Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern
Home
Cmb.tech Nv
CMB.TECH announces final year results
Business
Mar 31 2026
23 min read

CMB.TECH announces final year results

news images

CMB.TECH ANNOUNCES FINAL YEAR RESULTS

ANTWERP, Belgium, 31 March 2026 – CMB.TECH NV (“CMBT”, “CMB.TECH” of “the company” (NYSE: CMBT, Euronext Brussels: CMBT and Euronext Oslo Børs: CMBTO) reported its final financial results today for the full year ended 31 December 2025.

HIGHLIGHTS 2025

Financial highlights:

  • Profit of USD 89.1 million in Q4 2025 bringing full year profit to USD 139.1 million​

  • No major changes compared to the preliminary figures published on 26/2/26

  • Total contract backlog increased to USD 3.05 billion

Fleet highlights:

  • CMB.TECH focused on its fleet rejuvenation with 17 newbuild deliveries

    • 8 Newcastlemaxes

    • 1 Crude oil tanker

    • 1 Chemical tanker

    • 5 CTVs

    • 2 CSOVs

  • Further fleet expansion with 9 vessels ordered (6 chemical tankers, 2 CTVs and 1 MP-ASV)

  • Sale of 12 older vessels (5 VLCCs, 2 Suezmaxes, 2 Capesizes, 2 Panamaxes and 1 CTV)

  • Fortescue and CMB.TECH signed agreement for ammonia-powered Newcastlemax

  • CMB.TECH and MOL signed landmark agreement for nine ammonia-powered vessels

Corporate highlights:

  • On March 4 2025, CMB.TECH announced that it entered into a share purchase agreement with Hemen Holding Limited for the acquisition of 81,363,730 shares in Golden Ocean Group Limited.

  • Completed merger with Golden Ocean on 20 August

  • Additional listing: CMB.TECH is now listed on NYSE (CMBT), EURONEXT Brussels (CMBT) and EURONEXT Oslo (CMBTO)

  • CMB.TECH is investing in the Chinese ammonia supply chain

  • Supervisory Board changes

HIGHLIGHTS Q1 2026

  • Sale of stake in Tankers International Pool, closed on 27 January 2026.

  • Management Board changes: resignation of Mr. Benoit Timmermans

  • Sale of 8 VLCCs and 2 Capesize vessels Q1 to date

  • Delivery of 3 vessels in Q1 to date

For the fourth quarter of 2025, the company realised a net gain of USD 89.1 million or USD 0.31 per share (fourth quarter 2024: a net gain of 93.1 USD million or USD 0.48 per share). EBITDA (a non-IFRS measure) for the same period was USD 323.4 million (fourth quarter 2024: USD 180.4 million).

CMB.TECH FLEET DEVELOPMENTS

RECAP 2025

In 2025, CMB.TECH focused on its fleet rejuvenation with 17 newbuild deliveries (8 Newcastlemaxes, 1 crude oil tanker, 1 chemical tanker, 5 CTVs & 2 CSOVs) and the sale of 12 older vessels (5 VLCCs, 2 Suezmaxes, 2 Capesize vessels, 2 Panamaxes and 1 CTV). Furthermore, the company also ordered an additional 9 vessels (6 chemical tankers, 2 CTVs and 1 MPSAV).

CAPITAL GAIN IN USD

The total capital gain on vessel sales in 2025 amounted to USD 192.6 million and in Q1 2026 the capital gain on vessel sales will amount to approximately USD 269.3 million.

MARKET & OUTLOOK

An overview and outlook of the markets can be found in the Q4 2025 press release.

Key figures

 

 

 

 

 

 

 

 

 

 

 

 

 

The most important key figures are:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands of USD)

 

 

Fourth Quarter 2025

 

Fourth Quarter 2024

 

YTD 2025

 

YTD 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

588,980

 

226,029

 

1,666,080

 

940,246

 

 

Other operating income

 

 

1,504

 

8,254

 

29,756

 

50,660

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Raw materials and consumables

 

 

(3,769)

 

(1,576)

 

(10,265)

 

(3,735)

 

 

Voyage expenses and commissions

 

 

(128,169)

 

(42,692)

 

(362,155)

 

(174,310)

 

 

Vessel operating expenses

 

 

(128,067)

 

(52,817)

 

(420,409)

 

(199,646)

 

 

