← All companies ← SHG Manual SHMD → ← SFL Marine Shipping STNG →
SHIP, Seanergy Maritime Holdings Corp.
A capital-intensive business, run on heavy physical assets that must be kept working and earn a return above what they cost to maintain.
The business
What it sells, where the money comes from, the kind of company it is.
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- Situation
- Unprofitable. No sustained operating profit across the record; an earnings multiple has nothing to rest on. What the record does show is revenue, the gross-margin trajectory, and the burn against the cash on hand. Distress / turnaround. Thin interest coverage, or operating cash burned against real debt, across the record. The balance sheet carries this situation; the debt schedule sets the clock. Cyclical. Margins collapse and recover repeatedly across the record; a single year, good or bad, misstates the through-cycle earning power.
- What moves the needle
- Operating margin has run about 13% through the cycle, a solid margin the cost base and competition set as much as the price does. The margin is cyclical, swinging between −41% and 43% over the years, so the through-cycle figure carries more than any single year — and the balance sheet at the trough more than the peak. Capital spending runs about 33% of sales, well above depreciation, so the return earned on what it sinks into that plant weighs as much as the margin. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.
- Is it a good business?
- Return on capital has rarely cleared the cost of capital (median 6%, above 15% in 1 of 8 years). By owner earnings: roughly 6% of revenue reaches owners as cash, though it swings. The cycle and the balance sheet decide this one; the worst year tells more than the median, and the rest is in the 10-K.
Every line is arithmetic on the company's filings, shown in full in the sections below.
The record
Ten years of arithmetic, read across the cycle.
The record, 2016–2025
realized figures from each filing · older years to the left| 2016’16 | 2017’17 | 2018’18 | 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | TTMTTMDec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||
| $36M | $78M | $95M | $90M | $66M | $153M | $125M | $110M | $167M | $158M | $158M | RevenueRevenue |
| ($15M) | $3M | $4M | $12M | ($268K) | $66M | $30M | $21M | $63M | $43M | $43M | Operating incomeOp. inc. |
| −40.9% | 3.6% | 4.5% | 13.4% | −0.4% | 43.0% | 23.7% | 19.4% | 37.4% | 27.4% | 27.4% | Operating marginOp. mgn |
| ($25M) | ($3M) | ($21M) | ($12M) | ($18M) | $41M | $17M | $2M | $43M | $21M | ($9M) | Net incomeNet inc. |
| — | — | — | — | — | 0% | -0% | 0% | 0% | — | — | Effective tax rateTax rate |
| Cash flow & returns | |||||||||||
| ($15M) | $3M | $6M | $13M | ($10M) | $81M | $37M | $31M | $75M | $53M | $53M | Operating cash flowOp. cash |
| $9M | $11M | $11M | $11M | $13M | $17M | $23M | $25M | — | — | $25M | DepreciationDeprec. |
| $753K | ($5M) | $16M | $14M | ($4M) | $22M | ($3M) | $4M | $32M | $31M | $37M | Working capital & otherWC & other |
| $41M | $33M | $31M | $12M | $20M | $197M | $70M | $314K | $71M | $36M | $36M | CapexCapex |
| 113.3% | 42.5% | 32.6% | 13.8% | 30.7% | 128.8% | 56.2% | 0.3% | 42.2% | 22.5% | 22.5% | Capex / revenueCapex/rev |
| ($24M) | ($8M) | ($5M) | $759K | ($22M) | $64M | $14M | $31M | $49M | $28M | $28M | Owner earningsOwner earn. |
