●
|
Net Revenues of $25.9 million
|
●
|
EBITDA of $10.7 million
|
●
|
Net Loss of $2.6 million
|
●
|
Net Revenues of $95.9 million
|
●
|
EBITDA of $47.3 million
|
●
|
Net Income of $1.6 million (before noncontrolling interest)
|
Year Ended
December 31, 2010
|
Year Ended
December 31, 2009
|
Three Months Ended
December 31, 2010
|
Three Months Ended
December 31, 2009
|
|||||||||||||
Fleet Data
|
||||||||||||||||
Average number of vessels (1)
|
16.6 | 7.9 | 20.0 | 11.0 | ||||||||||||
Ownership days (2)
|
6,040 | 2,895 | 1,840 | 1,012 | ||||||||||||
Available days (3)
|
5,662 | 2,638 | 1,642 | 983 | ||||||||||||
Operating days (4)
|
5,627 | 2,614 | 1,630 | 969 | ||||||||||||
Fleet utilization (5)
|
93.2 | % | 90.3 | % | 88.6 | % | 95.8 | % | ||||||||
Fleet utilization excluding drydocking off hire days (6)
|
99.4 | % | 99.1 | % | 99.3 | % | 98.6 | % | ||||||||
Average Daily Results
|
||||||||||||||||
TCE rate (7)
|
$ | 16,532 | $ | 32,909 | $ | 15,277 | $ | 17,331 | ||||||||
Vessel operating expenses (8)
|
$ | 5,077 | $ | 5,603 | $ | 5,689 | $ | 6,389 | ||||||||
Management fee (9)
|
$ | 438 | $ | 592 | $ | 394 | $ | 628 | ||||||||
Total vessel operating expenses (10)
|
$ | 5,515 | $ | 6,195 | $ | 6,083 | $ | 7,017 |
(1)
|
Average number of vessels is the number of vessels that constituted the Company's fleet for the relevant period, as measured by the sum of the number of days each vessel was a part of the Company's fleet during the relevant period divided by the number of calendar days in the relevant period.
|
(2)
|
Ownership days are the total number of days in a period during which the vessels in a fleet have been owned. Ownership days are an indicator of the size of the Company's fleet over a period and affect both the amount of revenues and the amount of expenses that the Company recorded during a period.
|
(3)
|
Available days are the number of ownership days less the aggregate number of days that vessels are off-hire due to major repairs, dry dockings or special or intermediate surveys. The shipping industry uses available days to measure the number of ownership days in a period during which vessels should be capable of generating revenues. During the year ended December 31, 2010, the Company incurred 378 off hire days for vessel scheduled drydocking. During the three months ended December 31, 2010, the Company incurred 198 off hire days for vessel scheduled drydocking.
|
(4)
|
Operating days are the number of available days in a period less the aggregate number of days that vessels are off-hire due to any reason, including unforeseen circumstances. The shipping industry uses operating days to measure the aggregate number of days in a period during which vessels actually generate revenues.
|
(5)
|
Fleet utilization is the percentage of time that our vessels were generating revenue, and is determined by dividing operating days by ownership days for the relevant period.
|
(6)
|
Fleet utilization excluding drydocking off hire days is calculated by dividing the number of the fleet's operating days during a period by the number of available days during that period. The shipping industry uses fleet utilization excluding drydocking off hire days to measure a Company's efficiency in finding suitable employment for its vessels and excluding the amount of days that its vessels are off hire for reasons such as scheduled repairs, vessel upgrades, or dry dockings or special or intermediate surveys.
|
(7)
|
TCE rates are defined as our net revenues less voyage expenses during a period divided by the number of our operating days during the period, which is consistent with industry standards. Voyage expenses include port charges, bunker (fuel oil and diesel oil) expenses, canal charges and other commissions.
