2025 | 2024 | ||
Note | US$’000 | US$’000 | |
| Revenue | 7 | ||
| Net loss on disposal of owned vessels | 8 | ( | |
| Other operating income | 9 | ||
| Interest income | 10 | ||
Reversal of impairment loss on owned vessels and right-of-use assets | |||
Shipping related expenses | ( | ( | |
| Staff costs | 11 | ( | ( |
| Other operating expenses | 13 | ( | ( |
Operating profit before depreciation and amortization | |||
Depreciation and amortization | ( | ( | |
Operating profit | |||
Finance costs | ( | ( | |
Profit before taxation | |||
| Taxation | 15 | ||
Net profit for the year | |||
| Other comprehensive income (loss) | |||
| Items that will not be reclassified to profit or loss: | |||
Change in fair value of financial assets at fair value through OCI (non-recycling) | ( | ( | |
| Items that may be reclassified subsequently to profit or loss: | |||
Change in fair value of financial assets at fair value through OCI (recycling) | ( | ||
| Total comprehensive income for the year | |||
attributable to shareholders of the Company | |||
| Earnings per share | |||
| – Basic and diluted | 16 | US$ | US$ |
2025 | 2024 | ||
Note | US$’000 | US$’000 | |
| ASSETS | |||
| Non-current assets | |||
| Property, plant and equipment | 18 | ||
| Right-of-use assets | 19(a) | ||
| Investment properties | 20 | ||
| Financial assets at fair value through OCI | 21 | ||
| Loan receivables | 23 | ||
Deposit paid for the acquisition of owned vessels and other property, plant and equipment | |||
| Current assets | |||
Inventories | |||
| Loan receivables | 23 | ||
| Trade and other receivables | 24 | ||
| Financial assets at fair value through profit or loss | 25(a) | ||
| Pledged deposits | 36(c) | ||
| Bank balances and cash | 26 | ||
Assets held for sale | |||
Total assets | |||
| EQUITY AND LIABILITIES | |||
| Capital and reserves | |||
| Issued capital | 28 | ||
Reserves | |||
Total equity |
2025 | 2024 | ||
Note | US$’000 | US$’000 | |
| Non-current liabilities | |||
| Borrowings, secured | 30 | ||
| Lease liabilities | 19(b) | ||
| Current liabilities | |||
| Trade and other payables | 31 | ||
Amount due to holding company | |||
| Financial liabilities at fair value through profit or loss | 25(b) | ||
| Borrowings, secured | 30 | ||
| Lease liabilities | 19(b) | ||
Total equity and liabilities |
| Reserve for | ||||||||
| financial | ||||||||
| assets at | ||||||||
| Capital | fair value | |||||||
| Issued | Share | redemption | Contributed | Revaluation | through | Retained | Total | |
| capital | premium | reserve | surplus | reserve | OCI | profits | equity | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
At 1 January 2024 | ( | |||||||
| Comprehensive income | ||||||||
Net profit for the year | ||||||||
| Other comprehensive loss | ||||||||
Change in fair value of financial assets at fair value through OCI | ( | ( | ||||||
Total comprehensive income for the year | ( | |||||||
At 31 December 2024 | ( | |||||||
At 1 January 2025 | ( | |||||||
| Comprehensive income | ||||||||
Net profit for the year | ||||||||
| Other comprehensive loss | ||||||||
Change in fair value of financial assets at fair value through OCI | ( | ( | ||||||
Total comprehensive income for the year | ( | |||||||
2024 final dividend paid | ( | ( | ||||||
At 31 December 2025 | ( |
2025 | 2024 | ||
Note | US$’000 | US$’000 | |
| OPERATING ACTIVITIES | |||
| Cash generated from operations | 32 | ||
Interest paid | ( | ( | |
Hong Kong Profits Tax refunded | |||
Net cash from operating activities | |||
| INVESTING ACTIVITIES | |||
Proceeds from disposal of owned vessels and other property, plant and equipment, net | |||
Purchase of owned vessels and other property, plant and equipment | ( | ( | |
