| • |
changes in shipping industry trends, including charter rates, vessel values and factors affecting vessel supply and demand;
|
| • |
changes in seaborne and other transportation patterns;
|
| • |
changes in the supply of or demand for dry bulk commodities, including dry bulk commodities carried by sea, generally or in particular regions;
|
| • |
changes in the number of newbuilding vessels under construction in the dry bulk shipping industry;
|
|
•
|
the number of available slots in shipyards for newbuilding orders for the dry bulk sector;
|
| • |
changes in the useful lives and the value of our vessels and other vessels we may acquire and the related impact on our compliance with covenants under our financing
agreements;
|
| • |
the aging of our fleet and increases in operating costs;
|
| • |
changes in our ability to complete future, pending or recent acquisitions or dispositions;
|
| • |
our ability to achieve successful utilization of our fleet;
|
| • |
changes to our financial condition and liquidity, including our ability to pay amounts that we owe and obtain additional financing to fund capital expenditures,
acquisitions and other general corporate activities;
|
| • |
risks related to our business strategy, areas of possible expansion or expected capital spending or operating expenses;
|
| • |
changes in the availability of crew, number of off-hire days, classification survey requirements and insurance costs for the vessels in our fleet;
|
| • |
changes in our ability to leverage the relationships and reputation in the dry bulk shipping industry of V.Ships Greece Ltd., Global Seaways S.A., and Navilands Bulker
Management Ltd., our technical and crew managers of certain of our vessels, and Fidelity Marine Inc., our commercial manager;
|
| • |
changes in our relationships with our contract counterparties, including the failure of any of our contract counterparties to comply with their agreements with us;
|
| • |
loss of our customers, charters or vessels;
|
| • |
damage to our vessels;
|
| • |
potential liability from future litigation and incidents involving our vessels;
|
| • |
our future operating or financial results;
|
| • |
changes in interest or inflation rates;
|
| • |
acts of terrorism, war, piracy and other hostilities;
|
| • |
public health threats, pandemics, epidemics, other disease outbreaks or calamities and governmental responses thereto;
|
| • |
changes in global and regional economic and political conditions, including without limitation the provision or removal of economic stimulus measures meant to counteract
the effects of sudden market disruptions due to financial, economic or health crises;
|
| • |
changes in tariffs, trade barriers, embargos and regulatory requirements;
|
| • |
general domestic and international political conditions or events, including trade wars, acts of hostility or potential, threatened, or ongoing war, including the war
between Russia and Ukraine (and related sanctions), the war between Israel and Hamas, the Houthi attacks on merchant vessels in the region of the Red Sea and the Gulf of Aden, the war between the United States and Israel and Iran, and China
and Taiwan disputes, the tensions between the U.S. and China, the tensions between Panama and the U.S., the current instability in Venezuela and potential tensions between the U.S. and Greenland, Denmark, the European Union or Venezuela;
|
| • |
changes in governmental rules and regulations or actions taken by regulatory authorities, particularly with respect to the dry bulk shipping industry;
|
| • |
our ability to continue to implement and maintain adequate Environmental, Social and Governance (“ESG”) practices, policies, programs, goals and targets;
|
| • |
our ability to continue as a going concern; and
|
| • |
other factors listed from time to time in registration statements, reports or other materials that we have filed with or furnished to the U.S. Securities and Exchange
Commission, including our most recent annual report on Form 20-F.
|
| • |
number of vessels owned and operated;
|
| • |
voyage charter rates;
|
| • |
time charter trip rates;
|
| • |
period time charter rates;
|
| • |
the nature and duration of our voyage and time charters;
|
| • |
vessel repositioning;
|
| • |
vessel operating expenses and voyage costs;
|
| • |
maintenance and upgrade work;
|
| • |
the age, condition and specifications of our vessels;
|
| • |
the timely delivery, capital expenditures and financing of our newbuilding and fleet renewal program;
|
| • |
issuance of our common shares and other securities;
|
| • |
amount of debt obligations; and
|
| • |
financing costs related to debt obligations.
