XML 13 R6.htm IDEA: XBRL DOCUMENT v3.5.0.2
Unaudited Interim Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Cash Flows from Operating Activities:    
Net (loss)/income $ 290 $ (5,361)
Adjustments to reconcile net (loss)/income to net cash provided by/(used in) operating activities:    
Depreciation (Note 5) 1,289 184
Amortization and write off of deferred financing costs (Note 8) (13) 478
Stock-based compensation expense 209 62
Change in fair value of derivative financial instruments (Note 12) (1,220) (367)
Loss on sale of other fixed assets 21
Amortization of prepaid bareboat charter hire 789 603
Impairment on vessel 3,081
(Increase)/Decrease in:    
Trade accounts receivable 35 50
Inventories (76) (8)
Due from related parties 383 (211)
Prepayments and other (635) 248
Due to related parties (1,575) 170
Accounts payable 1,244 334
Other non-current liabilities (400)
Accrued liabilities (319) (170)
Unearned revenue 1,516
Net Cash (used in)/provided by Operating Activities 38 (1,307)
Cash Flows from Investing Activities:    
Advances for vessels under construction (Note 4) (48,753) (31,970)
(increase) in restricted cash (2,490) (836)
Net proceeds from sale of vessels 54,242
Acquisition of other fixed assets, net (6)
Sale of other fixed assets, net 29
Net Cash provided by/(used in) Investing Activities (51,214) 21,430
Cash Flows from Financing Activities:    
Proceeds from debt (Note 8) 45,385
Proceeds from related party debt (Note 8) 3,200 2,250
Principal payments of debt (1,500)
Prepayment of debt (21,669)
Proceeds from warrant exercises 140
Follow-on offering issuance costs (226)
Payment of financing costs (63) (275)
Net Cash (used in)/provided by Financing Activities 47,162 (19,920)
Net increase/(decrease) in cash and cash equivalents (2,114) 203
Cash and cash equivalents at beginning of year 2,668
Effect of exchange rate changes on cash (1)
Cash and cash equivalents at end of the period 554 202
SUPPLEMENTAL CASH FLOW INFORMATION    
Capital expenditures included in Accounts payable/Accrued liabilities 787 821
Interest paid net of capitalized interest 286 120
Finance fees included in Accounts payable/Accrued liabilities 78
Offering expenses included in liabilities 515 526
Shares issued as consideration for the assumption of liabilities $ 3,796