2025 Financial Highlights
($ in Millions USD)
2025 (unaudited)
2024
Change
Vessel Revenues
$13.4
$25.7
$(12.3)
Staking Reward Income¹
$0.7
—
N/A
Total Revenue and Other Income
$14.1
$25.7
$(11.6)
Operating Loss
$(31.4)
$(18.0)
$(13.4)
Net Loss
$(65.2)
$(17.9)
$(47.3)
Net Loss attributable to Common Stockholders
$(70.0)
$(19.7)
$(50.3)
AVERAGE DAILY RESULTS (in USD)
Time charter equivalent (TCE) rate2
$9,123
$12,184
$(3,061)
Daily vessel operating expenses3
$5,987
$6,568
$(581)
Balance Sheet Highlights
($ in Millions USD)
Dec 31, 2025 (unaudited)
Dec 31, 2024
Change
Cash and Cash Equivalents
$33.2
$7.2
+$26.0
Digital Assets at Fair Value
$77.5
—
N/A
Vessels, net
$40.8
$71.3
$(30.5)
Total Assets
$165.5
$89.5
+$76.0
Total Liabilities
$8.9
$5.1
+$3.8
Total Stockholders' Equity
$156.6
$84.4
+$72.2
(See financial tables attached)
2026 Financial Guidance
($ in Millions USD, except for NEAR's token price)
SHIPPING SEGMENT
Vessel Revenue8
$13.0 - $14.0
Shipping Operating Costs9
$(11.5) - $(12.5)
Shipping EBITDA
$1.5 - $2.5
SOVEREIGNAI SEGMENT
Current Spot5
2025 Avg. Price6
2025 High Price7
NEAR Price Assumption
$1.30
$2.73
$6.23
Staking Revenue10
$3.6
$7.6
$17.1
SovereignAI Opex11
$(3.1)
$(3.1)
$(3.1)
SovereignAI EBITDA
$0.5
$4.5
$14.0
CONSOLIDATED
$1.30 NEAR
$2.73 NEAR
$6.23 NEAR
Total Revenue
$16.6 - $17.6
$20.5 - $21.5
$30.1 - $31.1
Corporate G&A12
$(2.1)
$(2.1)
$(2.1)
Adjusted EBITDA4
$(1.1) - $0.9
$2.9 - $4.9
$12.4 - $14.4
Key Fundamentals:
Total assets of $165.5 million, including $77.5 million in NEAR Protocol digital assets and $33.2 million in cash and cash equivalents.
Approximately 51.3 million NEAR tokens are held on the balance sheet (in addition to 2.85 million NEAR tokens reported as collateral receivable for derivatives positions), generating a 5.0% target annualized yield—producing approximately 2.75 million NEAR tokens per year in protocol rewards.
Both operating segments are projected to be EBITDA-positive during 2026: shipping segment generating $1.5–$2.5 million in EBITDA, and SovereignAI is self-funding with staking income exceeding subsidiary operating costs across all guidance scenarios.
Approximately three years of operating capital on hand; ability to fund operations from revenue without liquidating digital asset holdings.
First publicly traded NEAR Protocol treasury company, providing institutional-grade exposure to the NEAR ecosystem through a regulated public vehicle.
Three-vessel fleet operating with no scheduled drydockings in 2026, materially lower vessel operating expenses versus FY 2025.