|
Year Ended December 31,
|
Three Months Ended December 31,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Net revenues from vessels
|
95,856 | 87,897 | 25,861 | 17,289 | ||||||||||||
Voyage expenses
|
(2,833 | ) | (1,872 | ) | (959 | ) | (495 | ) | ||||||||
Net operating revenues
|
93,023 | 86,025 | 24,902 | 16,794 | ||||||||||||
Operating days
|
5,627 | 2,614 | 1,630 | 969 | ||||||||||||
Daily time charter equivalent rate
|
16,532 | 32,909 | 15,277 | 17,331 |
(8)
|
Average daily vessel operating expenses, which include crew costs, provisions, deck and engine stores, lubricating oil, insurance, maintenance and repairs, are calculated by dividing vessel operating expenses by ownership days for the relevant time periods:
|
Year Ended December 31,
|
Three Months Ended December 31,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Operating expenses
|
30,667 | 16,222 | 10,467 | 6,466 | ||||||||||||
Ownership days
|
6,040 | 2,895 | 1,840 | 1,012 | ||||||||||||
Daily vessel operating expenses
|
5,077 | 5,603 | 5,689 | 6,389 |
(9)
|
Daily management fees are calculated by dividing total management fees by ownership days for the relevant time period.
|
(10)
|
Total vessel operating expenses ("TVOE") is a measurement of total expenses associated with operating the vessels. TVOE is the sum of vessel operating expenses and management fees. Daily TVOE is calculated by dividing TVOE by fleet ownership days for the relevant time period.
|
Vessel Name
|
Vessel Class
|
Capacity
|
Year Built
|
Charter Rate ($)
|
Charter Expiry (latest)
|
(DWT)
|
|||||
M/V Bremen Max
|
Panamax
|
73,503
|
1993
|
spot positioning
|
Feb. 2011
|
M/V Hamburg Max (1)
|
Panamax
|
72,338
|
1994
|
21,500
|
Oct. 2012
|
M/V Davakis G.
|
Supramax
|
54,051
|
2008
|
spot positioning
|
Feb. 2011
|
M/V Delos Ranger
|
Supramax
|
54,051
|
2008
|
spot positioning
|
Feb. 2011
|
M/V African Zebra (2)
|
Handymax
|
38,623
|
1985
|
7,500
|
Sep. 2011
|
M/V African Oryx (2)
|
Handysize
|
24,110
|
1997
|
7,000
|
Sep. 2011
|
M/V BET Commander
|
Capesize
|
149,507
|
1991
|
24,000
|
Dec. 2011
|
M/V BET Fighter
|
Capesize
|
173,149
|
1992
|
25,000
|
Sep. 2011
|
M/V BET Prince
|
Capesize
|
163,554
|
1995
|
25,000
|
Jan. 2012
|
M/V BET Scouter
|
Capesize
|
171,175
|
1995
|
26,000
|
Oct. 2011
|
M/V BET Intruder
|
Panamax
|
69,235
|
1993
|
15,500
|
Sep. 2011
|
M/V Fiesta (3)
|
Handysize
|
29,519
|
1997
|
Floating, BHSI linked
|
Nov. 2013
|
M/V Pacific Fantasy (3)
|
Handysize
|
29,538
|
1996
|
Floating, BHSI linked
|
Jan. 2014
|
M/V Pacific Fighter (3)
|
Handysize
|
29,538
|
1998
|
Floating, BHSI linked
|
Nov. 2013
|
M/V Clipper Freeway (3)
|
Handysize
|
29,538
|
1998
|
Floating, BHSI linked
|
Feb. 2014
|
M/V African Joy (4)
|
Handysize
|
26,482
|
1996
|
14,000
|
Nov. 2011
|
M/V African Glory (5)
|
Handysize
|
24,252
|
1998
|
7,000
|
Nov. 2012
|
M/V Asian Grace (6)
|
Handysize
|
20,412
|
1999
|
7,000
|
Sep. 2012
|
M/V Clipper Glory
|
Handysize
|
29,982
|
2007
|
25,000
|
Aug. 2012
|
M/V Clipper Grace
|
Handysize
|
30,548
|
2007
|
25,000
|
Aug. 2012
|
Total
|
|
1,293,105
|
|
|
(1)
|
Represents profit sharing arrangement at a floor rate of $21,500 per day and a ceiling of $25,500 per day, with a 50% profit sharing arrangement to apply to any amount in excess of the ceiling. The spread between floor and ceiling will accrue 100% to Seanergy. The base used for the calculation of the rate is the Time Charter Average of the Baltic Panamax Index.
