Danaos Corporation Reports Results for the Fourth Quarter and Year Ended December 31, 2025

ATHENS, Greece, Feb. 9, 2026 /PRNewswire/ -- Danaos Corporation ("Danaos") (NYSE: DAC), one of the world's largest independent owners of container vessels, today reported unaudited results for the period ended December 31, 2025.

Financial Summary

Three Months Ended December 31, 2025 and Three Months Ended December 31, 2024

Unaudited

(Expressed in thousands of United States dollars, except as otherwise stated)

Three Months Ended

December 31, 2025

December 31, 2024

Financial & Operating

Metrics

Container

Vessels

Drybulk

Vessels

Other

Total

Container

Vessels

Drybulk

Vessels

Other

Total

Operating Revenues

$240,695

$25,570

$266,265

$237,510

$20,669

$258,179

Voyage Expenses, excl. commissions

$(314)

$(3,887)

$(4,201)

$925

$(4,960)

$(4,035)

Time Charter Equivalent Revenues (1)

$240,381

$21,683

$262,064

$238,435

$15,709

$254,144

Net income/(loss)

$107,305

$6,225

$4,384

$117,914

$121,985

$1,740

$(33,298)

$90,427

Adjusted net income (2)

$123,588

$7,184

$443

$131,215

$128,697

$2,300

$2,276

$133,273

Earnings per share, basic

$6.43

$4.72

Earnings per share, diluted

$6.42

$4.70

Adjusted earnings per share, diluted (2)

$7.14

$6.93

Operating Days

6,812

918

6,467

775

Time Charter Equivalent $/day (1)

$35,288

$23,620

$36,869

$20,270

Ownership days

6,860

920

6,706

920

Average number of vessels

74.6

10.0

72.9

10.0

Fleet Utilization

99.3 %

99.8 %

96.4 %

84.2 %

Adjusted EBITDA (2)

$176,715

$12,924

$403

$190,042

$180,700

$6,775

$2,252

$189,727

Consolidated Balance Sheet & Leverage Metrics

As of December 31, 2025

As of December 31, 2024

Cash and cash equivalents

$1,037,292

$453,384

Availability under Revolving Credit Facility

$247,500

$292,500

Marketable securities (3)

$120,244

$60,850

Total cash liquidity & marketable securities (4)

$1,405,036

$806,734

Debt, gross of deferred finance costs

$1,177,782

$744,546

Net Debt (5)

$140,490

$291,162

LTM Adjusted EBITDA (6)

$719,376

$722,615

Net Debt / LTM Adjusted EBITDA

0.20x

0.40x

Time charter equivalent revenues and time charter equivalent US$/day are non-GAAP measures. Refer to the reconciliation provided in the appendix.

Adjusted net income, adjusted earnings per share, diluted, and adjusted EBITDA are non-GAAP measures. Refer to the reconciliation of net income to adjusted net income and adjusted earnings per share, diluted; and net income to adjusted EBITDA provided below.

Marketable securities refer to fair value of 6,256,181 and 4,070,214 shares of common stock of SBLK on December 31, 2025 and December 31, 2024, respectively.

Total cash liquidity & marketable securities includes: (i) cash and cash equivalents, (ii) availability under our Revolving Credit Facility and (iii) marketable securities.

Net Debt is defined as debt gross of deferred finance costs less cash and cash equivalents.

Last twelve months Adjusted EBITDA. Refer to the reconciliation provided below.

For management purposes, the Company is organized based on operating revenues generated from container vessels and drybulk vessels and has two reporting segments: (1) a container vessels segment, and (2) a drybulk vessels segment. The Company measures segment performance based on net income. Items included in the applicable segment's net income are directly allocated to the extent that the items are directly or indirectly attributable to the segments. With regards to the items that are allocated by indirect calculations, their allocation is commensurate to the utilization of key resources. The Other column includes components that are not allocated to any of the Company's reportable segments and includes investments in an affiliate accounted for using the equity method of accounting and investments in marketable securities.

Financial Summary

Year Ended December 31, 2025 and Year Ended December 31, 2024

Unaudited

(Expressed in thousands of United States dollars, except as otherwise stated)

Year Ended

December 31, 2025

December 31, 2024

Financial & Operating

Metrics

Container

Vessels

Drybulk

Vessels

Other

Total

Container

Vessels

Drybulk

Vessels

Other

Total

Operating Revenues

$955,433

$87,023

$1,042,456

$937,077

$77,033

$1,014,110

Voyage Expenses, excl.

commissions

$(1,972)

$(21,992)

$(23,964)

$746

$(27,075)

$(26,329)

Time Charter Equivalent

Revenues (1)

$953,461

$65,031

$1,018,492

$937,823

$49,958

$987,781

Net income/(loss)

$460,946

$3,353

$30,315

$494,614

$518,129

$4,429

$(17,485)

$505,073

Adjusted net income (2)

$480,637

$4,312

$774

$485,723

$519,759

$4,989

$7,694

$532,442

Earnings per share, basic

$26.83

$26.15

Earnings per share, diluted

$26.76

$26.05

Adjusted earnings per

share, diluted (2)

$26.28

$27.47

Operating Days

26,565

3,578

24,961

2,753

Time Charter Equivalent $/day (1)

$35,892

$18,175

$37,572

$18,147

Ownership days

27,039

3,650

25,684

3,164

Average number of vessels

74.1

10.0

70.2

8.6

Fleet Utilization

98.2 %

98.0 %

97.2 %

87.0 %

Adjusted EBITDA (2)

$692,134

$26,601

$641

$719,376

$697,463

$17,505

$7,647

$722,615

Time charter equivalent revenues and time charter equivalent $/day are non-GAAP measures. Refer to the reconciliation provided in the appendix.

Adjusted net income, adjusted earnings per share, diluted and adjusted EBITDA are non-GAAP measures. Refer to the reconciliation of net income/(loss) to adjusted net income and adjusted earnings per share, diluted; and net income/(loss) to adjusted EBITDA provided below.

Highlights for the Fourth Quarter and Year Ended December 31, 2025 and up to date of this release:

Financing developments

Fleet developments

Chartering developments

New Investments

Share buy-back and dividends

Danaos' CEO Dr. John Coustas commented:

In this quarter it became evident that the business community continues to adapt quickly to geopolitical disruptions. Despite concerns that tariff and geopolitical uncertainty would cause a U.S. slowdown, it has not materialized. At the same time, the hype around AI-related investments has increased optimism, China's exports continue to set new records and consequently container volumes have reached record highs. With the Suez Canal still largely avoided by major liners, and trade patterns increasingly transforming to multipolar, demand for midsize vessels has remained very strong.

Against this background we continued our strategy of securing long term employment for our existing vessels through forward fixtures by either extending existing charters or by new charters even for late 2027 dates. We also continued to invest in modern container vessels. We ordered six 1,800 TEU vessels, four 5,300 TEU vessels, and two 211k DWT Newcastlemax dry bulk vessels for deliveries in 2028 and 2029. We have secured 10-year charters for four of these vessels, and the Company's total contracted revenue increased to $4.3 billion as of the end of the quarter, giving us great earnings visibility into the future from which we derive comfort on our ability to manage any eventual future market developments.

On the financing front, we completed a seven-year $500 million unsecured bond offering at 6.875% coupon, one of the most competitively priced deals ever achieved in the shipping industry for an unsecured bond of such tenor, further diversifying the capital structure and re-affirming our access to the deep and liquid international debt capital markets.

Our liquidity at year-end reached $1.4 billion. Backed by a strong financial profile, we have begun exploring selective investments in the energy sector to broaden revenue sources and expand in the LNG business. In this context, Danaos became a strategic investor in the Alaska LNG project, providing access to LNG transportation opportunities associated with a facility planned to produce 20 MTPA annually.

The Company remains focused on positioning itself at the forefront of shipping and energy growth areas for the benefit of our shareholders.

Three months ended December 31, 2025 compared to the three months ended December 31, 2024

During the three months ended December 31, 2025, Danaos had an average of 74.6 container vessels and 10 capesize drybulk vessels compared to 72.9 container vessels and 10 capesize drybulk vessels during the three months ended December 31, 2024. Our container vessels utilization for the three months ended December 31, 2025 was 99.3% compared to 96.4% in the three months ended December 31, 2024. Our drybulk vessels utilization for the three months ended December 31, 2025 was 99.8% compared to 84.2% in the three months ended December 31, 2024.

Our adjusted net income amounted to $131.2 million, or $7.14 per diluted share, for the three months ended December 31, 2025 compared to $133.3 million, or $6.93 per diluted share, for the three months ended December 31, 2024. We have adjusted our net income in the three months ended December 31, 2025 for $14.7 million of stock based compensation expense and one-off discretionary cash bonus, a $3.9 million gain from the change in fair value of investments, a $1.4 million loss on debt extinguishment and a $1.2 million non-cash finance fees amortization.

Adjusted net income of our container vessels segment amounted to $123.6 million for the three months ended December 31, 2025 compared to $128.7 million for the three months ended December 31, 2024. We adjusted net income of container vessels segment in the three months ended December 31, 2025 for a $13.7 million of stock based compensation expense and one-off discretionary cash bonus, a $1.4 million loss on debt extinguishment and a $1.2 million non-cash finance fees amortization.

Adjusted net income of our drybulk vessels segment amounted to $7.2 million for the three months ended December 31, 2025 compared to $2.3 million for the three months ended December 31, 2024. We adjusted net income of drybulk vessels segment in the three months ended December 31, 2025 for a $1.0 million of stock based compensation expense and one-off discretionary cash bonus.

The $2.1 million decrease in our adjusted net income for the three months ended December 31, 2025 compared to the three months ended December 31, 2024 is primarily attributable to (i) a $6.6 million increase in total operating expenses, (ii) a $2.1 million decrease in claims received, (iii) a $1.8 million decrease in dividends received, (iv) a $0.1 million increase in equity loss on investments, offset by (v) a $8.1 million increase in operating revenues, and (vi) a $0.4 million decrease in net finance expenses.

Please refer to the Adjusted Net Income reconciliation tables, which appear later in this earnings release.

On a non-adjusted basis, our net income amounted to $117.9 million, or $6.42 earnings per diluted share, for the three months ended December 31, 2025 compared to net income of $90.4 million, or $4.70 earnings per diluted share, for the three months ended December 31, 2024. Our net income for the three months ended December 31, 2025 includes $3.9 million gain on marketable securities (gross of dividend income) compared to $35.6 million loss on marketable securities (gross of dividend income) in the three months ended December 31, 2024. On a non-adjusted basis, the net income of our container vessels segment amounted to $107.3 million for the three months ended December 31, 2025 compared to $122.0 million for the three months ended December 31, 2024. On a non-adjusted basis, the net income of our drybulk vessels segment amounted to $6.2 million of net income for the three months ended December 31, 2025 compared to $1.7 million of net income for the three months ended December 31, 2024.

Operating Revenues

Operating revenues increased by 3.1%, or by $8.1 million, to $266.3 million in the three months ended December 31, 2025 from $258.2 million in the three months ended December 31, 2024.

Operating revenues of our container vessels segment increased by 1.3%, or $3.2 million, to $240.7 million in the three months ended December 31, 2025 from $237.5 million in the three months ended December 31, 2024, analyzed as follows:

Operating revenues of our drybulk vessels segment increased by 23.7%, or by $4.9 million, to $25.6 million in the three months ended December 31, 2025, compared to $20.7 million of revenues in the three months ended December 31, 2024, as a result of improved charter rates and higher dry bulk vessel utilization between the two periods.

Vessel Operating Expenses

Vessel operating expenses increased by $2.8 million to $48.4 million in the three months ended December 31, 2025 from $45.6 million in the three months ended December 31, 2024, primarily as a result of the increase in the average number of vessels in our fleet due to container vessel newbuilding deliveries and the increase in average daily operating cost of our vessels to $6,377 per vessel per day for the three months ended December 31, 2025 compared to $6,135 per vessel per day for the three months ended December 31, 2024. Management believes that our daily operating costs remain among the most competitive in the industry.

Depreciation & Amortization

Depreciation & Amortization includes Depreciation and Amortization of Deferred Drydocking and Special Survey Costs.

Depreciation

Depreciation expense increased by $1.1 million, to $41.5 million in the three months ended December 31, 2025 from $40.4 million in the three months ended December 31, 2024 due to the increase in the average number of vessels in our fleet.

Amortization of Deferred Drydocking and Special Survey Costs

Amortization of deferred drydocking and special survey costs increased by $1.5 million to $10.8 million in the three months ended December 31, 2025 from $9.3 million in the three months ended December 31, 2024.

General and Administrative Expenses

General and administrative expenses increased by $6.7 million, to $28.4 million in the three months ended December 31, 2025 from $21.7 million in the three months ended December 31, 2024. The increase was mainly attributable to a one-off discretionary cash bonus of $4.8 million distributed to certain employees, a $1.8 million increase in stock based compensation expense, a $0.2 million higher management fees due to the increase in the average number of vessels in our fleet partially offset by a $0.1 million decrease in corporate general and administrative expenses.

Other Operating Expenses

Other Operating Expenses include Voyage Expenses.

Voyage Expenses

Voyage expenses increased by $0.1 million to $14.2 million in the three months ended December 31, 2025 from $14.1 million in the three months ended December 31, 2024.

Voyage expenses of our container vessels segment increased by $0.8 million to $8.8 million in the three months ended December 31, 2025, from $8.0 million in the three months ended December 31, 2024, mainly due to increased other voyage expenses.

Voyage expenses of our dry bulk vessels segment decreased by $0.7 million, to $5.4 million in the three months ended December 31, 2025, compared to $6.1 million voyage expenses in the three months ended December 31, 2024. For the three months ended December 31, 2025, voyage expenses of our dry bulk vessels comprised of $1.5 million in commissions and $3.9 million in other voyage expenses, mainly comprised of bunkers cost and port expenses, compared to $1.1 million in commissions and $5.0 million in other voyage expenses for the three months ended December 31, 2024, reflecting an increase in time charter employment of our dry bulk vessels during the three months ended December 31, 2025 compared to the three months ended December 31, 2024.

Interest Expense and Interest Income

Interest expense increased by $4.7 million, to $14.6 million in the three months ended December 31, 2025 from $9.9 million in the three months ended December 31, 2024. The increase in interest expense is a result of:

As of December 31, 2025, our outstanding debt, gross of deferred finance costs, was $1,177.8 million, which include $262.8 million principal amount of the 8.5% Senior Notes, which we will redeem in full on March 2, 2026, and $500.0 million principal amount of the 6.875% Senior Notes. These balances compare to debt of $744.5 million, which included $262.8 million principal amount of the 8.5% Senior Notes as of December 31, 2024. The increase in our outstanding debt is mainly due to (i) the issuance of the $500.0 million aggregate principal amount of the 6.875% Senior Notes in October 2025, (ii) the loans drawn down to partially finance our container vessel newbuildings, partially offset by (iii) the early prepayment of two secured facilities.

Interest income increased by $4.6 million to $8.5 million in the three months ended December 31, 2025 compared to $3.9 million in the three months ended December 31, 2024, mainly driven by higher average cash balances between the two periods, partially offset by lower interest rates on cash deposits.

Gain/(Loss) on Investments

The $4.6 million gain on investments in the three months ended December 31, 2025 consisted of the gain from the change in fair value of our shareholding interest in Star Bulk Carriers Corp. ("SBLK") of $3.9 million and dividend income on these shares of $0.7 million. This compares to a $33.1 million loss on investments in the three months ended December 31, 2024, representing a $35.6 million loss from the change in fair value change on our SBLK shareholding interest, which was partially offset by dividend income on these shares of $2.5 million.

Loss on Debt Extinguishment

The loss on debt extinguishment of $1.4 million in the three months ended December 31, 2025 related to our early extinguishment of debt compared to nil in the three months ended December 31, 2024.

Equity Loss on Investments

Equity loss on investments amounting to $0.3 million and $0.2 million in the three months ended December 31, 2025 and 2024, respectively, relates to our share of initial expenses of Carbon Termination Technologies Corporation ("CTTC"), currently engaged in the research and development of decarbonization technologies for the shipping industry.

Other Finance Expenses

Other finance expenses remained stable at $0.9 million in each of the three months ended December 31, 2025 and December 31, 2024, respectively.

Loss on Derivatives

Amortization of deferred realized losses on interest rate swaps remained stable at $0.9 million in each of the three months ended December 31, 2025 and December 31, 2024.

Other Income/(Expenses), Net

Other income/(expenses), net, amounted to an expense of $0.1 million in the three months ended December 31, 2025 compared to an income of $2.8 million in the three months ended December 31, 2024. Other income/(expenses), net, for the three months ended December 31, 2024 primarily consisted of $2.1 million of cash collected from the bankruptcy trustee of Hanjin Shipping as a partial payment of our claim under the Hanjin bankruptcy proceedings.

Adjusted EBITDA

Adjusted EBITDA increased by 0.2%, or by $0.3 million, to $190.0 million in the three months ended December 31, 2025 from $189.7 million in the three months ended December 31, 2024. The increase was attributed to (i) $8.1 million increase in operating revenues, partially offset by (ii) $5.9 million increase in total operating expenses, (iii) $1.8 million decrease in dividends received, and (iv) $0.1 million increase in equity loss on investments. Adjusted EBITDA for the three months ended December 31, 2025 is adjusted for (i) $3.9 million gain from the change in fair value of investments, (ii) $14.8 million expense of stock based compensation and one-off discretionary cash bonus, and (iii) $1.4 million of loss on debt extinguishment. Tables reconciling Adjusted EBITDA to Net Income can be found at the end of this earnings release.

Adjusted EBITDA of container vessels segment decreased by $4.0 million, to $176.7 million in the three months ended December 31, 2025 from $180.7 million in the three months ended December 31, 2024.

Adjusted EBITDA of drybulk vessels segment increased by $6.1 million to $12.9 million in the three months ended December 31, 2025 from $6.8 million in the three months ended December 31, 2024.

Year ended December 31, 2025 compared to the year ended December 31, 2024

During the year ended December 31, 2025, Danaos had an average of 74.1 container vessels and 10 capesize drybulk vessels compared to 70.2 container vessels and 8.6 capesize drybulk vessels during the year ended December 31, 2024. Our container vessels utilization for the year ended December 31, 2025 was 98.2% compared to 97.2% in the year ended December 31, 2024. Our drybulk vessels utilization for the year ended December 31, 2025 was 98.0% compared to 87.0% in the year ended December 31, 2024.

Our adjusted net income amounted to $485.7 million, or $26.28 per diluted share, for the year ended December 31, 2025 compared to $532.4 million, or $27.47 per diluted share, for the year ended December 31, 2024. We have adjusted our net income in the year ended December 31, 2025 for a $29.5 million gain from the change in fair value of investments, a $14.7 million of stock based compensation expense and one-off discretionary cash bonus, a $3.5 million non-cash finance fees amortization and a $2.5 million loss on debt extinguishment.

Adjusted net income of our container vessels segment amounted to $480.6 million for the year ended December 31, 2025 compared to $519.8 million for the year ended December 31, 2024. We adjusted net income of container vessels segment in the year ended December 31, 2025 for a $13.7 million of stock based compensation expense and one-off discretionary cash bonus, a $3.5 million non-cash finance fees amortization and a $2.5 million loss on debt extinguishment.

Adjusted net income of our drybulk vessels segment amounted to $4.3 million for the year ended December 31, 2025 compared to $5.0 million for the year ended December 31, 2024. We adjusted net income of drybulk vessels segment in the year ended December 31, 2025 for a $1.0 million of stock based compensation expense and one-off discretionary cash bonus.

The $46.7 million decrease in adjusted net income for the year ended December 31, 2025 compared to the year ended December 31, 2024, is primarily attributable to (i) a $57.0 million increase in total operating expenses, (ii) a $7.6 million decrease in dividends received, (iii) a $9.0 million increase in net finance expenses, (iv) a $2.1 million decrease in claims received, offset by (iv) $28.3 million increase in operating revenues, and (v) a $0.7 million decrease in equity loss on investments.

Please refer to the Adjusted Net Income reconciliation tables, which appear later in this earnings release.

On a non-adjusted basis, our net income amounted to $494.6 million, or $26.76 earnings per diluted share, for the year ended December 31, 2025 compared to net income of $505.1 million, or $26.05 earnings per diluted share, for the year ended December 31, 2024. Our net income for the year ended December 31, 2025 includes $29.5 million gain on marketable securities (gross of dividend income) compared to $25.2 million loss on marketable securities (gross of dividend income) in the year ended December 31, 2024. On a non-adjusted basis, the net income of our container vessels segment amounted to $460.9 million for the year ended December 31, 2025 compared to $518.1 million for the year ended December 31, 2024. On a non-adjusted basis, the net income of our drybulk vessels segment amounted to $3.4 million for the year ended December 31, 2025 compared to $4.4 million net income for the year ended December 31, 2024.

Operating Revenues

Operating revenues increased by 2.8%, or by $28.4 million, to $1,042.5 million in the year ended December 31, 2025 from $1,014.1 million in the year ended December 31, 2024.

Operating revenues of our container vessels segment increased by 2.0%, or by $18.3 million, to $955.4 million in the year ended December 31, 2025 from $937.1 million in the year ended December 31, 2024, analyzed as follows:

Operating revenues of our drybulk vessels segment increased by 13.0%, or by $10.0 million, to $87.0 million in the year ended December 31, 2025, compared to $77.0 million of revenues in the year ended December 31, 2024, analyzed as follows:

Vessel Operating Expenses

Vessel operating expenses increased by $23.1 million to $208.8 million in the year ended December 31, 2025 from $185.7 million in the year ended December 31, 2024, primarily as a result of the increase in the average number of vessels in our fleet due to container vessel newbuilding deliveries and dry bulk vessels acquisitions and the increase in average daily operating cost of our vessels to $6,969 per vessel per day for the year ended December 31, 2025 compared to $6,606 per vessel per day for the year ended December 31, 2024. Management believes that our daily operating costs remain among the most competitive in the industry.

Depreciation & Amortization

Depreciation & Amortization includes Depreciation and Amortization of Deferred Drydocking and Special Survey Costs.

Depreciation

Depreciation expense increased by $15.1 million, to $163.4 million in the year ended December 31, 2025 from $148.3 million in the year ended December 31, 2024, due to the increase in the average number of vessels in our fleet.

Amortization of Deferred Drydocking and Special Survey Costs

Amortization of deferred drydocking and special survey costs increased by $14.9 million to $44.1 million in the year ended December 31, 2025 from $29.2 million in the year ended December 31, 2024, reflecting a larger number of vessels drydocked for which vessels drydocking amortization costs were recognized during the year ended December 31, 2025 compared to the year ended December 31, 2024.

General and Administrative Expenses

General and administrative expenses increased by $10.2 million, to $64.4 million in the year ended December 31, 2025 from $54.2 million in the year ended December 31, 2024. The increase was mainly attributable to a one-off discretionary cash bonus of $4.8 million distributed to certain employees, a $2.2 million increase in stock based compensation expense, a $2.0 million higher management fees due to the increase in the average number of vessels and a $1.2 million increase in corporate general and administrative expense, during the year ended December 31, 2025 compared to the year ended December 31, 2024.

Other Operating Expenses

Other Operating Expenses include Voyage Expenses.

Voyage Expenses

Voyage expenses decreased by $1.0 million to $63.1 million in the year ended December 31, 2025 from $64.1 million in the year ended December 31, 2024.

Voyage expenses of our drybulk vessels segment decreased by $4.3 million to $27.3 million in the year ended December 31, 2025 compared to $31.6 million voyage expenses in the year ended December 31, 2024. For the year ended December 31, 2025, voyage expenses of our drybulk vessels comprised of $5.3 million in commissions and $22.0 million in other voyage expenses, mainly comprised of bunkers cost and port expenses, compared to $4.5 million in commissions and $27.1 million in other voyage expenses for the year ended December 31, 2024, reflecting an increase in time charter employment of our dry bulk vessels during the year ended December 31, 2025 compared to the year ended December 31, 2024.

Voyage expenses of container vessels segment increased by $3.3 million to $35.8 million in the year ended December 31, 2025 from $32.5 million in the year ended December 31, 2024, mainly due to increased other voyage expenses.

Interest Expense and Interest Income

Interest expense increased by $16.6 million, to $42.8 million in the year ended December 31, 2025 from $26.2 million in the year ended December 31, 2024. The increase in interest expense is a result of:

As of December 31, 2025, our outstanding debt, gross of deferred finance costs, was $1,177.8 million, which include $262.8 million principal amount of the 8.5% Senior Notes and $500.0 million principal amount of the 6.875% Senior Notes. These balances compare to debt of $744.5 million, which included $262.8 million principal amount of the 8.5% Senior Notes as of December 31, 2024. The increase in our outstanding debt is mainly due to (i) the issuance of the $500.0 million aggregate principal amount of the 6.875% Senior Notes in October 2025, (ii) the loans drawn down to partially finance our container vessel newbuildings, partially offset by (iii) the early prepayment of two secured facilities.

Interest income increased by $6.6 million to $19.5 million in the year ended December 31, 2025 compared to $12.9 million in the year ended December 31, 2024, mainly driven by higher average cash balances between the two periods, partially offset by lower interest rates on cash deposits between the corresponding periods.

Gain/(Loss) on Investments

The $31.2 million gain on investments in the year ended December 31, 2025 consisted of the gain from the change in fair value of our shareholding interest in Star Bulk Carriers Corp. ("SBLK") of $29.5 million and dividend income on these shares of $1.7 million. This compares to a $15.9 million loss on investments in the year ended December 31, 2024, representing a $25.2 million loss from the change in fair value on our SBLK shareholding interest and dividend income on these shares of $9.3 million.

Loss on Debt Extinguishment

The loss on debt extinguishment of $2.5 million in the year ended December 31, 2025 related to our early extinguishment of debt compared to nil in the year ended December 31, 2024.

Equity Loss on Investments

Equity loss on investments amounting to $1.0 million and $1.6 million in the years ended December 31, 2025 and December 31, 2024, respectively, relates to our share of initial expenses of CTTC, currently engaged in the research and development of decarbonization technologies for the shipping industry.

Other Finance Expenses

Other finance expenses increased by $0.1 million to $3.7 million in the year ended December 31, 2025 compared to $3.6 million in the year ended December 31, 2024.

Loss on Derivatives

Amortization of deferred realized losses on interest rate swaps remained stable at $3.6 million in each of the years ended December 31, 2025 and December 31, 2024.

Other Income/(Expenses), Net

Other income/(expenses), net, amounted to an expense of $1.2 million in the year ended December 31, 2025, compared to an income of $2.2 million in the year ended December 31, 2024. Other income/(expenses), net, for the year ended December 31, 2024 mainly consisted of income of $2.1 million related to cash collected from the bankruptcy trustee of Hanjin Shipping as a partial payment of our claim under the Hanjin bankruptcy proceedings.

Adjusted EBITDA

Adjusted EBITDA decreased by 0.4%, or by $3.2 million, to $719.4 million in the year ended December 31, 2025 from $722.6 million in the year ended December 31, 2024. The decrease was attributed to (i) $28.6 million increase in total operating expenses, (ii) $7.6 million decrease in dividends received, (iii) $0.5 million increase in net financing expenses, partially offset by (iv) $32.9 million increase in operating revenues (excluding $4.5 million decrease in amortization of assumed time-charters), and (ii) $0.6 million decrease in equity loss on investments. Adjusted EBITDA for the year ended December 31, 2025 is adjusted for (i) $29.5 million gain from the change in fair value of investments, (ii) $15.2 million expense of stock based compensation and one-off discretionary cash bonus, and (iii) $2.5 million of loss on debt extinguishment.

Adjusted EBITDA of container vessels segment decreased by $5.4 million, to $692.1 million in the year ended December 31, 2025 from $697.5 million in the year ended December 31, 2024.

Adjusted EBITDA of drybulk vessels segment increased by $9.1 million to $26.6 million in the year ended December 31, 2025 from $17.5 million in the year ended December 31, 2024.

Dividend Payment

Danaos has declared a dividend of $0.90 per share of common stock for the fourth quarter of 2025, which is payable on March 4, 2026 to stockholders of record as of February 23, 2026.

Recent Developments

On January 15, 2026, we received $80.0 million pursuant to a Japanese Operating Lease with Call Option for the vessel Greenhouse (the "JOLCO Greenhouse Facility") with a tenor of eight years.

We have delivered a notice of redemption to redeem in full the 8.5% Senior Notes on March 2, 2026, for an aggregate redemption price that is expected to be approximately $273.9 million, consisting of $262.8 million of outstanding principal and approximately $11.2 million of accrued but unpaid interest, assuming a redemption date of March 2, 2026.

On January 20, 2026, the Company announced a strategic partnership with Glenfarne Group to advance the Alaska LNG project. This partnership includes a $50 million development capital equity investment in Glenfarne Alaska Partners LLC. In addition, Danaos Corporation will also be the preferred tonnage provider to construct and operate at least six LNG carriers to deliver LNG to global customers for Glenfarne Alaska LNG, LLC, majority owner and developer of the Alaska LNG Project. This transaction provides Danaos with an opportunity to capitalize on its expertise in global seaborne transportation and expand the footprint of Danaos in the LNG and Energy segments.

Conference Call and Webcast

On Tuesday, February 10, 2026 at 9:00 A.M. ET, the Company's management will host a conference call to discuss the results.

Participants should dial into the call 10 minutes before the scheduled time using the following numbers: 1 833 890 6464 (US Toll Free Dial In), 0 800 279 9489 (UK Toll Free Dial In) or +44 (0) 2075 441 375 (Standard International Dial In). Please indicate to the operator that you wish to join the Danaos Corporation earnings call.

A telephonic replay of the conference call will be available until February 17, 2026 by dialing 1 855 669 9658 (US Toll Free Dial In) or 1-412-317-0088 (Standard International Dial In) and using 4481482# as your access code.

Audio Webcast

There will also be a live and then archived webcast of the conference call on the Danaos website ( www.danaos.com). Participants of the live webcast should register on the website approximately 10 minutes prior to the start of the webcast.

Slide Presentation

A slide presentation regarding the Company and the container and drybulk industry will also be available on the Danaos website ( www.danaos.com).

About Danaos Corporation

Danaos Corporation is one of the largest independent owners of modern, large-size container vessels. Our current fleet of 75 container vessels aggregating 477,491 TEUs and 27 under construction container vessels aggregating 174,550 TEUs ranks Danaos among the largest container vessels charter owners in the world based on total TEU capacity. Danaos has also invested in the dry bulk sector through the acquisition of 11 capesize drybulk vessels and the recent order of two Newcastlemax dry bulk newbuildings, which, on a fully delivered basis, will aggregate approximately 2,365,286 DWT. Our container vessels fleet is chartered to many of the world's largest liner companies on fixed-rate charters. Our long track record of success is predicated on our efficient and rigorous operational standards and environmental controls. Danaos Corporation's shares trade on the New York Stock Exchange under the symbol "DAC".

Forward-Looking Statements

Matters discussed in this release may constitute forward-looking statements within the meaning of the safe harbor provisions of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements reflect our current views with respect to future events and financial performance, including contracted revenue, fleet growth and market conditions, and may include statements concerning plans, objectives, goals, strategies, future events or performance, and underlying assumptions and other statements, which are other than statements of historical facts. The forward-looking statements in this release are based upon various assumptions. Although Danaos Corporation believes that these assumptions were reasonable when made, because these assumptions are inherently subject to significant uncertainties and contingencies which are difficult or impossible to predict and are beyond our control, Danaos Corporation cannot assure you that it will achieve or accomplish these expectations, beliefs or projections. Important factors that, in our view, could cause actual results to differ materially from those discussed in the forward-looking statements include the strength of world economies and currencies, geopolitical conditions, including any trade disruptions resulting from tariffs, port fees or other protectionist measures imposed by the United States or other countries, general market conditions, including changes in charter hire rates and vessel values, charter counterparty performance, changes in demand that may affect attitudes of time charterers to scheduled and unscheduled drydocking, changes in Danaos Corporation's operating expenses, including bunker prices, drydocking and insurance costs, our ability to operate profitably in the drybulk sector, our ability to realize returns on our investment in the LNG sector, performance of shipyards constructing our contracted newbuilding vessels, ability to obtain financing and comply with covenants in our financing arrangements, actions taken by regulatory authorities, potential liability from pending or future litigation, domestic and international political conditions, including the conflict in Ukraine and related sanctions, conflicts in the Middle East, potential disruption of shipping routes such as Houthi attacks in the Red Sea and the Gulf of Aden or threatened actions by Iran, due to accidents and political events or acts by terrorists.

Risks and uncertainties are further described in reports filed by Danaos Corporation with the U.S. Securities and Exchange Commission.

Visit our website at www.danaos.com

APPENDIX

Container Vessels Fleet Utilization

Container Vessels Utilization (No. of Days)

Three months

ended

Three months

ended

Year ended

December 31,

2025

2024

2025

2024

Ownership Days

6,860

6,706

27,039

25,684

Less Off-hire Days:

Scheduled Off-hire Days

(38)

(236)

(430)

(525)

Other Off-hire Days

(10)

(3)

(44)

(198)

Operating Days (1)

6,812

6,467

26,565

24,961

Fleet Utilization

99.3 %

96.4 %

98.2 %

97.2 %

Operating Revenues (in '000s of US$)

$240,695

$237,510

$955,433

$937,077

Less: Voyage Expenses excluding

commissions (in '000s of US$)

(314)

925

(1,972)

746

Time Charter Equivalent Revenues (in '000s

of US$)

240,381

238,435

953,461

937,823

Time Charter Equivalent US$/per day (2)

$35,288

$36,869

$35,892

$37,572

Drybulk Vessels Fleet Utilization

Drybulk Vessels Utilization (No. of Days)

Three months

ended

Three months

ended

Year ended

December 31,

2025

2024

2025

2024

Ownership Days

920

3,650

3,164

Less Off-hire Days:

Scheduled Off-hire Days

(138)

(56)

(378)

Other Off-hire Days

(2)

(7)

(16)

(33)

Operating Days (1)

918

775

3,578

2,753

Fleet Utilization

99.8 %

84.2 %

98.0 %

87.0 %

Operating Revenues (in '000s of US$)

$25,570

$20,669

$87,023

$77,033

Less: Voyage Expenses excluding

commissions (in '000s of US$)

(3,887)

(4,960)

(21,992)

(27,075)

Time Charter Equivalent Revenues (in '000s

of US$)

21,683

15,709

65,031

49,958

Time Charter Equivalent US$/per day (2)

$23,620

$20,270

$18,175

$18,147

We define Operating Days as the total number of Ownership Days net of Scheduled off-hire days (days associated with scheduled repairs, drydockings or special or intermediate surveys or days) and net of off-hire days associated with unscheduled repairs or days waiting to find employment but including days our vessels were sailing for repositioning. The shipping industry uses Operating Days to measure the number of days in a period during which vessels actually generate revenues or are sailing for repositioning purposes. Our definition of Operating Days may not be comparable to that used by other companies in the shipping industry.

Time charter equivalent US$/per day ("TCE rate") represents the average daily TCE rate of our container vessels segment and drybulk vessels segment calculated dividing time charter equivalent revenues of each segment by operating days of each segment. TCE rate is a standard shipping industry performance measure used primarily to compare period to period changes in a shipping company's performance despite changes in the mix of charter types i.e., voyage charters, time charters, bareboat charters under which its vessels may be employed between the periods. Our method of computing TCE rate may not necessarily be comparable to TCE rates of other companies due to differences in methods of calculation. We include TCE rate, a non- GAAP measure, as it provides additional meaningful information in conjunction with operating revenues, the most directly comparable GAAP measure, and it assists our management in making decisions regarding the deployment and use of our operating vessels and assists investors and our management in evaluating our financial performance.

Fleet List

The following table describes in detail our container vessels deployment profile as of February 9, 2026:

Vessel Name

Vessel

Size

(TEU) (1)

Year Built

Expiration of Charter (2)

Ambition

13,100

2012

April 2027

Speed

13,100

2012

March 2027

Kota Plumbago

13,100

2012

July 2027

Kota Primrose

13,100

2012

April 2027

Kota Peony

13,100

2012

March 2027

Express Rome

10,100

2011

November 2030

Express Berlin

10,100

2011

December 2029

Express Athens

10,100

2011

October 2030

Le Havre

9,580

2006

June 2028

Pusan C

9,580

2006

May 2028

Bremen

9,012

2009

January 2028

C Hamburg

9,012

2009

January 2028

Niledutch Lion

8,626

2008

May 2028

Kota Manzanillo

8,533

2005

December 2028

Belita

8,533

2006

June 2028

CMA CGM Melisande

8,530

2012

January 2028

CMA CGM Attila

8,530

2011

May 2027

CMA CGM Tancredi

8,530

2011

July 2027

CMA CGM Bianca

8,530

2011

September 2027

CMA CGM Samson

8,530

2011

November 2027

America

8,468

2004

April 2028

Europe

8,468

2004

May 2028

Kota Santos

8,463

2005

June 2029

Catherine C (3)

8,010

2024

June 2029

Greenland (3)

8,010

2024

August 2029

Greenville (4)

8,010

2024

October 2029

Greenfield (5)

8,010

2024

November 2029

Interasia Accelerate (3)

7,165

2024

April 2032

Interasia Amplify (4)

7,165

2024

September 2032

CMA CGM Moliere

6,500

2009

August 2030

CMA CGM Musset

6,500

2010

September 2030

CMA CGM Nerval

6,500

2010

October 2030

CMA CGM Rabelais

6,500

2010

January 2028

Racine

6,500

2010

June 2029

YM Mandate

6,500

2010

January 2028

YM Maturity

6,500

2010

April 2028

Savannah

6,402

2002

June 2027

Dimitra C

6,402

2002

April 2027

Phoebe (6)

6,014

2025

October 2031

Greenhouse (7)

6,014

2025

August 2032

Suez Canal

5,610

2002

April 2028

Kota Lima

5,544

2002

November 2028

Wide Alpha

5,466

2014

January 2030

Stephanie C

5,466

2014

September 2028

Euphrates

5,466

2014

September 2028

Wide Hotel

5,466

2015

March 2030

Wide India

5,466

2015

October 2028

Wide Juliet

5,466

2015

August 2026

Seattle C

4,253

2007

June 2029

Vancouver

4,253

2007

October 2029

Derby D

4,253

2004

December 2029

Tongala

4,253

2004

October 2029

Rio Grande

4,253

2008

October 2029

Paolo (ex Merve A)

4,253

2008

November 2027

Kingston

4,253

2008

June 2027

Monaco

4,253

2009

May 2029

Dalian

4,253

2009

April 2028

Jamaica (ex Luanda)

4,253

2009

August 2028

Dimitris C

3,430

2001

September 2027

Express Black Sea

3,400

2011

September 2029

Express Spain

3,400

2011

September 2029

Express Argentina

3,400

2010

September 2029

Express Brazil

3,400

2010

April 2027

Express France

3,400

2010

July 2027

Singapore

3,314

2004

November 2029

Colombo

3,314

2004

September 2029

Zebra

2,602

2001

December 2026

Artotina

2,524

2001

November 2027

Advance

2,200

1997

September 2027

Future

2,200

1997

September 2027

Sprinter

2,200

1997

November 2027

Bridge

2,200

1998

January 2028

Progress C

2,200

1998

January 2028

Phoenix D

2,200

1997

June 2027

Highway

2,200

1998

January 2028

(1)

Twenty-feet equivalent unit, the international standard measure for containers and container vessels capacity.

(2)

Earliest date charters could expire. Some charters include options for the charterer to extend their terms.

(3)

The newbuilding vessels were delivered in the second quarter of 2024.

(4)

The newbuilding vessels were delivered in the third quarter of 2024.

(5)

The newbuilding vessel was delivered in the fourth quarter of 2024.

(6)

The newbuilding vessel was delivered in the first quarter of 2025.

(7)

The newbuilding vessel was delivered in the fourth quarter of 2025.

Container vessels under construction as of February 9, 2026:

Hull Number

Vessel

Size

TEU (1)

Expected

Delivery

Year ( 2 )

Minimum

Charter

Duration

Hull No. YZJ2023-1556

8,258

2026

5 years

Hull No. YZJ2023-1557

8,258

2026

5 years

Hull No. YZJ2024-1612

8,258

2026

5 years

Hull No. C9200-7

9,200

2027

4.8 years

Hull No. C9200-8

9,200

2027

4.8 years

Hull No. CV5900-09 (3)

6,014

2027

4.8 years

Hull No. YZJ2024-1613

8,258

2027

5 years

Hull No. YZJ2024-1625

8,258

2027

5 years

Hull No. YZJ2024-1626

8,258

2027

5 years

Hull No. YZJ2024-1668

8,258

2027

5 years

Hull No. H2596

9,200

2027

6 years

Hull No. C7100-9 (4)

7,165

2027

5 years

Hull No. C7100-10 (4)

7,165

2027

5 years

Hull No. C9200-9

9,200

2027

4.8 years

Hull No. H2597

9,200

2027

6 years

Hull No. S1162 (5)

1,800

2027

9.9 years

Hull No. S1163 (5)

1,800

2028

9.9 years

Hull No. C9200-10

9,200

2028

4.8 years

Hull No. S1164 (5)

1,800

2028

9.9 years

Hull No. C9200-11

9,200

2028

4.8 years

Hull No. S1165 (5)

1,800

2028

9.9 years

Hull No. S1166 (5)

1,800

2028

Hull No. H2638 (5)

5,300

2028

Hull No. S1167 (5)

1,800

2029

Hull No. H2639 (5)

5,300

2029

Hull No. H2640 (6)

5,300

2029

Hull No. H2641 (6)

5,300

2029

(1)

Twenty-feet equivalent unit, the international standard measure for containers and container vessels capacity.

(2)

Under construction container vessels' expected delivery dates were sorted based on the upcoming deliveries.

(3)

The newbuilding containership vessel was added to our orderbook in the second quarter of 2025.

(4)

The newbuilding containership vessels were added to our orderbook in the third quarter of 2025.

(5)

The newbuilding containership vessels were added to our orderbook in the fourth quarter of 2025.

(6)

The newbuilding containership vessels were added to our orderbook in the first quarter of 2026.

The following table presents details of our Capesize drybulk vessels, on a fully delivered basis, as of February 9, 2026:

Vessel Name

Capacity

Year Built ( 2 )

(DWT) (1)

Genius

175,580

2012

Achievement

175,966

2011

Ingenuity

176,022

2011

Danaos (3)

176,536

2011

Valentine (4)

175,125

2011

Integrity

175,966

2010

Peace

175,858

2010

Gouverneur (4)

178,043

2010

W Trader

175,879

2009

E Trader

175,886

2009

Capesize drybulk vessel (5)

182,425

2009

(1)

DWT, dead weight tons, the international standard measure for drybulk vessels capacity.

(2)

Capesize drybulk carrier vessels was sorted by their year built, from newest to oldest.

(3)

The vessel was delivered in the third quarter of 2024.

(4)

The vessels were delivered in the second quarter of 2024.

(5)

The vessel was agreed to be purchased on October 17, 2025, and is expected to be delivered to the Company by March 2026.

Newcastlemax drybulk vessels under construction as of February 9, 2026:

Hull Number

Capacity

Expected

Delivery

Year

(DWT) (1)

Hull No. DJCFD10 (2)

211,000

2028

Hull No. DJCFD11 (2)

211,000

2028

(1)

DWT, dead weight tons, the international standard measure for drybulk vessels capacity.

(2)

The newbuilding drybulk vessels were added to our orderbook in the first quarter of 2026.

DANAOS CORPORATION

Condensed Consolidated Statements of Income - Unaudited

(Expressed in thousands of United States dollars, except per share amounts)

Three months

ended

Three months

ended

Year ended

December 31,

2025

2024

2025

2024

OPERATING REVENUES

$266,265

$258,179

$1,042,456

$1,014,110

OPERATING EXPENSES

Vessel operating expenses

(48,436)

(45,654)

(208,779)

(185,724)

Depreciation & amortization

(52,290)

(49,627)

(207,440)

(177,505)

General & administrative

(28,393)

(21,709)

(64,410)

(54,228)

Other operating expenses

(14,221)

(14,082)

(63,061)

(64,101)

Net gain on disposal of vessel

1,681

8,332

Income From Operations

122,925

128,788

498,766

540,884

OTHER INCOME/(EXPENSES)

Interest income

8,471

3,907

19,548

12,890

Interest expense

(14,587)

(9,942)

(42,842)

(26,185)

Gain/(Loss) on investments

4,629

(33,131)

31,221

(15,903)

Loss on debt extinguishment

(1,417)

(2,499)

Other finance expenses

(855)

(899)

(3,722)

(3,593)

Equity loss on investments

(285)

(191)

(1,039)

(1,629)

Other income/(expenses), net

(54)

2,808

(1,197)

2,241

Realized loss on derivatives

(913)

(3,622)

(3,632)

Total Other Income/(Expenses), net

(5,011)

(38,361)

(4,152)

(35,811)

Net Income

117,914

90,427

494,614

505,073

EARNINGS PER SHARE

Earnings per share, basic

$6.43

$4.72

$26.83

$26.15

Earnings per share, diluted

$6.42

$4.70

$26.76

$26.05

Basic weighted average number of common

shares (in thousands of shares)

18,330

19,162

18,432

19,316

Diluted weighted average number of common

shares (in thousands of shares)

18,366

19,220

18,480

19,385

Non-GAAP Measures 1

Reconciliation of Net Income to Adjusted Net Income – Unaudited

Three months

ended

Three months

ended

Year ended

December 31,

2025

2024

2025

2024

Net Income

$117,914

$90,427

$494,614

$505,073

Change in fair value of investments

(3,941)

35,574

(29,541)

25,179

Loss on debt extinguishment

1,417

2,499

Net gain on disposal of vessel

(1,681)

(8,332)

Stock based compensation & one-off

discretionary cash bonus

14,664

8,196

14,664

8,196

Amortization of financing fees and debt

discount

1,161

757

3,487

2,326

Adjusted Net Income

$131,215

$133,273

$485,723

$532,442

Adjusted Earnings Per Share, diluted

$7.14

$6.93

$26.28

$27.47

Diluted weighted average number of shares

(in thousands of shares)

18,366

19,220

18,480

19,385

1 The Company reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). However, management believes that Adjusted Net Income and Adjusted Earnings per share, diluted, that are non-GAAP financial measures and used in managing the business may provide users of this financial information additional meaningful comparisons between current results and results in prior operating periods. Management believes that these non-GAAP financial measures can provide additional meaningful reflection of underlying trends of the business because they provide a comparison of historical information that excludes certain items that impact the overall comparability. Management also uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating the Company's performance. See the Table above for supplemental financial data and corresponding reconciliations to GAAP financial measures for the three months and years ended December 31, 2025 and 2024, respectively. The non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company's reported results prepared in accordance with GAAP. The non-GAAP financial measures as presented above may not be comparable to similarly titled measures of other companies in the shipping or other industries.

DANAOS CORPORATION

Condensed Consolidated Balance Sheets - Unaudited

(Expressed in thousands of United States dollars)

As of

December 31,

2025

2024

ASSETS

CURRENT ASSETS

Cash and cash equivalents

$1,037,292

$453,384

Accounts receivable, net

38,730

25,578

Other current assets

243,397

192,005

1,319,419

670,967

NON-CURRENT ASSETS

Fixed assets, net

3,269,703

3,290,309

Advances for vessels under construction & vessel acquisition

428,147

265,838

Deferred charges, net

54,356

58,759

Other non-current assets

42,305

57,781

3,794,511

3,672,687

TOTAL ASSETS

$5,113,930

$4,343,654

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES

Long-term debt, current portion

$283,015

$35,220

Accounts payable, accrued liabilities & other current liabilities

118,661

133,734

401,676

168,954

LONG-TERM LIABILITIES

Long-term debt, net

872,076

699,563

Other long-term liabilities

44,601

50,337

916,677

749,900

STOCKHOLDERS' EQUITY

Common stock

183

190

Additional paid-in capital

591,584

650,864

Accumulated other comprehensive loss

(71,412)

(70,430)

Retained earnings

3,275,222

2,844,176

3,795,577

3,424,800

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$5,113,930

$4,343,654

DANAOS CORPORATION

Condensed Consolidated Statements of Cash Flows - Unaudited

(Expressed in thousands of United States dollars)

Three months

ended

Three months

ended

Year ended

December 31,

2025

2024

2025

2024

Operating Activities:

Net income

$117,914

$90,427

$494,614

$505,073

Adjustments to reconcile net income to net cash provided by

operating activities:

Depreciation

41,463

40,375

163,366

148,344

Amortization of deferred drydocking & special survey costs and

finance costs

11,988

10,009

47,561

31,487

Amortization of assumed time charters

(4,534)

Prior service cost and periodic cost

623

(422)

4,031

1,426

(Gain)/loss on investments

(3,941)

35,574

(29,541)

25,179

Loss on debt extinguishment

1,417

2,499

Net gain on disposal of vessel

(1,681)

(8,332)

Payments for drydocking/special survey costs deferred

(4,353)

(21,878)

(39,671)

(50,568)

Amortization of deferred realized losses on cash flow interest

rate swaps

913

3,622

3,632

Equity loss on investments

285

191

1,039

1,629

Stock based compensation

11,584

9,811

16,755

14,558

Accounts receivable

(1,415)

1,176

(3,783)

(5,403)

Other assets, current and non-current

4,826

(3,006)

23,393

20,769

Accounts payable and accrued liabilities

6,445

11,207

(6,637)

10,246

Other liabilities, current and long-term

(8,258)

(16,057)

(32,495)

(71,756)

Net Cash provided by Operating Activities

179,491

156,639

644,753

621,750

Investing Activities:

Vessel additions, advances for vessels under construction and

vessel acquisition

(97,380)

(78,135)

(296,690)

(659,343)

Net proceeds and insurance proceeds from disposal of vessel

1,681

10,196

Investments in affiliates/marketable securities

(417)

(30,687)

(1,642)

Net Cash used in Investing Activities

(97,797)

(78,552)

(325,696)

(650,789)

Financing Activities:

Proceeds from long-term debt

576,675

63,000

620,675

362,000

Debt repayments and debt prepayments

(163,129)

(7,930)

(190,764)

(27,970)

Dividends paid

(16,542)

(16,320)

(63,550)

(62,807)

Repurchase of common stock

(22,527)

(47,617)

(75,739)

(53,332)

Finance costs

(15,250)

(172)

(25,771)

(7,277)

Net Cash provided by/(used in) Financing Activities

359,227

(9,039)

264,851

210,614

Net increase in cash and cash equivalents

440,921

69,048

583,908

181,575

Cash and cash equivalents, beginning of period

596,371

384,336

453,384

271,809

Cash and cash equivalents, end of period

$1,037,292

$453,384

$1,037,292

$453,384

DANAOS CORPORATION

Reconciliation of Net Income to Adjusted EBITDA - Unaudited

(Expressed in thousands of United States dollars)

Three Months

ended

Three months

ended

Year ended

December 31,

2025

2024

2025

2024

Net income

$117,914

$90,427

$494,614

$505,073

Depreciation

41,463

40,375

163,366

148,344

Amortization of deferred drydocking & special survey costs

10,827

9,252

44,074

29,161

Amortization of assumed time charters

(4,534)

Amortization of finance costs, commitment fees and debt discount

1,683

1,371

5,694

4,905

Amortization of deferred realized losses on interest rate swaps

913

3,622

3,632

Interest income

(8,471)

(3,907)

(19,548)

(12,890)

Interest expense excluding amortization of finance costs

13,426

9,185

39,355

23,859

Change in fair value of investments

(3,941)

35,574

(29,541)

25,179

Loss on debt extinguishment

1,417

2,499

Stock based compensation & one-off discretionary cash bonus

14,811

8,218

15,241

8,218

Net gain on disposal of vessels

(1,681)

(8,332)

Adjusted EBITDA (1)

$190,042

$189,727

$719,376

$722,615

Adjusted EBITDA represents net income before interest income and expense, depreciation, amortization of deferred drydocking & special survey costs, amortization of assumed time charters, amortization of deferred finance costs and commitment fees, amortization of deferred realized losses on interest rate swaps, adjusted for the change in fair value of investments, stock based compensation & one-off discretionary cash bonus, loss on debt extinguishment and net gain on disposal of vessel. However, Adjusted EBITDA is not a recognized measurement under U.S. generally accepted accounting principles, or "GAAP." We believe that the presentation of Adjusted EBITDA is useful to investors because it is frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our industry. We also believe that EBITDA and Adjusted EBITDA assist investors and analysts in comparing our performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. In evaluating Adjusted EBITDA, you should be aware that in the future we may incur expenses that are the same as or similar to some of the adjustments in this presentation. Our presentation of Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. The non-GAAP financial measures as presented above may not be comparable to similarly titled measures of other companies in the shipping or other industries.

Note: Items to consider for comparability include gains and charges. Gains positively impacting net income are reflected as deductions to net income. Charges negatively impacting net income are reflected as increases to net income.

The Company reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). However, management believes that certain non-GAAP financial measures used in managing the business may provide users of this financial information additional meaningful comparisons between current results and results in prior operating periods. Management believes that these non-GAAP financial measures can provide additional meaningful reflection of underlying trends of the business because they provide a comparison of historical information that excludes certain items that impact the overall comparability. Management also uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating the Company's performance. See the Tables above for supplemental financial data and corresponding reconciliations to GAAP financial measures for the three months and years ended December 31, 2025 and 2024, respectively. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company's reported results prepared in accordance with GAAP.

DANAOS CORPORATION

Reconciliation of Net Income to Adjusted EBITDA per segment

Three Months Ended December 31, 2025 and Three Months Ended December 31, 2024

Unaudited

(Expressed in thousands of United States dollars)

Three Months Ended

December 31, 2025

December 31, 2024

Container

Vessels

Drybulk

Vessels

Other

Total

Container

Vessels

Drybulk

Vessels

Other

Total

Net income/(loss)

$107,305

$6,225

$4,384

$117,914

$121,985

$1,740

$(33,298)

$90,427

Depreciation

38,102

3,361

41,463

37,048

3,327

40,375

Amortization of deferred drydocking

& special survey costs

8,456

2,371

10,827

8,105

1,147

9,252

Amortization of deferred finance costs,

commitment fees and debt discount

1,683

1,371

Amortization of deferred realized

losses on interest rate swaps

913

Interest income

(8,429)

(2)

(40)

(8,471)

(3,883)

(24)

(3,907)

Interest expense excluding amortization

of finance costs

13,426

9,185

Change in fair value of investments

(3,941)

35,574

Loss on debt extinguishment

1,417

Stock based compensation & one-off

discretionary cash bonus

13,842

969

14,811

7,657

561

8,218

Net gain on disposal of vessel

(1,681)

Adjusted EBITDA (1)

$176,715

$12,924

$403

$190,042

$180,700

$6,775

$2,252

$189,727

Adjusted EBITDA represents net income before interest income and expense, depreciation, amortization of deferred drydocking & special survey costs, amortization of deferred finance costs and commitment fees, amortization of deferred realized losses on interest rate swaps and adjusted for the change in fair value of investments, stock based compensation & one-off discretionary cash bonus, loss on debt extinguishment and net loss on disposal of vessel. However, Adjusted EBITDA is not a recognized measurement under U.S. generally accepted accounting principles, or "GAAP." We believe that the presentation of Adjusted EBITDA is useful to investors because it is frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our industry. We also believe that EBITDA and Adjusted EBITDA assist investors and analysts in comparing our performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. In evaluating Adjusted EBITDA, you should be aware that in the future we may incur expenses that are the same as or similar to some of the adjustments in this presentation. Our presentation of Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. The non-GAAP financial measures as presented above may not be comparable to similarly titled measures of other companies in the shipping or other industries.

The Company reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). However, management believes that certain non-GAAP financial measures used in managing the business may provide users of these financial information additional meaningful comparisons between current results and results in prior operating periods. Management believes that these non-GAAP financial measures can provide additional meaningful reflection of underlying trends of the business because they provide a comparison of historical information that excludes certain items that impact the overall comparability. Management also uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating the Company's performance. See the Tables above for supplemental financial data and corresponding reconciliations to GAAP financial measures for the three months ended December 31, 2025 and 2024, respectively. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company's reported results prepared in accordance with GAAP.

DANAOS CORPORATION

Reconciliation of Net Income to Adjusted EBITDA per segment

Year Ended December 31, 2025 and Year Ended December 31, 2024

Unaudited

(Expressed in thousands of United States dollars)

Year Ended

December 31, 2025

December 31, 2024

Container

Vessels

Drybulk

Vessels

Other

Total

Container

Vessels

Drybulk

Vessels

Other

Total

Net income/(loss)

$460,946

$3,353

$30,315

$494,614

$518,129

$4,429

$(17,485)

$505,073

Depreciation

150,075

13,291

163,366

137,823

10,521

148,344

Amortization of deferred drydocking & special

survey costs

35,114

8,960

44,074

27,167

1,994

29,161

Amortization of assumed time charters

(4,534)

Amortization of deferred finance costs,

commitment fees and debt discount

5,694

4,905

Amortization of deferred realized losses

on interest rate swaps

3,622

3,632

Interest income

(19,413)

(2)

(133)

(19,548)

(12,843)

(47)

(12,890)

Interest expense excluding amortization

of finance costs

39,355

23,859

Change in fair value of investments

(29,541)

25,179

Loss on debt extinguishment

2,499

Stock based compensation & one-off

discretionary cash bonus

14,242

999

15,241

7,657

561

8,218

Net gain on disposal of vessel

(8,332)

Adjusted EBITDA (1)

$692,134

$26,601

$641

$719,376

$697,463

$17,505

$7,647

$722,615

1) Adjusted EBITDA represents net income before interest income and expense, depreciation, amortization of deferred drydocking & special survey costs, amortization of assumed time charters, amortization of deferred finance costs and commitment fees, amortization of deferred realized losses on interest rate swaps and adjusted for the change in fair value of investments, stock based compensation & one-off discretionary cash bonus, loss on debt extinguishment and net gain on disposal of vessel. However, Adjusted EBITDA is not a recognized measurement under U.S. generally accepted accounting principles, or "GAAP." We believe that the presentation of Adjusted EBITDA is useful to investors because it is frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our industry. We also believe that EBITDA and Adjusted EBITDA assist investors and analysts in comparing our performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. In evaluating Adjusted EBITDA, you should be aware that in the future we may incur expenses that are the same as or similar to some of the adjustments in this presentation. Our presentation of Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. The non-GAAP financial measures as presented above may not be comparable to similarly titled measures of other companies in the shipping or other industries.

The Company reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). However, management believes that certain non-GAAP financial measures used in managing the business may provide users of these financial information additional meaningful comparisons between current results and results in prior operating periods. Management believes that these non-GAAP financial measures can provide additional meaningful reflection of underlying trends of the business because they provide a comparison of historical information that excludes certain items that impact the overall comparability. Management also uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating the Company's performance. See the Tables above for supplemental financial data and corresponding reconciliations to GAAP financial measures for the years ended December 31, 2025 and 2024, respectively. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company's reported results prepared in accordance with GAAP.

DANAOS CORPORATION

Reconciliation of Net Income to Adjusted Net Income per segment

Three Months Ended December 31, 2025 and Three Months Ended December 31, 2024

Unaudited

(Expressed in thousands of United States dollars)

Three Months Ended

December 31, 2025

December 31, 2024

Container

Vessels

Drybulk

Vessels

Other

Total

Container

Vessels

Drybulk

Vessels

Other

Total

Net income/(loss)

$107,305

$6,225

$4,384

$117,914

$121,985

$1,740

$(33,298)

$90,427

Change in fair value of investments

(3,941)

35,574

Loss on debt extinguishment

1,417

Amortization of financing fees and

debt discount

1,161

757

Stock based compensation & one-off

discretionary cash bonus

13,705

959

14,664

7,636

560

8,196

Net gain on disposal of vessel

(1,681)

Adjusted Net income (1)

$123,588

$7,184

$443

$131,215

$128,697

$2,300

$2,276

$133,273

Adjusted Earnings per Share, diluted

$7.14

$6.93

Diluted weighted average number of shares

(in thousands of shares)

18,366

19,220

DANAOS CORPORATION

Reconciliation of Net Income to Adjusted Net Income per segment

Year Ended December 31, 2025 and Year Ended December 31, 2024

Unaudited

(Expressed in thousands of United States dollars)

Year Ended

December 31, 2025

December 31, 2024

Container

Vessels

Drybulk

Vessels

Other

Total

Container

Vessels

Drybulk

Vessels

Other

Total

Net income/(loss)

$460,946

$3,353

$30,315

$494,614

$518,129

$4,429

$(17,485)

$505,073

Change in fair value of investments

(29,541)

25,179

Loss on debt extinguishment

2,499

Amortization of financing fees and

debt discount

3,487

2,326

Stock based compensation & one-off

discretionary cash bonus

13,705

959

14,664

7,636

560

8,196

Net gain on disposal of vessel

(8,332)

Adjusted Net income (1)

$480,637

$4,312

$774

$485,723

$519,759

$4,989

$7,694

$532,442

Adjusted Earnings per Share, diluted

$26.28

$27.47

Diluted weighted average number of shares

(in thousands of shares)

18,480

19,385

The Company reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). However, management believes that Adjusted Net income and Adjusted Earnings per share, diluted, which are non-GAAP financial measures and used in managing the business, may provide users of this financial information additional meaningful comparisons between current results and results in prior operating periods. Management believes that these non-GAAP financial measures can provide additional meaningful reflection of underlying trends of the business because they provide a comparison of historical information that excludes certain items that impact the overall comparability. Management also uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating the Company's performance. See the Table above for supplemental financial data and corresponding reconciliations to GAAP financial measures for the three months and years ended December 31, 2025 and 2024, respectively. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company's reported results prepared in accordance with GAAP. The non-GAAP financial measures as presented above may not be comparable to similarly titled measures of other companies in the shipping or other industries.

SOURCE Danaos Corporation