Installments paid for vessels under construction | ( | ||
Deposit paid for the acquisition of owned vessels and other property, plant and equipment | ( | ||
Proceeds from disposal of assets held for sale, net | |||
Increase in bank deposits with more than three months to maturity when placed | ( | ||
Interest received | |||
Dividend income received | |||
Net cash used in investing activities | ( | ( | |
| FINANCING ACTIVITIES | |||
New bank loans | |||
New other borrowings | |||
Repayment of bank loans | ( | ( | |
Repayment of other borrowings | ( | ||
Decrease in pledged deposits | |||
Payment of lease liabilities | ( | ( | |
Interest paid on lease liabilities | ( | ( | |
Dividends paid to shareholders of the Company | ( | ||
Net cash used in financing activities | ( | ( | |
Net increase (decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at 1 January | |||
| Cash and cash equivalents at 31 December | 26 |
2025 | 2024 | |
US$’000 | US$’000 | |
| Chartering freight and hire income: | ||
Hire income under time charters 1 | 149,695 | 158,900 |
Freight income under voyage charters 2 | 7,794 | – |
157,489 | 158,900 |
2025 | 2024 | |
US$’000 | US$’000 | |
| Geographical split of revenue by charterers’ location: | ||
China | 100,637 | 94,776 |
Singapore | 33,686 | 43,159 |
Japan | – | 4,312 |
Norway | 3,688 | 2,914 |
United Arab Emirates | 3,277 | 2,449 |
Denmark | 2,947 | – |
South Korea | 2,488 | 2,330 |
Switzerland | 1,854 | 788 |
Germany | 1,714 | – |
Other countries | 7,198 | 8,172 |
157,489 | 158,900 |
2025 | 2024 | |
US$’000 | US$’000 | |
Settlement income 1 | 20,223 | 3,500 |
Other shipping operating income | 8,732 | 4,746 |
Net gain on financial assets / financial liabilities at fair value through profit or loss | 3,832 | 4,867 |
Dividend income | 1,250 | 1,173 |
Gross rental income from operating leases on investment properties | 391 | 556 |
Sundry income | 275 | 301 |
Reversal of impairment loss on trade and other receivables, net | – | 1,848 |
34,703 | 16,991 |
2025 | 2024 | |
US$’000 | US$’000 | |
| Interest income in respect of: | ||
Deposits with banks and other financial institutions | 1,823 | 453 |
Loan receivables | 812 | 321 |
Financial assets at fair value through profit or loss | 48 | 25 |
Others | – | 35 |
2,683 | 834 |
2025 | 2024 | |
US$’000 | US$’000 | |
| Directors’ emoluments (excluding directors’ fees): | ||
Salaries and other benefits | 8,733 | 8,673 |
Contributions to retirement benefits schemes | 435 | 435 |
| Other staff costs: | ||
Salaries and other benefits | 5,602 | 5,385 |
Contributions to retirement benefits schemes | 229 | 214 |
14,999 | 14,707 |
| Contributions | ||||||
| to retirement | ||||||
| Directors’ | Salaries and | Discretionary | benefits | |||
fees 1 | allowances 2 | bonus | 2 | schemes 2 | Total | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | ||
| 2025 | ||||||
| Executive Directors | ||||||
Ng Siu Fai | 248 | 3,846 | 891 | 231 | 5,216 | |
Ng Kam Wah Thomas | 248 | 3,077 | 577 | 185 | 4,087 | |
Ng Ki Hung Frankie | 170 | 123 | – | 7 | 300 | |
Ho Suk Lin Cathy | 60 | 206 | 13 | 12 | 291 | |
| Non-executive Directors | ||||||
Tsui Che Yin Frank | 28 | – | – | – | 28 | |
William Yau | 23 | – | – | – | 23 | |
777 | 7,252 | 1,481 | 435 | 9,945 | ||
| 2024 | ||||||
| Executive Directors | ||||||
Ng Siu Fai | 248 | 3,846 | 833 | 231 | 5,158 | |
Ng Kam Wah Thomas | 248 | 3,077 | 577 | 185 | 4,087 | |
Ng Ki Hung Frankie | 170 | 123 | – | 7 | 300 | |
Ho Suk Lin Cathy | 60 | 204 | 13 | 12 | 289 | |
| Non-executive Directors | ||||||
Tsui Che Yin Frank | 28 | – | – | – | 28 | |
William Yau | 23 | – | – | – | 23 | |
777 | 7,250 | 1,423 | 435 | 9,885 |
2025 | 2024 | |
US$’000 | US$’000 | |
