XML 28 R7.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidated Statements of Cash Flows - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2019
Mar. 31, 2019
Sep. 30, 2018
Mar. 31, 2018
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2018
Cash flows from operating activities:              
Net (loss)/income $ (4,562,989) $ 29,483 $ 2,584,822 $ 52,745 $ (10,525,662) $ 6,088,334  
Adjustments to reconcile net (loss)/income to net cash provided by operating activities:              
Depreciation         24,845,206 24,115,813  
Amortization of operating lease right-of-use asset         9,480,487 0  
Amortization of deferred drydocking costs         4,379,162 3,893,254  
Amortization of debt discount and debt issuance costs 1,136,445   463,618   2,265,374 1,433,971  
Amortization of fair value below contract value of time charter acquired         0 (511,426)  
Loss on debt extinguishment 0   0   2,268,452 0  
Gain on sale of vessels (971,129)   (235,695)   (6,044,479) (340,768)  
Net unrealized loss/(gain) on fair value of derivatives         138,354 (52,506)  
Stock-based compensation expense 1,155,223   2,100,056   3,827,902 8,020,566  
Drydocking expenditures         (6,062,439) (6,536,478)  
Changes in operating assets and liabilities:              
Accounts payable         (1,799,292) 1,438,208  
Accounts receivable         1,889,818 1,103,935  
Accrued interest         5,927,043 4,161,502  
Inventories         1,853,870 836,648  
Operating lease liabilities short and long-term         (10,024,158) 0  
Other current and non-current assets         (1,010,905) (553,987)  
Other accrued liabilities and other non-current liabilities         144,279 (4,061,872)  
Prepaid expenses         1,171,960 742,357  
Unearned revenue         (3,770,762) (1,287,723)  
Net cash provided by operating activities         18,954,210 38,489,828  
Cash flows from investing activities:              
Purchase of vessel and vessel improvements         (81,365,090) (20,043,324)  
Advance paid for purchase of vessels, scrubbers and ballast water systems         (50,537,160) (8,182,119)  
Proceeds from redemption of short-term investment         0 4,500,000  
Proceeds from hull and machinery insurance claims         2,112,426 0  
Proceeds from sale of vessels         29,626,659 20,545,202  
Purchase of other fixed assets         (228,122) (148,770)  
Net cash used in investing activities         (100,391,287) (3,329,011)  
Cash flows from financing activities:              
Cash used to settle net share equity awards         (877,697) (2,018,195)  
Cash received from exercise of stock options         0 4,866  
Other financing costs         (830,237) (1,428,792)  
Net cash provided by financing activities         104,396,889 157,879  
Net increase in cash, cash equivalents and restricted cash         22,959,812 35,318,696  
Cash, cash equivalents and restricted cash at beginning of period   $ 78,163,638   $ 56,325,961 78,163,638 56,325,961 $ 56,325,961
Cash, cash equivalents and restricted cash at end of period $ 101,123,450   $ 91,644,657   101,123,450 91,644,657 $ 78,163,638
SUPPLEMENTAL CASH FLOW INFORMATION              
Cash paid during the period for interest         13,106,139 13,627,434  
Accruals for scrubbers and ballast water treatment systems included in Accounts payable and Other accrued liabilities         8,867,952 0  
Accruals for debt issuance costs included in Other accrued liabilities         418,224 0  
Accrual for liability relating to taxes on net share equity awards included in Other accrued liabilities         471,236 0  
New First Lien Facility              
Cash flows from financing activities:              
Repayment of revolver loan under New First Lien Facility         (5,000,000) (5,000,000)  
Proceeds from debt         5,000,000 0  
Repayments of long-term debt         (60,000,000) 0  
Ultraco Debt Facility              
Cash flows from financing activities:              
Proceeds from debt         0 8,600,000  
Repayments of long-term debt         (82,600,000) 0  
Norwegian Bond Debt Facility              
Cash flows from financing activities:              
Repayments of long-term debt         (4,000,000) 0  
New Ultraco Debt Facility              
Cash flows from financing activities:              
Proceeds from debt         153,440,000 0  
Repayments of long-term debt         (10,097,342) 0  
Debt issuance costs paid to lenders on New Ultraco Debt Facility         (3,156,250) 0  
Convertible Bond Debt              
Cash flows from financing activities:              
Proceeds from debt         112,482,586 0  
Share Lending Agreement              
Cash flows from financing activities:              
Proceeds from debt         $ 35,829 $ 0