InsiderClue
Stocks · Industrials · Deep Sea Foreign Transportation of Freight

Danaos Corp

DAC Clue Score62
Marshall Islands Fiscal year ends December CIK 0001369241
$169.09 -0.66% Close, 9 Oct 2026
Alert on the numbers Alert on insider trades
Price $169.09 +138.42% Close, 9 Oct 2026

Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.

Revenue and profit

What the business sells, and what is left of it. Point at a year for the detail.
RevenueOperating incomeNet income
Fiscal year 2016Revenue498.3Operating income−212.6Net income−366.2Fiscal year 2017Revenue451.7 −9.4%Operating income187.5Net income83.9EPS, diluted10.70Fiscal year 2018Revenue458.7 +1.5%Operating income−12.1Net income−32.9 −139.3%EPS, diluted−3.10Fiscal year 2019Revenue447.2 −2.5%Operating income201.1Net income131.3EPS, diluted8.09Fiscal year 2020Revenue461.6 +3.2%Operating income199.5Net income153.6 +17.0%EPS, diluted6.45Fiscal year 2021Revenue689.5 +49.4%Operating income358.3Net income1,052.8 +585.7%EPS, diluted51.15Fiscal year 2022Revenue993.3 +44.1%Operating income653.4Net income559.2 −46.9%EPS, diluted27.28Fiscal year 2023Revenue973.6 −2.0%Operating income580.7Net income576.3 +3.1%EPS, diluted28.95Fiscal year 2024Revenue1,014.1 +4.2%Operating income540.9Net income505.1 −12.4%EPS, diluted26.05Fiscal year 2025Revenue1,042.5 +2.8%Operating income498.8Net income494.6 −2.1%EPS, diluted26.76
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Revenue 498.3 451.7 458.7 447.2 461.6 689.5 993.3 973.6 1,014.1 1,042.5
Growth −9.4% +1.5% −2.5% +3.2% +49.4% +44.1% −2.0% +4.2% +2.8%
Operating income −212.6 187.5 −12.1 201.1 199.5 358.3 653.4 580.7 540.9 498.8
Net income −366.2 83.9 −32.9 131.3 153.6 1,052.8 559.2 576.3 505.1 494.6
Growth −139.3% +17.0% +585.7% −46.9% +3.1% −12.4% −2.1%
EPS, diluted n/a 10.70 −3.10 8.09 6.45 51.15 27.28 28.95 26.05 26.76

Margins

How much of each dollar of revenue it keeps. Point at a year for the detail.
Operating marginNet margin
Fiscal year 2016Operating margin−42.7%Net margin−73.5%Fiscal year 2017Operating margin41.5%Net margin18.6%Fiscal year 2018Operating margin−2.6%Net margin−7.2%Fiscal year 2019Operating margin45.0%Net margin29.3%Fiscal year 2020Operating margin43.2%Net margin33.3%Fiscal year 2021Operating margin52.0%Net margin152.7%Fiscal year 2022Operating margin65.8%Net margin56.3%Fiscal year 2023Operating margin59.6%Net margin59.2%Fiscal year 2024Operating margin53.3%Net margin49.8%Fiscal year 2025Operating margin47.8%Net margin47.4%
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Operating margin −42.7% 41.5% −2.6% 45.0% 43.2% 52.0% 65.8% 59.6% 53.3% 47.8%
Net margin −73.5% 18.6% −7.2% 29.3% 33.3% 152.7% 56.3% 59.2% 49.8% 47.4%

Cash flow

The cash the business makes, what it reinvests, and what it hands back. Point at a year for the detail.
Operating cash flow
Fiscal year 2016Operating cash flow262.0Fiscal year 2017Operating cash flow181.1Fiscal year 2018Operating cash flow164.7Fiscal year 2019Operating cash flow219.9Fiscal year 2020Operating cash flow265.7Buybacks−31.1Fiscal year 2021Operating cash flow428.1Dividends paid−30.9Fiscal year 2022Operating cash flow934.7Buybacks−28.6Dividends paid−61.5Fiscal year 2023Operating cash flow576.3Buybacks−70.6Dividends paid−60.7Fiscal year 2024Operating cash flow621.8Buybacks−53.3Dividends paid−62.8Fiscal year 2025Operating cash flow644.8Buybacks−75.7Dividends paid−63.6
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Operating cash flow 262.0 181.1 164.7 219.9 265.7 428.1 934.7 576.3 621.8 644.8
Buybacks n/a n/a n/a n/a −31.1 n/a −28.6 −70.6 −53.3 −75.7
Dividends paid n/a n/a n/a n/a n/a −30.9 −61.5 −60.7 −62.8 −63.6