|
(2)
|
Represents floor charter rates excluding a 50% profit share distributed equally between the Company and the charterer calculated on the adjusted Time Charter Average of the Baltic Supramax Index ("BSI").
|
(3)
|
Time Charter Average of the Baltic Handysize Index increased by 100.63% minus Opex.
|
(4)
|
The charterer has the option to extend the time charter agreement for an additional 11 to 13 months at the same rate.
|
(5)
|
Represents profit sharing arrangement at a floor rate of $7,000 per day and a ceiling of $12,000 per day, with a profit sharing arrangement of 75% for the Company and 25% for the charterer applicable between the $7,000 floor and $12,000 ceiling and, for any amount in excess of the ceiling, profit sharing of 50% for the Company and 50% for the charterer. The calculation of the rate will be based on the adjusted Time Charter Average of the BSI. The two (2) year time charter agreement with a profit sharing arrangement is an open ended contract with a 6 months mutual notice following November 2012.
|
(6)
|
Represents profit sharing arrangement at a floor rate of $7,000 per day and a ceiling of $11,000 per day, with a profit sharing arrangement of 75% for the Company and 25% for the charterer applicable between the $7,000 floor and $11,000 ceiling and, for any amount in excess of the ceiling, profit sharing of 50% for the Company and 50% for the charterer. The calculation of the rate will be based on the adjusted Time Charter Average of the BSI. The two (2) year time charter agreement with a profit sharing arrangement is an open ended contract with a 6 months mutual notice following September 2012.
|
Seanergy Maritime Holdings Corp.
Reconciliation of Net Income to Adjusted EBITDA
(All amounts expressed in thousands of U.S. Dollars)
|
Year Ended
December 31, 2010
|
Year Ended
December 31, 2009
|
Three Months Ended
December 31, 2010
|
Three Months Ended
December 31, 2009
|
|||||||||||||
Net income attributable to Seanergy Maritime Holdings
|
132 | 30,052 | (2,629 | ) | (3,213 | ) | ||||||||||
Plus: Net income attributable to the noncontrolling interest
|
1,509 | 1,517 | 0 | 1,584 | ||||||||||||
Plus: Interest and finance costs, net (including interest income)
|
12,573 | 7,186 | 3,843 | 2,304 | ||||||||||||
Plus: Income taxes
|
60 | 0 | 44 | 0 | ||||||||||||
Plus: Depreciation and amortization
|
32,985 | 27,857 | 9,472 | 6,745 | ||||||||||||
EBITDA
|
47,259 | 66,612 | 10,730 | 7,420 | ||||||||||||
Plus: Loss (Gain) on interest rate swaps
|
4,164 | 1,575 | (171 | ) | 164 | |||||||||||
Adjusted EBITDA
|
51,423 | 68,187 | 10,559 | 7,584 |
Seanergy Maritime Holdings Corp.
Reconciliation of Net Cash Provided by Operating Activities to Adjusted EBITDA
(All amounts expressed in thousands of U.S. Dollars)
|
||||||||||||||||
Year Ended
December 31, 2010
|
Year Ended
December 31, 2009
|
Three Months Ended
December 31, 2010
|
Three Months Ended
December 31, 2009
|
|||||||||||||
Net cash flow provided by operating activities
|
31,537 | 43,208 | 5,240 | 6,763 | ||||||||||||
Changes in operating assets and liabilities
|
(2,038 | ) | 3,046 | (3,100 | ) | (3,721 | ) | |||||||||
Fair value of contracts
|
319 | 125 | 79 | 84 | ||||||||||||
Change in fair value of financial instruments
|
27 | (189 | ) | 800 | 778 | |||||||||||
Payments for dry-docking
|
5,519 | 7,119 | 4,012 | 1,367 | ||||||||||||
Amortization and write-off of deferred charges
|
(738 | ) | (696 | ) | (188 | ) | (155 | ) | ||||||||
Interest and finance costs, net (includes interest income)
|
12,573 | 7,186 | 3,843 | 2,304 | ||||||||||||
Gain from acquisition of subsidiary
|
0 | 6,813 | 0 | 0 | ||||||||||||
Income taxes
|
60 | 0 | 44 | 0 | ||||||||||||
EBITDA
|
47,259 | 66,612 | 10,730 | 7,420 | ||||||||||||
Plus: Loss (Gain) on interest rate swaps
|
4,164 | 1,575 | (171 | ) | 164 | |||||||||||
Adjusted EBITDA
|
51,423 | 68,187 | 10,559 | 7,584 |
2010 (Unaudited)
|
2009
|
|||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
53,787 | 63,607 | ||||||
Restricted cash
|
10,385 | - | ||||||
Accounts receivable trade, net
|
999 | 495 | ||||||
Due from related parties
|
- | 265 | ||||||
Inventories
|
1,459 | 1,126 | ||||||
Other current assets
|
1,829 | 1,980 | ||||||
Total current assets
|
68,459 | 67,473 | ||||||
Fixed assets:
|
||||||||
Vessels, net
|
597,372 | 444,820 | ||||||
Office equipment, net
|
29 | 20 | ||||||
Total fixed assets
|
597,401 | 444,840 | ||||||
Other assets
|
||||||||
Goodwill
|
17,275 | 17,275 | ||||||
Deferred charges
|
13,086 | 8,684 | ||||||
Other non-current assets
|
180 | 180 | ||||||
TOTAL ASSETS
|
696,401 | 538,452 | ||||||
LIABILITIES AND EQUITY
|
||||||||
Current liabilities:
|
||||||||
Current portion of long-term debt
|
53,380 | 33,206 | ||||||
Trade accounts and other payables
|
2,340 | 990 | ||||||
Due to underwriters
|
- | 19 | ||||||
Due to related parties
|
4,025 | - | ||||||
Accrued expenses
|
3,491 | 1,719 | ||||||
Accrued interest
|
1,009 | 1,508 | ||||||
Financial instruments
|
5,787 | 3,556 | ||||||
Below market acquired time charters
|
266 | - | ||||||
Deferred revenue – related party
|
1,041 | 894 | ||||||
Deferred revenue
|
1,452 | 246 | ||||||
Total current liabilities
|
72,791 | 42,138 | ||||||
Long-term debt, net of current portion
|
346,168 | 267,360 | ||||||
Financial instruments, net of current portion
|
2,777 | 1,550 | ||||||
Below market acquired time charters
|
- | 585 | ||||||
Total liabilities
|
421,736 | 311,633 | ||||||
Commitments and contingencies
|
- | - | ||||||
EQUITY
|
||||||||
Seanergy shareholders' equity
|
||||||||
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued
|
- | - | ||||||
Common stock, $0.0001 par value; 500,000,000 and 200,000,000 authorized shares as
at December 31, 2010 and 2009, respectively; 109,723,980 and 33,255,170 shares