Charter hire expenses

 

 

(415)

 

(3)

 

(3,124)

 

(138)

 

 

General and administrative expenses

 

 

(51,504)

 

(24,616)

 

(141,975)

 

(77,766)

 

 

Net gain (loss) on disposal of tangible assets

 

 

49,489

 

71,114

 

192,564

 

635,017

 

 

Depreciation and amortisation

 

 

(114,526)

 

(43,911)

 

(387,968)

 

(166,029)

 

 

Impairment losses

 

 

(2,081)

 

(1,847)

 

(5,354)

 

(1,847)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net finance expenses

 

 

(113,308)

 

(47,096)

 

(406,941)

 

(130,650)

 

 

Share of profit (loss) of equity accounted investees

 

 

(2,599)

 

(1,418)

 

(882)

 

920

 

 

Result before taxation

 

 

95,535

 

89,421

 

149,327

 

872,722

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit (expense)

 

 

(6,476)

 

3,709

 

(10,185)

 

(1,893)

 

 

Profit (loss) for the period

 

 

89,059

 

93,130

 

139,142

 

870,829

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

 

 

89,059

 

93,130

 

160,696

 

870,829

 

 

Non-controlling interest

 

 

 

 

(21,554)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in USD per share)

 

Fourth Quarter 2025

 

Fourth Quarter 2024

 

YTD 2025

 

YTD 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares (basic) *

 

290,169,769

 

194,216,835

 

229,443,392

 

196,041,579

 

 

Basic earnings per share

 

0.31

 

0.48

 

0.70

 

4.44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  • The number of shares issued on 31 December 2025 is 315,977,647. However, the number of shares excluding the owned shares held by CMB.TECH at 31 December 2025 is 290,169,769.

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands of USD)

 

 

Fourth Quarter 2025

 

Fourth Quarter 2024

 

YTD 2025

 

YTD 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) for the period

 

 

89,059

 

93,130

 

139,142

 

870,829

 

 

+ Net finance expenses

 

 

113,308

 

47,096

 

406,941

 

130,650

 

 

+ Depreciation and amortisation

 

 

114,526

 

43,911

 

387,968

 

166,029

 

 

+ Income tax expense (benefit)

 

 

6,476

 

(3,709)

 

10,185

 

1,893

 

 

EBITDA

 

 

323,369

 

180,428

 

944,236

 

1,169,401

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in USD per share)

 

 

Fourth Quarter 2025

 

Fourth Quarter 2024

 

YTD 2025

 

YTD 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares (basic)

 

 

290,169,769

 

194,216,835

 

229,443,392

 

196,041,579

 

 

EBITDA

 

 

1.11

 

0.93

 

4.12

 

5.97

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All figures, except for EBITDA, have been prepared under IFRS as adopted by the EU (International Financial Reporting Standards) and have not been audited nor reviewed by the statutory auditor.

TCE

The average daily time charter equivalent rates (TCE, a non IFRS-measure) can be summarised as follows:

In USD per day

Full year 2025

Full year 2024

DRY BULK VESSELS

Newcastlemax average spot rate(1)

27,614

30,600

Newcastlemax average time charter rate

21,457

NA

Capesize average spot rate(1)

22,346

NA

Panamax/Kamsarmax average spot rate(1)

13,000

NA

Panamax/Kamsarmax average time charter rate

13,552

NA

TANKERS

VLCC average spot rate(2)

45,251

44,600

VLCC average time charter rate

45,912

45,912

Suezmax average spot rate(1) (3)

46,508

45,600

Suezmax average time charter rate

34,838

31,000

FSO Average time charter rate

86,689

87,330

CONTAINER VESSELS

Average time charter rate

29,378

29,378

CHEMICAL TANKERS

Average spot rate(2)

20,675

25,600

Average time charter rate

19,306

19,306

OFFSHORE WIND (CTV)

CSOV Average time charter rate

81,307

NA

CTV Average time charter rate

3,033

2,973

(1) Reporting load-to-discharge, in line with IFRS 15, net of commission
(2) CMB.TECH owned ships in TI Pool or Stolt Pool (excluding technical off hire days)
(3) Including profit share where applicable

Difference between Q4 2025 preliminary results and Q4 2025 final results

Next to some reclasses in statement of financial position and statement of profit or loss, net result for the period decreased with USD 1.0 million related to additional accrued expenses.

