| For the years ended November 30 | |||
(in US $ thousands, except per share data) | Notes | 2025 | 2024 |
Operating Revenue | 3, 4 | ||
Operating Expenses | 5 | ( | ( |
Depreciation and amortisation | 14, 15, 16 | ( | ( |
Gross Profit | |||
Share of profit of joint ventures and associates | 17 | ||
Administrative and general expenses | 5 | ( | ( |
Gain on disposal of assets, net | 7 | ||
Other operating income | |||
Other operating expenses | ( | ( | |
Operating Profit | |||
Non-Operating (Expense) Income | |||
Finance expenses on lease liabilities | 8 | ( | ( |
Finance expenses on debt | 8 | ( | ( |
Finance income | 8 | ||
Gain on step-up acquisitions of Avenir and Hassel | |||
Shipping 4 A.S. | 33 | ||
Foreign currency exchange gain (loss), net | ( | ||
Other non-operating income, net | |||
Profit before income tax | |||
Income tax expense | 9 | ( | ( |
Net Profit | |||
Earnings per share: | |||
Basic | 31 | ||
Diluted | 31 |
| For the years ended November 30 | |||
(in US $ thousands) | Notes | 2025 | 2024 |
Net Profit | |||
Items that will not be reclassified subsequently to profit | |||
or loss: | |||
Actuarial gain on pension schemes | 25 | ||
Share of actuarial gain on pension scheme of joint venture | 17 | ||
Deferred tax adjustment on defined benefit and other post-employment benefit obligations | 9 | ( | ( |
Items that may be reclassified subsequently to profit | |||
or loss: | |||
Net loss on cash flow hedges | ( | ( | |
Reclassification of cash flow hedges to income statement | ( | ||
Share of net loss on cash flow hedges held by joint | |||
ventures | 17 | ( | ( |
Deferred tax adjustment on cash flow hedges | 9 | ||
Exchange differences arising on translation of foreign | |||
operations | ( | ||
Exchange differences arising on translation of joint | |||
ventures and associates | 17 | ( | |
Change in value of investment in equity instruments | 18 | ||
Net profit (loss) recognised as other comprehensive income | ( | ||
Total Comprehensive Income |
| As of November 30 | |||
(in US $ thousands) | Notes | 2025 | 2024 |
ASSETS | |||
Current Assets: | |||
Cash and cash equivalents | 10 | ||
Receivables, net | 11 | ||
Inventories, net | 12 | ||
Biological assets | 12 | ||
Prepaid expenses | 13 | ||
Derivative financial instruments | 22 | ||
Income tax receivable | 9 | ||
Other current assets | |||
Total Current Assets | |||
Property, plant and equipment | 14 | ||
Right-of-use assets | 15 | ||
Deposit for newbuildings | |||
Investments in and advances to joint ventures | |||
and associates | 17 | ||
Investment in equity and debt instruments | 18 | ||
Deferred tax assets | 9 | ||
Intangible assets and goodwill | 16 | ||
Employee benefit assets | 25 | ||
Derivative financial instruments | 22 | ||
Insurance claims receivable | 19 | ||
Other non-current assets | |||
Total Non-Current Assets | |||
Total Assets |
| As of November 30 | |||
(in US $ thousands) | Notes | 2025 | 2024 |
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||
Current Liabilities: | |||
Short-term bank loans | 23 | ||
Current maturities of long-term debt | 24 | ||
Current lease liabilities | 15 | ||
Accounts payable | 20 | ||
Accrued voyage expenses and unearned revenue | 20 | ||
Dividend payable | 30 | ||
Accrued expenses and deferred revenue | 20 | ||
Provisions | 26 | ||
Income tax payable | 9 | ||
Derivative financial instruments | 22 | ||
Other current liabilities | |||
Total Current Liabilities | |||
Long-term debt | 24 | ||
Long-term lease liabilities | 15 | ||
Deferred tax liabilities | 9 | ||
Employee benefit liabilities | 25 | ||
Derivative financial instruments | 22 | ||
Long-term provisions | 26 | ||
Other non-current liabilities | |||
Total Non-Current Liabilities | |||
Total Liabilities | |||
Shareholders’ Equity | 30 | ||
Founders’ Shares | |||
Common Shares | |||
Paid-in surplus | |||
Retained earnings | |||
Other components of equity | ( | ( | |
Less – Treasury shares | ( | ( | |
Equity Attributable to Equity Holders of SNL | |||
Non-Controlling Interests | |||
Total Shareholders’ Equity | |||
Total Liabilities and Shareholders’ Equity |
Attributable to | Non - | ||||||||||
Common | Founder’s | Paid-in | Treasury | Retained | Foreign | equity holders | Controlling | Shareholders’ | |||
(in US $ thousands) | Shares | Shares | surplus | shares | earnings | currency (a) | Hedging (a) | Fair value (a) | of SNL | Interests | Equity Total |
Balance, December 1, 2023 | ( | ( | ( | ||||||||
Comprehensive income (loss) | |||||||||||
Net profit | |||||||||||
Other comprehensive income (loss) | |||||||||||
Translation adjustments, net | ( | ( | ( | ||||||||
Remeasurement of post-employment benefit obligations, net of tax | |||||||||||
Fair value adjustment on equity investments | |||||||||||
Net loss on cash flow hedges and reclassifications to income | |||||||||||
statement, net of taxes | ( | ( | ( | ||||||||
Total other comprehensive income (loss) | ( | ( | ( | ( | |||||||
Total comprehensive income (loss) | ( | ( | |||||||||
Transactions with shareholders | |||||||||||
Cash dividends paid – $2.75 per Common Share (b) | ( | ( | ( | ||||||||
Cash dividends paid – $0.005 per Founder’s Share (b) | ( | ( | ( | ||||||||
Total transactions with shareholders | ( | ( | ( | ||||||||
Balance, November 30, 2024 | ( | ( | ( | ||||||||
Comprehensive income (loss) | |||||||||||
Net profit | |||||||||||
Other comprehensive income (loss) | |||||||||||
Translation adjustments, net | |||||||||||
Remeasurement of post-employment benefit obligations, net of tax | |||||||||||
Fair value adjustment on equity investments | |||||||||||
Net loss on cash flow hedges and reclassifications to income | |||||||||||
statement, net of taxes | ( | ( | ( | ||||||||
Total other comprehensive income (loss) | ( | ||||||||||
Total comprehensive income (loss) | ( | ||||||||||
Transactions with shareholders | |||||||||||
Cash dividends paid – $2.25 per Common Share (c) | ( | ( | ( | ||||||||
Cash dividends paid – $0.005 per Founder’s Share (c) | ( | ( | ( | ||||||||
Purchase of treasury shares | ( | ( | ( | ||||||||
Consolidation of Avenir LNG Ltd | |||||||||||
Acquisition of Avenir LNG Ltd non-controlling interests | ( | ( | ( | ( | |||||||
Acquisition of Suttons International Holdings Limited | |||||||||||
Transfer on disposal of Ganesh Benzoplast Limited shares | ( | ||||||||||
Total transactions with shareholders | ( | ( | ( | ( | ( | ||||||
Balance, November 30, 2025 | ( | ( | ( |
For the years ended November 30 | |||
(in US $ thousands) | Notes | 2025 | 2024 |
Cash generated from operations | 32 | ||
Interest paid | ( | ( | |
Debt issuance costs | ( | ( | |
Interest received | |||
Income taxes paid | ( | ( | |
Net cash generated from operating activities | |||
Cash flows from investing activities | |||
Capital expenditures | 14 | ( | ( |
Purchase of intangible assets | 16 | ( | ( |
Acquisition of additional shares in Avenir LNG Ltd, net of cash acquired | 33 | ( | |
Acquisition of additional shares in Hassel Shipping 4 A.S., net of cash acquired | 33 | ( | |
Acquisition of Suttons International Holdings Limited, net of cash acquired | 33 | ( | |
Deposits for newbuildings | 14 | ( | ( |
Investments in joint ventures and associates | 17 | ( | ( |
Proceeds from sales of assets | 14 | ||
Repayment of advances to joint ventures | 17 | ||
Advances to joint ventures | 17 | ( | ( |
Purchase of Stolt Ventures investments | 18 | ( | |
Purchase of Golar convertible notes | 18 | ( | |
Purchase of shares in equity instruments | 18 | ( | ( |
Other, net | |||
Net cash used in investing activities | ( | ( | |
Cash flows from financing activities | |||
Increase in loans payable to banks | 23 | ||
Proceeds from issuance of long-term debt | 24 | ||
Repayment of long-term debt | 24 | ( | ( |
Principal payments on leases | 15 | ( | ( |
Purchase of Avenir LNG Ltd’s non-controlling interest | 33 | ( | |
Purchase of treasury shares | 30 | ( | |
Dividends paid | 30 | ( | ( |
Net cash used in financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Effect of exchange rate changes on cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the beginning of year | |||
Cash and cash equivalents at the end of year |
Critical accounting estimate | Sources of accounting judgement or estimation uncertainty | Effect if actual results differ from assumptions |
| Voyage revenue and costs | ||
The Group generates a majority of its operating revenue | In applying the percentage of completion method, the revenue | The accrued voyage and prepaid voyage expense accounts |
| through its tanker segment from the transportation of liquids | and expenses for voyages still in progress at the end of the | are used to adjust revenues billed and vendor invoices received |
| by sea and inland waterways under contracts of affreightment | reporting period are estimated and prorated over the period | to the appropriate amounts to be recognised based on the |
| (COAs) or through contracts on the spot market. Tankers | of the service provided for each active contract. | percentage of completion method of accounting. |
| recognise the majority of its operating revenue over time on a | For each voyage leg, estimates are made of revenues and | Management does not believe there would be a material change |
| prorated basis based on the time cargo is loaded to its | related costs based on available actual information, current | if the percentage of completion method was based on full |
| estimated dispatch. When calculating the voyage revenue and | market parameters, such as fuel cost and customer contract | voyages or other criteria, rather than using voyage legs. |
| costs, this recognition is first based on ‘budgeted voyage legs’ | portfolios, and relevant historical data, such as port costs. | However, if actual results are not consistent with estimates or |
| that are reviewed and updated annually. After the voyage | assumptions, revenues or costs may be over or understated. | |
| legs have begun, they are updated for actual results and the | Revenue and cost estimates are updated continually | |
| latest updated estimates. | throughout the voyage to account for changes in voyage | At November 30, 2025 and 2024, the accrued voyage expense |
