Recent Operational Highlights
- Completed the previously announced
$1 million share repurchase program - Closed the acquisition of a 60% interest in
PJ Marine Shanghai Co., Ltd. (“PJ Shanghai”) - Restructured the IT business and assets into a new subsidiary
Hado Pte. Ltd. (“Hado”) - Closed the acquisition of a 60% interest in
Peijun Marine Consultant Co., Limited (“Peijun Marine”) - Closed the acquisition of a 100% interest in
PJ Marine Singapore Pte. Ltd. (“PJ Singapore”)
Management Commentary
“Fiscal 2026 was shaped by a challenging market environment, including softer freight market conditions, shifting trade flows, and geopolitical disruption that affected activity across the broader maritime transportation sector,” said Andre D’Rozario, CEO of
“We are also pleased to report the positive impact our recent acquisitions and entry into the
“Looking ahead, our focus remains on positioning the business for long-term, sustainable growth. We intend to continue prioritizing term contracts to grow our forward order book and support greater revenue visibility. While current market conditions have impacted growth across forward order book, we believe demand for larger and longer-term deals will return once markets normalize. Regional expansion also continues to remain a top priority. This includes expanding our presence and activity in both
Full Fiscal Year 2026 Financial Results
Total revenue for the fiscal year ended
Gross profit for the full year ended
Total operating expenses for the full year ended
Net loss for the full year ended
Adjusted EBITDA for the full year ended
The forward order book as of
As of
Vantage Corp CFO
Conference Call
To listen to the audio webcast, please visit Vantage Corp’s Investor Relations website at https://www.vantageshipbrokers.com/investors or use the webcast link below. A replay of the webcast will also be available on Vantage Corp’s Investor Relations website shortly after the call.
Date/Time:
Dial-In: https://register-conf.media-server.com/register/BIf16d7fa136d4497bbfca61564f211561
Webcast: https://edge.media-server.com/mmc/p/ofgfodmz
Earnings Presentation: https://www.vantageshipbrokers.com/investors-news-events
Revenue by Commission Type
|
| Years Ended | ||||
|
| 2025 |
| 2026 | ||
|
| US$ |
| US$ | ||
|
|
|
|
| ||
Freight commission |
|
| 13,740,506 |
|
| 13,491,801 |
Time charter (hire) commission |
|
| 2,717,963 |
|
| 2,965,316 |
Demurrage commission |
|
| 1,430,714 |
|
| 1,226,694 |
Deviation and other commission |
|
| 319,958 |
|
| 153,800 |
Sale of vessel commission |
|
| 450,000 |
|
| - |
Total revenue |
|
| 18,659,141 |
|
| 17,837,611 |
Non-GAAP Financial Measure: Adjusted EBITDA
To supplement its financial results prepared in accordance with
|
| Years Ended | |||||||
|
| 2024 |
| 2025 |
| 2026 | |||
|
| US$ |
| US$ |
| US$ | |||
Net Income (Loss) |
| 4,954,484 |
| 3,842,885 |
| (1,316,670) | |||
Adjustments: |
|
|
|
|
|
|
|
|
|
Income tax expense |
|
| 1,045,511 |
|
| 825,926 |
|
| 155,708 |
Interest expense |
|
| 9,267 |
|
| 12,325 |
|
| 355,871 |
Interest income |
|
| (150,653) |
|
| (25,830) |
|
| (5,447) |
Depreciation and amortization |
|
| 175,488 |
|
| 272,734 |
|
| 598,516 |
EBITDA |
|
| 6,034,097 |
|
| 4,928,040 |
|
| (212,022) |
Acquisition-related transaction costs |
|
| - |
|
| - |
|
| 82,870 |
Adjusted EBITDA |
|
| 6,034,097 |
|
| 4,928,040 |
|
| (129,152) |
Annual Report on Form 20-F
The report is available on the SEC’s website at www.sec.gov and on the Company’s website at https://www.vantageshipbrokers.com/investors.
About Vantage Corp
Founded in 2012 by five seasoned shipbrokers, Vantage Corp provides comprehensive shipbroking services, including operational support and consultancy services, in the tanker markets, covering clean petroleum products (“CPP”) and petrochemicals, dirty petroleum products (“DPP”), biofuels and vegetable oils. Vantage Corp also has a sales & projects team, a research/strategy team, and an IT team. Vantage over the years has emerged as a trusted intermediary and a pivotal link between oil companies, traders, shipowners, and commercial managers, ensuring smooth logistical flow for cargo deliveries to timely demurrage and claims settlements. Through its 100%-owned subsidiary Vantage (BVI) Corporation, Vantage Corp operates a growing network of regional subsidiaries, including Vantage Shipbrokers Pte. Ltd. (Singapore), Vantage Nexus Commercial Brokers Co. L.L.C (UAE), PJ Marine Singapore Pte. Ltd., PJ Marine Shanghai Co., Ltd., Peijun Marine Consultant Co., Limited (Hong Kong) and Hado Pte. Ltd. (Singapore). Vantage Corp listed on the NYSE American on 12 June 2025. For more information, visit https://vntg-corp.com/.
Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, including statements regarding the Company’s future performance, outlook, strategies and general business conditions. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as “anticipate”, “estimate”, “expect”, “project”, “plan”, “intend”, “believe”, “may”, “will”, “should”, “can have”, “likely” and other words and terms of similar meaning. Forward-looking statements represent Vantage’s current expectations regarding future events and are subject to known and unknown risks and uncertainties that could cause actual results to differ materially from those implied by the forward-looking statements. These statements are subject to uncertainties and risks including, but not limited to, the uncertainties related to market conditions and other factors discussed in the “Risk Factors” section of the Company’s annual report on Form 20-F filed with the SEC. For these reasons, among others, investors are cautioned not to place undue reliance upon any forward-looking statements in this press release. Additional factors are discussed in the Company's filings with the SEC, which are available for review at www.sec.gov. The Company undertakes no obligation to publicly revise these forward-looking statements to reflect events or circumstances that arise after the date hereof.
Consolidated Balance Sheets | ||||||||
|
| As of | ||||||
|
| 2025 |
| 2026 | ||||
|
| US$ |
| US$ | ||||
|
|
|
|
| ||||
ASSETS |
|
|
|
|
|
| ||
Current Assets |
|
|
|
|
|
| ||
Cash and Cash Equivalents |
|
| 5,948,806 |
|
|
| 8,861,768 |
|
Accounts Receivable, Net |
|
| 3,766,357 |
|
|
| 5,556,227 |
|
Prepaid Expenses and Other Current Assets, Net |
|
| 1,193,972 |
|
|
| 1,249,597 |
|
Total Current Assets |
|
| 10,909,135 |
|
|
| 15,667,592 |
|
|
|
|
|
|
|
| ||
Non-Current Assets |
|
|
|
|
|
| ||
Plant and Equipment, Net |
|
| 108,746 |
|
|
| 201,146 |
|
Right-of-Use Assets |
|
| 142,525 |
|
|
| 972,200 |
|
|
| - |
|
|
| 2,900,729 |
| |
Intangible Assets, Net |
|
| - |
|
|
| 1,253,127 |
|
Prepaid Expenses and Other Non-Current Assets, Net |
|
| - |
|
|
| 1,811,250 |
|
Total Non-Current Assets |
|
| 251,271 |
|
|
| 7,138,452 |
|
|
|
|
|
|
|
| ||
TOTAL ASSETS |
|
| 11,160,406 |
|
|
| 22,806,044 |
|
|
|
|
|
|
|
| ||
LIABILITIES |
|
|
|
|
|
| ||
Current Liabilities |
|
|
|
|
|
| ||
Lease Payable – Current |
|
| 144,747 |
|
|
| 462,490 |
|
Accounts Payable |
|
| 46,177 |
|
|
| 210,970 |
|
Accruals and Other Current Liabilities |
|
| 3,873,327 |
|
|
| 6,142,769 |
|
Dividend Payable |
|
| 5,101,002 |
|
|
| 3,549,983 |
|
Income Tax Payable |
|
| 853,048 |
|
|
| 243,136 |
|
Total Current Liabilities |
|
| 10,018,301 |
|
|
| 10,609,348 |
|
|
|
|
|
|
|
| ||
Non-Current Liabilities |
|
|
|
|
|
| ||
Lease Payable – Non-Current |
|
| 981 |
|
|
| 527,751 |
|
Deferred Tax Liabilities |
|
| 1,325 |
|
|
| 225,810 |
|
Dividend Payable |
|
| 1,500,000 |
|
|
| 1,500,000 |
|
Total Non-Current Liabilities |
|
| 1,502,306 |
|
|
| 2,253,561 |
|
|
|
|
|
|
|
| ||
TOTAL LIABILITIES |
|
| 11,520,607 |
|
|
| 12,862,909 |
|
|
|
|
|
|
|
| ||
SHAREHOLDERS’ EQUITY |
|
|
|
|
|
| ||
Ordinary shares, Class A, |
|
| 7,634 |
|
|
| 11,371 |
|
Ordinary shares, Class B, |
|
| 20,366 |
|
|
