v3.25.1
Consolidated Statements of Cash Flows - USD ($)
5 Months Ended 10 Months Ended 12 Months Ended
Dec. 31, 2022
Oct. 18, 2022
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities:        
Net Income (Loss) $ 551,586 $ 17,459,352 $ (2,748,367) $ 9,291,912
Adjustments to reconcile net income/(loss) to net cash provided by operating activities:        
Depreciation 557,974 479,171 6,177,651 4,104,720
Share based compensation     337,855 37,638
Unrealized foreign exchange (gain)/loss on time deposits     156,921 (241,967)
Loss on warrants     11,127,077  
Non-cash lease expense     33,422  
Amortization of deferred finance charges   49,704    
Net gain on sale of vessel   (9,268,610)    
Changes in operating assets and liabilities:        
(Increase)/decrease in Trade and other receivables (674,827) (1,116,348) 7,628,055 (9,768,670)
Increase (Decrease) in Balances with related party   932,765    
(Increase)/decrease in Due from related party (146,708)     146,708
(Increase)/decrease in Other current assets     33,846 (33,846)
(Increase)/decrease in Advances and prepayments (36,340) (43,863) 58,316 (43,927)
(Increase)/decrease in Inventories (165,645) 39,387 (194,879) (523,624)
Increase/(Decrease) in Trade accounts payable 792,142 503,240 361,325 (245,125)
Increase/(Decrease) in Payable to related parties     375,645 2,238,516
Increase/(Decrease) in Changes in operating lease liabilities     (33,422)  
Increase/(Decrease) in Accrued liabilities 173,324 (23,026) 637,798 460,973
Increase/(Decrease) in Deferred income     (53,728) 215,836
Offering costs expensed attributable to warrant liability     1,078,622  
Net cash provided by operating activities 1,051,506 9,011,772 24,976,137 5,639,144
Cash flows from investing activities        
Acquisition and improvement of vessels (39,394,125) (15,978,923) (1,623,125) (4,300,000)
Increase in bank time deposits     (27,949,881) (8,126,450)
Maturity of bank time deposits     28,212,671  
Proceeds from sale of vessel   20,332,790    
Net cash used in investing activities (39,394,125) 4,353,867 (1,360,335) (12,426,450)
Cash flows from financing activities        
Net transfers from former Parent Company 38,342,619     3,305,083
Proceeds from follow-on offering     13,147,990 5,003,250
Proceeds from exercise of warrants     5,852,396  
Stock issuance costs     (1,778,633) (584,072)
Dividends paid on preferred shares     (762,500) (241,667)
Repayment of seller and capital expenditures financing     (36,130,000)  
Shareholders' contributions   16,686,500    
Repayments of long-term debt   (7,330,000)    
Net cash provided by/(used in) financing activities 38,342,619 9,356,500 (19,670,747) 7,482,594
Net increase in cash and cash equivalents   22,722,139 3,945,055 695,288
Cash and cash equivalents at beginning of period/year 0 773,621 695,288 0
Cash and cash equivalents at end of period/year 0 23,495,760 4,640,343 695,288
Cash breakdown        
Cash and cash equivalents   23,495,760 4,640,343 695,288
Total cash, cash equivalents and restricted cash shown in the statements of cash flows $ 0 23,495,760 4,640,343 695,288
Non-cash Investing and Financing Activities        
Vessel acquisition included in payable to related parties     13,542,900 36,130,000
Cashless exercise of Class B1 and Class C1 warrants     1,768,665  
Interest paid   $ 171,085    
Series A Preferred Stock [Member]        
Non-cash Investing and Financing Activities        
Dividends on preferred shares Series A included in payable to related parties     $ 162,500 $ 162,500