issued and outstanding as at December 31, 2010 and 2009, respectively
|
11 | 3 | ||||||
Additional paid-in capital
|
279,268 | 213,232 | ||||||
Accumulated deficit
|
(4,614 | ) | (4,746 | ) | ||||
Total Seanergy shareholders' equity
|
274,665 | 208,489 | ||||||
Noncontrolling interest
|
- | 18,330 | ||||||
Total equity
|
274,665 | 226,819 | ||||||
TOTAL LIABILITIES AND EQUITY
|
696,401 | 538,452 |
Three months ended
December 31,
|
Year ended
December 31,
|
|||||||||||||||
2010 (Unaudited)
|
2009
(Unaudited)
|
2010 (Unaudited)
|
2009
|
|||||||||||||
Revenues:
|
||||||||||||||||
Vessel revenue - related party
|
8,569 | 13,791 | 44,175 | 83,903 | ||||||||||||
Vessel revenue
|
18,100 | 4,023 | 54,777 | 6,340 | ||||||||||||
Commissions – related party
|
(319 | ) | (100 | ) | (1,546 | ) | (2,226 | ) | ||||||||
Commissions
|
(489 | ) | (425 | ) | (1,550 | ) | (120 | ) | ||||||||
Vessel revenue, net
|
25,861 | 17,289 | 95,856 | 87,897 | ||||||||||||
Expenses:
|
||||||||||||||||
Direct voyage expenses
|
(1,199 | ) | (273 | ) | (2,399 | ) | (753 | ) | ||||||||
Vessel operating expenses
|
(10,467 | ) | (6,466 | ) | (30,667 | ) | (16,222 | ) | ||||||||
Voyage expenses - related party
|
240 | (222 | ) | (434 | ) | (1,119 | ) | |||||||||
Management fees - related party
|
(597 | ) | (636 | ) | (2,328 | ) | (1,715 | ) | ||||||||
Management fees
|
(129 | ) | - | (316 | ) | - | ||||||||||
General and administration expenses
|
(2,985 | ) | (1,949 | ) | (7,606 | ) | (5,928 | ) | ||||||||
General and administration expenses - related party
|
(175 | ) | (195 | ) | (697 | ) | (742 | ) | ||||||||
Amortization of deferred dry-docking costs
|
(1,268 | ) | (648 | ) | (3,657 | ) | (1,045 | ) | ||||||||
Depreciation
|
(8,204 | ) | (6,097 | ) | (29,328 | ) | (26,812 | ) | ||||||||
Gain from acquisition of subsidiary
|
- | - | - | 6,813 | ||||||||||||
Operating income
|
1,077 | 803 | 18,424 | 40,374 | ||||||||||||
Other income (expense), net:
|
||||||||||||||||
Interest and finance costs
|
(3,883 | ) | (2,370 | ) | (12,931 | ) | (7,230 | ) | ||||||||
Interest and finance costs – shareholders
|
- | - | - | (386 | ) | |||||||||||
Interest income
|
40 | 66 | 358 | 430 | ||||||||||||
Gain (loss) on financial instruments
|
171 | (164 | ) | (4,164 | ) | (1,575 | ) | |||||||||
Foreign currency exchange gain (loss), net
|
10 | 36 | 14 | (44 | ) | |||||||||||
(3,662 | ) | (2,432 | ) | (16,723 | ) | (8,805 | ) | |||||||||
Net (loss) income before taxes
|
(2,585 | ) | (1,629 | ) | 1,701 | 31,569 | ||||||||||
Income taxes
|
(44 | ) | - | (60 | ) | - | ||||||||||
Net (loss) income
|
(2,629 | ) | (1,629 | ) | 1,641 | 31,569 | ||||||||||
Less: Net (income) attributable to the noncontrolling interest
|
- | (1,584 | ) | (1,509 | ) | (1,517 | ) | |||||||||
Net (loss) income attributable to Seanergy Maritime Holdings Corp. Shareholders
|
(2,629 | ) | (3,213 | ) | 132 | 30,052 | ||||||||||
Net (loss) income per common share
|
||||||||||||||||
Basic
|
(0.02 | ) | (0.10 | ) | 0.00 | 1.16 | ||||||||||
Diluted
|
(0.02 | ) | (0.10 | ) | 0.00 | 1.00 | ||||||||||
Weighted average common shares outstanding
|
||||||||||||||||
Basic
|
109,723,980 | 33,255,170 | 87,916,947 | 25,882,967 | ||||||||||||
Diluted
|
109,723,980 | 33,255,170 | 87,916,947 | 30,529,281 |
Common stock
|
Additional
|
Retained earnings/
|
Total Seanergy
|
|||||||||||||||||||||||||
# of Shares
|
Par Value
|
paid-in capital
|
(Accumulated deficit)
|
shareholders'
equity
|
Noncontrolling
interest
|
Total
equity
|
||||||||||||||||||||||
Balance, December 31, 2007
|
28,600,000 | 3 | 146,925 | 1,441 | 148,369 | - | 148,369 | |||||||||||||||||||||
Net (loss) for the year ended December 31, 2008
|
- | - | - | (31,985 | ) | (31,985 | ) | - | (31,985 | ) | ||||||||||||||||||
Dividends paid
|
- | - | - | (4,254 | ) | (4,254 | ) | - | (4,254 | ) | ||||||||||||||||||
Reclassification of common stock no longer subject to redemption
|
(6,370,773 | ) | - | 17,144 | - | 17,144 | - | 17,144 | ||||||||||||||||||||
Reversal of underwriter fees forfeited to redeeming shareholders
|
- | - | 1,433 | - | 1,433 | - | 1,433 | |||||||||||||||||||||
Liquidation and dissolution common stock exchange
|
- | (1 | ) | 1 | - | - | - | - | ||||||||||||||||||||
Warrants exercised
|
132,000 | - | 858 | - | 858 | - | 858 | |||||||||||||||||||||
Balance, December 31, 2008
|
22,361,227 | 2 | 166,361 | (34,798 | ) | 131,565 | - | 131,565 | ||||||||||||||||||||
Issuance of common stock to convert promissory note
|
6,585,868 | 1 | 29,596 | - | 29,597 | - | 29,597 | |||||||||||||||||||||
Issuance of common stock due to earn-out
|
4,308,075 | - | 17,275 | - | 17,275 | - | 17,275 | |||||||||||||||||||||
Gain from acquisition
|
- | - | - | - | - | 6,813 | 6,813 | |||||||||||||||||||||
Noncontrolling interest contribution
|
- | - | - | - | - | 10,000 | 10,000 | |||||||||||||||||||||
Net income for the year ended December 31, 2009
|
- | - | - | 30,052 | 30,052 | 1,517 | 31,569 | |||||||||||||||||||||
Balance, December 31, 2009
|
33,255,170 | 3 | 213,232 | (4,746 | ) | 208,489 | 18,330 | 226,819 | ||||||||||||||||||||
Issuance of common stock
|
26,945,000 | 3 | 28,523 | - | 28,526 | - | 28,526 | |||||||||||||||||||||
Consolidation with subsidiaries acquired
|
49,523,810 | 5 | 37,513 | - | 37,518 | (19,839 | ) | 17,679 | ||||||||||||||||||||
Net income for the year ended December 31, 2010
|
- | - | - | 132 | 132 | 1,509 | 1,641 | |||||||||||||||||||||
Balance, December 31, 2010 (Unaudited)
|
109,723,980 | 11 | 279,268 | (4,614 | ) | 274,665 | - | 274,665 |
2010 (Unaudited)
|
2009
|
2008
|
||||||||||
Cash flows from operating activities:
|
||||||||||||
Net income (loss)
|
1,641 | 31,569 | (31,985 | ) | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||
Impairment of goodwill
|
- | - | 44,795 | |||||||||
Impairment of vessels
|
- | - | 4,530 | |||||||||
Depreciation
|
29,328 | 26,812 | 9,929 | |||||||||
Amortization of deferred finance charges
|
738 | 696 | 224 | |||||||||
Amortization of deferred dry-docking costs
|
3,657 | 1,045 | - | |||||||||
Payments for dry-docking
|
(5,519 | ) | (7,119 | ) | - | |||||||
Change in fair value of financial instruments
|
(27 | ) | 189 | - | ||||||||
Amortization of acquired time charters
|
(319 | ) | (125 | ) | - | |||||||
Gain on acquisition
|
- | (6,813 | ) | - | ||||||||
