XML 44 R27.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Transactions with Related Parties (Tables)
12 Months Ended
Dec. 31, 2023
Related Party Transactions [Abstract]  
Summary of Amounts Charged By The Company's Related Parties
 
       
Year ended December 31,
 
   
Location in statement of operations
 
2021
   
2022
   
2023
 
Management fees
  Management fees – related party     527,425       1,045,640       1,606,440
Brokerage commissions
  Voyage expenses – related party     218,192       1,202,449       2,253,979  
Superintendent fees
  Vessels’ operating expenses – related party     26,500       28,500       57,000  
Crew management fees
  Vessels’ operating expenses – related party     60,000       137,000       289,583  
Executive compensation
  General and administrative expenses     19,875       296,274       400,072  
General and administrative expenses – Former Parent
 
General and administrative expenses
    291,801       —        —   
Commissions – vessels purchased
  Vessels, net     —        1,168,000       355,000  
Commissions-vessels sold
  Vessels, net     —        —        430,000  
Rental expense
  General and administrative expenses     —        —        65,104  
Summary of Valuation Methodology and the Significant Other Observable Inputs The valuation methodology and the significant other observable inputs used for each component are set out below:
 
 
 
Valuation technique
 
Significant other observable input
 
Values
 
“Straight” Preferred Stock component
 
Discounted Cash Flow Model
 
-  Weighted average cost of capital
 
 
13
Embedded Option component
 
Black & Scholes
 
-  Volatility
-  Risk-free rate
-  Weighted average cost of capital
-  Strike price
-  Share price (based on the first 5 trading days volume weighted average)
 
 
$
$
78
4
13
3.50
2.33

 
 
Control Premium Component
 
Discounted Cash Flow Model
 
-  Control premium
 
-  Weighted average cost of capital
 
 
12
13