Independent auditor's procedures

The statutory auditor, BDO Bedrijfsrevisoren - Réviseurs d’Entreprises, represented by Veerle Catry, has confirmed that the audit procedures, which have been in relation to the financial information for the year ended 31 December 2025 in accordance with the International Standards on Auditing are substantially completed and have not revealed any material corrections required to be made to the financial information included in the company’s annual announcement.

CMB.TECH highlights in 2025

7 January

The company took delivery of the Newcastlemax Mineral Portugal (2025 - 210,754 dwt).

13 January

Windcat Workboats International BV, a subsidiary of CMB.TECH, has ordered a newbuild hydrogen-powered (dual fuel) multifunctional harbour utility vessel (MPHUV) with Neptune Construction. Delivery is scheduled in 2026.

13 January

The company took delivery of the Newcastlemax Mineral Osterreich (2025 - 210,761 dwt).

27 January

The VLCC Alsace (2012 - 299,999 DWT) was successfully delivered to its new owner. A capital gain of approximately USD 27.46 million was booked in Q1 2025.

4 March

CMB.TECH NV announced that it had entered into a share purchase agreement with Hemen Holding Limited, through its subsidiary, for the acquisition of 81,363,730 shares in Golden Ocean Group Limited (representing ca. 40.8% of Golden Ocean’s outstanding shares and votes which includes all Golden Ocean shares controlled by Hemen),

24 March

CMB.TECH announced that it signed an agreement with Mitsui O.S.K. Lines, Ltd. (“MOL”) and MOL CHEMICAL TANKERS PTE. LTD. (“MOLCT”) for nine ammonia-powered vessels.

26 March

The company took delivery of the CTV Hydrocat 60.

27 March

CMB.TECH NV filed a Schedule 13D/A to report that CMB.TECH NV indirectly acquired 7,347,277 additional shares in Golden Ocean in the open market following the Share Purchase.

3 April

CMB.TECH NV filed a Schedule 13D/A to report that CMB.TECH NV indirectly acquired 9,689,297 additional shares in Golden Ocean in the open market following the Share Purchase.

9 April

The Company took delivery of the CTV TSM Windcat 59.

10 April

The company took delivery of the Newcastlemax Mineral Suomi (2025 - 210,000 dwt).

14 April

CMB.TECH announced that it signed an agreement with Fortescue to charter a new ammonia-powered vessel featuring a dual fuel engine.

22 April

CMB.TECH and Golden Ocean announced that they signed a term sheet (the “Term Sheet”) for a contemplated stock-for-stock merger, with CMB.TECH as the surviving entity, based on an exchange ratio of 0.95 shares of CMB.TECH for each share of Golden Ocean (the “Exchange Ratio”), subject to customary adjustments..

23 April

The company took delivery of the Newcastlemax Mineral Sverige (2025 - 210,000 dwt).

30 April

CMB.TECH announced that it had sold three VLCCs, Iris (2012 - 314,000 dwt), Hakata (2010 - 302,550 dwt) & Hakone (2010 - 302,624 dwt) as part of its fleet rejuvenation. The sales generated a total capital gain of 96.4 million USD.

23 May

The company took delivery of the Newcastlemax Mineral Polska (2025 - 210,000 dwt).

28 May

CMB.TECH and Golden Ocean announced that they signed an agreement and plan of merger (the “Merger Agreement”) for a stock-for-stock merger, as contemplated by the term sheet previously announced on 22 April 2025.

23 June

The company took delivery of the Newcastlemax Mineral Cesko (2025 - 210,000 dwt).

2 July

The CTV TSM Windcat 58was delivered.

3 July

The company entered into an agreement to sell the Capesize vessel Golden Zhoushan for a sale price of USD 22.1 million, less a 1% commission. The vessel was delivered to its new owner in the third quarter of 2025.

24 July

The CSOV Windcat Rotterdam was delivered.

8 August

The company took delivery of Newcastlemax Mineral Slovensko (2025- 210,761 dwt).

19 August

Golden Ocean held a Special General Meeting to vote on the proposed merger. The merger was approved by shareholders holding 92.72% of the shares present or represented at the meeting.

20 August

The merger with Golden Ocean was closed.

25 August

The company entered into an agreement to sell the Suezmax Sofia (2010 - 165,000 dwt) for a net sale price of USD 40.1 million. The sale generated a capital gain of approximately USD 20.4 million and was delivered to its new owner in the fourth quarter of 2025.