| patterns, to include the most up-to-date data and to finalise | account was $68.8 million and $70.9 million, respectively, of | |
| revenues and expenses. | which $35.3 million and $40.2 million related to contract | |
| liabilities for unearned revenues. | ||
| Prepaid expenses included $24.4 million and $24.1 million of | ||
| prepaid invoices for voyages in progress applicable to periods | ||
| subsequent to November 30, 2025 and 2024, respectively. |
Critical accounting estimate | Sources of accounting judgement or estimation uncertainty | Effect if actual results differ from assumptions |
| Depreciation and residual values | ||
Ships, barges, tank containers and terminals are depreciated on | In order to achieve component accounting, the Group uses | If the estimated economic useful life and residual value has to |
| a straight-line basis over their estimated useful lives, after | the weighted average useful economic life of the asset. In | be reduced in future periods, an impairment loss or additional |
| reducing for the estimated residual value. | the case of ships, estimated useful lives of the components of | depreciation expense could result. |
| Estimated useful lives are based on past experience, expected | the ships range from an estimated 25 to 33 years. However, | A decrease in the useful life of the ship, barge, terminal or tank |
| future performance and management’s estimate of the period | actual lives of the components of ships or barges may be | container or fall in the residual value would have the effect |
| over which the asset will provide economic benefit. | different depending on many factors such as quality of | of increasing the annual depreciation charge and potentially |
| maintenance and repair and the type of product carried by | resulting in an impairment loss. | |
| For ships and barges, residual values are estimated based on | the ships or barges, which may result in a shorter or longer | |
| the steel price, the estimated light displacement tonnage of | life. Future useful lives could be reduced based on customer | If the steel price used in the residual value calculation is |
| the fleet and current trends in the price of recycling of ships. For | preferences, new technological advances, governmental and | overestimated by 10%, this would understate the annual |
| the majority of the fleet, the steel price used is the average | industry regulations and the effects of climate changes. | depreciation and overstate the value of the assets for STC by |
| steel price for the last three years. For ships expected to be | In the case of tank containers, the estimated useful life ranges | $0.9 million and for Tankers by $12.5 million. |
| recycled in the next three years, the steel price at the previous | between 10 and 20 years, depending on the supplier and the | If the lives of the deep-sea ships is overestimated by 10%, this |
| year-end date is used. | quality of steel used. Terminals tanks and structures have lives | would understate the annual depreciation and overstate the |
| The evaluation of residual values and estimated useful lives for | up to 40 years. | value of the assets for Tankers by $12.4 million. |
| tank containers is based on the steel price of different grades | Residual values are difficult to estimate given the long lives of | See Note 14 for further details. |
| of steel. | ships, barges, terminals and tank containers, the uncertainty as | |
| In the case of terminals, the lives of terminals can range up to | to future economic conditions and the price of steel, which is | |
| 40 years and the prices of steel and construction costs can vary | considered as the main determinant of the residual price. | |
across different terminals. If there is a material change in the estimated life of the terminal or price of steel, then the estimates are revised. | ||
Both estimated useful lives and the residual values are evaluated annually, and the effect of any change is considered | ||
as a revision of accounting estimates, and the effect is reflected in the future depreciation charge. |
Critical accounting estimate | Sources of accounting judgement or estimation uncertainty | Effect if actual results differ from assumptions | |
| Impairment review | |||
As of November 30, 2025, the Group reviewed possible | Based on management judgement and past experience, the | If the assumptions applied in determining the recoverable | |
| impairment triggers, noting that the equity of the Group was | following material assumptions were used in the VIU | amount of the assets are incorrect or the fact pattern on which | |
| more than its market capitalisation. In accordance with IAS 36, | calculations: | they are based changes, this could result in impairments being | |
| Impairment of Assets, this is a trigger to review for impairment. | • | For Tankers, assumptions of time charter equivalent (TCE) | reflected in the Consolidated Financial Statements. |
| As such, the Group has performed an assessment to determine | per operating day (a profit measure of operating revenue less | Based on impairment work performed, no plausible movement | |
| its recoverable amount. In addition, in Terminals, the Australia | variable voyage expenses, including bunker costs) on existing | of material assumptions would lead to impairment for Tankers | |
| terminal cash-generating unit’s (CGU) results remained lower | and future contracts and the spot market, during the project | and Avenir (using FVLCTS) or STC or SSF (using VIU). For the | |
than managements’ projections, which is also a trigger for that CGU. | period from 2026 to 2030 for the deep-sea fleet (adjusted for | Terminals, though, limited headroom was identified at the | |
| capacity changes) is an average increase of 1.2% and for the | Australia terminal CGU. | ||
| To assess impairment, management used projections in the | regional fleets is 0.8%. In addition, it is assumed that the | For the Australia terminal CGU, a permanent reduction in gross | |
| approved budget and five-year plan and a long-term growth rate | percentage of COA to spot volume does not change | margin greater than 4.0% would result in an impairment of the | |
| after the five-year plan period as the basis for the cash flows | materially from current projections and COA contracts are | Australian terminals. Alternately, a permanent reduction in | |
| used to calculate the value in use (VIU). | renegotiated successfully. | utilisation greater than 4.0%% would result in an impairment of | |
| Calculating the net present value of the future cash flows | • | For Terminals, assumptions on utilisation and margins were | the Australian terminals. A 1.0% increase in the WACC rate |
| requires estimates to be made in respect of highly uncertain | based on current contracts, past experience and trends in | would result in a $17.0 million impairment. | |
| matters, including management’s expectations of future | industrial production. | The financial effects of the Group's material financial risks and | |
| growth rates. | • | For STC, assumptions of future escalation of price | opportunities related to climate change mitigation and climate |
| See Note 16 for further discussion of the impairment testing | and cost increases were obtained from shipping and | change adaptation on the Group's future cash flows in the value- | |
| that was performed. | transportation carriers. | in-use calculation have been assessed as being immaterial. | |
• | Pre-tax discount rates range from 7.0% to 10.8%, based on | ||
| the weighted average cost of capital (WACC), which reflects | |||
| specific risks relating to CGUs. | |||
• | Future growth rates were based on trends in industrial | ||
| production and supply-demand balance in the markets. For | |||
| Tankers, after adjustment of rates over two years to the long- | |||
| term average TCE, the growth rate is 2.0%. For all other CGUs, | |||
| the growth rate used beyond the projection period is 2.0%, | |||
| which does not exceed the long-term average inflation rate | |||
| for the CGUs. | |||
| For FVLCTS for Tankers, broker valuations were obtained from | |||
| third parties. | |||
Critical accounting estimate | Sources of accounting judgement or estimation uncertainty | Effect if actual results differ from assumptions | ||||
| Business Acquisitions | ||||||
During the first quarter of 2025, the Group acquired 50% of | To assess the valuation of in each of the acquisitions, the | If the assumptions applied in determining the fair value of the | ||||
Hassel 4 A.S. (HS4) | which | resulted in the Group’s ownership | following assumptions and estimations were used: | assets acquired are incorrect or the fact pattern on which they | ||
| interest increasing to 100% and HS4 becoming a consolidated | • | For property, plant and equipment, the income approach was | are based changes, this could result in impairments in plant, | |||
| subsidiary of the Group. | used which required assumptions of future cash flows and | property and equipment and/or goodwill being reflected in the | ||||
| Consolidated Financial Statements in the future. | ||||||
| The Group also acquired the remaining 53% of Avenir during the | residual value, | |||||
| first half of 2025. This resulted in the former joint venture being | • | Pre-tax discount rates range from 9.2% to 10.8%, based | Based on management's assessment, no plausible movement | |||
| consolidated by the Group. | on WACC adjusted for specific risks relating to each of | of the assumptions would lead to a material change in plant, | ||||
| In the fourth quarter of 2025, the Group acquired 100% of | the acquisitions. | property and equipment and/or goodwill. For example, for the | ||||
| Suttons International Holdings Limited (Suttons). | • | Future cash flows were based on the historical results and | Suttons acquisition, if the tank turns (utilisation) or gross profit | |||
| See Note 33 for details of the acquisitions and the amounts of | or latest five year plan. Future growth rates were | are reduced by 10% from 2026 to 2030, then the property | ||||
| identifiable assets acquired and liabilities assumed for each of | approximately 2.0%. | valuation would have been reduced and goodwill increased by | ||||
| the above acquisitions. | • | For Suttons, lease liabilities were measured based on the | $7.1 million and $6.8 million, respectively. | |||
| present value of the remaining lease payments at the | As a result of uncertainties inherent in fair value estimation, | |||||
| In applying the acquisition method of accounting, estimates are | acquisition date discounted using an appropriate incremental | measurement period adjustments may be applied. | ||||
| an integral part of assessing the fair values of several of the | borrowing rate. Other financial liabilities were measured at | |||||
| assets acquired and liabilities assumed as observable market | the present value of the repayable amounts. | |||||
| prices are typically not available. | • | For Suttons, the Customer relations intangible asset was | ||||
| In addition, for HS4 and Avenir, the fair value of the Group’s | ||||||
| previously held equity interests was estimated using significant | calculated using the multi-period earnings excess (MPEE) | |||||
| inputs not observable in the market. | method which requires estimates of future attrition rates of | |||||
| customers and net cash flows of the acquired customer | ||||||
| base. The inputs were estimated based on Management’s | ||||||
| professional judgement based on the acquired customer | ||||||
| base, historical data and general business insight. | ||||||
• | For HS4 and Avenir, the fair value of the Group’s previously | |||||
| held equity interests was estimated based on the purchase | ||||||
| price paid to the other shareholders. | ||||||
Critical accounting judgement | Sources of accounting judgement or estimation uncertainty | Effect if actual results differ from assumptions | |
| Investments in joint ventures and associates | |||
The Consolidated Financial Statements include the Group’s | There are a number of areas where significant judgement | If the judgement applied in determining the accounting | |
| results and all other entities in which the Group has control, | is exercised to establish whether an entity needs to be | treatment of an entity is incorrect or the fact pattern on which | |
| except where control over the operations is limited by | consolidated or reported under the equity method of | it is based changes, such entities may need to be consolidated | |
| significant participating interests held by another investor. | accounting. To establish whether an entity is a consolidated | or accounted for as an investment at cost. For example, it is | |
| The Group has $627.4 million in investments in, and advances | subsidiary, a joint venture or an associate, key areas of | possible that an investment is accounted for as a joint venture or | |
| to, joint ventures and associates. | judgement include: | associate using the equity method despite having an ownership | |
| Determination of whether an entity is an investment in a joint | • | Qualitative analysis of an entity including review of, among | interest exceeding 50%, where the investor does not exercise |
| venture or associate is based on certain relevant activities such | other factors, its capital structure, contractual terms, key | direct or indirect control over the investee. To the extent that the | |
| as the ability to approve the operating and capital budgets of an | decisions requiring unanimous approval, related party | Group is deemed to control these entities, the entities would | |
| entity and the ability to appoint key management personnel. | relationships and the design of the entity. | have to be consolidated. This would affect the balance sheet, | |
• | Rights of partners regarding significant business decisions, | income statement, statement of cash flows and debt covenants. | |
| including disposals and acquisitions of assets. | See Note 17 for further details. | ||
• | Board and management representation and ability to appoint | ||
| key management personnel. | |||
• | Potential voting rights. | ||
• | Ability to make financing decisions. | ||
• | Approval of operating and capital budgets and contractual | ||
| rights of other shareholders. | |||
| The exercise of judgement in these areas determines whether a | |||
| particular entity is consolidated as a subsidiary or accounted | |||
| for under the equity method. | |||
Corporate | |||||||
For the year ended and as of November 30, 2024 (in US $ thousands) | Tankers | Terminals | Tank Containers | Stolt Sea Farm | Stolt-Nielsen Gas | and Other | Total |
Operating revenue | 1,802,914 | 308,048 | 652,121 | 126,789 | – | 753 | 2,890,625 |
Operating expenses | (1,202,411) | (110,207) | (460,886) | (76,401) | – | (1,105) | (1,851,010) |
Depreciation and amortisation | (162,965) | (64,456) | (57,292) | (8,593) | – | (5,451) | (298,757) |
Share of profit (loss) of joint ventures and associates | 50,565 | 29,136 | 2,041 | – | (18,984) | – | 62,758 |
Administrative and general expenses | (104,807) | (52,721) | (79,704) | (12,358) | (721) | (23,776) | (274,087) |
Operating profit (loss) | 390,082 | 110,354 | 58,988 | 29,179 | (20,492) | (29,581) | 538,530 |
Finance expense (a) | (68,197) | (46,301) | (18,871) | (4,642) | (6,506) | 18,339 | (126,178) |
Finance income | 76 | 1,335 | 494 | 64 | 1 | 14,288 | 16,258 |
Profit (loss) before income tax | 322,301 | 64,786 | 39,615 | 24,639 | (24,290) | 14,064 | 441,115 |
Income tax (expense) benefit | (1,630) | (17,114) | (29,644) | (2,392) | – | 4,424 | (46,356) |
Net profit (loss) | 320,671 | 47,672 | 9,971 | 22,247 | (24,290) | 18,488 | 394,759 |
Balance Sheet | |||||||
Capital expenditure (b) | 122,296 | 88,693 | 46,271 | 14,542 | – | 10,317 | 282,119 |
Investments in and advances to joint ventures and associates | 294,715 | 315,004 | 27,250 | – | 82,594 | – | 719,563 |
Intangible assets and goodwill | 13,578 | 1,206 | 19,399 | 337 | – | 7,935 | 42,455 |
Segment assets | 2,234,290 | 1,412,516 | 674,689 | 159,499 | 187,855 | 433,753 | 5,102,602 |
For the years ended November 30 | ||
( in US $ thousands) | 2025 | 2024 |
Operating Revenue: | ||
Tankers: | ||
US | 534,370 | 535,357 |
South America | 56,960 | 88,284 |
The Netherlands | 95,217 | 102,831 |
Belgium | 71,458 | 80,492 |
Other Europe | 81,576 | 73,439 |
South Korea | 96,968 | 99,896 |
Malaysia | 92,864 | 106,240 |
Indonesia | 105,976 | 121,541 |
China | 97,528 | 112,047 |
Other Asia | 100,390 | 112,909 |
Saudi Arabia | 93,770 | 133,766 |
Qatar | 51,879 | 53,743 |
Other Middle East | 45,608 | 85,547 |
Africa | 44,792 | 58,363 |
Other | 29,643 | 38,459 |
1,598,999 | 1,802,914 | |
Terminals: | ||
US | 183,258 | 177,589 |
Singapore | 39,515 | 44,015 |
Australia and New Zealand | 22,999 | 22,519 |
Brazil | 25,588 | 25,246 |
United Kingdom | 29,917 | 26,065 |
The Netherlands | 11,077 | 12,614 |
| 312,354 | 308,048 |
| For the years ended November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Tank Containers: | ||
US | 115,821 | 118,927 |
South America | 34,624 | 40,732 |
France | 49,386 | 44,533 |
The Netherlands | 39,384 | 34,166 |
Italy | 19,822 | 18,280 |
United Kingdom | 35,375 | 31,129 |
Other Europe | 23,422 | 16,324 |
Singapore | 79,593 | 85,070 |
Japan | 20,375 | 21,033 |
China | 120,444 | 120,330 |
India | 20,713 | 27,791 |
Other Asia | 28,685 | 37,376 |
Middle East | 29,526 | 30,840 |
Other | 31,636 | 25,590 |
648,806 | 652,121 | |
Stolt Sea Farm: | ||
US | 7,399 | 7,110 |
Spain | 52,110 | 44,922 |
France | 23,277 | 20,903 |
Italy | 18,543 | 17,986 |
Germany | 7,100 | 6,978 |
Other Europe | 29,159 | 28,163 |
Other | 1,400 | 727 |
138,988 | 126,789 | |
Stolt-Nielsen Gas: | ||
Belgium | 13,283 | – |
Spain | 9,163 | – |
Lithuania | 22,393 | – |
Malaysia | 5,093 | – |
Caribbean | 17,767 | – |
67,699 | – |
For the year ended November 30, 2025 (in US $ thousands) | Tankers | Terminals | Tank Containers | Stolt Sea Farm | Stolt-Nielsen Gas | Other | Total |
Operating revenue recognised over time: | |||||||
Freight revenue | 1,397,939 | – | 473,264 | – | – | – | 1,871,203 |
Storage and throughput revenue | – | 212,330 | – | – | – | – | 212,330 |
Ship time charters | – | – | – | – | 31,386 | – | 31,386 |
1,397,939 | 212,330 | 473,264 | – | 31,386 | – | 2,114,919 | |
Operating revenue recognised at a point in time: | |||||||
Demurrage, bunker surcharge and ancillary revenue | 201,060 | – | 175,542 | – | – | – | 376,602 |
Turbot and sole | – | – | – | 138,988 | – | – | 138,988 |
Railcar revenue | – | 21,222 | – | – | – | – | 21,222 |
Utility revenue | – | 31,886 | – | – | – | – | 31,886 |
Dock, product handling and other revenue | – | 46,916 | – | – | – | 2,155 | 49,071 |
Sale of LNG and rendering of services | – | – | – | – | 36,313 | – | 36,313 |
201,060 | 100,024 | 175,542 | 138,988 | 36,313 | 2,155 | 654,082 | |
1,598,999 | 312,354 | 648,806 | 138,988 | 67,699 | 2,155 | 2,769,001 |
For the year ended November 30, 2024 (in US $ thousands) | Tankers | Terminals | Tank Containers | Stolt Sea Farm | Other | Total |
Operating revenue recognised over time: | ||||||
Freight revenue | 1,528,990 | – | 491,711 | – | – | 2,020,701 |
Storage and throughput revenue | – | 206,604 | – | – | – | 206,604 |
| 1,528,990 | 206,604 | 491,711 | – | – | 2,227,305 | |
Operating revenue recognised at a point in time: | ||||||
Demurrage, bunker surcharge and ancillary revenue | 273,924 | – | 160,410 | – | – | 434,334 |
Turbot and sole | – | – | – | 126,789 | – | 126,789 |
Railcar revenue | – | 21,800 | – | – | – | 21,800 |
Utility revenue | – | 32,262 | – | – | – | 32,262 |
Dock, product handling and other revenue | – | 47,382 | – | – | 753 | 48,135 |
273,924 | 101,444 | 160,410 | 126,789 | 753 | 663,320 | |
1,802,914 | 308,048 | 652,121 | 126,789 | 753 | 2,890,625 |
As of November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Non-current Assets: | ||
Terminals: | ||
US | 561,715 | 479,797 |
The Netherlands | 53,802 | 50,662 |
Singapore | 176,257 | 183,677 |
Australia and New Zealand | 139,528 | 139,730 |
United Kingdom | 123,389 | 120,629 |
Brazil | 52,122 | 43,771 |
South Korea | 116,225 | 118,331 |
Belgium | 127,296 | 115,153 |
China | 34,527 | 32,505 |
Taiwan | 30,936 | 29,784 |
Türkiye | 16,026 | 9,461 |
Other | 13,101 | 10,668 |
1,444,924 | 1,334,168 | |
Stolt Sea Farm: | ||
Spain | 61,891 | 54,181 |
Norway | 938 | 753 |
Portugal | 25,982 | 13,943 |
Iceland | 8,918 | 8,859 |
France | 853 | 975 |
98,582 | 78,711 |
| For the years ended November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Operating revenue from the rendering of services | 2,596,280 | 2,763,836 |
Operating revenue from the sale of goods | 172,721 | 126,789 |
2,769,001 | 2,890,625 |
For the years ended November 30 | ||
( in US $ thousands) | 2025 | 2024 |
Bunker fuel costs | 327,239 | 364,197 |
Ocean and inland freight charges | 256,110 | 273,553 |
Operating employees’ personnel and benefit expenses | 246,682 | 220,398 |
Charter and lease expenses | 231,161 | 353,172 |
Port charges | 170,323 | 149,288 |
Maintenance and repairs | 80,042 | 72,617 |
Tank container ancillary billable costs | 47,688 | 40,011 |
Cleaning costs | 45,654 | 47,643 |
Insurance | 41,874 | 37,746 |
Expenses related to biological assets | 40,233 | 40,015 |
Service element of leases | 39,715 | 24,864 |
Ship supplies and provisions | 35,294 | 32,404 |
Repositioning of tank containers | 33,467 | 33,586 |
Storage and other tank container move-related costs | 28,841 | 26,869 |
Facilities and utilities | 33,941 | 33,035 |
Cost of LNG purchased | 25,541 | – |
Commissions | 22,883 | 38,258 |
Owning costs | 12,891 | 9,084 |
Voyage costs | 12,248 | 18,742 |
Regulatory costs | 7,124 | 7,030 |
Packing expenses | 7,047 | 7,721 |
Barging and trans-shipments | 6,487 | 6,669 |
Rail expenses | 5,126 | 5,643 |
Biological assets market valuation adjustment | (12,607) | 699 |
Other expenses | 1,366 | 7,766 |
Total operating expenses | 1,746,370 | 1,851,010 |
For the years ended November 30 | ||
( in US $ thousands) | 2025 | 2024 |
Administrative and general employees’ personnel and benefit expenses | 224,906 | 210,913 |
Information systems | 24,332 | 19,411 |
Professional fees | 17,105 | 13,019 |
Travel and entertainment expenses | 9,336 | 7,939 |
Office expenses | 7,022 | 6,924 |
Legal fees | 4,482 | 2,993 |
Investor relations and publicity | 2,831 | 2,886 |
Office lease expenses | 1,585 | 1,692 |
Board fees and expenses | 1,379 | 1,948 |
Management fee to joint venture | 1,475 | 1,838 |
Communication expenses | 856 | 761 |
Bank non-interest fees | 2,005 | 1,283 |
Other | 3,480 | 2,480 |
Total administrative and general expenses | 300,794 | 274,087 |
For the years ended November 30 | ||
( in US $ thousands, except employee data) | 2025 | 2024 |
Salaries | 324,441 | 290,654 |
Profit sharing and long-term incentive programmes | 28,053 | 30,736 |
Social security expenses | 28,196 | 24,745 |
Pension expenses for defined contribution plans (Note 25) | 21,631 | 20,246 |
Temporary and contract employees | 18,969 | 15,518 |
Travel of seafarers and relocation | 14,812 | 13,821 |
Medical and life insurance | 15,585 | 14,056 |
Training | 8,737 | 8,499 |
Expatriate expenses | 1,450 | 1,792 |
Pension expenses for defined benefit plans and post-retirement benefit | ||
plan (Note 25) | 878 | 1,067 |
Other benefits | 8,836 | 10,177 |
Total employee benefit expenses | 471,588 | 431,311 |
Average number of employees: | ||
Tankers* | 4,737 | 4,752 |
Tank Containers | 908 | 823 |
Terminals | 622 | 628 |
Stolt Sea Farm | 637 | 604 |
Stolt-Nielsen Gas** | 11 | – |
Other | 136 | 91 |
Total average number of employees | 7,040 | 6,898 |
For the years ended November 30 | ||
( in US $ thousands) | 2025 | 2024 |
Fees payable to the Company’s auditors and its associates for the audit of the Consolidated Financial Statements | 1,687 | 1,216 |
Fees payable to the Group auditors and associates for other services as detailed below | 3,200 | 2,118 |
Total fees | 4,887 | 3,334 |
Tax compliance services | 25 | 24 |
Audit related assurance services | 125 | 120 |
Corporate Sustainability Reporting Directive (CSRD) audit | 884 | – |
Audits of the financial statements of the Company’s subsidiaries | 2,117 | 1,873 |
Other | 49 | 101 |
Total other fees | 3,200 | 2,118 |
For the years ended November 30 | ||
( in US $ thousands) | 2025 | 2024 |
Gain on sale of ships | – | 7,083 |
Gain on sale of tank containers | 1,041 | 1,934 |
Loss on sale of other assets | (521) | (1,532) |
520 | 7,485 |
Finance expenses on lease liabilities | ||
Interest on lease liabilities | 19,412 | 14,177 |
Finance income | ||
Interest from joint ventures | 3,249 | 4,135 |
Interest on bank deposits | 3,951 | 12,000 |
Other | 80 | 123 |
7,280 | 16,258 |
For the years ended November 30 | ||
( in US $ thousands) | 2025 | 2024 |
Current income tax expense | 32,974 | 13,715 |
Adjustments in respect of prior years | 4,346 | 13,500 |
37,320 | 27,215 | |
Deferred income tax expense | 10,620 | 21,130 |
Adjustments in respect of prior years | (8,191) | (1,989) |
2,429 | 19,141 | |
Total income tax expense | 39,749 | 46,356 |
For the years ended November 30 | ||
( in US $ thousands) | 2025 | 2024 |
Profit before income tax expense | 389,905 | 441,115 |
Tax at the Bermuda statutory tax rate | – | – |
Differences between the Bermuda and other tax rates | 85,516 | 115,615 |
Non-taxable income and disallowed expenses | (44,593) | (83,125) |
Provision for uncertain tax positions, net of releases | 2,261 | (581) |
Adjustments in respect of prior years | (3,845) | 11,511 |
Other differences, net | 410 | 2,936 |
Total income tax expense | 39,749 | 46,356 |
( in US $ thousands) | Right-of-u se | ||||||
Accelerated tax | Retirement benefit | assets/lease | |||||
depreciation | obligations | Tax losses | liability | Derivatives | Other | Total | |
Balance, December 1, 2023 | (88,251) | (1,137) | 17,238 | – | 620 | 158 | (71,372) |
(Charge) credit to income statement | (5,943) | 2,532 | (11,234) | 288 | – | (4,784) | (19,141) |
(Charge) credit to other comprehensive income | – | (489) | – | – | 327 | – | (162) |
Reallocations | 90 | (1,452) | 213 | 116 | – | 110 | (923) |
Exchange differences | 322 | – | (16) | (11) | – | 162 | 457 |
Balance, November 30, 2024 | (93,782) | (546) | 6,201 | 393 | 947 | (4,354) | (91,141) |
Credit (charge) to income statement | 1,224 | (909) | (998) | (8) | – | (1,738) | (2,429) |
(Charge) credit to other comprehensive income | – | (23) | – | – | 577 | – | 554 |
Acquisition of Suttons International Holdings Limited | (13,889) | – | – | – | – | 41 | (13,848) |
Reallocations and other | (228) | 440 | (551) | (123) | (116) | (163) | (741) |
Exchange differences | (480) | – | 184 | 6 | – | (644) | (934) |
Balance, November 30, 2025 | (107,155) | (1,038) | 4,836 | 268 | 1,408 | (6,858) | (108,539) |
As of November 30 | ||
( in US $ thousands) | 2025 | 2024 |
Deferred tax liabilities | (120,497) | (109,629) |
Deferred tax assets | 11,958 | 18,488 |
(108,539) | (91,141) |
| As of November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Cash on hand | 121,674 | 92,073 |
Short-term time deposits | 22,883 | 242,665 |
Cash and cash equivalents | 144,557 | 334,738 |
As of November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Customer trade receivables | 334,988 | 366,523 |
Contract assets | 31,822 | 17,202 |
Accrued revenue | 12,961 | 10,292 |
Insurance receivable | 1,463 | 1,075 |
Interest | 142 | 349 |
Other | 3,757 | 2,482 |
385,133 | 397,923 | |
Allowance for impairment on customer trade and accrued receivables | (23,215) | (21,191) |
Receivables, net | 361,918 | 376,732 |
| 2025 | 2024 | |||
(in US $ thousands) | <1 year | >1 year | <1 year | >1 year |
Balance, December 1 | 17,202 | – | 14,124 | – |
Transfer to trade receivables | (458,645) | – | (488,633) | – |
Revenue recognised (current year | ||||
performance obligations) | 473,265 | – | 491,711 | – |
Balance, November 30 | 31,822 | – | 17,202 | – |
November 30, 2025 | Stolt-Nielsen | ||||
(in US $ thousands) | Terminals | SSF | Gas | Other | Total |
Raw materials | – | 407 | – | 104 | 511 |
Consumables | 774 | – | 458 | 2,472 | 3,704 |
Finished goods | – | 4,786 | 3,126 | – | 7,912 |
774 | 5,193 | 3,584 | 2,576 | 12,127 |
November 30, 20 24 | ||||
( in US $ thousands) | Terminals | SSF | Other | Total |
Raw materials | – | 313 | 107 | 420 |
Consumables | 745 | – | 1,653 | 2,398 |
Finished goods | – | 4,477 | – | 4,477 |
745 | 4,790 | 1,760 | 7,295 |
| As of November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Turbot and sole | 72,520 | 52,545 |
(in US $ thousands) | 2025 | 2024 |
Balance at December 1 | 52,545 | 54,812 |
Increases owing to production and purchases | 69,405 | 61,594 |
Gain (loss) from change in fair value | 12,607 | (699) |
Effect of changes in foreign currency rates | 5,426 | (1,249) |
Decreases owing to mortalities | (1,285) | (1,097) |
Transfer to inventory | (66,178) | (60,816) |
Balance at November 30 | 72,520 | 52,545 |
| For the years ended November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Total fair value adjustment of turbot and sole recognised in operating | ||
expenses | 12,607 | (699) |
| As of November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Total turbot and sole held at fair value included in the balance sheet | 68,882 | 48,442 |
For the years ended and as of November 30 | ||
(in tonnes) | 2025 | 2024 |
Volume of biomass harvested during the year (live weight) | 10,021 | 8,476 |
Volume of biomass in the water at year end (live weight) | 4,750 | 4,272 |
As of November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Total turbot and sole held at cost included in the balance sheet | 3,638 | 4,103 |
As of November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Prepaid voyages | 24,364 | 24,103 |
Prepaid bunkers | 37,114 | 39,269 |
Prepaid insurance | 15,914 | 6,578 |
Prepaid rent and time charter hire | 6,937 | 4,583 |
Prepaid value added taxes | 6,413 | 5,479 |
Prepaid freight costs | 4,773 | – |
Prepaid licenses | 2,667 | 2,372 |
Prepaid other | 16,308 | 12,838 |
Prepaid expenses | 114,490 | 95,222 |
Average Years | |
Buildings | 15 to 50 |
Ships and barges | |
Ships | 25 to 33 |
Barges | 25 to 40 |
Tank containers | 10 to 20 |
Plant and equipment: | |
Terminal tanks and structures | 10 to 40 |
Other terminal support equipment and other assets | 10 to 30 |
SSF transportation equipment | 4 to 5 |
