XML 141 R57.htm IDEA: XBRL DOCUMENT v3.23.1
Acquisition of Navios Containers and Navios Acquisition (Details Narrative)
$ / shares in Units, $ in Thousands
3 Months Ended 4 Months Ended 8 Months Ended 12 Months Ended
Mar. 31, 2021
USD ($)
$ / shares
shares
Apr. 30, 2021
USD ($)
Aug. 25, 2021
USD ($)
$ / shares
shares
Dec. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Dec. 31, 2020
USD ($)
Business Acquisition [Line Items]            
Effective Date of Arrangements       Mar. 31, 2021    
Bargain gain       $ 0 $ 48,015 $ 0
Equity gain       579,247 511,273 (68,541)
Gain on acquisition of control       0 80,839 1,133
Time charter and voyage revenues       1,210,528 713,175 226,771
Upon the NNA Merger Agreement [Member] | Limited Partner [Member]            
Business Acquisition [Line Items]            
Shares purchased | shares     3,388,226      
Shares conversion rate     0.1275      
Limited Partner [Member]            
Business Acquisition [Line Items]            
Equity gain       $ 567,662 505,862 (67,173)
Navios Containers [Member]            
Business Acquisition [Line Items]            
Business Acquisition, Date of Acquisition Agreement       Dec. 31, 2020    
Excess of the fair value of the identifiable net assets acquired $ 342,674          
Purchase price consideration 298,621          
Bargain gain $ 44,053     $ 48,015    
Relevant discount factor 0.0889          
Ownership percentage 35.70%          
Fair value $ 106,997          
Closing price per common unit | $ / shares $ 9.23          
Revaluation gain $ 75,387          
Equity gain 5,452          
Gain on acquisition of control $ 80,839     80,839    
Voting rights acquired 64.30%          
Business Acquisition, Transaction Costs       $ 0 247  
Business Acquisition, Pro Forma Revenue         924,978 715,397
Navios Containers [Member] | Limited Partner [Member]            
Business Acquisition [Line Items]            
Shares conversion rate       0.39    
Closing price per common unit | $ / shares $ 23.56          
Fair value $ 191,624          
Common units issued | shares 8,133,452          
Upon the NMCI Merger Agreement [Member]            
Business Acquisition [Line Items]            
Equity gain         $ 182,479  
Time charter and voyage revenues   $ 168,322        
Navios Acquisition [Member]            
Business Acquisition [Line Items]            
Business Acquisition, Date of Acquisition Agreement         Aug. 25, 2021  
Excess of the fair value of the identifiable net assets acquired     $ 211,597      
Purchase price consideration     207,635      
Bargain gain     $ 3,962      
Relevant discount factor     0.1043      
Equity gain         $ 17,946  
Time charter and voyage revenues     $ 82,477      
Business Acquisition, Transaction Costs       $ 0 10,192  
Ownership percentage after purchase of stock     62.40%      
Fair value of the consideration     $ 150,000      
Fair value of noncontrolling interest     $ 57,635      
Business Acquisition, Pro Forma Revenue         $ 377,071 $ 97,047
Navios Acquisition [Member] | Limited Partner [Member]            
Business Acquisition [Line Items]            
Closing price per common unit | $ / shares     $ 2.17      
Shares purchased | shares     44,117,647      
NMCI Merger and NNA Merger [Member]            
Business Acquisition [Line Items]            
Business Acquisition, Transaction Costs       $ 11,169