28 August

Mr. Marc Saverys decided to resign as member and chairman of the Supervisory Board of CMB.TECH. Mr. Patrick de Brabandere, as representative of Debemar BV was appointed to succeed Mr. Marc Saverys as chairman of the Supervisory Board.

The Supervisory Board further decided to co-opt Mrs. Gudrun Janssens as independent member within the Supervisory Board.

18 September

The company took delivery of Chemical tanker Bochem Santos (2025 -25,000 dwt).

25 September

On 25 September 2025, CMB.TECH announced that Mrs. Julie De Nul decided to resign as member of the Supervisory Board of CMB.TECH NV. The Supervisory Board decided to co-opt Mr. Carl Steen as independent member within the Supervisory Board. Mr. Carl Steen was appointed to succeed Mrs. Julie de Nul as chairman of the Remuneration committee.

26 September

The company took delivery of Newcastlemax Mineral Slovenija (2025, 210,000 dwt).

20 October

CMB.TECH announced the sale of the capesize Battersea (2009, 169.390 dwt). The sale generated a total capital gain of 2.4 million USD. The vessel was delivered to its new owner during Q4 2025.

10 November

The company took delivery of VLCC Atrebates (2025, 319,000 dwt).

12 November

The company took delivery of the CTV Windcat 61.

12 December

CMB.TECH took delivery of the CTV Windcat 62.

19 December

The company took delivery of the CSOV Windcat Amsterdam.

Events occurring after the end of the financial year ending 31 December 2025

In January 2026, the company invested in the Chinese ammonia supply chain. CMB.TECH has signed an off-take agreement for green ammonia produced by CEEC Hydrogen Energy (“CEEC”) in Jilin Province and owns a minority share in privately owned Jiangsu Andefu Energy Technology Co., Ltd. (“Andefu”) one of China's largest ammonia supply chain companies.

On 7 January 2026 CMB.TECH NV announced that it had sold eight vessels, generating a capital gain of approximately 269.2 million USD in total. CMB.TECH sold six VLCCs: Daishan (2007, 306,005 dwt), Hirado (2011, 302,550 dwt), Hojo (2013, 302,965 dwt),Dia (2015, 299,999 dwt), Antigone (2015, 299,421 dwt), and Aegean (2016, 299,999 dwt) and two Capesize vessels: Golden Magnum (2009, 179,790 dwt), and Belgravia (2009, 169,390 dwt). The vessels have been delivered to their new owners in Q1 2026.

On 12 January 2026, CMB.TECH took delivery of the VLCC Eburones (2026, 319,000 dwt).

On 13 January 2026, CMB.TECH took delivery of the chemical tanker Bochem Callao (2026, 25,000 dwt).

On 9 February 2026, CMB.TECH announced it has sold two VLCCs: Ingrid (2012, 314,000 dwt) and Ilma (2012, 314,000 dwt). The sale will generate a capital gain of approximately 98.2 million USD in Q2 2026, based on the net sales price and book values. The vessels will be delivered to their new owner in Q2 2026.

On 26 February, CMB.TECH announced that Mr. Benoit Timmermans has decided to resign as member of the Management Board of CMB.TECH with effect as of 1 May 2026. Mr. Benoit Timmermans joined the Management Board of CMB.TECH as Chief Strategy Officer and has assisted the company in the transition from a pure-play crude oil tanker player to a large and diversified maritime group. For the time being, Mr. Timmermans will not be replaced. His responsibilities will be taken over by the current members of the Management Board.

On 26 February, CMB.TECH announced CMB.TECH has sold its share in the Tankers International (TI) Pool to International Seaways (INSW), closed on 27 January 2026.

On 23 March 2026, CMB.TECH took delivery of the VLCC Menapii (2026, 319,000 dwt).

Financial calendar 2026

21 April 2026

Annual report 2025 available on the website

19 May 2026

Announcement of first quarter results 2026

21 May 2026

Annual General Meeting of Shareholders

27 August 2026

Announcement of second quarter results 2026

27 August 2026

Half year report 2026 available on website

26 November 2026

Announcement of third quarter results 2026

The Supervisory Board, represented by Patrick de Brabandere, its Chairman, and the Management Board, represented by Alexander Saverys, Chief Executive Officer, and Ludovic Saverys, Chief Financial Officer, hereby confirm, in the name and for account of CMB.TECH that, to the best of their knowledge the consolidated financial statements as of and for the year ended 31 December 2025 presented herein were established in accordance with applicable accounting standards (IFRS as adopted by the EU) and give a true and fair view, as defined by these standards, of the assets, liabilities, financial position and results of CMB.TECH NV.