SSF operating equipment and other assets | 5 to 15 |
Office assets | 3 to 5 |
Leasehold improvements | 5 to 10 |
Cost | Plant and | Leasehold | Construction | |||||
(in US $ thousands) | Land | Buildings | Ships and barges | Tank containers | equipment | improvements | in progress | Total |
Balance at December 1, 2023 | 64,707 | 145,333 | 3,298,743 | 542,230 | 1,602,071 | 10,543 | 112,609 | 5,776,236 |
Additions | 1,063 | 1,472 | 81,595 | 41,189 | 7,966 | 973 | 100,940 | 235,198 |
Grant receipts | – | (258) | – | – | (1,063) | – | – | (1,321) |
Disposals and retirements | – | (1,064) | (132,515) | (19,502) | (11,274) | (2,132) | 56 | (166,431) |
Net foreign exchange differences | (1,430) | (1,117) | (2,141) | (113) | (19,719) | (65) | (2,937) | (27,522) |
Transfers | – | 2,695 | – | 372 | 89,932 | 5,786 | (98,785) | – |
Reclasses and other | – | (2) | (5) | – | 372 | 6 | (643) | (272) |
Balance at November 30, 2024 | 64,340 | 147,059 | 3,245,677 | 564,176 | 1,668,285 | 15,111 | 111,240 | 5,815,888 |
Additions | – | 596 | 36,509 | 15,067 | 3,422 | 165 | 186,881 | 242,640 |
Business combinations | – | 401 | 661,914 | 75,681 | 3,731 | – | 368 | 742,095 |
Grant receipts | – | (1,127) | – | – | (1,693) | – | (2,955) | (5,775) |
Disposals and retirements | (4,016) | (27) | (43,849) | (15,233) | (7,651) | (75) | (28,766) | (99,617) |
Net foreign exchange differences | 3,332 | 8,601 | 7,302 | 342 | 38,380 | 730 | 3,241 | 61,928 |
Transfers | – | 3,830 | – | 586 | 64,199 | 707 | (69,322) | – |
Reclasses and other | – | 83 | (4) | – | 188 | 49 | 77 | 393 |
Balance at November 30, 2025 | 63,656 | 159,416 | 3,907,549 | 640,619 | 1,768,861 | 16,687 | 200,764 | 6,757,552 |
Accumulated depreciation and impairment | Plant and | Leasehold | Construction | |||||
(in US $ thousands) | Land | Buildings | Ships and barges | Tank containers | equipment | improvements | in progress | Total |
Balance at December 1, 2023 | – | 62,057 | 1,840,219 | 268,692 | 758,281 | 6,485 | – | 2,935,734 |
Depreciation expense | – | 2,752 | 131,024 | 21,147 | 71,236 | 1,049 | – | 227,208 |
Disposals and retirements | – | (258) | (80,434) | (14,938) | (10,922) | (2,132) | – | (108,684) |
Net foreign exchange differences | – | (257) | (1,142) | (62) | (9,114) | (60) | – | (10,635) |
Reclasses and other | – | 2,352 | (22) | (234) | (4,873) | (2) | – | (2,779) |
Balance at November 30, 2024 | – | 66,646 | 1,889,645 | 274,605 | 804,608 | 5,340 | – | 3,040,844 |
Depreciation expense | – | 2,734 | 157,683 | 22,046 | 73,444 | 1,595 | – | 257,502 |
Disposals and retirements | – | (2) | (44,475) | (11,444) | (7,729) | (75) | – | (63,725) |
Net foreign exchange differences | – | 4,205 | 4,029 | 95 | 20,132 | 68 | – | 28,529 |
Reclasses and other | – | 2,768 | 42 | (201) | (2,438) | 54 | – | 225 |
Balance at November 30, 2025 | – | 76,351 | 2,006,924 | 285,101 | 888,017 | 6,982 | – | 3,263,375 |
Net book value: | ||||||||
At November 30, 2024 | 64,340 | 80,413 | 1,356,032 | 289,571 | 863,677 | 9,771 | 111,240 | 2,775,044 |
At November 30, 2025 | 63,656 | 83,065 | 1,900,625 | 355,518 | 880,844 | 9,705 | 200,764 | 3,494,177 |
Cost | Plant and | |||||
(in US $ thousands) | Land | Buildings | Ships and barges | Tank containers | equipment | Total |
Balance at December 1, 2023 | 89,568 | 20,823 | 114,717 | 121,942 | 10,233 | 357,283 |
New leases and other increases | 2,511 | 10,628 | 147,736 | 39,983 | 2,507 | 203,365 |
Retirements and other decreases | (1,123) | (7,542) | (24,089) | (48,441) | (3,103) | (84,298) |
Net foreign exchange differences | (1,412) | 807 | (813) | 6 | (496) | (1,908) |
Balance at November 30, 2024 | 89,544 | 24,716 | 237,551 | 113,490 | 9,141 | 474,442 |
New leases and other increases | 4,258 | 4,327 | 72,165 | 53,082 | 1,727 | 135,559 |
Acquisition of Suttons International Holdings Limited | – | 3,907 | – | 11,005 | – | 14,912 |
Retirements and other decreases | (1,727) | (3,643) | (56,439) | (53,223) | (1,630) | (116,662) |
Net foreign exchange differences | 1,863 | 1,646 | 2,796 | – | 560 | 6,865 |
Balance at November 30, 2025 | 93,938 | 30,953 | 256,073 | 124,354 | 9,798 | 515,116 |
Accumulated depreciation | Plant and | |||||
( in US $ thousands) | Land | Buildings | Ships and barges | Tank containers | equipment | Total |
Balance at December 1, 2023 | 10,782 | 8,681 | 57,229 | 47,686 | 4,634 | 129,012 |
Depreciation expense | 3,738 | 3,973 | 28,650 | 29,047 | 1,879 | 67,287 |
Retirements and other decreases | (844) | (6,157) | (21,562) | (21,537) | (2,630) | (52,730) |
Net foreign exchange differences | (148) | 27 | (457) | 12 | (267) | (833) |
Reclasses and other | (69) | 172 | – | – | 111 | 214 |
Balance at November 30, 2024 | 13,459 | 6,696 | 63,860 | 55,208 | 3,727 | 142,950 |
Depreciation expense | 4,338 | 4,429 | 37,843 | 28,693 | 1,859 | 77,162 |
Retirements and other decreases | (1,045) | (2,625) | (48,050) | (38,526) | (1,383) | (91,629) |
Net foreign exchange differences | 227 | 312 | 1,559 | 375 | 197 | 2,670 |
Reclasses and other | 1 | (478) | – | – | (156) | (633) |
Balance at November 30, 2025 | 16,980 | 8,334 | 55,212 | 45,750 | 4,244 | 130,520 |
Net book value: | ||||||
At November 30, 2024 | 76,085 | 18,020 | 173,691 | 58,282 | 5,414 | 331,492 |
At November 30, 2025 | 76,958 | 22,619 | 200,861 | 78,604 | 5,554 | 384,596 |
As of November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Contractual undiscounted cash flows: | ||
Less than: | ||
1 year | 95,458 | 75,848 |
2 years | 77,446 | 60,564 |
3 years | 57,027 | 49,064 |
4 years | 44,280 | 39,295 |
5 years | 38,390 | 30,623 |
Thereafter | 232,663 | 223,903 |
Total undiscounted cash flows | 545,264 | 479,297 |
Total lease liabilities (discounted based on the Group’s incremental | ||
borrowing rate) | 402,188 | 344,011 |
Less current maturities | (75,032) | (58,581) |
Non-current | 327,156 | 285,430 |
(in US $ thousands) | 2025 | 2024 |
Less than: | ||
1 year | 1,898 | 2,939 |
2 years | 423 | 566 |
3 years | 353 | 410 |
4 years | 265 | 282 |
5 years | 43 | 88 |
2,982 | 4,285 |
Customer | ||||||
| relations/ | Computer | |||||
( in US $ thousands) | Goodwill | Trademark | contracts | software | Other | Total |
Cost: | ||||||
Balance, December 1, 2023 | 33,301 | 1,357 | 7,111 | 63,233 | 1,271 | 106,273 |
Additions | – | – | – | 8,219 | 61 | 8,280 |
Disposals and retirements | – | (1,357) | (7,111) | (329) | – | (8,797) |
Net foreign exchange differences | 57 | – | – | (2,767) | 59 | (2,651) |
Reclasses and other | – | – | – | – | 114 | 114 |
Balance, November 30, 2024 | 33,358 | – | – | 68,356 | 1,505 | 103,219 |
Additions | – | – | – | 9,350 | – | 9,350 |
Business combinations | 32,193 | – | 10,218 | 695 | – | 43,106 |
Disposals and retirements | – | – | – | (2,808) | – | (2,808) |
Net foreign exchange differences | 1,375 | – | – | 1,804 | 156 | 3,335 |
Reclasses and other | 128 | – | – | 11 | 307 | 446 |
Balance, November 30, 2025 | 67,054 | – | 10,218 | 77,408 | 1,968 | 156,648 |
Accumulated amortisation: | ||||||
Balance, December 1, 2023 | 12,394 | 1,357 | 7,111 | 44,077 | 1,051 | 65,990 |
Amortisation charge for the year | – | – | – | 4,341 | – | 4,341 |
Disposals and retirements | – | (1,357) | (7,111) | (146) | – | (8,614) |
Net foreign exchange differences | – | – | – | (1,076) | 64 | (1,012) |
Reclasses and other | – | – | – | (32) | 91 | 59 |
Balance, November 30, 2024 | 12,394 | – | – | 47,164 | 1,206 | 60,764 |
Amortisation charge for the year | – | – | – | 5,781 | 3 | 5,784 |
Disposals and retirements | – | – | – | (2,064) | – | (2,064) |
Net foreign exchange differences | – | – | – | 962 | 126 | 1,088 |
Reclasses and other | – | – | – | – | 92 | 92 |
Balance, November 30, 2025 | 12,394 | – | – | 51,843 | 1,427 | 65,664 |
Net book value: | ||||||
At November 30, 2024 | 20,964 | – | – | 21,192 | 299 | 42,455 |
At November 30, 2025 | 54,660 | – | 10,218 | 25,565 | 541 | 90,984 |
| 2025 | 2025 | As of November 30 | |||
( in US $ thousands) | Location 1 | % Shares | % Voting rights | 2025 | 2024 |
Joint Ventures: | |||||
Tankers’ material joint ventures: | |||||
NYK Stolt Tankers S.A. | Panama | 50 | 50 | 136,399 | 111,425 |
NYK Stolt Shipholding Pte. Ltd. | Singapore | 50 | 50 | 73,320 | 75,657 |
Shanghai SC-Stolt Shipping Ltd | China | 49 | 50 | 39,963 | 39,534 |
Tankers’ non-material joint ventures: | |||||
Stolt NYK Asia Pacific Services Inc. | Singapore | – | 905 | ||
Hassel Shipping 4 A.S. 2 | Norway | – | 65,343 | ||
SIA LAPA, Ltd | Latvia | 70 | 50 | 1,091 | 1,656 |
Shanghai New Xing Yang Marine Services Co. Ltd | China | 40 | 40 | – | – |
250,773 | 294,520 | ||||
Terminals’ material joint ventures: | |||||
Advario Stolthaven Antwerp, NV | Belgium | 50 | 50 | 127,296 | 115,153 |
Jeong-IL Stolthaven Ulsan Co. Ltd | South Korea | 50 | 50 | 116,225 | 118,331 |
Tianjin Lingang Stolthaven Terminal Co. | China | 65 | 50 | 23,240 | 21,607 |
Tianjin Lingang Stolthaven Jetty Company | China | 40 | 50 | 11,287 | 10,898 |
Terminals’ non-material joint ventures: | |||||
Stolthaven Revivegen Kaohsiung Co., Ltd | Taiwan | 49 | 50 | 30,936 | 29,784 |
Ceyhan Terminal Himzetleri Anonim Sirketu | Türkiye | 33 | 50 | 16,026 | 9,461 |
Stolthaven (Westport) Sdn. Bhd. | Malaysia | 49 | 50 | 11,841 | 9,122 |
336,851 | 314,356 | ||||
Tank Containers’ non-material joint ventures: | |||||
Hyop Woon Stolt Transportation Services Co. Ltd | South Korea | 50 | 50 | 3,542 | 3,850 |
Kanoo Tank Services Ltd. | Saudi Arabia | 60 | 60 | 15,024 | 16,352 |
Vado Tank Cleaning SRL | Italy | 50 | 50 | 1,972 | 1,716 |
Laem Chabang Tank Service Co. Ltd. | Thailand | 49 | 49 | 1,049 | 1,070 |
FSTS CO., Ltd | Thailand | 49 | 49 | 1,303 | 1,056 |
Joint Tank Services FZCO | United Arab Emirates | 40 | 40 | 1,935 | 1,494 |
24,825 | 25,538 | ||||
Stolt-Nielsen Gas’ material joint venture: | |||||
Avenir LNG Limited 3 | Bermuda | – | 70,482 | ||
Stolt-Nielsen Gas’ non-material joint venture: | |||||
Higas Holdings Limited | Italy | 50 | 50 | 12,290 | 12,112 |
12,290 | 82,594 | ||||
Subtotal | 624,739 | 717,008 |
| 2025 | 2025 | As of November 30 | |||
( in US $ thousands) | Location 1 | % Shares | % Voting rights | 2025 | 2024 |
Non-material associates: | |||||
Brovig SS II Indre Selskap | Norway | 50 | 50 | – | 31 |
Essberger & Stolt Tankers GMbH & Co KG | Germany | 28 | 28 | 164 | 164 |
N.C. Stolt Transportation Services Co. Ltd | Japan | 50 | 50 | 1,326 | 1,226 |
Norterminal A.S. | Norway | 25 | 25 | 660 | 648 |
N.C. Stolt Chuyko Transportation Services Co. Ltd | Japan | 35 | 35 | 488 | 486 |
Subtotal | 2,638 | 2,555 | |||
627,377 | 719,563 |
(in US $ thousands) | Joint ventures | Associates | Total |
Balance, December 1, 2023 | 640,576 | 9,587 | 650,163 |
Share of profit of joint ventures and associates | 62,646 | 112 | 62,758 |
Dividends | (48,288) | (5,520) | (53,808 ) |
Net foreign exchange differences | (12,193) | (30) | (12,223 ) |
Net loss on cash flow hedges held by joint ventures | (2,273) | – | (2,273 ) |
Advances to joint ventures, net of repayments | 59,108 | – | 59,108 |
Net actuarial gain on pension schemes held by joint venture | 531 | – | 531 |
Investment in joint venture and associate | 14,520 | – | 14,520 |
Transfer | 1,245 | (1,245) | – |
Other | 1,136 | (349) | 787 |
Balance, November 30, 20 24 | 717,008 | 2,555 | 719,563 |
Share of profit of joint ventures and associates | 43,311 | 200 | 43,511 |
Dividends | (33,352) | – | (33,352 ) |
Net foreign exchange differences | 10,590 | (23) | 10,567 |
Net loss on cash flow hedges held by joint ventures | (3,950) | – | (3,950 ) |
Advances to joint ventures, net of repayments | 20,260 | – | 20,260 |
Investment in joint venture and associate | 6,600 | – | 6,600 |
Consolidation of HS4 and Avenir subsequent to acquiring remaining shares | (136,489) | – | (136,489 ) |
Other | 761 | (94) | 667 |
Balance, November 30, 2025 | 624,739 | 2,638 | 627,377 |
| NYK Stolt | NYK Stolt | Shanghai SC-Stolt | ||||
| Tankers S.A. | Shipholding Pte. Ltd. | Shipping Ltd | ||||
(in US $ thousands) | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Selected Balance Sheet Information | ||||||
Cash and cash equivalents | 48,254 | 41,282 | 13,851 | 26,754 | 7,313 | 24,814 |
Current assets, other than cash | 9,454 | 15,009 | 7,268 | 8,135 | 6,708 | 5,389 |
Current assets | 57,708 | 56,291 | 21,119 | 34,889 | 14,021 | 30,203 |
Non-current assets | 315,461 | 294,460 | 157,641 | 154,777 | 75,793 | 55,363 |
Total assets | 373,169 | 350,751 | 178,760 | 189,666 | 89,814 | 85,566 |
Financial liabilities, other than accounts payable | 9,323 | 13,692 | 13,951 | 4,498 | – | – |
Other current liabilities | 4,258 | 8,091 | – | – | 7,520 | 4,140 |
Current liabilities | 13,581 | 21,783 | 13,951 | 4,498 | 7,520 | 4,140 |
Non-current financial liabilities | 211,733 | 190,693 | 14,792 | 33,854 | 738 | 745 |
Other non-current liabilities | – | – | 3,375 | – | – | – |
Total non-current liabilities | 211,733 | 190,693 | 18,167 | 33,854 | 738 | 745 |
Net Assets | 147,855 | 138,275 | 146,642 | 151,314 | 81,556 | 80,681 |
Selected Income Statement Information | ||||||
Operating revenue | 87,321 | 105,068 | 52,419 | 63,455 | 36,978 | 34,896 |
Depreciation and amortisation | 16,194 | 15,052 | 12,127 | 12,006 | 7,484 | 6,025 |
Finance income | – | – | 790 | 486 | – | – |
Finance expense | 6,075 | 8,641 | 1,630 | 2,019 | – | – |
Profit (loss) before taxes | 22,303 | 35,184 | 7,580 | 18,655 | (1,188) | 1,801 |
Income tax expense | – | – | – | – | 167 | 329 |
Net profit (loss) | 22,303 | 35,184 | 7,580 | 18,655 | (1,021) | 2,130 |
Other comprehensive (loss) income | (965) | (847) | (3,753) | (493) | 1,897 | (444) |
Total comprehensive income | 21,338 | 34,337 | 3,827 | 18,162 | 876 | 1,686 |
Dividends received by Group | 5,500 | 3,000 | 4,250 | – | – | – |
| Tianjin Lingang Stolthaven | Tianjin Lingang Stolthaven | |||||||
Advario Stolthaven Antwerp, NV | Jeong-IL Stolthaven Ulsan Co. Ltd | Terminal Co. | Jetty Company | |||||
( in US $ thousands) | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Selected Balance Sheet Information | ||||||||
Cash and cash equivalents | 4,287 | 2,800 | 13 | 12 | 4,352 | 3,084 | 8,377 | 4,735 |
Current assets, other than cash | 26,580 | 26,300 | 24,312 | 22,698 | 1,139 | 1,127 | 711 | 3,956 |
Current assets | 30,867 | 29,100 | 24,325 | 22,710 | 5,491 | 4,211 | 9,088 | 8,691 |
Non-current assets | 347,608 | 316,542 | 323,281 | 337,249 | 31,817 | 32,550 | 20,755 | 21,239 |
Total assets | 378,475 | 345,642 | 347,606 | 359,959 | 37,308 | 36,761 | 29,843 | 29,930 |
Financial liabilities, other than accounts payable | 30,988 | 22,306 | 52,880 | 62,654 | – | 1,381 | – | – |
Other current liabilities | 17,082 | 18,581 | 14,207 | 10,103 | 1,559 | 2,117 | 1,136 | 2,202 |
Current liabilities | 48,070 | 40,887 | 67,087 | 72,757 | 1,559 | 3,498 | 1,136 | 2,202 |
Non-current financial liabilities | 72,103 | 69,177 | 54,856 | 57,743 | 100 | 128 | – | – |
Other non-current liabilities | 45,026 | 42,780 | 808 | 787 | – | – | – | – |
Total non-current liabilities | 117,129 | 111,957 | 55,664 | 58,530 | 100 | 128 | – | – |
Net Assets | 213,276 | 192,798 | 224,855 | 228,672 | 35,649 | 33,135 | 28,707 | 27,728 |
Selected Income Statement Information | ||||||||
Operating revenue | 118,714 | 110,719 | 96,940 | 95,086 | 10,532 | 12,109 | 7,528 | 7,235 |
Depreciation and amortisation | 34,505 | 32,611 | 11,597 | 12,298 | 2,082 | 2,363 | 1,302 | 1,269 |
Finance income | – | – | – | – | – | – | 45 | 17 |
Finance expense | 3,452 | 2,972 | 2,622 | 4,019 | 11 | 122 | – | 173 |
Profit before taxes | 21,218 | 20,593 | 41,719 | 37,508 | 2,268 | 3,683 | 2,830 | 2,746 |
Income tax expense | (5,264) | (5,547) | (9,223) | (8,147) | (574) | (728) | (710) | (693) |
Net profit | 15,954 | 15,046 | 32,496 | 29,361 | 1,694 | 2,955 | 2,120 | 2,053 |
Other comprehensive income (loss) | 17,135 | (5,531) | (11,390) | (16,639) | 819 | (472) | 573 | (428) |
Total comprehensive income | 33,089 | 9,515 | 21,106 | 12,722 | 2,513 | 2,483 | 2,693 | 1,625 |
Dividends received by Group | 6,306 | 4,912 | 12,461 | 11,475 | – | – | 686 | 829 |
| NYK Stolt | NYK Stolt | |||||
| Tankers S.A. | Shipholding Pte. Ltd. | Shanghai SC-Stolt Shipping Ltd | ||||
(in US $ thousands) | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Net assets: | ||||||
Balance, December 1 | 138,275 | 109,938 | 151,314 | 133,151 | 80,681 | 78,994 |
Profit for the year | 22,303 | 35,184 | 7,580 | 18,655 | (1,021) | 2,130 |
Dividends | (11,000) | (6,000) | (8,500) | – | – | – |
Other comprehensive (loss) income | (965) | (847) | (3,753) | (493) | 1,897 | (444) |
Other | (758) | – | 1 | 1 | (1) | 1 |
Balance, November 30 | 147,855 | 138,275 | 146,642 | 151,314 | 81,556 | 80,681 |
Percentage owned | 50% | 50% | 50% | 50% | 49% | 49% |
Interest in joint venture | 73,927 | 69,138 | 73,320 | 75,657 | 39,963 | 39,534 |
Advances | 62,472 | 42,287 | – | – | – | – |
Investment in and advances to joint ventures | 136,399 | 111,425 | 73,320 | 75,657 | 39,963 | 39,534 |
| Tianjin Lingang Stolthaven | Tianjin Lingang Stolthaven | |||||||
| Advario Stolthaven Antwerp, NV | Jeong-IL Stolthaven Ulsan Co. Ltd | Terminal Co. | Jetty Company | |||||
(in US $ thousands) | 2025 | 202 4 | 2025 | 202 4 | 2025 | 2024 | 202 5 | 202 4 |
Net assets: | ||||||||
Balance, December 1 | 192,798 | 193,107 | 228,672 | 238,900 | 33,135 | 30,654 | 27,728 | 28,174 |
Profit for the year | 15,954 | 15,046 | 32,496 | 29,361 | 1,694 | 2,955 | 2,120 | 2,053 |
Dividends | (12,612) | (9,824) | (24,922) | (22,950) | – | – | (1,715) | (2,071) |
Other comprehensive income (loss) | 17,135 | (5,531) | (11,390) | (16,639) | 819 | (472) | 573 | (428) |
Other | – | – | (1) | – | 1 | (2) | 1 | – |
Balance, November 30 | 213,275 | 192,798 | 224,855 | 228,672 | 35,649 | 33,135 | 28,707 | 27,728 |
Percentage owned | 50% | 50% | 50% | 50% | 65% | 65% | 40% | 40% |
Interest in joint venture | 106,638 | 96,399 | 112,428 | 114,336 | 23,172 | 21,538 | 11,483 | 11,091 |
Purchase adjustment to property | 2,605 | 2,690 | – | – | – | – | – | – |
Goodwill | 15,628 | 14,253 | 3,797 | 3,995 | – | – | – | – |
Other | 2,425 | 1,811 | – | – | 68 | 69 | (196) | (193) |
Investment in and advances to joint ventures | 127,296 | 115,153 | 116,225 | 118,331 | 23,240 | 21,607 | 11,287 | 10,898 |
For the years ended November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Joint Ventures | ||
Profit before taxes | 15,494 | 16,186 |
Income tax expense | 3,712 | 3,151 |
Net profit | 11,782 | 13,035 |
Other comprehensive gain (loss) | 4,131 | (213) |
Total comprehensive income | 15,913 | 12,822 |
For the years ended November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Associates | ||
Profit before taxes | 329 | 281 |
Income tax expense | 173 | 150 |
Net profit | 156 | 131 |
Other comprehensive gain | 224 | – |
Total comprehensive income | 380 | 131 |
As of November 30, | 202 5 | 20 24 | 202 5 | 20 24 | ||
( in US $ thousands, except for per share amounts) | Golar | GBL | ||||
Number of equity shares | 2,673 | 2,673 | 4,361 | 6,111 | ||
Percentage of shareholding as of November 30 | 2.5% | 2.5% | 6.1% | 8.5% | ||
Share price as of November 30 | 36.95 | 39.37 | 0.95 | 1.63 | ||
Dividends received | 3,316 | 2,712 | – | – | ||
(Loss) gain on FVTOCI | (6,468) | 47,521 | (3,875) | (2,441) | ||
Cumulative (loss) gain on FVTOCI | (7,627) | (1,159) | 392 | 4,795 | ||
Value of investment | 98,756 | 105,224 | 4,147 | 9,980 |
As of November 30, | 2025 | 20 24 | 2025 | 20 24 | 2025 | 2024 | |
( in US $ thousands, except for per share amounts) | Kingfish | Odfjell SE | Total | ||||
Number of equity shares | 17,552 | 9,238 | 8,239 | 8,239 | |||
Percentage of shareholding as of November 30 | 12.3% | 8.3% | 13.6% | 13.6% | |||
Share price as of November 30 | 0.38 | 0.61 | 12.71 | 9.93 | |||
Dividends received | – | – | 10,521 | 13,400 | 13,837 | 16,112 | |
(Loss) gain on FVTOCI | (2,732) | (1,545) | 16,197 | (3,080) | 3,121 | 40,455 | |
Cumulative (loss) gain on FVTOCI | (4,506) | (1,774) | 45,295 | 29,098 | 33,554 | 30,960 | |
Value of investment | 6,617 | 5,617 | 104,707 | 81,801 | 214,227 | 202,622 |
| As of November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Trade payables | 111,806 | 87,206 |
Withholding and value-added tax | 7,846 | 8,005 |
Insurance premiums payable | 5,020 | 1,028 |
Other | 254 | 86 |
124,926 | 96,325 |
2025 | 2024 | |||
(in US $ thousands) | <1 year | >1 year | <1 year | >1 year |
Balance, December 1 | 40,243 | – | 47,050 | – |
Revenue recognised | ||||
(from opening balance) | (40,243) | – | (47,050) | – |
Revenue recognised | ||||
(current year) | (1,357,696) | – | (1,481,940) | – |
Cash received in advance | ||||
of completion of the performance | ||||
obligation | 1,392,967 | – | 1,522,183 | – |
Balance, November 30 | 35,271 | – | 40,243 | – |
| As of November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Accrued employee expenses | 76,798 | 85,008 |
Accrued transportation expenses | 71,371 | 45,292 |
Accrued consumables | 10,569 | 17,718 |
Accrued maintenance expenses | 7,128 | – |
Accrued property taxes | 6,536 | – |
Accrued VAT expenses | 3,807 | 40,000 |
Accrued other expenses | 72,386 | 72,572 |
Deferred revenue | 26,144 | 21,568 |
274,739 | 282,158 |
Risk | Exposure arising from | Measurement | Management |
| Market risk – | Future commercial transactions | Cash flow forecasting | Forward foreign exchange contracts and cross-currency interest rate swaps |
| foreign exchange | Recognised financial assets and liabilities not | Sensitivity analysis | |
denominated in US dollars | |||
| Market risk – | Long-term borrowings at variable rates | Sensitivity analysis | Cross-currency interest rate swaps, interest rate swaps |
interest rate | |||
| Market risk – | Changes in fuel prices | Cash flow forecasting | Bunker surcharge clauses and bunker swaps |
commodity price | Sensitivity analysis | ||
| Credit risk | Cash and cash equivalents, trade receivables, derivative | Ageing analysis | Diversification of bank deposits, credit limits and letters of credit |
| financial instruments, available-for-sale debt instruments | Credit ratings | Investment guidelines for available-for-sale and held-to-maturity investments | |
| and held-to-maturity investments | |||
| Liquidity risk | Borrowings and other liabilities | Rolling cash flow forecasts | Availability of committed credit lines and borrowing facilities |
As of November 30, 2025 | ||
(in US $ thousands) | Not Impaired | Impaired |
Current | 178,780 | 31 |
Up to 30 days past due | 69,049 | 509 |
31 to 60 days past due | 19,962 | 362 |
61 to 90 days past due | 13,213 | 202 |
Greater than 91 days past due | 30,769 | 22,111 |
311,773 | 23,215 |
As of November 30, 2024 | ||
(in US $ thousands) | Not Impaired | Impaired |
Current | 216,899 | 127 |
Up to 30 days past due | 60,917 | 709 |
31 to 60 days past due | 22,763 | 494 |
61 to 90 days past due | 13,106 | 323 |
Greater than 91 days past due | 31,647 | 19,538 |
345,332 | 21,191 |
As of November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Allowance for impairment on customer trade and accrued receivables, brought forward | 21,191 | 21,278 |
Impairment recognised, net | 2,505 | 3,112 |
Accounts written off | (481) | (3,199 ) |
Balance at the end of the year | 23,215 | 21,191 |
November 30, 2025 | November 30, 2024 | |||||||
Total carrying | Total carrying | |||||||
(in US $ thousands) | Current | Non-current | value | Fair value | Current | Non-current | value | Fair value |
Derivative Financial Instruments at Fair Value | ||||||||
Assets | ||||||||
Foreign currency exchange contracts – cash flow hedges | 3,686 | – | 3,686 | 3,686 | 3,142 | – | 3,142 | 3,142 |
Interest rate swaps – cash flow hedges | 2,951 | 411 | 3,362 | 3,362 | 3,283 | 2,337 | 5,620 | 5,620 |
Cross-currency interest rate swaps – cash flow hedges | 490 | 3,581 | 4,071 | 4,071 | 189 | – | 189 | 189 |
Carbon emission forward contracts – cash flow hedges | 1,322 | – | 1,322 | 1,322 | 400 | – | 400 | 400 |
8,449 | 3,992 | 12,441 | 12,441 | 7,014 | 2,337 | 9,351 | 9,351 | |
Liabilities | ||||||||
Cross-currency interest rate swaps – cash flow hedges | 265 | 4,310 | 4,575 | 4,575 | 776 | 7,860 | 8,636 | 8,636 |
Foreign currency exchange contracts – cash flow hedges | 1,330 | – | 1,330 | 1,330 | 5,720 | – | 5,720 | 5,720 |
Interest rate swaps – cash flow hedges | 2,651 | 7,010 | 9,661 | 9,661 | 846 | 4,811 | 5,657 | 5,657 |
4,246 | 11,320 | 15,566 | 15,566 | 7,342 | 12,671 | 20,013 | 20,013 |
As of November 30 | ||
( in US $ thousands) | 2025 | 2024 |
Interest rate derivatives | (10,045) | (999) |
Foreign exchange contracts | (1,133) | – |
Cross-currency interest rate swaps | (6,080) | (4,104) |
Foreign exchange and interest rate hedges held by joint ventures | (1,338) | 2,612 |
Deferred income tax gain on the interest rate derivatives | 1,944 | 1,367 |
(16,652) | (1,124) |
Purchase (sale) | ||
(in local currency, thousands) | 2025 | 2024 |
Euro | 89,549 | 69,000 |
Singapore dollar | 26,545 | 20,000 |
Australian dollar | 22,000 | |
British pound | 15,800 | 18,000 |
Norwegian krone | (237,267) | 327,000 |
For the year ended November 30, 20 25 | Less than | More than | |||
(in US $ thousands) | 1 yr | 2-3 yrs | 4-5 yrs | 5 yrs | Total |
Contractual obligations: | |||||
Accounts payable, excluding withholding and value-added taxes | 117,080 | – | – | – | 117,080 |
Accrued expenses and dividend payable, excluding contract liabilities | 361,461 | – | – | – | 361,461 |
Long-term lease liabilities, including current maturities | 75,032 | 105,225 | 62,792 | 159,139 | 402,188 |
Interest on long-term lease liabilities | 20,426 | 29,249 | 19,878 | 73,524 | 143,077 |
Short-term bank loans | 65,000 | – | – | – | 65,000 |
Long-term debt, including current maturities | 296,550 | 652,276 | 564,356 | 638,888 | 2,152,070 |
Interest on long-term debt | 110,090 | 182,387 | 118,276 | 96,926 | 507,679 |
Derivative financial liabilities | 4,701 | 7,045 | 6,984 | – | 18,730 |
Other current liabilities | 42,918 | – | – | – | 42,918 |
Total contractual obligations | 1,093,258 | 976,182 | 772,286 | 968,477 | 3,810,203 |
For the year ended November 30, 2024 | Less than | More than | |||
(in US $ thousands) | 1 yr | 2-3 yrs | 4-5 yrs | 5 yrs | Total |
Contractual obligations: | |||||
Accounts payable, excluding withholding and value-added taxes | 88,320 | – | – | – | 88,320 |
Accrued expenses and dividend payable, excluding contract liabilities | 379,749 | – | – | – | 379,749 |
Long-term lease liabilities, including current maturities | 58,581 | 83,169 | 51,368 | 150,893 | 344,011 |
Interest on long-term lease liabilities | 17,267 | 26,459 | 18,551 | 73,010 | 135,287 |
Long-term debt, including current maturities | 200,446 | 506,426 | 605,365 | 548,260 | 1,860,497 |
Interest on long-term debt | 103,040 | 170,949 | 114,561 | 93,865 | 482,415 |
Derivative financial liabilities | 1,616 | 6,688 | 5,489 | 447 | 14,240 |
Other current liabilities | 56,031 | – | – | – | 56,031 |
Total contractual obligations | 905,050 | 793,691 | 795,334 | 866,475 | 3,360,550 |
(in US $ thousands) | Notes | 2025 | 2024 |
Preferred ship fixed rate mortgages: | |||
Fixed interest rates ranging from 4.2% to 5.7% | |||
(2024: 4.2% to 5.7%), maturities vary up to 2038 | (i) | 610,954 | 402,636 |
Preferred ship variable rate mortgages: | |||
Interest rates ranging from 6.3% to 7.0% (2024: | |||
7.6% to 8.5%), maturities vary up to 2040 | (ii) | 139,246 | 253,749 |
Senior secured credit facilities | (iii) | 984,953 | 1,040,170 |
Senior unsecured bond issues | (iv) | 296,939 | 136,673 |
Committed revolving credit agreement | 23 | 80,000 | – |
Bank loans: | |||
Interest rates ranging from 1.5% to 7.1% (2024: | |||
1.5% to 2.1%), maturities vary up to 2032 | 22,330 | 9,544 | |
2,134,422 | 1,842,772 | ||
Less – current maturities | (292,295) | (195,645) | |
| 1,842,127 | 1,647,127 |
| At Dec | ember | Exchange | At November | |||
(in US $ thousands) | 1, 2024 | Cash flow | differences | Other movements | 30, 2025 | |
Cash on hand | 92,073 | 32,956 | (3,355) | – | 121,674 | |
Short-term time deposits | 242,665 | (219,782) | – | – | 22,883 | |
Cash and cash equivalents | 334,738 | (186,826) | (3,355) | – | 144,557 | |
Borrowings: | ||||||
Short-term bank loans | – | (65,000) | – | – | (65,000) | |
Long-term debt, including current maturities | (1,842,772) | 77,563 | (17,029) | (352,184) | (2,134,422) | |
Lease liabilities, including current maturities | (344,011) | 70,496 | (4,075) | (124,598) | (402,188) | |
Net debt | (1,852,045) | (103,767) | (24,459) | (476,782) | (2,457,053) |
| At Dec | ember | Exchange | At November | |||
(in US $ thousands) | 1, 2023 | Cash flow | differences | Other movements | 30, 2024 | |
Cash deposits | 176,780 | (81,770) | (2,937) | – | 92,073 | |
Short-term time deposits | 269,735 | (27,070) | – | – | 242,665 | |
Cash and cash equivalents | 446,515 | (108,840) | (2,937) | – | 334,738 | |
Borrowings: | ||||||
Long-term debt, including current maturities | (1,836,601) | 1,317 | (8,104) | 616 | (1,842,772) | |
Lease liabilities, including current maturities | (238,207) | 64,130 | 2,567 | (172,501) | (344,011) | |
Net debt | (1,628,293) | (43,393) | (8,474) | (171,885) | (1,852,045) |
As of November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Non-current assets | 26,278 | 24,082 |
Non-current liabilities | (19,858) | (20,197) |
Net pension asset | 6,420 | 3,885 |
| As of November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Present value of funded obligations | (168,307) | (170,552) |
Fair value of plans assets | 174,727 | 174,437 |
6,420 | 3,885 |
| For the years ended | ||
| November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Service cost | 467 | 437 |
Interest (income) cost, net | (5) | 155 |
Cost of plan administration | 416 | 475 |
Net periodic benefit cost | 878 | 1,067 |
| For the years ended | ||
November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Effect of changes in demographic assumptions | 259 | (410) |
Effect of changes in financial assumptions | (1,165) | 4,149 |
Effect of experience assumptions | 130 | 439 |
Return on plan assets (excluding interest income) | (815) | (6,091) |
Remeasurements recognised in other comprehensive income | (1,591) | (1,913) |
| For the years ended | ||
| November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Benefit obligations at beginning of year | 170,552 | 168,950 |
Current service cost | 478 | 437 |
Past service income | (11) | – |
Interest cost | 8,553 | 8,856 |
Benefits paid | (11,270) | (11,823) |
Foreign exchange rate changes | 781 | (46) |
Remeasurements: | ||
Effect of changes in demographic assumptions | 259 | (410) |
Effect of changes in financial assumptions | (1,165) | 4,149 |
Effect of experience adjustments | 130 | 439 |
Benefits obligation at end of year | 168,307 | 170,552 |
| For the years ended | ||
November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Fair value of plan assets at beginning of year | 174,437 | 170,305 |
Return on plan assets (excluding interest income) | 815 | 6,091 |
Interest income | 8,558 | 8,701 |
Company contributions | 1,629 | 1,612 |
Foreign exchange rate changes | 974 | 26 |
Benefits paid | (11,270) | (11,823) |
Expenses paid | (416) | (475) |
Fair value of plan assets at end of year | 174,727 | 174,437 |
| As of November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Actives | 25,769 | 25,133 |
Vested former employees not yet retired | 25,218 | 27,869 |
Retirees | 117,320 | 117,550 |
168,307 | 170,552 |
| As of November 30 | ||
2025 | 2024 | |
Actives | 947 | 962 |
Vested former employees not yet retired | 454 | 465 |
Retirees | 731 | 728 |
2,132 | 2,155 |
| As of November 30 | ||
2025 | 2024 | |
Weighted-average assumptions to determine projected benefit | ||
obligations: | ||
Discount rate | 5.20% | 5.19% |
Rate of compensation increase | 3.60% | 3.54% |
Rate of pension increases | 2.85% | 3.07% |
Rate of price inflation | 2.83% | 3.14% |
Life expectancy for an individual currently at 65: | ||
| Male | 22.0 yrs | 21.0 yrs |
Female | 23.0 yrs | 23.0 yrs |
Impact on defined benefit obligation | |||
Change in assumption | Increase in assumption | Decrease in assumption | |
Discount rate | 0.25% | Decrease by 2.3% | Increase by 2.4% |
Compensation growth rate | 0.25% | Increase by 2.1% | Decrease by 2.0% |
Pension growth rate | 0.25% | Increase by 2.2% | Decrease by 2.2% |
Price inflation | 0.25% | Increase by 2.5% | Decrease by 2.4% |
Increase by 1 year in a ssumption | Decrease by 1 year in assumption | ||
Life expectancy | Increase by 2.7% | Decrease by 2.7% |
As of November 30 | ||||
(in US $ thousands) | 2025 | % | 2024 | % |
Cash and cash equivalents | 10,018 | 6% | 5,836 | 3% |
Equity instruments | 24,892 | 14% | 26,780 | 15% |
Debt instruments | 135,844 | 78% | 137,117 | 79% |
Real estate | 1,474 | 1% | 2,252 | 1% |
Investment funds | 1,035 | – | 1,030 | 1% |
Assets held by insurance company | 307 | – | 322 | – |
Other | 1,157 | 1% | 1,100 | 1% |
Total | 174,727 | 100% | 174,437 | 100% |
As of November 30, 2025 | Less than | Between | Between | More than 5 | |
(in US $ thousands) | a year | 1-2 years | 2-5 years | years | Total |
Pension benefits | 11,741 | 24,615 | 24,505 | 61,235 | 122,096 |
Post-employment benefits | 319 | 582 | 530 | 1,223 | 2,654 |
Total | 12,060 | 25,197 | 25,035 | 62,458 | 124,750 |
As of November 30, 2024 | Less than | Between | Between | More than 5 | |
(in US $ thousands) | a year | 1-2 years | 2-5 years | years | Total |
Pension benefits | 11,503 | 23,741 | 24,853 | 60,744 | 120,841 |
Post-employment benefits | 409 | 643 | 559 | 1,272 | 2,883 |
Total | 11,912 | 24,384 | 25,412 | 62,016 | 123,724 |
Claims | E nvironmental | |||
(in US $ thousands) | provision | provision | Restructuring | Total |
Balance at December 1, 2024 | 404 | 117 | – | 521 |
Reversal (additional) provisions recognised, net | (29) | (62) | 195 | 104 |
Reductions arising from payments | (129) | (113) | – | (242) |
Net foreign exchange differences | 23 | 58 | – | 81 |
Balance at November 30, 2025 | 269 | – | 195 | 464 |
Asset | ||||
E nvironmental | r etirement | |||
(in US $ thousands) | provision | o bligations | Claims provision | Total |
Balance at December 1, 2024 | – | 1,928 | 13,121 | 15,049 |
Business combinations | 2,036 | – | – | 2,036 |
Additional provisions recognised, net | – | 11 | 429 | 440 |
Transfer to accrued expenses | – | (200) | – | (200) |
Net foreign exchange differences | – | 9 | 33 | 42 |
Balance at November 30, 2025 | 2,036 | 1,748 | 13,583 | 17,367 |
For the years ended November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Board fees | 975 | 2,140 |
Salary and benefits | 6,246 | 6,048 |
Profit sharing | 2,705 | 3,607 |
Long-term incentives | 2,780 | 2,279 |
Defined benefit pension cost | 159 | 148 |
Defined contribution pension cost | 420 | 481 |
Total compensation and benefits | 13,285 | 14,703 |
Average number of key managers included | 12 | 11 |
| As of November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Joint ventures: | ||
Amounts due from the Group | 13,514 | 26,157 |
Amounts due to the Group | 72,893 | 87,046 |
| For the years ended November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Joint Ventures | ||
Charter hire revenue 1 | 156,628 | 213,483 |
Tank container cleaning station revenue | 7,863 | 9,167 |
Charter hire expense | 61,521 | 131,535 |
Management, freight and STJS commission and other expenses | 18,308 | 37,263 |
Finance expense | 3,249 | 4,135 |
Associates | ||
Bareboat revenue | – | 4,231 |
Commission, management and other revenue 2 | 1,475 | 1,838 |
Tank container cleaning station revenue | 3,536 | 3,531 |
As of November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Short-term loans, long-term debt and lease liabilities | 2,601,610 | 2,186,783 |
Equity attributable to equity holders of SNL less intangible assets and goodwill and excluding other components of equity | 2,490,16 0 | 2,316,743 |
Debt to tangible net worth | 1.04 | 0.94 |
| For the years ended November 30 | ||
(in US $ thousands, except per share data) | 2025 | 2024 |
Net profit | 350,156 | 394,759 |
Less: Dividends on Founder’s Shares | (66) | (67) |
Net profit attributable to holders of Common Shares | 350,090 | 394,692 |
Basic and diluted weighted average shares outstanding | 53,282 | 53,524 |
Basic earnings per share | 6.57 | 7.38 |
Diluted earnings per share | 6.57 | 7.38 |
| For the years ended November 30 | ||
(in US $ thousands) | 2025 | 2024 |
Net profit | 350,156 | 394,759 |
Adjustments to reconcile net profit to net cash from operating activities: | ||
Depreciation of property, plant and equipment | 334,440 | 294,416 |
Amortisation of intangible assets | 6,008 | 4,341 |
Finance expense, net | 133,477 | 109,984 |
Net periodic benefit expense of defined benefit pension plans | 878 | 1,067 |
Income tax expense | 39,749 | 46,356 |
Share of profit of joint ventures and associates | (43,511) | (62,758) |
Fair value adjustment on biological assets | (12,607) | 699 |
Foreign currency exchange loss (gain), net | 1,661 | (277) |
Gain on step-up acquisition of Avenir LNG Ltd and Hassel Shipping 4 A.S. | (75,190) | – |
Gain on disposal of assets, net | (520) | (7,485) |
Changes in assets and liabilities: | ||
Decrease (increase) in receivables | 75,562 | (36,653) |
Decrease in inventories | 636 | 624 |
(Increase) decrease in biological assets | (2,435) | 208 |
(Increase) decrease in prepaid expenses and other current assets | (2,076) | 25,633 |
(Decrease) increase in accounts payable and other current liabilities | (75,307) | 10,972 |
Contributions to defined benefit pension plans | (1,629) | (1,642) |
Payment of the MSC Flaminia provision | – | (290,000) |
Dividends from joint ventures and associates | 33,352 | 53,808 |
Other, net | (2,582) | (173) |
Cash generated from operations | 760,062 | 543,879 |
(in US $ thousands) | |
Cash consideration for equity | 81,905 |
Share of closing net debt and shareholder loan to SNL | 75,021 |
Share of working capital | (1,518) |
Total consideration | 155,408 |
Fair value of the Group’s investment in Avenir before the business combination | 77,951 |
Non-controlling interest | 6,350 |
Preliminary | |||
Fair v alue | |||
(in US $ thousands) | Transfer value | adjustments | Total |
Cash and cash equivalents | 17,850 | – | 17,850 |
Short-term receivable to the Group | (3,992) | – | (3,992) |
Net working capital | 3,315 | – | 3,315 |
Newbuildings | 25,166 | – | 25,166 |
Ships in service | 210,213 | 81,344 | 291,557 |
Shareholder loan to the Group | (23,997) | – | (23,997) |
Debt related to ships | (140,192) | (1,905) | (142,097) |
Non-controlling interest | (6,350) | – | (6,350) |
Net assets acquired | 82,013 | 79,439 | 161,452 |
Consideration paid for net assets and non-controlling interest | 166,207 | – | 166,207 |
Goodwill | – | – | 4,755 |
Pro forma year | |
ended November | |
(in US $ thousands) | 30, 2025 |
Revenue | 2,774,701 |
Net profit | 349,356 |
(in US $ thousands) | |
Cash consideration for equity | 111,851 |
Share of closing debt and interest rate swap assumed | 77,548 |
Share of working capital | (3,873) |
Total consideration | 185,526 |
Fair value of the Group’s investment in HS4 before the business combination | 111,851 |
Preliminary | |||
Fair v alue | |||
(in US $ thousands) | Transfer value | adjustments | Total |
Cash and cash equivalents | 21,364 | – | 21,364 |
Net working capital | 7,746 | – | 7,746 |
Derivatives | 5,541 | – | 5,541 |
Ships in service | 283,970 | 87,081 | 371,051 |
Debt related to ships | (180,949) | (1,051) | (182,000) |
Net assets acquired | 137,672 | 86,030 | 223,702 |
Pro forma year | |
ended November | |
(in US $ thousands) | 30, 2025 |
Revenue | 2,769,001 |
Net profit | 352,501 |
(in US $ thousands) | |
Cash consideration for equity | 79,425 |
Share of closing debt and interest rate swap assumed | 38,035 |
Share of working capital | (585) |
Total consideration | 116,875 |
Preliminary | |||
Fair v alue | |||
(in US $ thousands) | Transfer value | adjustments | Total |
Cash and cash equivalents | 4,200 | – | 4,200 |
Net working capital | 585 | – | 585 |
Property, plant and equipment | 79,864 | – | 79,864 |
Right-of-use assets | 14,912 | – | 14,912 |
Customer relations intangible asset | – | 10,218 | 10,218 |
Deferred tax asset | 4,608 | (4,608) | – |
Other assets | 553 | – | 553 |
Long-term debt and lease liabilities | (42,235) | – | (42,235) |
Provisions | – | (2,036) | (2,036) |
Deferred tax liability | (14,357) | 509 | (13,848) |
Non-controlling interest | (226) | – | (226) |
Net assets acquired | 47,904 | 4,083 | 51,987 |
Consideration paid for net assets and non-controlling interest | – | – | 79,425 |
Goodwill | – | – | 27,438 |
Pro forma year | |
ended November | |
(in US $ thousands) | 30, 2025 |
Revenue | 2,934,401 |
Net profit | 348,856 |