XML 51 R27.htm IDEA: XBRL DOCUMENT v3.20.1
Debt (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of Long-Term Debt
Long-term debt consists of the following:
 
 December 31, 2019December 31, 2018
Convertible Bond Debt$114,120,000  $—  
Debt discount and debt issuance costs - Convertible Bond Debt(21,316,856) —  
Convertible Bond Debt, net of debt discount and debt issuance costs92,803,144  —  
Norwegian Bond Debt188,000,000  196,000,000  
Debt discount and debt issuance costs - Norwegian Bond Debt(4,132,690) (5,530,845) 
Less: Current Portion - Norwegian Bond Debt(8,000,000) (8,000,000) 
Norwegian Bond Debt, net of debt discount and debt issuance costs175,867,310  182,469,155  
New Ultraco Debt Facility172,613,988  —  
Debt discount and Debt issuance costs - New Ultraco Debt Facility(3,507,824) —  
Less: Current Portion - New Ultraco Debt Facility(27,709,394) —  
New Ultraco Debt Facility, net of debt discount and debt issuance costs141,396,770  —  
New First Lien Facility —  60,000,000  
Debt discount and debt issuance costs - New First Lien Facility—  (1,060,693) 
Less: Current Portion - New First Lien Facility—  (10,750,000) 
New First Lien Facility, net of debt discount and debt issuance costs—  48,189,307  
Original Ultraco Debt Facility—  82,600,000  
Debt discount and debt issuance costs - Original Ultraco Debt Facility—  (1,248,885) 
Less: Current Portion - Original Ultraco Debt Facility—  (10,426,230) 
Original Ultraco Debt Facility, net of debt discount and debt issuance costs—  70,924,885  
Total long-term debt$410,067,224  $301,583,347  
Schedule Of Interest Expense
Interest Expense consisted of:
 
 For the Years Ended
 December 31, 2019December 31, 2018December 31, 2017
First Lien Facility interest$—  $—  $10,305,275  
Amortization of debt discount and debt issuance costs3,783,939  1,913,651  5,927,984  
Payment in kind interest on Second Lien Facility—  —  10,098,401  
Convertible Bond Debt interest2,377,550  —  —  
Original Ultraco Debt Facility interest362,257  3,774,309  1,269,581  
Norwegian Bond Debt interest15,930,750  16,424,449  1,558,333  
New Ultraco Debt Facility interest7,172,442  —  —  
New First Lien Facility interest293,545  3,509,790  209,420  
Commitment fees on revolver facilities657,006  121,332  8,000  
Total Interest Expense$30,577,489  $25,743,531  $29,376,994  
Schedule of Maturities of Long-term Debt The following table presents the scheduled maturities of principal amounts of our debt obligations for the next five years.
        
Norwegian Bond DebtNew Ultraco Debt Facility
Convertible Bond Debt (1)
Total
2020$8,000,000  $27,709,394  $—  $35,709,394  
20218,000,000  29,194,297  —  37,194,297  
2022172,000,000  29,194,297  —  201,194,297  
2023—  29,194,297  —  29,194,297  
2024—  57,321,703  114,120,000  171,441,703  
$188,000,000  $172,613,988  $114,120,000  $474,733,988  
 
(1) This amount represents the total amount of the Convertible Bond Debt that would be paid in cash at the election of the Company upon maturity