Auditor’s remuneration 1 : | ||
Audit services | 221 | 217 |
Other services | 6 | 5 |
Charter hire payments for time charters 2 | 11,656 | 21,784 |
Hire income arising from chartered-in vessels classified as right-of-use assets | (28,513) | (20,249) |
Net gain on financial assets / financial liabilities at fair value through profit or loss | ||
Realized gain on financial assets at fair value through profit or loss | (1,144) | (2,409) |
Unrealized gain on financial assets / financial liabilities at fair value through profit or loss | (2,688) | (2,458) |
| Interest income in respect of: | ||
Deposits with banks and other financial institutions | (1,823) | (453) |
Loan receivables | (812) | (321) |
Financial assets at fair value through profit or loss | (48) | (25) |
Others | – | (35) |
Dividend income | (1,250) | (1,173) |
Net loss on disposal of owned vessels | 9,209 | – |
Change in fair value of investment properties | 1,338 | 4,386 |
Loss on write-off of property, plant and equipment | 2 | 1 |
Impairment loss (Reversal of impairment loss) on trade and other receivables, net | 539 | (1,848) |
Bad debts written off in respect of trade and other receivables | 1 | – |
Gross rental income from operating leases on investment properties | (391) | (556) |
Outgoings in respect of investment properties | 29 | 31 |
Rent and rates payments in respect of premises | 116 | 101 |
Net exchange loss | 13 | 94 |
Reversal of impairment loss on owned vessels and right-of-use assets | – | (6,533) |
Gain on disposal of property, plant and equipment, other than owned vessels | – | (15) |
2025 | 2024 | |
US$’000 | US$’000 | |
Profit before taxation | 12,544 | 24,005 |
Income tax at the applicable tax rates in the tax jurisdictions concerned | (2,529) | (3,041) |
Non-deductible expenses | 455 | 932 |
Tax exempted revenue | (747) | (554) |
Unrecognized tax losses | 3,332 | 3,196 |
Unrecognized temporary differences | (12) | (44) |
Utilization of previously unrecognized tax losses | (499) | (489) |
Taxation charge for the year | – | – |
2025 | 2024 | |
Weighted average number of ordinary shares in issue | 109,258,943 | 109,258,943 |
Net profit attributable to shareholders of the Company (US$’000) | 12,544 | 24,005 |
Basic and diluted earnings per share | US$0.115 | US$0.220 |
2025 | 2024 | |
US$’000 | US$’000 | |
2024 final dividend of US$0.03 per share | – | 3,278 |
2025 final dividend, proposed of US$0.018 per share | 1,967 | – |
1,967 | 3,278 |
Motor vessels 1 | |||||
| and capitalized | Vessels | Leasehold | |||
| drydocking | under | land and | |||
| costs | construction | buildings | Others | Total | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
| Cost | |||||
At 1 January 2024 | 695,936 | – | 25,835 | 7,051 | 728,822 |
Additions | 94,698 | – | – | 397 | 95,095 |
Disposals / Write-off | (3,485) | – | – | (227) | (3,712) |
At 31 December 2024 | 787,149 | – | 25,835 | 7,221 | 820,205 |
Reclassification to assets held for sale 2 | (18,674) | – | – | (3) | (18,677) |
Additions | 40,848 | 25,009 | 9,056 | 150 | 75,063 |
Disposals / Write-off | (282,920) | – | – | (105) | (283,025) |
At 31 December 2025 | 526,403 | 25,009 | 34,891 | 7,263 | 593,566 |
| Accumulated depreciation | |||||
| and impairment loss | |||||
At 1 January 2024 | 370,989 | – | 18,227 | 6,193 | 395,409 |
Reversal of impairment loss, net | (1,942) | – | – | – | (1,942) |
Charge for the year | 28,267 | – | 699 | 204 | 29,170 |
Eliminated on disposals / write-off | (3,485) | – | – | (226) | (3,711) |
At 31 December 2024 | 393,829 | – | 18,926 | 6,171 | 418,926 |
Reclassification to assets held for sale 2 | (5,568) | – | – | (2) | (5,570) |
Charge for the year | 27,890 | – | 591 | 259 | 28,740 |
