XML 37 R26.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2021
Fair Value Disclosures [Abstract]  
Fair Value, by Balance Sheet Grouping
September 30, 2021
Fair Value
Carrying Value (7)
Level 1Level 2
Assets
Cash and cash equivalents (1)
$125,644,368 $125,644,368 $— 
Collateral on derivatives31,369,664 31,369,664 — 
Other current assets (2)
1,097,484 — 1,097,484 
Liabilities
Norwegian Bond Debt (3)
176,000,000 — 179,960,000 
New Ultraco Debt Facility (4)
158,671,371 — 158,671,371 
Holdco Revolving Credit Facility (4)
24,000,000 — 24,000,000 
Convertible Bond Debt (5)
114,119,000 — 171,178,500 
Fair value of Derivatives - current (6)
24,381,091 — 24,381,091 
December 31, 2020
Fair Value
Carrying Value (7)
Level 1Level 2
Assets
Cash and cash equivalents (1)
$88,848,771 $88,848,771 $— 
Other current assets (2)
483,739 131,340 352,399 
Liabilities
Norwegian Bond Debt (3)
180,000,000 — 173,250,000 
New Ultraco Debt Facility (4)
166,429,594 — 166,429,594 
Super Senior Facility (4)
15,000,000 — 15,000,000 
Convertible Bond Debt (5)
114,120,000 — 92,748,748 
Fair value of Derivatives - current and noncurrent (6)
1,132,398 — 1,132,398 

(1) Includes restricted cash (current and noncurrent) of $25.6 million at September 30, 2021 and $18.9 million at December 31, 2020.
(2) Relates to unrealized mark-to-market gains on bunker swaps as of September 30, 2021 and December 31, 2020. Includes $0.1 million of collateral on derivatives as of December 31, 2020.
(3) The fair value of the bond is based on the last trades on September 20, 2021 and December 14, 2020 on Bloomberg.com.
(4) The fair value of the liabilities is based on the required repayment to the lenders if the debt was discharged in full on September 30, 2021.
(5) The fair value of the Convertible Bond Debt is based on the last trade on September 28, 2021 and December 21, 2020 on Bloomberg.com.
(6) Includes $24.4 million of unrealized mark-to-market losses on FFAs as of September 30, 2021 and $1.1 million of unrealized losses on our interest swaps as of December 31, 2020.
(7) The outstanding debt balances represent the face value of the debt excluding debt discount and debt issuance costs.