| 20,366 |
|
|
| - |
|
|
| (749,424 | ) | |
Additional paid-in capital |
|
| - |
|
|
| 11,317,120 |
|
Accumulated Deficit |
|
| (865,997 | ) |
|
| (2,253,741 | ) |
Merger Reserve |
|
| 504,549 |
|
|
| 504,549 |
|
Accumulated Other Comprehensive Loss |
|
| (26,753 | ) |
|
| (26,361 | ) |
Total Equity Attributable to Vantage Corp Shareholders |
|
| (360,201 | ) |
|
| 8,823,880 |
|
Non-Controlling Interest |
|
| - |
|
|
| 1,119,255 |
|
Total Shareholders’ Equity |
|
| (360,201 | ) |
|
| 9,943,135 |
|
|
|
|
|
|
|
| ||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
| 11,160,406 |
|
|
| 22,806,044 |
|
Consolidated Statements of Operations and Comprehensive Income (Loss) | ||||||||||||
|
|
|
|
|
|
| ||||||
|
| For the Years Ended | ||||||||||
|
| 2024 |
| 2025 |
| 2026 | ||||||
|
| US$ |
| US$ |
| US$ | ||||||
|
|
|
|
|
|
| ||||||
Revenue |
|
| 19,999,294 |
|
|
| 18,659,141 |
|
|
| 17,837,611 |
|
Cost of Revenue |
|
| (10,560,766 | ) |
|
| (10,044,402 | ) |
|
| (10,427,222 | ) |
Gross Profit |
|
| 9,438,528 |
|
|
| 8,614,739 |
|
|
| 7,410,389 |
|
Operating Expenses: |
|
|
|
|
|
|
|
|
| |||
Selling and Marketing Expenses |
|
| 1,063,533 |
|
|
| 1,130,799 |
|
|
| 1,489,005 |
|
Depreciation and Amortization |
|
| 175,488 |
|
|
| 272,734 |
|
|
| 598,516 |
|
General and Administrative Expenses |
|
| 2,361,763 |
|
|
| 2,798,028 |
|
|
| 6,156,987 |
|
Total Operating Expenses |
|
| 3,600,784 |
|
|
| 4,201,561 |
|
|
| 8,244,508 |
|
Income (Loss) from Operations |
|
| 5,837,744 |
|
|
| 4,413,178 |
|
|
| (834,119 | ) |
Other Income (Expense): |
|
|
|
|
|
|
|
|
| |||
Government Grants |
|
| 20,865 |
|
|
| 16,063 |
|
|
| 19,923 |
|
Other Income |
|
| 150,653 |
|
|
| 251,895 |
|
|
| 9,105 |
|
Interest Expense |
|
| (9,267 | ) |
|
| (12,325 | ) |
|
| (355,871 | ) |
Total Other Income (Expense) |
|
| 162,251 |
|
|
| 255,633 |
|
|
| (326,843 | ) |
Income (Loss) before Tax Expense |
|
| 5,999,995 |
|
|
| 4,668,811 |
|
|
| (1,160,962 | ) |
Income Tax Expense |
|
| (1,045,511 | ) |
|
| (825,926 | ) |
|
| (155,708 | ) |
Net Income (Loss) for the Year |
|
| 4,954,484 |
|
|
| 3,842,885 |
|
|
| (1,316,670 | ) |
|
|
|
|
|
|
|
|
|
| |||
Other Comprehensive Income (Loss): |
|
|
|
|
|
|
|
|
| |||
Foreign currency translation adjustment, net of tax |
|
| (285 | ) |
|
| (26,468 | ) |
|
| 392 |
|
Comprehensive Income (Loss) |
|
| 4,954,199 |
|
|
| 3,816,417 |
|
|
| (1,316,278 | ) |
Less: Comprehensive income attributable to non-controlling interests |
|
| - |
|
|
| - |
|
|
| 71,074 |
|
Total Comprehensive Income (Loss) attributable to Vantage Corp Shareholders |
|
| 4,954,199 |
|
|
| 3,816,417 |
|
|
| (1,387,352 | ) |
|
|
|
|
|
|
|
|
|
| |||
Net Income (Loss) Per Share Attributable to Vantage Corp Shareholders |
|
|
|
|
|
|
|
|
| |||
Basic and Diluted |
|
| 0.17 |
|
|
| 0.14 |
|
|
| (0.04 | ) |
|
|
|
|
|
|
|
|
|
| |||
Weighted Average Number of Outstanding Ordinary Shares |
|
|
|
|
|
|
|
|
| |||
Basic and Diluted |
|
| 28,000,000 | * |
|
| 28,000,000 |
|
|
| 30,983,322 |
|
* |
| Retroactively presented for 28,000,000 ordinary shares issued in preparation of the Company’s initial public offering |
Consolidated Statements of Cash Flows | ||||||||||||
|
|
|
|
|
|
| ||||||
|
| For the Years Ended | ||||||||||
