XML 25 R8.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Consolidated statements of cash flows - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Cash flows from operating activities:      
Net (loss)/income for the year $ 71,134,002 $ 29,510,928 $ (3,639,979)
Adjustments to reconcile net (loss)/income to net cash provided by operating activities:      
Depreciation 15,629,116 12,290,463 8,674,663
Amortization of deferred finance charges 474,039 94,007 32,587
Noncash lease expense 62,609    
Shared based compensation 2,434,855 117,256  
Impairment loss 8,996,023 0 0
Net gain on sale of vessel - related party (8,182,777) 0 0
Unrealized foreign exchange gain on time deposits (426,040)    
Changes in operating assets and liabilities:      
Trade and other receivables (6,477,912) (6,497,828) (734,400)
Other current assets (62,771) (240,002) 173,930
Inventories (1,908,513) (5,248,577) 577,151
Changes in operating lease liabilities (62,609)    
Advances and prepayments (181,990) (22,364) (10,943)
Trade accounts payable 118,523 6,685,211 289,086
Due from related party (2,248,863)    
Due to related party (692,104) 2,105,698 (708,968)
Accrued liabilities 1,383,841 1,495,632 238,351
Deferred income (54,903) 607,638 347,727
Dividends income from related party (404,167) 0 0
Net cash provided by operating activities 79,530,359 40,898,062 5,239,205
Cash flows from investing activities:      
Dividends income received 241,667    
Proceeds from sale of vessel, net 3,865,890    
Acquisition and improvement of vessels (28,145,103) (118,678,560) (142,600)
Maturity of bank time deposits (167,501,480) (68,000,000)  
Purchase of bank time deposits 203,827,710    
Net cash (used in)/provided by investing activities 12,288,684 (186,678,560) (142,600)
Cash flows from financing activities:      
Proceeds from issuance of Series B preferred shares   200,000  
Net transfers to former Parent Company     (7,792,798)
Dividends paid to former Parent Company     (25,752,729)
Proceeds from equity offerings 29,070,586 168,001,415  
Stock issuance costs (1,492,817) (11,179,941)  
Stock repurchase (5,885,727)    
Warrants repurchase (1,521,738)    
Deferred finance charges paid   (404,633) (196,000)
Customer deposits paid   (368,000) (500,000)
Dividends paid on preferred shares (2,130,254) (1,740,983) (130,574)
Loan repayments (70,438,500) (5,354,000)  
Proceeds from long-term debt   47,792,500 28,000,000
Cash retained by C3is Inc. at spin off (5,000,000)    
Net cash (used in)/provided by financing activities (57,398,450) 196,946,358 (6,372,101)
Net (decrease)/increase in cash, cash equivalents and restricted cash 34,420,593 51,165,860 (1,275,496)
Cash, cash equivalents and restricted cash at the beginning of the year 57,506,919 6,341,059 7,616,555
Cash, cash equivalents and restricted cash at the end of the year 91,927,512 57,506,919 6,341,059
Supplemental cash flow information:      
Interest paid 1,735,054 898,368  
Non cash investing activity – Vessel improvements included in liabilities 859,320    
Non cash investing and financing activity – Part payment of vessel acquisition through issuance of Series C Preferred Shares 10,000,000    
Non cash investing activity – Dividend on Series A Perpetual Convertible Preferred shares included in related parties 162,500    
Distribution of net assets of C3is Inc. to shareholders and warrant holders 20,957,952    
Reconciliation of cash, cash equivalents and restricted cash      
Cash and cash equivalents 91,927,512 50,901,092 3,389,834
Restricted cash, current 0 1,005,827 451,225
Restricted cash, non-current 0 5,600,000 2,500,000
Total cash, cash equivalents and restricted cash shown in the statements of cash flows $ 91,927,512 $ 57,506,919 $ 6,341,059