XML 24 R7.htm IDEA: XBRL DOCUMENT v3.20.4
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Cash flows from operating activities:      
Net (loss)/income $ (35,063,468) $ (21,697,115) $ 12,574,684
Adjustments to reconcile net (loss)/income to net cash provided by operating activities:      
Depreciation 42,778,395 34,318,053 32,364,359
Amortization of deferred drydocking costs 7,378,752 6,227,851 5,353,102
Amortization of operating lease right-of-use assets 12,516,798 12,764,596 0
Amortization of debt discount and debt issuance costs 6,272,309 3,783,939 1,913,651
Loss on debt extinguishment 0 2,268,452 0
Amortization of fair value below contract value of time charter acquired 0 0 (681,898)
Loss/(gain) on sale of vessels 489,772 (5,978,566) (335,160)
Impairment of operating lease right-of-use assets 352,368 0 0
Net unrealized (gain)/loss on fair value of derivatives (536,935) (75,537) 315,748
Stock-based compensation expense 3,048,280 4,826,324 9,207,480
Drydocking expenditures (14,293,562) (11,903,474) (8,323,191)
Changes in operating assets and liabilities:      
Accounts payable (4,170,779) 3,199,113 993,557
Accounts receivable 1,917,765 (6,902) (3,465,025)
Accrued interest (630,954) 3,585,458 (54,684)
Inventories 4,199,445 313,507 (2,024,706)
Operating lease liabilities current and noncurrent (13,255,978) (13,475,534) 0
Other current and non-current assets (228,992) 1,503,904 (207,234)
Other accrued liabilities and other non-current liabilities (3,006,946) 4,261,774 (1,125,638)
Prepaid expenses 1,448,601 4,463 (1,625,113)
Unearned revenue 3,380,036 (2,234,580) 590,531
Net cash provided by operating activities 12,594,907 21,685,726 45,470,463
Cash flows from investing activities:      
Purchases of vessels and vessel improvements (979,612) (143,477,720) (41,404,328)
Advances for vessel purchases (3,250,000) 0 (2,040,000)
Purchase of scrubbers and ballast water treatment systems (28,376,566) (58,196,164) (12,342,317)
Proceeds from hull and machinery insurance claims 3,943,667 3,845,967 0
Proceeds from redemption of a short-term investment 0 0 4,500,000
Proceeds from sale of vessels 23,224,650 29,560,746 20,545,202
Purchase of other fixed assets (53,794) (351,434) (272,067)
Net cash used in investing activities (5,491,655) (168,618,605) (31,013,510)
Cash flows from financing activities:      
Financing costs paid to lenders   (3,533,770) 0
Other financing costs (141,634) (1,655,353) (2,465,037)
Proceeds from issuance of common stock 23,497,854 0 0
Cash received from exercise of stock options 0 0 4,865
Cash used to settle fractional shares (12,513) 0 0
Cash used to settle net share equity awards (1,162,609) (1,443,753) (2,559,104)
Net cash provided by financing activities 22,615,234 127,899,526 7,380,724
Net increase/(decrease) in cash, cash equivalents and restricted cash 29,718,486 (19,033,353) 21,837,677
Cash, cash equivalents and restricted cash at beginning of year 59,130,285 78,163,638 56,325,961
Cash, cash equivalents and restricted cash at end of year 88,848,771 59,130,285 78,163,638
Supplemental cash flow information:      
Accruals for scrubbers and ballast water treatment systems in Accounts payable and Other accrued liabilities 3,154,693 16,380,168 5,801,867
Accruals for equity issuance costs included in Accounts payable and Other accrued liabilities 260,000 0 0
Cash paid during the period for interest 29,603,965 23,208,093 23,884,565
New First Lien Facility      
Cash flows from financing activities:      
Repayments of lines of credit 0 (5,000,000) (5,000,000)
New First Lien Facility | Revolver Loan      
Cash flows from financing activities:      
Proceeds from long term debt 0 5,000,000 0
New First Lien Facility | Term Loan      
Cash flows from financing activities:      
Repayments of long-term debt 0 (60,000,000) 0
Convertible Debt Securities      
Cash flows from financing activities:      
Proceeds from long term debt 0 112,482,586 0
Norwegian Bond Debt      
Cash flows from financing activities:      
Repayments of long-term debt (8,000,000) (8,000,000) (4,000,000)
New Ultraco Debt Facility      
Cash flows from financing activities:      
Proceeds from long term debt   187,760,000 0
Repayments of long-term debt (28,734,393) (15,146,013) 0
Original Ultraco Debt Facility      
Cash flows from financing activities:      
Proceeds from long term debt 0 0 21,400,000
Repayments of long-term debt 0 (82,600,000) 0
Share Lending Agreement      
Cash flows from financing activities:      
Proceeds from long term debt 0 35,829 0
New Ultraco Revolver Facility      
Cash flows from financing activities:      
Proceeds from long term debt 55,000,000 0 0
New Ultraco Revolver Facility | Revolving Credit Facility      
Cash flows from financing activities:      
Repayments of long-term debt (55,000,000) 0 0
Super Senior Revolver Facility      
Cash flows from financing activities:      
Proceeds from long term debt $ 15,000,000 $ 0 $ 0