|
| 2024 |
| 2025 |
| 2026 | ||||||
|
| US$ |
| US$ |
| US$ | ||||||
|
|
|
|
|
|
| ||||||
Cash Flows From Operating Activities |
|
|
|
|
|
|
|
|
| |||
Net Income (Loss) |
|
| 4,954,484 |
|
|
| 3,842,885 |
|
|
| (1,316,670 | ) |
Adjustments: |
|
|
|
|
|
|
|
|
| |||
Depreciation and Amortization |
|
| 175,488 |
|
|
| 272,734 |
|
|
| 598,516 |
|
Reversal of Allowance for Credit Loss on Accounts Receivable |
|
| (153,894 | ) |
|
| (131,566 | ) |
|
| (123,665 | ) |
Property and Equipment Written Off |
|
| - |
|
|
| - |
|
|
| 28,334 |
|
Gain on Derecognition of Operating Lease Right-of-Use Asset |
|
| - |
|
|
| - |
|
|
| (1,437 | ) |
Interest Expense – Deferred Consideration |
|
| - |
|
|
| - |
|
|
| 304,758 |
|
Allowance for Expected Credit Loss on Accounts Receivable |
|
| 236,853 |
|
|
| 99,263 |
|
|
| 371,299 |
|
Unrealised Foreign Exchange (Gain) / Loss |
|
| - |
|
|
| (631 | ) |
|
| (6,584 | ) |
Changes in Operating Assets and Liabilities: |
|
|
|
|
|
|
|
|
| |||
Accounts Receivable |
|
| (37,965 | ) |
|
| 1,013,522 |
|
|
| (1,179,746 | ) |
Prepaid Expenses and Other Current Assets |
|
| (145,565 | ) |
|
| (1,003,294 | ) |
|
| (1,846,610 | ) |
Accounts Payable |
|
| 171,644 |
|
|
| (154,276 | ) |
|
| 5,495 |
|
Accruals and Other Current Liabilities |
|
| (5,035,950 | ) |
|
| (1,629,890 | ) |
|
| (186,941 | ) |
Operating Lease Right-of-Use Assets and Lease Liabilities, net |
|
| (160,335 | ) |
|
| (214,650 | ) |
|
| (430,749 | ) |
Income Tax Payable |
|
| (178,024 | ) |
|
| (198,936 | ) |
|
| (662,503 | ) |
|
| (173,264 | ) |
|
| 1,895,161 |
|
|
| (4,446,503 | ) | |
|
|
|
|
|
|
|
|
|
| |||
Cash Flows From Investing Activities |
|
|
|
|
|
|
|
|
| |||
Purchases of Plant and Equipment |
|
| (36,855 | ) |
|
| (126,455 | ) |
|
| (213,445 | ) |
Cash paid for Business Acquisitions, Net of Cash Acquired |
|
| - |
|
|
| - |
|
|
| (783,741 | ) |
|
| (36,855 | ) |
|
| (126,455 | ) |
|
| (997,186 | ) | |
|
|
|
|
|
|
|
|
|
| |||
Cash Flows From Financing Activities |
|
|
|
|
|
|
|
|
| |||
Dividend Paid |
|
| (2,100,309 | ) |
|
| (11,424,665 | ) |
|
| (2,215,174 | ) |
Repayment to a Director |
|
| (34,664 | ) |
|
| (513,224 | ) |
|
| - |
|
Deferred IPO costs |
|
| (213,860 | ) |
|
| (501,770 | ) |
|
| - |
|
Repurchase of Treasury Shares |
|
| - |
|
|
| - |
|
|
| (749,424 | ) |
Proceeds from Issuance of Ordinary Shares |
|
| 136,105 |
|
|
| 11,966 |
|
|
| 11,320,857 |
|
|
| (2,212,728 | ) |
|
| (12,427,693 | ) |
|
| 8,356,259 |
| |
|
|
|
|
|
|
|
|
|
| |||
Net Change in Cash and Cash Equivalents |
|
| (2,422,847 | ) |
|
| (10,658,987 | ) |
|
| 2,912,570 |
|
Cash and Cash Equivalents as of Beginning of the Year |
|
| 19,030,668 |
|
|
| 16,607,536 |
|
|
| 5,948,806 |
|
Effects on Currency Translation on Cash and Cash Equivalents |
|
| (285 | ) |
|
| 257 |
|
|
| 392 |
|
Cash and Cash Equivalents as of the End of the Year |
|
| 16,607,536 |
|
|
| 5,948,806 |
|
|
| 8,861,768 |
|
|
|
|
|
|
|
|
|
|
| |||
Supplementary Cash Flows Information |
|
|
|
|
|
|
|
|
| |||
Cash Paid for Taxes |
|
| (1,223,534 | ) |
|
| (1,024,862 | ) |
|
| (876,268 | ) |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260727895156/en/
Investor Relations
949-574-3860
VNTG@gateway-grp.com
Source: