13 Selected Balance Sheet Data (in thousands,may not foot due to rounding) June 30, 2024 December 31, 2023 (unaudited) (audited) Current Assets Cash and cash equivalents 77,947$ 99,038$ Accounts receivable, net 41,332 47,892 Other current assets 62,072 44,897 Total current assets 181,351 191,826 Fixed assets, including finance lease right of use assets, net 502,478 504,659 Goodwill 3,105 3,105 Other Non-current Assets 5,986 5,590 Total assets 692,921$ 705,180$ Current liabilities Accounts payable, accrued expenses and other current liabilities 39,258$ 35,836$ Current portion long-term debt and finance lease liabilities 33,530 52,722 Other current liabilities 11,181 16,776 Total current liabilties 83,969 105,334 Secured long-term debt and finance lease liabilities, net 215,510 211,713 Other long-term liabilities 16,632 17,937 Total Pangaea Logistics Solutions Ltd. equity 331,530 323,886 Non-controlling interests 45,279 46,310 Total stockholders' equity 376,809 370,196 Total liabilities and stockholders' equity 692,921$ 705,180$ 14 Selected Income Statement Data Ad just e d EBITDA re p re se n t s ne t inco m e (o r lo ss) , d e t e rm ine d in acco rd ance w ith U.S. GAAP, e xc lud ing in t e re s t e xp e nse , in t e re s t inco m e , inco m e t axe s , d e p re c ia t io n and am o rt iza t io n , lo ss o n im p a irm e nt , lo ss o n sa le and le a se b ack o f ve sse ls , sha re -b ase d co m p e nsa t io n , o the r no n-o p e ra t ing inco m e and / o r e xp e nse , and o the r no n-re curring it e m s, if any. (in thousands,may not foot due to rounding) 2024 2023 2024 2023 (unaudited) (unaudited) (audited) (audited) Revenues: Voyage revenue 124,096$ 110,466$ 211,386$ 218,416$ Charter revenue 3,847 7,090 18,878 12,839 Terminal & stevedore revenue 3,555 520 5,982 520 Total revenue 131,498 118,076 236,246 231,775 Expenses: Voyage expense 61,151 54,460 98,266 111,274 Charter hire expense 32,685 29,126 59,828 51,717 Vessel operating expenses 14,736 13,211 27,405 26,818 Terminal Expenses 2,828 375 4,908 375 General and administrative 5,030 5,923 12,308 11,615 Depreciation and amortization 7,454 7,127 14,890 14,454 Loss on sale of vessel - - - 1,172 Total expenses 123,884 110,221 217,604 217,424 Income from operations 7,614 7,855 18,642 14,351 Total other expense, net (3,621) (5,088) (1,983) (8,181) Net income 3,994 2,767 16,659 6,170 (Income) loss attributable to noncontrolling interests (311) 78 (1,302) 149 Net income attributable to Pangaea Logistics Solutions Ltd. 3,683$ 2,845$ 15,357$ 6,319$ Adjusted EBITDA (1) 15,931$ 15,923$ 35,878$ 32,161$ Six months ended June 30,Three months ended June 30, 15 Reconciliation of Non-GAAP Measures 6/30/2024 6/30/2023 6/30/2024 6/30/2023 (unaudited) (unaudited) (unaudited) (unaudited) Net Transportation and Service Revenue Gross Profit 12,671,400$ 13,805,410$ 31,005,001$ 27,192,817$ Add: Vessel Depreciation and amortization 7,426,197 7,099,516 14,835,191 14,398,898 Net transportation and service revenue 20,097,597$ 20,904,926$ 45,840,192$ 41,591,715$ Adjusted EBITDA Net Income 3,993,500$ 2,766,858$ 16,659,134$ 6,169,770$ Interest expense, net 3,147,421 3,083,156 6,123,067 6,283,824 Income (loss) attributable to Non-controlling interest recorded as long-term liability interest expense (119,950) 905,337 695,152 760,600 Depreciation and amortization 7,453,675 7,126,995 14,890,148 14,453,855 EBITDA 14,474,646 13,882,346 38,367,501 27,668,049 Non-GAAP Adjustments: Loss on sale of vessels - - - 1,172,196 Share-based compensation 528,673 267,073 1,667,350 1,123,507 Unrealized loss (gain) on derivative instruments, net 927,503 1,348,284 (4,156,836) 1,771,853 Other non-recurring items - 425,702 - 425,702 Adjusted EBITDA 15,930,822$ 15,923,405$ 35,878,015$ 32,161,307$ For the three months ended For the six months ended 16 Reconciliation of Non-GAAP Measures Earnings Per Common Share Net income attributable to Pangaea Logistics Solutions Ltd. 3,682,775$ 2,844,540$ 15,356,951$ 6,318,807$ Weighted average number of common shares - basic 45,276,791 44,775,438 45,245,655 44,744,039 Weighted average number of common shares - diluted 46,028,875 45,127,972 45,922,272 45,122,019 Earnings per common share - basic 0.08$ 0.06$ 0.34$ 0.14$ Earnings per common share - diluted 0.08$ 0.06$ 0.33$ 0.14$ Adjusted EPS Net income attributable to Pangaea Logistics Solutions Ltd. 3,682,775$ 2,844,540$ 15,356,951$ 6,318,807$ Non-GAAP Add: Loss on impairment of vessels - - - - Loss on sale of vessels - - - 1,172,196 Unrealized loss (gain) on derivative instruments, net 927,503 1,348,284 (4,156,836) 1,771,853 Other non-recurring items - 425,702 - 425,702 Non-GAAP adjusted net income attributable to Pangaea Logistics Solutions Ltd. 4,610,278 4,618,526 11,200,115 9,688,558 Weighted average number of common shares - basic 45,276,791 44,775,438 45,245,655 44,744,039 Weighted average number of common shares - diluted 46,028,875 45,127,972 45,922,272 45,122,019 Adjusted EPS - basic 0.10$ 0.10$ 0.25$ 0.22$ Adjusted EPS - diluted 0.10$ 0.10$ 0.24$ 0.21$