| −66.3% | −10.0% | −5.4% | 0.8% | −34.2% | 41.5% | 11.1% | 28.1% | 29.3% | 17.7% | 17.7% | Owner earnings marginOE mgn |
| ($56M) | ($30M) | ($25M) | $759K | ($30M) | ($116M) | ($33M) | $31M | $5M | $17M | $17M | Free cash flowFCF |
| −156.0% | −38.9% | −26.6% | 0.8% | −45.6% | −76.1% | −26.4% | 28.1% | 2.8% | 10.8% | 10.8% | Free cash flow marginFCF mgn |
| — | — | — | — | $0 | $0 | $18M | $6M | $11M | $9M | $9M | Dividends paidDiv. paid |
| — | — | — | $0 | $0 | $2M | $0 | $2M | $5M | $0 | — | BuybacksBuybacks |
| -5% | 1% | — | — | -0% | 16% | 7% | 5% | 13% | 7% | — | ROICROIC |
| -80% | -8% | -99% | -39% | -19% | 17% | 8% | 1% | 17% | 8% | -3% | Return on equityROE |
| — | — | — | — | −19% | 17% | −0% | −2% | 12% | 4% | −7% | Retained to equityRetained/eq |
| Balance sheet | |||||||||||
| $13M | $9M | $7M | $14M | $21M | $41M | $26M | $19M | $22M | $48M | $48M | Cash & investmentsCash+inv |
| $3M | $4M | $3M | $2M | $801K | $0 | $720K | $896K | $404K | $871K | $871K | ReceivablesReceiv. |
| $4M | $5M | $5M | $4M | $5M | $1M | $2M | $2M | $2M | $2M | $2M | InventoryInvent. |
| $6M | $9M | $14M | $16M | $4M | $6M | $8M | $5M | $7M | $13M | $13M | Accounts payablePayables |
| $482K | ($355K) | ($6M) | ($10M) | $2M | ($4M) | ($5M) | ($3M) | ($5M) | ($11M) | ($11M) | Operating working capitalOper. WC |
| $22M | $19M | $17M | $22M | $31M | $47M | $62M | $25M | $46M | $75M | $75M | Current assetsCur. assets |
| $21M | $34M | $36M | $237M | $31M | $88M | $95M | $70M | $62M | $88M | $88M | Current liabilitiesCur. liab. |
| 1.1× | 0.6× | 0.5× | 0.1× | 1.0× | 0.5× | 0.7× | 0.4× | 0.7× | 0.9× | 0.9× | Current ratioCurr. ratio |
| $258M | $276M | $268M | $283M | $295M | $487M | $514M | $478M | $546M | $607M | $607M | Total assetsAssets |
| $209M | $195M | $195M | $188M | $170M | $215M | $232M | $211M | $258M | $290M | $290M | Total debtDebt |
| $196M | $186M | $189M | $175M | $149M | $174M | $206M | $191M | $236M | $242M | $242M | Net debt / (cash)Net debt |
| -2.0× | 0.2× | 0.3× | 0.8× | -0.0× | 3.7× | 1.9× | 1.0× | 3.0× | 2.0× | 2.1× | Interest coverageInt. cov. |
| $31M | $41M | $21M | $30M | $96M | $244M | $222M | $228M | $262M | $281M | $281M | Shareholders’ equityEquity |
| Per share | |||||||||||
| 20.6M | 2.4M | 157K | 958K | 3.3M | 19.1M | 17.7M | 18.4M | 19.9M | 20.5M | 21.1M | Shares out (diluted)Shares |
| $1.75 | $32.52 | $605.39 | $93.42 | $19.64 | $8.00 | $7.07 | $5.98 | $8.42 | $7.70 | $7.49 | Revenue / shareRev/sh |
| $-1.20 | $-1.35 | $-134.39 | $-12.21 | $-5.49 | $2.16 | $0.97 | $0.12 | $2.19 | $1.03 | $-0.42 | EPS (diluted)EPS |
| $-1.16 | $-3.24 | $-32.89 | $0.79 | $-6.72 | $3.32 | $0.78 | $1.68 | $2.47 | $1.36 | $1.32 | Owner earnings / shareOE/sh |
| $-2.73 | $-12.64 | $-160.81 | $0.79 | $-8.95 | $-6.09 | $-1.87 | $1.68 | $0.23 | $0.83 | $0.81 | Free cash flow / shareFCF/sh |
| — | — | — | — | $0.00 | $0.00 | $1.01 | $0.33 | $0.54 | $0.46 | $0.45 | Dividends / shareDiv/sh |
| $1.98 | $13.81 | $197.34 | $12.89 | $6.04 | $10.31 | $3.98 | $0.02 | $3.55 | $1.73 | $1.69 | Cap. spending / shareCapex/sh |
| $1.50 | $17.29 | $135.95 | $31.16 | $28.62 | $12.78 | $12.54 | $12.39 | $13.19 | $13.70 | $13.33 | Book value / shareBVPS |
The diluted share count moved ×1/8.6 into 2017 — shares retired, not a split the totals corroborate — and the per-share figures carry the counts as filed.