On behalf of the Supervisory Board and the Management Board:

Alexander Saverys                                Patrick de Brabandere
Chief Executive Officer                                Chairman of the Supervisory Board

Annual report available on the website – 21 April 2026

About CMB.TECH

CMB.TECH (all capitals) is one of the largest listed, diversified and future-proof maritime groups in the world with a combined fleet of about 250 vessels: dry bulk vessels, crude oil tankers, chemical tankers, container vessels, offshore energy vessels and port vessels. CMB.TECH also offers hydrogen and ammonia fuel to customers, through own production or third-party producers.

CMB.TECH is headquartered in Antwerp, Belgium, and has offices across Europe, Asia and Africa.

CMB.TECH is listed on Euronext Brussels and the NYSE under the ticker symbol “CMBT” and on Euronext Oslo Børs under the ticker symbol “CMBTO”.

More information can be found at https://cmb.tech

Forward-Looking Statements

Matters discussed in this press release may constitute forward-looking statements. The Private Securities Litigation Reform Act of 1995 provides safe harbour protections for forward-looking statements in order to encourage companies to provide prospective information about their business. Forward-looking statements include statements concerning plans, objectives, goals, strategies, future events or performance, and underlying assumptions and other statements, which are other than statements of historical facts. The Company desires to take advantage of the safe harbour provisions of the Private Securities Litigation Reform Act of 1995 and is including this cautionary statement in connection with this safe harbour legislation. The words "believe", "anticipate", "intends", "estimate", "forecast", "project", "plan", "potential", "may", "should", "expect", "pending" and similar expressions identify forward-looking statements.

The forward-looking statements in this press release are based upon various assumptions, many of which are based, in turn, upon further assumptions, including without limitation, our management's examination of historical operating trends, data contained in our records and other data available from third parties. Although we believe that these assumptions were reasonable when made, because these assumptions are inherently subject to significant uncertainties and contingencies which are difficult or impossible to predict and are beyond our control, we cannot assure you that we will achieve or accomplish these expectations, beliefs or projections.

In addition to these important factors, other important factors that, in our view, could cause actual results to differ materially from those discussed in the forward-looking statements include the failure of counterparties to fully perform their contracts with us, the strength of world economies and currencies, general market conditions, including fluctuations in charter rates and vessel values, changes in demand for tanker vessel capacity, changes in our operating expenses, including bunker prices, dry-docking and insurance costs, the market for our vessels, availability of financing and refinancing, charter counterparty performance, ability to obtain financing and comply with covenants in such financing arrangements, changes in governmental rules and regulations or actions taken by regulatory authorities, potential liability from pending or future litigation, general domestic and international political conditions, potential disruption of shipping routes due to accidents or political events, vessels breakdowns and instances of off-hires and other   factors. Please see our filings with the United States Securities and Exchange Commission for a more complete discussion of these and other risks and uncertainties.

Condensed consolidated statement of financial position

(in thousands of USD)

 

 

 

 

 

 

 

 

 

 

December 31, 2025

 

 

December 31, 2024

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

Vessels

 

 

6,323,773

 

 

2,617,484

Assets under construction

 

 

738,298

 

 

628,405

Right-of-use assets

 

 

4,847

 

 

1,910

Other tangible assets

 

 

23,981

 

 

21,628

Prepayments

 

 

1,075

 

 

1,657

Intangible assets

 

 

12,710

 

 

16,187

Goodwill

 

 

177,022

 

 

Receivables

 

 

97,116

 

 

75,076

Investments

 

 

111,346

 

 

61,806

Deferred tax assets

 

 

2,850

 

 

10,074

 

 

 

 

 

 

 

Total non-current assets

 

 

7,493,018

 

 

3,434,227

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Inventory

 

 

77,175

 

 

26,500

Trade and other receivables

 

 

320,843

 

 

235,883

Current tax assets

 

 

4,912

 

 

3,984

Cash and cash equivalents

 

 

