
|
(10)
|
(9)
|
(11)
|
(14)
|
(16)
|
(16)
|
(17)
|
(17)
|
(15)
|
(14)
|
(14)
|
(13)
|
(13)
|
(8)
|
(8)
|
(10)
|
(8)
|
(7)
|
(5)
|
(3)
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(6)
|
(8)
|
(10)
|
(11)
|
(13)
|
(17)
|
(9)
|
(13)
|
(20)
|
(25)
|
(27)
|
(25)
|
(25)
|
(20)
|
(23)
|
(23)
|
(22)
|
(23)
|
(22)
|
(20)
|
(20)
|
(17)
|
(16)
|
(15)
|
(15)
|
(14)
|
(16)
|
(17)
|
(19)
|
(18)
|
(18)
|
(23)
|
(23)
|
(19)
|
(24)
|
(20)
|
(20)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(202)
|
(202)
|
(204)
|
(229)
|
(167)
|
(129)
|
(114)
|
(94)
|
22
|
103
|
113
|
92
|
86
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
(7)
|
(7)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
5
|
6
|
0
|
0
|
1
|
(6)
|
(7)
|
(8)
|
(5)
|
2
|
11
|
10
|
7
|
8
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(5)
|
(5)
|
(4)
|
0
|
1
|
1
|
0
|
(4)
|
(0)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
4
|
4
|
0
|
4
|
0
|
0
|
|
| Pre-Tax Income |
1
N/A
|
3
+82%
|
3
+36%
|
(32)
N/A
|
(24)
+24%
|
(18)
+26%
|
(4)
+77%
|
32
N/A
|
21
-32%
|
14
-36%
|
3
-81%
|
2
-36%
|
(2)
N/A
|
(1)
+71%
|
(207)
-41 286%
|
(198)
+4%
|
(203)
-2%
|
(232)
-14%
|
(194)
+16%
|
(144)
+26%
|
(131)
+9%
|
(113)
+13%
|
11
N/A
|
94
+759%
|
108
+15%
|
89
-17%
|
80
-10%
|
(4)
N/A
|
(5)
-7%
|
(4)
+2%
|
(9)
-98%
|
(15)
-65%
|
(19)
-28%
|
(24)
-26%
|
(25)
-4%
|
(24)
+2%
|
(22)
+8%
|
(3)
+86%
|
(7)
-115%
|
(12)
-81%
|
(18)
-45%
|
(21)
-17%
|
(26)
-25%
|
(24)
+8%
|
(18)
+26%
|
(12)
+35%
|
(11)
+2%
|
(16)
-39%
|
(13)
+18%
|
(18)
-43%
|
(11)
+38%
|
2
N/A
|
18
+862%
|
41
+125%
|
46
+12%
|
50
+9%
|
37
-26%
|
17
-54%
|
9
-46%
|
4
-56%
|
(8)
N/A
|
2
N/A
|
17
+629%
|
30
+80%
|
48
+60%
|
43
-9%
|
27
-38%
|
16
-42%
|
15
-2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
1
|
3
|
3
|
(32)
|
(24)
|
(18)
|
(4)
|
32
|
21
|
14
|
3
|
2
|
(2)
|
(1)
|
(207)
|
(198)
|
(203)
|
(232)
|
(194)
|
(144)
|
(131)
|
(114)
|
11
|
94
|
108
|
89
|
80
|
(4)
|
(5)
|
(4)
|
(9)
|
(15)
|
(19)
|
(24)
|
(25)
|
(24)
|
(22)
|
(3)
|
(7)
|
(12)
|
(18)
|
(21)
|
(26)
|
(24)
|
(18)
|
(12)
|
(11)
|
(16)
|
(13)
|
(18)
|
(11)
|
2
|
18
|
41
|
46
|
50
|
37
|
17
|
9
|
4
|
(8)
|
2
|
17
|
30
|
48
|
43
|
27
|
16
|
15
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
1
N/A
|
3
+82%
|
3
+36%
|
(32)
N/A
|
(24)
+24%
|
(18)
+26%
|
(4)
+78%
|
30
N/A
|
18
-40%
|
11
-41%
|
(0)
N/A
|
0
N/A
|
(2)
N/A
|
(1)
+62%
|
(207)
-36 221%
|
(198)
+4%
|
(203)
-2%
|
(232)
-14%
|
(194)
+16%
|
(144)
+26%
|
(131)
+9%
|
(114)
+13%
|
11
N/A
|
94
+759%
|
108
+15%
|
89
-17%
|
80
-10%
|
(4)
N/A
|
(5)
-7%
|
(4)
+2%
|
(9)
-98%
|
(15)
-65%
|
(19)
-28%
|
(24)
-26%
|
(25)
-4%
|
(24)
+2%
|
(22)
+8%
|
(3)
+86%
|
(7)
-115%
|
(12)
-81%
|
(18)
-45%
|
(21)
-17%
|
(26)
-24%
|
(24)
+8%
|
(18)
+26%
|
(12)
+35%
|
(11)
+3%
|
(16)
-39%
|
(13)
+18%
|
(18)
-42%
|
(11)
+38%
|
2
N/A
|
18
+862%
|
41
+125%
|
46
+12%
|
50
+9%
|
37
-26%
|
17
-55%
|
9
-46%
|
4
-59%
|
(8)
N/A
|
2
N/A
|
16
+629%
|
28
+77%
|
46
+60%
|
42
-8%
|
25
-41%
|
15
-41%
|
15
+3%
|
|
| EPS (Diluted) |
17 454.65
N/A
|
22 256.63
+28%
|
26 294.38
+18%
|
-217 659.33
N/A
|
-280 142.11
-29%
|
-231 767.9
+17%
|
-170 584.87
+26%
|
179 470.78
N/A
|
96 591.3
-46%
|
43 560.03
-55%
|
-12 801.87
N/A
|
270.27
N/A
|
-2 627.81
N/A
|
-932.43
+65%
|
-339 634.98
-36 325%
|
-324 411.68
+4%
|
-328 393.83
-1%
|
-357 911.2
-9%
|
-200 845.2
+44%
|
-144 829.18
+28%
|
-131 103.4
+9%
|
-113 907.89
+13%
|
10 944.14
N/A
|
93 921.13
+758%
|
107 893.45
+15%
|
89 709.72
-17%
|
72 177.33
-20%
|
-3 298.14
N/A
|
-2 811.7
+15%
|
-2 069.94
+26%
|
-1 988.45
+4%
|
-1 465
+26%
|
-1 873
-28%
|
-2 355
-26%
|
-2 875.26
-22%
|
-2 418
+16%
|
-1 118
+54%
|
-216.59
+81%
|
-343.5
-59%
|
-621.49
-81%
|
-899.5
-45%
|
-1 343.9
-49%
|
-1 312.99
+2%
|
-607.25
+54%
|
-119.86
+80%
|
-116.99
+2%
|
-4.18
+96%
|
-9.01
-116%
|
-1.45
+84%
|
-5.57
-284%
|
-0.98
+82%
|
0.1
N/A
|
0.89
+790%
|
2.16
+143%
|
2.61
+21%
|
2.81
+8%
|
2.08
-26%
|
0.96
-54%
|
0.51
-47%
|
0.21
-59%
|
-0.47
N/A
|
0.12
N/A
|
0.81
+575%
|
1.42
+75%
|
2.27
+60%
|
2.11
-7%
|
1.22
-42%
|
0.73
-40%
|
0.73
N/A
|
|