XML 25 R7.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Cash flows from operating activities:      
Net loss $ (43,796,685) $ (223,522,435) $ (148,296,965)
Adjustments to reconcile net loss to net cash provided by/(used in) operating activities:      
Depreciation 29,354,017 35,556,911 41,044,397
Amortization of deferred drydocking costs 4,336,669 3,327,411 1,956,344
Amortization of debt discount and debt issuance costs 5,927,984 4,532,481 2,146,316
Loss on debt extinguishment 14,968,609 0 0
Amortization of fair value below contract value of time charter acquired (716,783) (661,253) (948,741)
Payment-in-kind interest on debt 10,098,401 7,327,843 0
(Gain)/loss on sale of vessels, net (2,134,767) 101,860 5,696,675
Vessel impairment 0 129,027,862 50,872,734
Realized loss from sale of investment 0 0 462,394
Net unrealized loss on fair value of derivatives (55,675) 0 0
Fess paid on termination of time charter contract (1,500,000) 0 0
Stock-based compensation expense 8,738,615 2,206,690 3,969,989
Drydocking expenditures (2,579,111) (3,688,711) (11,141,561)
Changes in operating assets and liabilities:      
Accounts receivable (12,156,832) 1,986,820 7,654,773
Other current and non-current assets (331,707) (26,799) 4,691,158
Prepaid expenses 83,196 138,801 (19,833)
Inventories (3,236,366) (5,302,307) 174,867
Accounts payable 335,688 (1,081,317) (3,447,224)
Accrued interest 1,761,443 (372,360) (130,686)
Other accrued and non-current liabilities (1,340,366) 528,563 2,357,787
Unearned revenue (367,359) 4,485,630 (829,193)
Net cash provided by/(used in) operating activities 7,388,971 (45,434,310) (43,786,769)
Cash flows from investing activities:      
Vessel purchases and improvements (174,400,746) (19,860,401) (1,747,099)
Advance for vessel purchase (2,201,773) (1,926,886) 0
Proceeds from sale of investment 0 0 7,838,346
Purchase of short-term investment (4,500,000) 0 0
Proceeds from sale of vessels 26,042,000 13,001,000 4,235,542
Purchase of other fixed assets (189,120) (560,348) 0
Changes in restricted cash 0 66,244 (74,918)
Net cash provided by/(used in) investing activities (155,249,639) (9,280,391) 10,251,871
Cash flows from financing activities:      
Proceeds from common stock placement, net of issuance costs 96,030,003 85,700,535 0
Financing costs paid to lenders (2,025,514) 0 (500,000)
Other financing costs (3,886,104) (3,086,947) 0
Cash used to settle net share equity awards (289,539) (2,938) (1,419,228)
Net cash provided by financing activities 127,595,602 106,334,650 18,455,772
Net increase/(decrease) in cash and cash equivalents (20,265,066) 51,619,949 (15,079,126)
Cash and cash equivalents at beginning of period 76,516,110 24,896,161 39,975,287
Cash and cash equivalents at end of period 56,251,044 76,516,110 24,896,161
Supplemental cash flow information:      
Cash paid during the period for interest excluding payment of accumulated payment-in-kind interest on the Second Lien Facility paid on December 8, 2017 of $17.7 million. 11,589,192 10,257,766 9,911,793
Revolver Loan      
Cash flows from financing activities:      
Repayments of lines of credit (25,000,000) (30,158,500) 0
Proceeds from Revolver Loan facility under Exit Financing Facility 0 15,158,500 40,000,000
Term Loan      
Adjustments to reconcile net loss to net cash provided by/(used in) operating activities:      
Amortization of debt discount and debt issuance costs 1,558,333 0 0
Cash flows from financing activities:      
Proceeds from Revolver Loan facility under Exit Financing Facility 0 60,000,000 0
First Lien Facility      
Cash flows from financing activities:      
Repayments of lines of credit (184,099,000) (21,276,000) (19,625,000)
Second Lien Facility      
Cash flows from financing activities:      
Repayments of lines of credit (77,426,244) 0 0
Norwegian Bond Debt      
Cash flows from financing activities:      
Proceeds from long term debt 198,092,000 0 0
New First Lien Facility      
Cash flows from financing activities:      
Proceeds from long term debt 65,000,000 0 0
Ultraco Debt Facility      
Cash flows from financing activities:      
Proceeds from long term debt $ 61,200,000 $ 0 $ 0