Balance sheet

What it holds against what it owes, at each year end. Point at a year for the detail.
CashTotal debt
Fiscal year 2016Cash73.7Total debt5,009.9Net cash (debt)−4,936.1Shareholders’ equity487.7Debt to equity10.27Fiscal year 2017Cash66.9Total debt2,329.6Net cash (debt)−2,262.7Shareholders’ equity548.7Debt to equity4.25Fiscal year 2018Cash77.3Total debt1,621.9Net cash (debt)−1,544.6Shareholders’ equity690.9Debt to equity2.35Fiscal year 2019Cash139.2Total debt1,390.3Net cash (debt)−1,251.2Shareholders’ equity881.7Debt to equity1.58Fiscal year 2020Cash65.7Total debt1,343.0Net cash (debt)−1,277.3Shareholders’ equity1,035.6Debt to equity1.30Fiscal year 2021Cash129.4Total debt1,113.7Net cash (debt)−984.3Shareholders’ equity2,088.0Debt to equity0.53Fiscal year 2022Cash267.7Total debt429.9Net cash (debt)−162.3Shareholders’ equity2,560.4Debt to equity0.17Fiscal year 2023Cash271.8Total debt404.2Net cash (debt)−132.4Shareholders’ equity3,016.3Debt to equity0.13Fiscal year 2024Cash453.4Total debt734.8Net cash (debt)−281.4Shareholders’ equity3,424.8Debt to equity0.21Fiscal year 2025Cash1,037.3Total debt1,155.1Net cash (debt)−117.8Shareholders’ equity3,795.6Debt to equity0.30
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Cash 73.7 66.9 77.3 139.2 65.7 129.4 267.7 271.8 453.4 1,037.3
Total debt 5,009.9 2,329.6 1,621.9 1,390.3 1,343.0 1,113.7 429.9 404.2 734.8 1,155.1
Net cash (debt) −4,936.1 −2,262.7 −1,544.6 −1,251.2 −1,277.3 −984.3 −162.3 −132.4 −281.4 −117.8
Shareholders’ equity 487.7 548.7 690.9 881.7 1,035.6 2,088.0 2,560.4 3,016.3 3,424.8 3,795.6
Debt to equity 10.27 4.25 2.35 1.58 1.30 0.53 0.17 0.13 0.21 0.30

In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.

Financial statements FY2025 · 10-K

Balance sheet

In millions of USD, except per-share figures; shares in millions. Fiscal years ending December, each column as last filed with the SEC.
Click a line to chart it
Fiscal year FY2016 31 Dec 2016 FY2017 31 Dec 2017 FY2018 31 Dec 2018 FY2019† 31 Dec 2019 FY2020 31 Dec 2020 FY2021 31 Dec 2021 FY2022 31 Dec 2022 FY2023 31 Dec 2023 FY2024 31 Dec 2024 FY2025 31 Dec 2025
Assets
73.7 66.9 77.3 139.2 65.7 129.4 267.7 271.8 453.4 1,037.3
8.0 6.5 9.2 7.1 7.6 7.1 5.6 9.9 25.6 38.7
11.4 8.8 8.9 8.5 9.6 12.6 16.1 24.5 23.9 23.4
2,906.7 2,796.0 2,480.3 2,389.9 2,479.9 2,861.7 2,721.5 2,746.5 3,290.3 3,269.7
3,127.1 2,986.4 2,679.8 2,683.0 2,714.4 3,627.1 3,400.2 3,661.1 4,343.7 5,113.9
Growth −4.5% −10.3% +0.1% +1.2% +33.6% −6.3% +7.7% +18.6% +17.7%
Liabilities
2,504.9 2,329.6 113.8 119.7 155.7 95.8 27.5 21.3 35.2 283.0
2,504.9 n/a 1,508.1 1,270.7 1,187.3 1,017.9 402.4 382.9 699.6 872.1
calc 5,009.9 2,329.6 1,621.9 1,390.3 1,343.0 1,113.7 429.9 404.2 734.8 1,155.1
2,639.4 2,437.7 1,989.0 1,801.3 1,678.8 1,539.1 839.8 644.8 918.9 1,318.4
Equity
30.9 114.8 81.8 213.1 366.7 1,388.6 1,886.3 2,401.9 2,844.2 3,275.2
487.7 548.7 690.9 881.7 1,035.6 2,088.0 2,560.4 3,016.3 3,424.8 3,795.6
Growth +12.5% +25.9% +27.6% +17.5% +101.6% +22.6% +17.8% +13.5% +10.8%
Per share and net cash
calc −4,936.1 −2,262.7 −1,544.6 −1,251.2 −1,277.3 −984.3 −162.3 −132.4 −281.4 −117.8
109.8 109.8 213.3 0.0 20.4 20.7 20.3 19.4 19.0 18.3
calc 4.44 5.00 3.24 n/a 50.64 100.79 125.82 155.33 180.37 207.81

† The diluted share count jumps at 2019, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.

Lines marked calc are worked out here from filed figures; point at one for how.