Changes in operating assets and liabilities:
|
||||||||||||
(Increase) decrease in operating assets
|
||||||||||||
Due from related parties
|
265 | 1,760 | (577 | ) | ||||||||
Inventories
|
(70 | ) | 1,222 | (872 | ) | |||||||
Accounts receivable trade, net
|
(493 | ) | (263 | ) | - | |||||||
Other current assets
|
904 | (191 | ) | (743 | ) | |||||||
Other non-current assets
|
- | (180 | ) | - | ||||||||
Increase (decrease) in operating liabilities
|
||||||||||||
Trade accounts and other payables
|
37 | (3,299 | ) | 86 | ||||||||
Due to underwriters
|
(19 | ) | (400 | ) | (3,555 | ) | ||||||
Accrued expenses
|
(2,071 | ) | (885 | ) | 541 | |||||||
Accrued charges on convertible note due to shareholders
|
- | 670 | 132 | |||||||||
Due to related parties
|
4,025 | - | - | |||||||||
Premium amortization on convertible note due to shareholders
|
- | (379 | ) | - | ||||||||
Accrued interest
|
(1,002 | ) | 1,176 | 166 | ||||||||
Deferred revenue – related party
|
148 | (2,523 | ) | 3,029 | ||||||||
Deferred revenue
|
314 | 246 | - | |||||||||
Net cash provided by operating activities
|
31,537 | 43,208 | 25,700 | |||||||||
Cash flows from investing activities:
|
||||||||||||
Acquisition of business, including of cash acquired
|
17,913 | 36,374 | (375,833 | ) | ||||||||
Funds placed in trust account from offerings
|
- | - | 232,923 | |||||||||
Additions to vessels
|
- | - | - | |||||||||
Additions to office furniture and equipment
|
(28 | ) | (21 | ) | (9 | ) | ||||||
Acquisition of noncontrolling interest
|
(10,000 | ) | - | - | ||||||||
Net cash provided by (used in) investing activities
|
7,885 | 36,353 | (142,919 | ) | ||||||||
Cash flows from financing activities:
|
||||||||||||
Redemption of common shares
|
- | - | (63,705 | ) | ||||||||
Proceeds from warrants exercised
|
- | - | 858 | |||||||||
Proceeds from long term debt and revolving facility
|
- | - | 219,845 | |||||||||
Deemed distribution upon acquisition of MCS
|
(2,054 | ) | - | - | ||||||||
Net proceeds from issuance of common stock
|
28,526 | - | - | |||||||||
Repayments of long term debt
|
(67,941 | ) | (54,878 | ) | (7,500 | ) | ||||||
Dividends paid
|
- | - | (4,254 | ) | ||||||||
Deferred finance charges
|
(841 | ) | - | (2,693 | ) | |||||||
Noncontrolling interest contribution
|
- | 10,000 | - | |||||||||
Restricted cash (retained) released
|
(6,932 | ) | 1,381 | - | ||||||||
Net cash (used in) provided by financing activities
|
(49,242 | ) | (43,497 | ) | 142,551 | |||||||
Net (decrease) increase in cash and cash equivalents
|
(9,820 | ) | 36,064 | 25,332 | ||||||||
Cash and cash equivalents at beginning of period
|
63,607 | 27,543 | 2,211 | |||||||||
Cash and cash equivalents at end of period
|
53,787 | 63,607 | 27,543 | |||||||||
SUPPLEMENTAL CASH FLOW INFORMATION
|
||||||||||||
Cash paid for interest
|
11,070 | 6,447 | 3,402 | |||||||||
Non cash investing and financing activities
|
||||||||||||
Issuance of common shares at fair value for the acquisition of BET
|
30,952 | - | - | |||||||||
Issuance of common shares at fair value for the acquisition of MCS
|
26,743 | - | - | |||||||||
Deemed distribution to controlling shareholder
|
(10 | ) | - | - |