The diluted share count moved ×1/15.25 into 2018 — shares retired, not a split the totals corroborate — and the per-share figures carry the counts as filed.
The diluted share count moved ×6.12 into 2019 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.
The diluted share count moved ×3.49 into 2020 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.
The diluted share count moved ×5.72 into 2021 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.
| 9-yr | 5-yr | |
|---|---|---|
| Revenue / share | +17.9%/yr | −17.1%/yr |
| Capital spending / share | −1.5%/yr | −22.1%/yr |
| Book value / share | +27.9%/yr | −13.7%/yr |
The record, charted
FY2016–2025Each measure over its full record; the current point and the worst year marked.
Owner earnings vs. net income
Owner earningsNet incomeThe accountant's number, and the cash an owner can take; the gap is the tell.
Where the cash went
ReinvestBuybacksDividendsAcquisitionsRetainedEach year's operating cash, by what management did with it: the mix, and how it drifts.
Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.
In fiscal 2025 the business earned $28M of owner earnings, the operating cash left after the $25M it takes just to hold its position. It put $11M more into growth; free cash flow, after that spending, was $17M.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Reported net income | $21M | $43M | $2M | $17M | $41M |
| Depreciation & amortizationnon-cash charge added back | — | — | +$25M | +$23M | +$17M |
| Working capital & othertiming of cash in and out, other non-cash items | +$31M | +$32M | +$4M | −$3M | +$22M |
| Cash from operations | $53M | $75M | $31M | $37M | $81M |
| Maintenance capital expenditurethe spending needed just to hold position and volume | −$25M | −$26M | −$314K | −$23M | −$17M |
| Owner earnings | $28M | $49M | $31M | $14M | $64M |
| Growth capital expenditurediscretionary; spent to get bigger, not to stand still | −$11M | −$45M | — | −$47M | −$180M |
| Free cash flow | $17M | $5M | $31M | ($33M) | ($116M) |
| Owner-earnings marginowner earnings ÷ revenue | 18% | 29% | 28% | 11% | 42% |
Owner earnings is the cash an owner could pull out without starving the business: operating cash less the maintenance capital it must spend to hold its position (here about $25M, roughly its depreciation, the rate its assets wear out). The other $11M of its capital spending is growth it chose, not upkeep it owed; charged only with the maintenance it must do, the business earns well more than the year's free cash flow shows.
Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
Will it survive?
- AdequateOperating income $43M ÷ interest expense $21M
What this means
Comfortable in a normal year, but below the margin of safety Graham looked for. Worth checking how stable the coverage has been across a full cycle.
- How heavy is the debt, net of cash? $242M · 5.6× operating profitHeavy net debtCash $48M − debt $290M
What this means
Netting $48M of cash and short-term investments against $290M of debt leaves $242M owed, about 5.6× a year's operating profit (6.7× on the gross debt, before the cash). Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.
- Not enough data
What this means
The filing data didn't include the inputs for this check.
Is it a good business?
- Below average through the cycle8-yr median, range -5%–16%; the latest year is left out — large non-operating charges put its operating line well above pretax profitIndustry peers: median 4%
What this means
The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 8 years, so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.
- High, recently turned positivelatest $28M = operating cash $53M − maintenance capex $25M; positive each of the last 3 years, after an earlier loss stretch (10-yr median 1%)Industry peers: median 12%
What this means
What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 18% of revenue this year, a 1% median across 10 years. It chose to put $11M more into growth, so free cash flow this year was $17M — the gap is investment, not weakness.
- Loss, but cash-generativeNet income ($9M) · cash from operations $53M
What this means
The company reported a net loss, so a conversion ratio isn't meaningful. What matters then is whether operations still threw off cash, here, they did.
How is the cash used?
- Reinvests most of itDividends + buybacks $9M ÷ Owner Earnings $28M
What this means
Of $28M Owner Earnings, $9M (34%) went back to shareholders, $9M dividends, $0 buybacks. Returning most of it is the mark of a mature business with little left to reinvest at a high return; reinvesting most could mean a long runway, or empire-building. The split doesn't say which; the return earned on it (see ROIC) does.
- Investing or harvesting? 1.44×ExpandingCapex $36M ÷ depreciation $25M
What this means
Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.
Graham’s defensive tests · 0 of 5 met
Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.
- Adequate size MissRevenue ≥ $2B · $158M
What this means
Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.
- Strong liquidity MissCurrent ratio ≥ 2× · 0.85×
What this means
Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.
- Conservative debt MissDebt ≤ working capital · $290M vs ($13M) WC
What this means
Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.
- Earnings stability MissA profit every year (10-yr record) · 5 loss years
What this means
Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.
- Dividend record MissUninterrupted dividends · 4 of 10 yrs
What this means
An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.
- Earnings growth —Earnings +33% over the record · —
What this means
Earnings were negative early in the record, a growth rate isn't meaningful.
- Moderate price —P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
What this means
Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $1.06/share (latest year $-0.42), the averaged base the calculator's gate runs on, and book value is $13.33/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.
Durability & moat, 2016–2025
Whether the record’s returns held, and what the capital reinvested earned.
- Profitable years 5 of 10
What this means
Lost money in 5 year(s), look at what happened there before trusting the average.
- Return on capital ≥ 15% 1 of 10 yrs
What this means
A moat shows up as a high return on invested capital that holds year after year, not one good vintage.
- Operating margin −11% → 28% (3-yr avg ends)
What this means
Through the cycle the operating margin widened — about −11% early to 28% lately, median 13% — pricing power intact or improving.
- Reinvestment, incremental ROIC 16%
What this means
Every extra dollar the business reinvested came back at a high incremental return — the lens GBM read for a moat that reinvests rather than merely harvests. The record and the 10-K are where you check whether the rate holds.
- Worst year 2016 · −40.9% op. margin
What this means
Operations went underwater in 2016, understand why before trusting the good years.
- Share count −0.0%/yr
What this means
Roughly flat share count, little dilution, little buyback.
- Dividend record paid
What this means
Paid a dividend in 4 of the years on record.
- How management talks about it Owner’s terms
What this means
The record and the register agree: capital is compounding and the filing reasons in an owner’s terms — per-share value, return on capital, the long term — not a promoter’s.
Does AI threaten the moat?
Low contestabilityThe moat is physical, regulated or balance-sheet-funded, the kind AI cuts costs within but does not contest.
The filing raises AI among its risks, but in other terms (security, regulation, energy or the like), not as a competitor to its product.
AI is unlikely to contest a moat that is physical, regulated or balance-sheet-funded; here it reads more as a cost tool than a threat.
Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.
All figures as filed; the source filing is linked above.
Current Position
as of fiscal year-end, Dec 31, 2025Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.
- Cash & short-term investments$48M
- Receivables$871K
- Inventory$2M
- Other current assets$24M
- Debt due within a year$55M
- Accounts payable$13M
- Other current liabilities$20M
From the company's latest filing.
How the cash was used, 2016–2025
Over the record, the business generated $274M of operating cash; how management split it reads as a reinvestor, most operating cash is plowed back into the business.
- Reinvested$511M · 187%
- Dividends$44M · 16%
- Buybacks$8M · 3%
- Returned to owners$52M
41% of the owner earnings the business produced over the span, $44M as dividends and $8M as buybacks.
- Source of funding−$290M
Reinvestment and shareholder returns ran $290M beyond the operating cash the business generated, so the gap was financed off the balance sheet: debt rose from $209M to $290M.
- Average price paid for buybacks—
Buybacks ran $8M over the span, but the filings don't tag the share count needed to deduce the average price paid.
- Net change in share count2.7%
The diluted count rose from 21M to 21M: issuance (stock pay, deals) outran any buybacks, so owners were diluted on net.
- Dividend record$0.46/sh
Paid in 4 of the years on record. It was cut at least once along the way.
Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.
Inverting the record
Invert: instead of why Seanergy Maritime Holdings Corp. is a good business, the question is what would make owning it a mistake, and whether those marks are in the record. Disconfirming tests across 2016–2025.
1 of the 5 tests turned up something to look into; the other 4 came back clean.
- Look hereDid debt outgrow the business?$209M → $290M
Debt rose from $209M to $290M while owner earnings went from about ($12M) to $36M: measured against what the business earns, the balance sheet carries more debt than it did. Debt raised for buybacks or deals rather than growth is the kind that bites in a downturn.
- Is it less profitable than it was?
- Did the share count rise anyway?
- Did reported profit become cash?
- Did receivables and inventory outpace sales?
Each test is read from the filings and is noisy alone; a flag can mark a cyclical trough or a year of heavy investment as easily as a problem. The filing says which.
Peers, Marine Shipping
The same industry, side by side on owner economics. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.
| Company | Revenue | Gross margin | Op. margin | ROIC | Owner earn. margin |
|---|---|---|---|---|---|
| KEXKirby | $3.4B | — | 7.7% | 4% | 10% |
| MATXMatson | $3.3B | 96% | 11.4% | 11% | 12% |
| TDWTidewater Inc. | $1.4B | — | -12.5% | -6% | 3% |
| INSWInternational Seaways Inc. Common Stock | $843M | — | 12.3% | 3% | 33% |
| PANLPangaea Logistics Solutions Ltd. | $632M | — | 7.7% | 10% | 10% |
| LPGDorian LPG Ltd. | $482M | — | 35.2% | 7% | 38% |
| GNKGenco Shipping & Trading Limited | $342M | — | -1.1% | -0% | 31% |
| SHIPSeanergy Maritime Holdings Corp. | $158M | — | 16.4% | 6% | 6% |
| Group median | — | — | 9.6% | 5% | 11% |
The price
What a price has to assume.
What the price implies
reverse-DCFEnter the US price, in dollars: the NYSE/Nasdaq quote you hold. Seanergy Maritime Holdings Corp.'s US listing is the ordinary share itself. The record tables elsewhere on this page remain as filed.
Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Seanergy Maritime Holdings Corp. has delivered.
Seanergy Maritime Holdings Corp.’s latest year runs above its own through-cycle margin — the reported figure may flatter a peak. So the tool opens on the through-cycle base, Graham’s averaging cutting both ways; clear the toggle below to read the latest year exactly as reported.
Through the cycle, Seanergy Maritime Holdings Corp. earns about $9M on its 6.0% median owner-earnings margin. This year’s 17.7% margin runs above that; the reported figure may flatter a peak you'd be paying on. Normalize, below, values the price on that through-cycle figure rather than the latest year. It comes pre-checked here for that reason, the same rule that already normalizes a trough; clear it to price the year as filed.
—
9.0% = the 4.55% 10-year Treasury (Jul 15, 2026) + 4.45 points of equity premium. The rate you require is yours to set.
Enter a price above to run it.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.
Prefilled with the 10-year Treasury (4.55%, as of Jul 15, 2026). Edit it for today’s exact figure, or a AAA corporate yield.
Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.
Free cash flow $17M on 21M shares outstanding, the balance-sheet count at 2025-12-31; net debt $242M. The base opens on the through-cycle figure (the latest year sits above the record’s own median, and Graham’s averaging cuts both ways); clear Normalize to use the year as filed. Net of stock comp treats option pay as the expense it is. Capex ($36M) runs well above depreciation ($25M), so this is a build-out; Steady-state swaps total capex for maintenance (≈ depreciation), lifting the base to about $28M, the cash it would throw off if it stopped expanding. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.
Manual order: ← SHG its page in the Manual SHMD →
Industry order: ← SFL the Marine Shipping chapter STNG →