146,529

 

 

38,869

 

 

 

549,459

 

 

305,236

 

 

 

 

 

 

 

Non-current assets held for sale

 

 

363,097

 

 

165,583

 

 

 

 

 

 

 

Total current assets

 

 

912,556

 

 

470,819

 

 

 

 

 

 

 

TOTAL ASSETS

 

 

8,405,574

 

 

3,905,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EQUITY and LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

Share capital

 

 

343,440

 

 

239,148

Share premium

 

 

1,817,557

 

 

460,486

Translation reserve

 

 

9,502

 

 

(2,045)

Hedging reserve

 

 

90

 

 

2,145

Treasury shares

 

 

(284,508)

 

 

(284,508)

Retained earnings

 

 

737,239

 

 

777,098

 

 

 

 

 

 

 

Equity attributable to owners of the Company

 

 

2,623,320

 

 

1,192,324

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

Bank loans

 

 

2,839,590

 

 

1,450,869

Other notes

 

 

 

 

198,887

Other borrowings

 

 

1,876,795

 

 

667,361

Lease liabilities

 

 

3,368

 

 

1,451

Other payables

 

 

20

 

 

Employee benefits

 

 

1,180

 

 

1,060

Deferred tax liabilities

 

 

485

 

 

438

 

 

 

 

 

 

 

Total non-current liabilities

 

 

4,721,438

 

 

2,320,066

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Trade and other payables

 

 

222,492

 

 

79,591

Current tax liabilities

 

 

8,288

 

 

9,104

Bank loans

 

 

351,170

 

 

201,937

Other notes

 

 

203,287

 

 

3,733

Other borrowings

 

 

273,898

 

 

95,724

Lease liabilities

 

 

1,681

 

 

2,293

Provisions

 

 

 

 

274

 

 

 

 

 

 

 

Total current liabilities

 

 

1,060,816

 

 

392,656

 

 

 

 

 

 

 

TOTAL EQUITY and LIABILITIES

 

 

8,405,574

 

 

3,905,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed consolidated statement of profit or loss

(in thousands of USD except per share amounts)

 

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

 

Jan. 1 - Dec. 31, 2025

 

 

Jan. 1 - Dec. 31, 2024

Shipping income

 

 

 

 

 

 

Revenue

 

 

1,666,080

 

 

940,246

Gains on disposal of vessels/other tangible assets

 

 

192,568

 

 

635,019

Other operating income

 

 

29,756

 

 

50,660

Total shipping income

 

 

1,888,404

 

 

1,625,925

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

Raw materials and consumables

 

 

(10,265)

 

 

(3,735)

Voyage expenses and commissions

 

 

(362,155)

 

 

(174,310)

Vessel operating expenses

 

 

(420,409)

 

 

(199,646)

Charter hire expenses

 

 

(3,124)

 

 

(138)

Loss on disposal of vessels/other tangible assets

 

 

(4)

 

 

(2)

Depreciation tangible assets

 

 

(384,684)

 

 

(163,148)

Amortisation intangible assets

 

 

(3,284)

 

 

(2,881)

Impairment losses

 

 

(5,354)

 

 

(1,847)

General and administrative expenses

 

 

(141,975)

 

 

(77,766)

Total operating expenses

 

 

(1,331,254)

 

 

(623,473)

 

 

 

 

 

 

 

RESULT FROM OPERATING ACTIVITIES

 

 

557,150

 

 

1,002,452

 

 

 

 

 

 

 

Finance income

 

 

22,876

 

 

38,689

Finance expenses

 

 

(429,817)

 

 

(169,339)

Net finance expenses

 

 

(406,941)

 

 

(130,650)

 

 

 

 

 

 

 

Share of profit (loss) of equity accounted investees (net of income tax)

 

 

(882)

 

 

920

 

 

 

 

 

 

 

PROFIT (LOSS) BEFORE INCOME TAX

 

 

149,327

 

 

872,722

 

 

 

 

 

 

 

Income tax benefit (expense)

 

 

(10,185)

 

 

(1,893)

 

 

 

 

 

 

 

PROFIT (LOSS) FOR THE PERIOD

 

 

139,142

 

 

870,829

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

Owners of the company

 

 

160,696

 

 

870,829

Non-controlling interest

 

 

(21,554)

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

 

0.70

 

 

4.44

Diluted earnings per share

 