Eliminated on disposals / write-off | (188,115) | – | – | (103) | (188,218) |
At 31 December 2025 | 228,036 | – | 19,517 | 6,325 | 253,878 |
| Net book value | |||||
At 31 December 2025 | 298,367 | 25,009 | 15,374 | 938 | 339,688 |
At 31 December 2024 | 393,320 | – | 6,909 | 1,050 | 401,279 |
2025 | 2024 | |
US$’000 | US$’000 | |
At 1 January | 30,022 | 21,095 |
Additions | 27,711 | 27,881 |
Lease remeasurement | 3,857 | (8,526) |
Depreciation | (28,817) | (15,019) |
Reversal of impairment loss | – | 4,591 |
At 31 December | 32,773 | 30,022 |
2025 | 2024 | |
US$’000 | US$’000 | |
At 1 January | 32,385 | 29,139 |
Additions | 27,711 | 27,881 |
Lease remeasurement | 3,857 | (8,526) |
Interest expense (included in finance costs) | 3,265 | 1,317 |
Repayments of lease liabilities | (31,156) | (17,426) |
At 31 December | 36,062 | 32,385 |
2025 | 2024 | |
US$’000 | US$’000 | |
Within one year | 16,464 | 18,692 |
After one year but within two years | 13,064 | 5,028 |
After two years but within five years | 6,534 | 8,665 |
19,598 | 13,693 | |
36,062 | 32,385 |
2025 | 2024 | |
US$’000 | US$’000 | |
At 1 January | 20,873 | 25,259 |
Change in fair value | (1,338) | (4,386) |
At 31 December | 19,535 | 20,873 |
| Fair value | Valuation | Significant | Range of | Relationship of significant | ||
| Properties | hierarchy | technique | unobservable inputs | unobservable inputs | unobservable inputs to fair value | |
2025 | 2024 | |||||
Premises | Level 3 | Direct | Market unit sale rate per | US$1,600 – | US$1,800 – | An increase in percentage of market |
| comparison | square feet, after taking | US$3,100 | US$3,100 | unit sale rate per square feet would | ||
| method | into account the age, | per square feet | per square feet | result in an increase in fair value | ||
| location and individual | measurement of the premises by | |||||
| factors such as size, view, | the same percentage increase, and | |||||
| floor level and quality of | vice versa | |||||
| building | ||||||
Car parks | Level 3 | Direct | Market unit sale rate per | US$519,000 – | US$369,000 – | An increase in percentage of market |
| comparison | car park | US$577,000 | US$487,000 | unit sale rate per car park would | ||
| method | per car park | per car park | result in an increase in fair value | |||
| measurement of the car parks by | ||||||
| the same percentage increase, and | ||||||
| vice versa |
2025 | 2024 | ||
US$’000 | US$’000 | ||
| Unlisted equity investments | |||
| Co-investment in a property project | |||
At 1 January | 4,948 | 7,259 | |
| Change in fair value | 1 | (627) | (2,311) |
4,321 | 4,948 | ||
| Unlisted club membership | |||
At 1 January | 418 | 432 | |
| Change in fair value | 2 | 20 | (14) |
438 | 418 | ||
4,759 | 5,366 |
2025 | 2024 | |
US$’000 | US$’000 | |
At 1 January | 1,577 | 1,577 |
Gross new loan originated | 11,000 | – |
Repayment | (500) | – |
Provision of individual impairment | – | – |
Loan receivables, net of provision | 12,077 | 1,577 |
Less: Amount receivable within one year | (3,640) | – |
Amount receivable after one year | 8,437 | 1,577 |
2025 | 2024 | |
US$’000 | US$’000 | |
Trade receivables | 1,752 | 1,093 |
Prepayments | 3,158 | 6,740 |
Rental and other deposits | 74 | 66 |
Other receivables | 5,453 | 8,086 |
8,685 | 14,892 | |
10,437 | 15,985 |
2025 | 2024 | |
US$’000 | US$’000 | |
Neither past due nor impaired | 552 | 216 |
| Past due but not impaired | ||
Within three months past due | 433 | 698 |
Over three months but within six months past due | 574 | 147 |
Over six months but within twelve months past due | 193 | 32 |
1,200 | 877 | |
1,752 | 1,093 |
2025 | 2024 | |
US$’000 | US$’000 | |
At 1 January | 163 | 4,362 |
Impairment loss recognized | 539 | – |
Reversal of impairment loss | – | (1,848) |
Written off as uncollectible | – | (2,351) |
At 31 December | 702 | 163 |
2025 | 2024 | |
US$’000 | US$’000 | |
| Held for trading | ||
Listed equity securities | 21,526 | 17,903 |
| Designated as such upon initial recognition | ||
Investment funds | 3,324 | 2,702 |
24,850 | 20,605 |
2025 | 2024 | |
US$’000 | US$’000 | |
| Derivative financial instruments | ||
Interest rate swap | 294 | – |
2025 | 2024 | |
US$’000 | US$’000 | |
Cash and cash equivalents as stated in the consolidated statement of cash flows | 53,508 | 23,005 |
Bank deposits with more than three months to maturity when placed | 35,890 | – |
89,398 | 23,005 |
2025 | 2024 | |||
| Number of | Number of | |||
| ordinary shares | ordinary shares | |||
of US$0.05 each | Amount | of US$0.05 each | Amount | |
US$’000 | US$’000 | |||
| Authorized: | ||||
At 1 January and 31 December | 800,000,000 | 40,000 | 800,000,000 | 40,000 |
| Issued and fully paid: | ||||
At 1 January and 31 December | 109,258,943 | 5,463 | 109,258,943 | 5,463 |
| Percentage of | |
| Shareholder’s name | total issued capital |
Jinhui Holdings Company Limited* | 40.81% |
BNP Paribas* | 24.53% |
Nordnet Bank AB | 6.64% |
Willumsen Thor Inge | 1.87% |
Finnbergåsen Eiendom AS | 1.50% |
Nordnet Livsforsikring AS | 1.32% |
JPMorgan Chase Bank, N.A., London | 1.05% |
Kvam, Jan Arvid | 1.01% |
| 78.73% |
2025 | 2024 | |
US$’000 | US$’000 | |
| Non-current | ||
Bank loans | 79,119 | 89,707 |
Other borrowings | 25,337 | – |
104,456 | 89,707 | |
| Current | ||
Bank loans | 8,285 | 8,287 |
Other borrowings | 2,172 | – |
10,457 | 8,287 | |
Total borrowings | 114,913 | 97,994 |
2025 | 2024 | |
US$’000 | US$’000 | |
| Bank loans | ||
Within one year | 8,285 | 8,287 |
In the second year | 67,779 | 8,844 |
In the third to fifth year | 11,340 | 80,863 |
Total bank loans | 87,404 | 97,994 |
Less: Amount repayable within one year | (8,285) | (8,287) |
Bank loans repayable after one year | 79,119 | 89,707 |
| Other borrowings | ||
Within one year | 2,172 | – |
In the second year | 2,896 | – |
In the third to fifth year | 8,687 | – |
After the fifth year | 13,754 | – |
Total other borrowings | 27,509 | – |
Less: Amount repayable within one year | (2,172) | – |
Other borrowings repayable after one year | 25,337 | – |
2025 | 2024 | |
US$’000 | US$’000 | |
Trade payables | 330 | 820 |
Accrued charges | 3,000 | 4,756 |
| Other payables | ||
Payables related to vessel running cost and ship operating expenses | 10,850 | 11,526 |
Hire receipt in advance | 1,340 | 2,733 |
Loan interest payables | 83 | 71 |
Accrued employee benefits | 2,177 | 1,952 |
Others | 205 | 172 |
14,655 | 16,454 | |
17,985 | 22,030 |
2025 | 2024 | |
US$’000 | US$’000 | |
Profit before taxation | 12,544 | 24,005 |
| Adjustments for: | ||
Depreciation and amortization | 57,557 | 44,189 |
Interest income | (2,683) | (834) |
Interest expenses | 8,994 | 6,092 |
Dividend income | (1,250) | (1,173) |
Net loss on disposal of owned vessels | 9,209 | – |
Change in fair value of investment properties | 1,338 | 4,386 |
Impairment loss (Reversal of impairment loss) on trade and other receivables, net | 539 | (1,848) |
Loss on write-off of property, plant and equipment | 2 | 1 |
Bad debts written off in respect of trade and other receivables | 1 | – |
Exchange loss for other borrowings | 597 | – |
Reversal of impairment loss on owned vessels and right-of-use assets | – | (6,533) |
Gain on disposal of property, plant and equipment, other than owned vessels | – | (15) |
Net loss on disposal of assets held for sale | – | 9 |
Cash generated from operations before changes in working capital | 86,848 | 68,279 |
| Changes in working capital: | ||
Inventories | (330) | (1,326) |
Loan receivables | 500 | – |
Trade and other receivables | 6,275 | 4,229 |
Financial assets / financial liabilities at fair value through profit or loss | (3,951) | 3,489 |
Trade and other payables | (4,057) | 5,904 |
Amount due to holding company | 28 | 7 |
Changes in working capital | (1,535) | 12,303 |
Cash generated from operations | 85,313 | 80,582 |
| Vessel | |||||
| mortgage | Other | Lease | |||
loans | Bank loans | borrowings | liabilities | Total | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
At 1 January 2024 | 16,505 | 71,662 | – | 29,139 | 117,306 |
| Cash flows: | |||||
Drawdown of loans | – | 65,338 | – | – | 65,338 |
Repayment of loans | (16,505) | (39,006) | – | – | (55,511) |
Repayment of lease liabilities | – | – | – | (17,426) | (17,426) |
| Non-cash: | |||||
New lease | – | – | – | 27,881 | 27,881 |
Lease remeasurement | – | – | – | (8,526) | (8,526) |
Interest expense on lease liabilities | – | – | – | 1,317 | 1,317 |
At 31 December 2024 | – | 97,994 | – | 32,385 | 130,379 |
At 1 January 2025 | – | 97,994 | – | 32,385 | 130,379 |
| Cash flows: | |||||
Drawdown of loans | – | 15,000 | 28,328 | – | 43,328 |
Repayment of loans | – | (25,590) | (1,416) | – | (27,006) |
Repayment of lease liabilities | – | – | – | (31,156) | (31,156) |
| Non-cash: | |||||
Foreign exchange movement | – | – | 597 | – | 597 |
New lease | – | – | – | 27,711 | 27,711 |
Lease remeasurement | – | – | – | 3,857 | 3,857 |
Interest expense on lease liabilities | – | – | – | 3,265 | 3,265 |
At 31 December 2025 | – | 87,404 | 27,509 | 36,062 | 150,975 |
2025 | 2024 | |
US$’000 | US$’000 | |
Within one year | 4,480 | 7,116 |
In the second to fifth year | 210 | – |
4,690 | 7,116 |
2025 | 2024 | |
US$’000 | US$’000 | |
| Within one year: | ||
Premises | 265 | 39 |
Owned vessels | 46,115 | 45,877 |
Chartered-in vessels | 9,517 | 5,417 |
55,897 | 51,333 | |
| In the second to fifth year: | ||
Owned vessels | 37,464 | 63,269 |
Chartered-in vessels | 4,216 | 6,415 |
41,680 | 69,684 | |
97,577 | 121,017 |
2025 | 2024 | |
US$’000 | US$’000 | |
Salaries and other benefits | 9,324 | 9,265 |
Contributions to retirement benefits schemes | 446 | 446 |
9,770 | 9,711 |
2025 | 2024 | |
US$’000 | US$’000 | |
| Financial assets | ||
| Financial assets at fair value through OCI | ||
Unlisted equity investments | 4,321 | 4,948 |
Unlisted club membership | 438 | 418 |
4,759 | 5,366 | |
| Financial assets at fair value through profit or loss | ||
Listed equity securities | 21,526 | 17,903 |
Investment funds | 3,324 | 2,702 |
24,850 | 20,605 | |
| Financial assets at amortized cost | ||
Trade and other receivables | 7,279 | 9,245 |
Loan receivables | 12,077 | 1,577 |
Pledged deposits | 71 | 329 |
Bank balances and cash | 89,398 | 23,005 |
108,825 | 34,156 | |
138,434 | 60,127 | |
| Financial liabilities | ||
| Financial liabilities at fair value through profit or loss | ||
Interest rate swap | 294 | – |
| Financial liabilities at amortized cost | ||
Trade and other payables | 16,641 | 19,293 |
Amount due to holding company | 211 | 183 |
Borrowings, secured | 114,913 | 97,994 |
Lease liabilities | 36,062 | 32,385 |
167,827 | 149,855 | |
168,121 | 149,855 |
| Over | Over | |||||
| 3 months | 6 months | |||||
| Within | but within | but within | Over | |||
| 3 months | 6 months | 12 months | 12 months | |||
| Current | past due | past due | past due | past due | Total | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
| 2025 | ||||||
| Trade receivables | ||||||
– gross carrying amount | 1,047 | 433 | 574 | 193 | 207 | 2,454 |
Lifetime ECL | 495 | – | – | – | 207 | 702 |
ECL rate | 47% | 0% | 0% | 0% | 100% | |
| 2024 | ||||||
| Trade receivables | ||||||
– gross carrying amount | 216 | 698 | 147 | 32 | 163 | 1,256 |
Lifetime ECL | – | – | – | – | 163 | 163 |
ECL rate | 0% | 0% | 0% | 0% | 100% |
| Total | ||||||
| Within | In the | In the third | After the | undiscounted | Carrying | |
| one year | second year | to fifth year | fifth year | amount | amount | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
| 2025 | ||||||
Trade and other payables | 16,641 | – | – | – | 16,641 | 16,641 |
Amount due to holding company | 211 | – | – | – | 211 | 211 |
Borrowings, secured | 15,578 | 75,358 | 22,209 | 14,535 | 127,680 | 114,913 |
Lease liabilities | 17,942 | 13,646 | 6,707 | – | 38,295 | 36,062 |
50,372 | 89,004 | 28,916 | 14,535 | 182,827 | 167,827 | |
| 2024 | ||||||
Trade and other payables | 19,293 | – | – | – | 19,293 | 19,293 |
Amount due to holding company | 183 | – | – | – | 183 | 183 |
Borrowings, secured | 14,486 | 14,485 | 85,532 | – | 114,503 | 97,994 |
Lease liabilities | 19,873 | 5,485 | 9,088 | – | 34,446 | 32,385 |
53,835 | 19,970 | 94,620 | – | 168,425 | 149,855 |
2025 | 2024 | |
US$’000 | US$’000 | |
Secured borrowings repayable within one year | 10,457 | 8,287 |
Secured borrowings repayable after one year | 104,456 | 89,707 |
Total secured borrowings | 114,913 | 97,994 |
Less: Equity securities | (21,526) | (17,903) |
Less: Bank balances and cash | (89,398) | (23,005) |
Net debts | 3,989 | 57,086 |
Total equity | 380,269 | 371,610 |
Gearing ratio | 1% | 15% |
| Issued and | Attributable | Attributable | ||||
| paid-up capital / | equity interest | equity interest | Principal | Place of | ||
| Name | registered capital | at 31/12/2025 | at 31/12/2024 | activities | operation | |
| Incorporated in Bermuda | ||||||
# | Jinhui MetCoke Limited | 12,000 ordinary shares | 100% | 100% | Investment | Worldwide |
| of US$1 each | holding | |||||
| Incorporated in the British Virgin Islands | ||||||
Advance Rich Limited | 1 share | 100% | 100% | Investment | Worldwide | |
| of US$1 each | ||||||
Atwell Enterprises Limited | 1 share | 100% | 100% | Ship chartering | Worldwide | |
| of US$1 each | ||||||
Elstead Limited | 100 shares | 100% | 100% | Ship chartering | Worldwide | |
| of US$1 each | ||||||
# | Jin Hui Shipping Inc. | 50,000 shares | 100% | 100% | Investment | Worldwide |
| of US$1 each | holding | |||||
# | Jinhui Investments Limited | 1 share | 100% | 100% | Investment | Worldwide |
| of US$1 each | holding | |||||
Timeplus Limited | 1,000 shares | 100% | 100% | Ship chartering | Worldwide | |
| of US$1 each | ||||||
Wokefield Enterprises Limited | 1 share | 100% | 100% | Ship chartering | Worldwide | |
| of US$1 each |
| Issued and | Attributable | Attributable | |||
| paid-up capital / | equity interest | equity interest | Principal | Place of | |
| Name | registered capital | at 31/12/2025 | at 31/12/2024 | activities | operation |
| Incorporated in Hong Kong | |||||
Fair Fait International Limited | HK$2 divided into | 100% | 100% | Property | Hong Kong |
| 2 ordinary shares | investment | ||||
Goldbeam International Limited | HK$5,000,000 | 100% | 100% | Ship | Hong Kong |
| divided into | management | ||||
| 5,000,000 | services, | ||||
| ordinary shares | shipping | ||||
| agent and | |||||
| investment | |||||
Good Sunshine Limited | HK$1 divided into | 100% | 100% | Property | Hong Kong |
| 1 ordinary share | investment | ||||
| Jinhui Finance (Hong Kong) | HK$10,000 divided into | 100% | 100% | Money | Hong Kong |
| Limited | 10,000 ordinary shares | lending | |||
Leadford Industries Limited | HK$2 divided into | 100% | 100% | Property | Hong Kong |
| 2 ordinary shares | investment | ||||
Monocosmic Limited | HK$10,000 divided into | 100% | 100% | Property | Hong Kong |
