XML 25 R7.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Cash Flows from Operating Activities:      
Net income/(loss) $ 1,052 $ (8,507) $ 2,896
Adjustments to reconcile net income/(loss) to net cash (used in)/provided by operating activities:      
Vessel depreciation (Note 5) 3,467 668 757
Other fixed assets depreciation 121 127 120
Amortization and write off of deferred financing costs 163 538 16
Translation gain of foreign currency denominated loan and unrealized foreign exchange differences 5
Stock-based compensation expense (Note 6 and 13) 239 131
Change in fair value of derivative financial instruments (Note 18) 682 617 (4,442)
Loss on sale of other fixed assets 22 5
Amortization of prepaid bareboat charter hire (Note 7) 1,577 1,431
Impairment on vessel (Note 5) 3,081
Other operating income (3,137)
(Increase)/Decrease in:      
Trade accounts receivable 88 (57) (50)
Inventories (181) (78) (324)
Prepayments and other (429) 340 (219)
Due from related parties (34) 25 (25)
Due to related parties 14 110 (445)
Accounts payable 954 114 (311)
Other non-current liabilities (430) (800)
Accrued liabilities 128 503 14
Unearned revenue 1,978
Net Cash (used in)/ provided by Operating Activities 6,704 (1,387) (2,803)
Cash Flows from Investing Activities:      
Advances for vessels under construction (Note 4) (73,383) (53,410) (45,911)
Decrease/(increase) in restricted cash (3,717) (1,586) 1,575
Net proceeds from sale of vessels (Note 5) 54,152
Net proceeds from sale of other fixed assets 29
Acquisition of other fixed assets (6) (114)
Net Cash used in Investing Activities (77,071) (850) (44,450)
Cash Flows from Financing Activities:      
Proceeds from debt (Note 10) 65,385 24,450 20,125
Net proceeds from related party debt (Note 10) 235 3,850
Principal payments of debt (5,085) (500) (706)
Prepayment of debt (19,419)
Prepayment of related party debt (Note 10) (2,250)
Derivative financial instrument termination payments (1,134)
Proceeds from follow-on equity offering, net of underwriters fees 20,191
Proceeds from warrant exercises 5,765
Net Proceeds from Issuance of Series B 2,001
Equity offering issuance costs (87) (237) (710)
Payment of financing costs (388) (989) (219)
Net Cash provided by Financing Activities 67,826 4,905 37,547
Net (decrease)/ increase in cash and cash equivalents (2,541) 2,668 (9,706)
Cash and cash equivalents at beginning of year 2,668 9,706
Cash and cash equivalents at end of the year 127 2,668
SUPPLEMENTAL CASH FLOW INFORMATION      
Capital expenditures included in Accounts payable/Accrued liabilities 205 1,093 435
Interest paid net of capitalized interest 2,434 189 284
Finance fees included in Accounts payable/Accrued liabilities 67 670 5
Follow-on offering, warrant exercise and Series B convertible preferred stock issuance costs included in liabilities 792 515 752
Shares issued as consideration for acquisition of vessels (Note 1) 40,833
Advances to shipyards before acquisition of vessels (Note 1) 22,087
Shares issued as consideration for the assumption of liabilities 3,796
Beneficial conversion feature of Series B convertible preferred stock (Note 21) 1,403
Deemed dividend for beneficial conversion feature of Series B convertible preferred stock (Note 21) $ (1,403)