 

0.70

 

 

4.44

 

 

 

 

 

 

 

Weighted average number of shares (basic)

 

 

229,443,392

 

 

196,041,579

Weighted average number of shares (diluted)

 

 

229,443,392

 

 

196,041,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed consolidated statement of comprehensive income

(in thousands of USD)

 

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

 

Jan. 1 - Dec. 31, 2025

 

 

Jan. 1 - Dec. 31, 2024

 

 

 

 

 

 

 

Profit/(loss) for the period

 

 

139,142

 

 

870,829

 

 

 

 

 

 

 

Other comprehensive income (expense), net of tax

 

 

 

 

 

 

Items that will never be reclassified to profit or loss:

 

 

 

 

 

 

Remeasurements of the defined benefit liability (asset)

 

 

88

 

 

200

 

 

 

 

 

 

 

Items that are or may be reclassified to profit or loss:

 

 

 

 

 

 

Foreign currency translation differences

 

 

11,547

 

 

(2,280)

Cash flow hedges - effective portion of changes in fair value

 

 

(2,055)

 

 

1,005

 

 

 

 

 

 

 

Other comprehensive income (expense), net of tax

 

 

9,580

 

 

(1,075)

 

 

 

 

 

 

 

Total comprehensive income (expense) for the period

 

 

148,722

 

 

869,754

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

Owners of the company

 

 

170,276

 

 

869,754

Non-controlling interest

 

 

(21,554)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed consolidated statement of changes in equity

(in thousands of USD)

 

Share capital

Share premium

Translation reserve

Hedging reserve

Treasury shares

Retained earnings

Equity attributable to owners of the Company

Non-controlling interest

Total equity

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2024

239,148

1,466,529

235

1,140

(157,595)

807,916

2,357,373

2,357,373

 

 

 

 

 

 

 

 

 

 

Profit (loss) for the period

870,829

870,829

870,829

Total other comprehensive income (expense)

(2,280)

1,005

200

(1,075)

(1,075)

Total comprehensive income (expense)

(2,280)

1,005

871,029

869,754

869,754

 

 

 

 

 

 

 

 

 

 

Transactions with owners of the company

 

 

 

 

 

 

 

 

 

Business Combination

(796,970)

(796,970)

(796,970)

Dividends to equity holders

(1,006,043)

(104,877)

(1,110,920)

 

(1,110,920)

Treasury shares acquired

(126,913)

(126,913)

(126,913)

Total transactions with owners

(1,006,043)

(126,913)

(901,847)

(2,034,803)

(2,034,803)

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2024

239,148

460,486

(2,045)

2,145

(284,508)

777,098

1,192,324

1,192,324

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share capital

Share premium

Translation reserve

Hedging reserve

Treasury shares

Retained earnings

Equity attributable to owners of the Company

Non-controlling interest

Total equity

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2025

239,148

460,486

(2,045)

2,145

(284,508)

777,098

1,192,324

1,192,324

 

 

 

 

 

 

 

 

 

 

Profit (loss) for the period

160,696

160,696

(21,554)

139,142

Total other comprehensive income (expense)

11,547

(2,055)

88

9,580

9,580

Total comprehensive income (expense)

11,547

(2,055)

160,784

170,276

(21,554)

148,722

 

 

 

 

 

 

 

 

 

 

Transactions with owners of the company

 

 

 

 

 

 

 

 

 

Business Combination - Initial purchase

1,453,575

1,453,575

Business Combination - Subsequent purchases

72,726

72,726

(209,792)

(137,066)

Merger

104,292

1,357,071

(244,352)

1,217,011

(1,217,011)

Dividends to equity holders

(29,017)

(29,017)

(29,017)

Dividends to non-controlling interest

(5,218)

(5,218)

Total transactions with owners

104,292

1,357,071

(200,643)

1,260,720

21,554

1,282,274

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2025

343,440

1,817,557

9,502

90

(284,508)

737,239

2,623,320

2,623,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed consolidated statement of cash flows

(in thousands of USD)

 

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

 

Jan. 1 - Dec. 31, 2025

 

 

Jan. 1 - Dec. 31, 2024

Cash flows from operating activities

 

 

 

 

 

 

Profit (loss) for the period

 

 

139,142

 

 

870,829

 

 

 

 

 

 

 

Adjustments for:

 

 

618,492

 

 

(355,549)

Depreciation of tangible assets

 

 

384,684

 

 

163,148

Amortisation of intangible assets

 

 

3,284

 

 

2,881

Impairment losses (reversals)

 

 

5,354

 

 

1,847

Provisions

 

 

(274)

 

 

(325)

Income tax (benefits)/expenses

 

 

10,185

 

 

1,893

Share of profit of equity-accounted investees, net of tax

 

 

882

 

 

(920)

Net finance expense

 

 

406,941

 

 

130,650

(Gain)/loss on disposal of assets

 

 

(192,564)

 

 

(635,017)

(Gain)/loss on disposal of subsidiaries

 

 

 

 

(19,706)

 

 

 

 

 

 

 

Changes in working capital requirements

 

 

7,264

 

 

39,307

Change in cash guarantees

 

 

(8,986)

 

 

(46,869)

Change in inventory

 

 

(28,477)

 

 

5,197

Change in receivables from contracts with customers

 

 

38,631

 

 

95,930

Change in accrued income

 

 

(17,957)

 

 

7,410

Change in deferred charges

 

 

8,104

 

 

(6,065)

Change in other receivables

 

 

30,230

 

 

3,317

Change in trade payables

 

 

34,687

 

 

(14,867)

Change in accrued payroll

 

 

4,155

 

 

(94)

Change in accrued expenses

 

 

(37,031)

 

 

(18,999)

Change in deferred income

 

 

19,280

 

 

6,602

Change in other payables

 

 

(35,438)

 

 

7,758

Change in provisions for employee benefits

 

 

66

 

 

(13)

 

 

 

 

 

 

 

Income taxes paid during the period

 

 

(4,657)

 

 

(4,549)

Interest paid

 

 

(340,615)

 

 

(109,136)

Interest received

 

 

6,414

 

 

17,112

 

 

 

 

 

 

 

Net cash from (used in) operating activities

 

 

426,040

 

 

458,014

 

 

 

 

 

 

 

Acquisition of vessels and vessels under construction

 

 

(1,026,068)

 

 

(1,114,907)

Proceeds from the sale of vessels

 

 

509,817

 

 

1,718,862

Acquisition of other tangible assets

 

 

(3,741)

 

 

(5,022)

Acquisition of intangible assets

 

 

(1,503)

 

 

(1,541)

Proceeds from the sale of other (in)tangible assets

 

 

860

 

 

2,000

Net cash on deconsolidation / sale of subsidiaries

 

 

 

 

822

Investments in other companies

 

 

 

 

(45,000)

Loans from (to) related parties

 

 

(3,403)

 

 

(4,485)

Acquisition of a subsidiary, net of cash acquired

 

 

(1,098,897)

 

 

(1,152,620)

Repayment of loans from related parties

 

 

 

 

(79,930)

Lease payments received from finance leases

 

 

1,263

 

 

1,591

Dividends received from other investments

 

 

9,876

 

 

1,050

 

 

 

 

 

 

 

Net cash from (used in) investing activities

 

 

(1,611,796)

 

 

(679,180)

 

 

 

 

 

 

 

(Purchase of) Proceeds from sale of treasury shares

 

 

 

 

(126,913)

Proceeds from borrowings

 

 

6,469,027

 

 

2,722,525

Repayment of borrowings

 

 

(4,237,099)

 

 

(1,177,328)

Repayment of lease liabilities

 

 

(121,881)

 

 

(33,879)

Repayment of commercial paper

 

 

(221,304)

 

 

(357,171)

Repayment of sale and leaseback

 

 

(379,423)

 

 

(54,299)

Transaction costs related to issue of loans and borrowings

 

 

(56,894)

 

 

(19,223)

Dividends paid

 

 

(20,157)

 

 

(1,126,683)

Acquisition of non-controlling interest

 

 

(137,066)

 

 

 

 

 

 

 

 

 

Net cash from (used in) financing activities

 

 

1,295,203

 

 

(172,971)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

 

109,448

 

 

(394,137)

 

 

 

 

 

 

 

Net cash and cash equivalents at the beginning of the period

 

 

38,869

 

 

429,370

Effect of changes in exchange rates

 

 

(1,788)

 

 

3,636

 

 

 

 

 

 

 

Net cash and cash equivalents at the end of the period

 

 

146,529

 

 

38,869

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attachment