XML 26 R8.htm IDEA: XBRL DOCUMENT v3.21.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended 12 Months Ended
Dec. 31, 2018
Dec. 31, 2020
Dec. 31, 2019
Sep. 30, 2018
Cash Flows provided by/(used in) Operating Activities:        
Net income/(loss) $ 276,442 $ (1,753,533) $ 1,088,149 $ 980,938
Adjustments to reconcile net income/(loss) to net cash provided by/(used in) Operating activities:        
Depreciation and amortization of deferred dry-docking costs 177,378 1,904,963 897,171 637,611
Amortization and write-off of deferred finance charges 0 599,087 6,628 0
Amortization of other deferred charges 0 112,508 31,066 0
Deferred revenue amortization 0 (430,994) (119,006) 0
Convertible debentures' interest settled in common stock 0 57,773 0 0
Amortization and write-off of convertible notes beneficial conversion feature 0 532,437 0 0
Provision for doubtful accounts 0 37,103 0 0
Shareholders' deemed interest contribution 0 0 62,500 0
Changes in operating assets and liabilities:        
Accounts receivable trade (668,520) (1,122,836) 454,488 340,152
Inventories 3,167 (571,284) (86,004) (14,111)
Due from/to related parties 86,645 (797,805) (582,952) (166,815)
Prepaid expenses and other assets (10,603) (885,828) (320,055) (15,537)
Dry-dock costs paid 0 (1,308,419) 0 (784,474)
Other deferred charges 0 26,494 (198,364) 0
Accounts payable 210,888 584,527 129,201 (71,621)
Accrued liabilities 25,001 625,894 384,827 (3,437)
Deferred revenue 47,708 46,104 564,313 0
Net Cash provided by/(used in) Operating Activities 148,106 (2,343,809) 2,311,962 902,706
Cash flow used in Investing Activities:        
Vessel acquisitions and other vessel improvements 0 (35,472,173) (17,227,436) 0
Net cash used in Investing Activities 0 (35,472,173) (17,227,436) 0
Cash flows provided by Financing Activities:        
Gross proceeds from issuance of common stock and warrants 0 39,053,325 2,625,590 0
Common stock issuance expenses paid 0 (3,710,394) (305,889) 0
Proceeds from long-term debt and convertible debentures 0 9,500,000 11,000,000 0
Repayment of long-term debt 0 (2,050,000) 0 0
Proceeds from related party debt 0 0 12,500,000 0
Repayment of related party debt 0 0 (7,500,000) 0
Payment of deferred financing costs 0 (608,985) (232,568) 0
Net cash provided by Financing Activities 0 42,183,946 18,087,133 0
Net increase in cash, cash equivalents, and restricted cash 148,106 4,367,964 3,171,659 902,706
Cash, cash equivalents and restricted cash at the beginning of the year/period 1,739,174 5,058,939 1,887,280 836,468
Cash, cash equivalents and restricted cash at the end of the year/period 1,887,280 9,426,903 5,058,939 1,739,174
RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH        
Cash and cash equivalents 1,887,280 8,926,903 4,558,939 1,739,174
Restricted cash 0 500,000 500,000 0
Cash, cash equivalents and restricted cash at the end of the year/period 1,887,280 9,426,903 5,058,939 1,739,174
SUPPLEMENTAL CASH FLOW INFORMATION        
Cash paid for interest 0 654,555 0 0
Shares issued in connection with the settlement of the $5.0 million Convertible Debentures 0 5,057,773 0 0
Shares issued in connection with the Series A Preferred Shares Settlement Agreement 0 0 967,800 0
Series A Preferred Stock dividend waived accounted as deemed contribution 0 0 3,379,589 0
Preferred shareholders' deemed contribution pursuant to the Series A Preferred Stock Amendment Agreement, net of expenses 0 0 112,637 0
Shareholder's deemed contribution pursuant to the $7.5 million Bridge Loan 0 0 62,500 0
Unpaid vessel acquisition and other vessel improvement costs (included in Accounts payable and Accrued liabilities) 0 657,204 33,344 0
Unpaid deferred financing costs (included in Accounts payable) 0 0 17,000 0
Unpaid deferred dry-dock costs (included in Accounts payable and Accrued liabilities) $ 0 $ 907,685 $ 0 $ 0