v3.25.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2024
Dec. 31, 2023
Current assets    
Cash and cash equivalents $ 20,029,506 $ 18,931,215
Receivables from related parties (Note 3) 8,313,623 10,781,063
Other receivables (Note 3) 930,381 595,404
Inventories (Note 13) 612,165 1,202,921
Prepayments and other current assets 366,100 1,464,970
Total current assets 30,251,775 32,975,573
Non-current assets    
Right-of-use assets from operating leases (Note 9) 5,047,490 14,040,342
Property and equipment, net (Note 4) 317,510 88,946
Guarantees 143,445 135,973
Goodwill (Note 15) 344,156  
Intangible asset, net (Note 15) 420,328  
Investment in joint venture (Note 16) 1,569,573  
Other fixed assets 27,219 27,219
Total non-current assets 7,869,721 14,292,480
Total assets 38,121,496 47,268,053
Current liabilities    
Payables to vessel owners (Note 5) 5,085,232 4,907,672
Accounts payable and accrued expenses (Note 14) 1,730,308 1,740,615
Payables to sharing partner and assignee (Note 10) 1,343,098 857,434
Payables to assignee, related party (Note 3, 10 and 12) 60,892 783,852
Payables to related parties (Note 3)   507,047
Payables to shareholder (Note 3) 5,239,219 5,239,219
Acquisition installments payable, current portion (Note 15) 177,237  
Deferred revenue 1,116,000 1,809,408
Operating lease liabilities, current portion (Note 9) 4,889,539 9,286,602
Total current liabilities 19,641,525 25,131,849
Non-current liabilities    
Payables to sharing partner (Note 10)   972,089
Acquisition installments payable, net of current portion (Note 15) 84,968  
Operating lease liabilities, non-current portion (Note 9) 179,593 4,753,740
Total non-current liabilities 264,561 5,725,829
Total liabilities 19,906,086 30,857,678
Commitments and contingencies (Note 11)
Shareholders' equity    
Share capital, no par value (500 Class A shares authorized and 96 issued and outstanding and 7,999,500 Class B shares authorized as of December 31, 2024 and 2023 (Note 8)
Additional paid-in capital 4,225,265 4,225,265
Accumulated other comprehensive income 1,341,547 1,449,963
Retained earnings 12,648,598 10,735,147
Total shareholders' equity 18,215,410 16,410,375
Total shareholders' equity and liabilities $ 38,121,496 $ 47,268,053