| 20-F | 2019-12-31 | Filed 2020-03-25 |
| 20-F | 2018-12-31 | Filed 2019-03-20 |
| 20-F | 2017-12-31 | Filed 2018-03-02 |
| 20-F | 2016-12-31 | Filed 2017-03-07 |
| 20-F | 2015-12-31 | Filed 2016-03-04 |
| 20-F | 2014-12-31 | Filed 2015-03-10 |
| 20-F | 2013-12-31 | Filed 2014-03-05 |
| 20-F | 2012-12-31 | Filed 2013-02-28 |
| 20-F | 2011-12-31 | Filed 2012-02-29 |
| 20-F | 2010-12-31 | Filed 2011-03-04 |
| 20-F | 2009-12-31 | Filed 2010-02-23 |
| Comps ($MM TTM) | Market Cap | Gross Margin | EV/EBITDA | Ret on Assets | Assets | Liabilities | Revenue | G Profit | Net Income | EBITDA | EV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Teekay (TK) | 337 | 0% | 8,392 | 5,525 | 0 | 0 | 0 | 0 | 3,195 | ||
| Diana Shipping (DSX) | 330 | 0% | 1,188 | 560 | 0 | 0 | 0 | 0 | 713 | ||
| SEACOR Marine Holdings (SMHI) | 319 | 27% | -21.4 | -10% | 1,041 | 546 | 227 | 60 | -101 | -33 | 708 |
| Nordic American Tankers (NAT) | 288 | 0% | 1,071 | 469 | 0 | 0 | 0 | 0 | 675 | ||
| MCBC Holdings (MCFT) | 275 | 24% | 8.3 | 8% | 257 | 176 | 483 | 115 | 22 | 46 | 383 |
| Teekay Tankers (TNK) | 252 | 0% | 2,161 | 1,214 | 0 | 0 | 0 | 0 | 934 | ||
| Tsakos Energy Navigation (TNP) | 230 | 0% | 3,205 | 1,710 | 0 | 0 | 0 | 0 | 1,617 | ||
| Safe Bulkers (SB) | 181 | 0% | 1,076 | 593 | 0 | 0 | 0 | 0 | 698 | ||
| Ardmore Shipping (ASC) | 161 | 0% | 845 | 498 | 0 | 0 | 0 | 0 | 336 | ||
| Overseas Shipholding Group (OSG) | 157 | 0% | 7.9 | -1% | 1,137 | 807 | 346 | 0 | -7 | 61 | 483 |
| Danaos (DAC) | 149 | 0% | 2,680 | 1,989 | 0 | 0 | 0 | 0 | 1,694 | ||
| Pangaea Logistics Solutions (PANL) | 144 | 0% | 5.5 | 4% | 485 | 309 | 282 | 0 | 20 | 40 | 221 |
| StealthGas (GASS) | 113 | 0% | 1,037 | 475 | 0 | 0 | 0 | 0 | 479 | ||
| Navios Maritime Containers (NMCI) | 100 | 0% | 414 | 231 | 0 | 0 | 0 | 0 | 265 | ||
| Scorpio Tankers (STNG) | 95 | 0% | 4,784 | 2,945 | 0 | 0 | 0 | 0 | 83 | ||
| Navios Maritime Acquisition (NNA) | 44 | 0% | 1,627 | 1,247 | 0 | 0 | 0 | 0 | 1,214 | ||
| Capital Product Partners (CPLP) | 37 | 0% | 1,385 | 504 | 0 | 0 | 0 | 0 | 435 | ||
| Odyssey Marine Exploration (OMEX) | 37 | 26% | -6.8 | -202% | 5 | 55 | 3 | 1 | -10 | -5 | 36 |
| Hornbeck Offshore Services (HOS) | 34 | 0% | -51.7 | -5% | 2,692 | 1,494 | 218 | 0 | -134 | -21 | 1,106 |
| Pyxis Tankers (PXS) | 22 | 0% | 117 | 77 | 0 | 0 | 0 | 0 | 82 |
| Balance Sheet ($MM) | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 |
| Cash | 65 | 107 | 131 | 82 | 57 | 63 |
| Accounts Receivable | 5 | 5 | ||||
| Inventory | 13 | 11 | 5 | 5 | 4 | 4 |
| PP&E | 1,013 | 1,161 | 1,225 | 1,325 | 1,212 | 1,272 |
| Assets | 1,112 | 1,182 | 1,310 | 1,174 | 1,035 | 1,076 |
| Accounts Payable | 4 | 3 | 5 | 5 | 4 | 6 |
| Long-Term Debt | 509 | 471 | 673 | 589 | 572 | 580 |
| Liabilities | 534 | 482 | 675 | 595 | 579 | 593 |
| Stockholders' Equity | 578 | 700 | 634 | 579 | 456 | 466 |
| Income Statement ($MM) | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 |
| Revenue | ||||||
| Cost of Revenue | ||||||
| Gross Profit | ||||||
| R&D | ||||||
| SG&A | ||||||
| Tax | ||||||
| Net Income | ||||||
| Cash Flow ($MM) | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 |
| Cash Operating | ||||||
| Cash Investing | ||||||
| Cash Financing | ||||||