| 10,000 ordinary shares | investment | ||||
| Noble Talent Development | HK$1 divided into | 100% | 100% | Property | Hong Kong |
| Limited | 1 ordinary share | investment | |||
Ringo Star Company Limited | HK$2 divided into | 100% | 100% | Property | Hong Kong |
| 2 ordinary shares | investment | ||||
Smarty Goal Limited | HK$1 divided into | 100% | 100% | Property | Hong Kong |
| 1 ordinary share | investment | ||||
Union Gold Limited | HK$1 divided into | 100% | 100% | Property | Hong Kong |
| 1 ordinary share | investment |
| Issued and | Attributable | Attributable | |||
| paid-up capital / | equity interest | equity interest | Principal | Place of | |
| Name | registered capital | at 31/12/2025 | at 31/12/2024 | activities | operation |
| Incorporated in the Republic of Liberia | |||||
Galsworthy Limited | 1 registered share | 100% | 100% | Ship chartering | Worldwide |
| of US$1 each | |||||
Goldbeam Shipping Inc. | 100 registered shares | 100% | 100% | Ship chartering | Worldwide |
| of US$1 each | |||||
Paxton Enterprises Limited | 500 registered shares | 100% | 100% | Ship chartering | Worldwide |
| of US$1 each | |||||
Sompol Trading Limited | 10 registered shares | 100% | 100% | Ship chartering | Worldwide |
| of US$1 each | |||||
Wonder Enterprises Ltd. | 500 registered shares | 100% | 100% | Ship chartering | Worldwide |
| of US$1 each | |||||
| Incorporated in the Republic of Panama | |||||
Huafeng Shipping Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinan Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinao Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinbi Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinchao Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jincheng Maritime Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each |
| Issued and | Attributable | Attributable | |||
| paid-up capital / | equity interest | equity interest | Principal | Place of | |
| Name | registered capital | at 31/12/2025 | at 31/12/2024 | activities | operation |
Incorporated in the Republic of Panama (Continued) | |||||
Jinfeng Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinhan Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinheng Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinhong Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinhui Marine Inc. | 2 common shares | 100% | 100% | Ship chartering | Worldwide |
| of US$1 each | |||||
Jinli Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinmei Marine Inc. | 2 registered shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinming Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinping Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinrui Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinsheng Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each |
| Issued and | Attributable | Attributable | |||
| paid-up capital / | equity interest | equity interest | Principal | Place of | |
| Name | registered capital | at 31/12/2025 | at 31/12/2024 | activities | operation |
Incorporated in the Republic of Panama (Continued) | |||||
Jinwan Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinxiang Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinxing Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinyao Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinyi Shipping Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinyuan Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinyue Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinzhou Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Rimpacific Navigation Inc. | 2 common shares | 100% | 100% | Ship chartering | Worldwide |
| of US$1 each |