|
|
Six months ended
June 30,
|
Change
|
|||||||||||||||
|
2026
|
2025
|
Amount
|
%
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Vessel revenue, net
|
96,744
|
60,340
|
36,404
|
60
|
%
|
|||||||||||
|
Fees from related parties
|
1,049
|
1,345
|
(296
|
)
|
(22
|
)%
|
||||||||||
|
Revenue, net
|
97,793
|
61,685
|
36,108
|
59
|
%
|
|||||||||||
|
Expenses:
|
||||||||||||||||
|
Voyage expenses
|
(1,958
|
)
|
(1,847
|
)
|
(111
|
)
|
6
|
%
|
||||||||
|
Vessel operating expenses
|
(24,706
|
)
|
(26,346
|
)
|
1,640
|
(6
|
)%
|
|||||||||
|
Management fees
|
(520
|
)
|
(552
|
)
|
32
|
(6
|
)%
|
|||||||||
|
General and administrative expenses
|
(14,165
|
)
|
(9,012
|
)
|
(5,153
|
)
|
57
|
%
|
||||||||
|
Depreciation and amortization
|
(18,797
|
)
|
(17,377
|
)
|
(1,420
|
)
|
8
|
%
|
||||||||
|
Gain on sale of vessel, net - related party
|
4,559
|
-
|
4,559
|
-
|
||||||||||||
|
Gain on sales type lease - related party
|
4,101
|
-
|
4,101
|
-
|
||||||||||||
|
Loss on forward freight agreements, net
|
(10
|
)
|
(19
|
)
|
9
|
(47
|
)%
|
|||||||||
|
Operating income
|
46,297
|
6,532
|
39,765
|
609
|
%
|
|||||||||||
|
Other expenses:
|
||||||||||||||||
|
Interest and finance costs
|
(9,139
|
)
|
(10,930
|
)
|
1,791
|
(16
|
)%
|
|||||||||
|
Loss on extinguishment of debt
|
(2,172
|
)
|
(28
|
)
|
(2,144
|
)
|
7,657
|
%
|
||||||||
|
Interest and other income
|
733
|
337
|
396
|
118
|
%
|
|||||||||||
|
Interest and other income - related party
|
282
|
48
|
234
|
488
|
%
|
|||||||||||
|
Unrealized (gain) / losses from foreign exchange derivatives
|
(114
|
)
|
423
|
(537
|
)
|
(127
|
)%
|
|||||||||
|
Foreign currency exchange gain / (loss) net
|
7
|
(349
|
)
|
356
|
(102
|
)%
|
||||||||||
|
Total other expenses, net:
|
(10,403
|
)
|
(10,499
|
)
|
96
|
(1
|
)%
|
|||||||||
|
Net income / (loss)
|
35,894
|
(3,967
|
)
|
39,861
|
(1,005
|
)%
|
||||||||||
|
Earnings / (loss) per common share, basic & diluted
|
1.67
|
(0.20
|
)
|
|||||||||||||
|
Weighted average number of common shares outstanding, basic and diluted
|
21,019,838
|
20,255,507
|
||||||||||||||
|
Six months ended
June 30,
|
||||||||
|
2026
|
2025
|
|||||||
|
Fleet Data:
|
||||||||
|
Ownership days
|
3,459
|
3,689
|
||||||
|
Available days(1)
|
3,363
|
3,529
|
||||||
|
Operating days(2)
|
3,356
|
3,507
|
||||||
|
Fleet utilization
|
97.0
|
%
|
95.1
|
%
|
||||
|
Average Daily Results:
|
||||||||
|
TCE rate(3)
|
$
|
28,244
|
$
|
16,679
|
||||
|
Daily Vessel Operating Expenses (4)
|
$
|
7,143
|
$
|
6,937
|
||||
| (1) |
During the six months ended June 30, 2026, we incurred 96 off-hire days for scheduled dry-dockings. During the six months ended June 30, 2025, we incurred 160 off-hire
days for scheduled dry-dockings.
|
| (2) |
During the six months ended June 30, 2026, we incurred 7 off-hire days due to other unforeseen circumstances. During the six months ended June 30, 2025, we incurred 22
off-hire days due to other unforeseen circumstances.
|
| (3) |
We include TCE rate (a measure of the average daily revenue performance), which is not a recognized measure under U.S. GAAP, because we believe it provides additional
meaningful information in conjunction with net revenues from vessels, the most directly comparable U.S. GAAP measure, and because it assists our management in making decisions regarding the deployment and use of our vessels and because we
believe that it provides useful information to investors regarding our financial performance. Our calculation of TCE rate may not be comparable to that reported by other companies. The following table reconciles our net revenues from vessels to
TCE rate.
|
|
Six months ended
June 30,
|
||||||||
|
2026
|
2025
|
|||||||
|
(In thousands of US Dollars, except operating days and TCE rate)
|
||||||||
|
Vessel revenue, net
|
$
|
96,744
|
$
|
60,340
|
||||
|
Voyage expenses
|
$
|
(1,958
|
)
|
$
|
(1,847
|
)
|
||
|
Time charter equivalent revenues
|
$
|
94,786
|
$
|
58,493
|
||||
|
Operating days
|
3,356
|
3,507
|
||||||
|
Daily time charter equivalent rate
|
$
|
28,244
|
$
|
16,679
|
||||
| (4) |
We include Daily Vessel Operating Expenses, which is not a recognized measure under U.S. GAAP, as we believe it provides additional meaningful information and assists
management in making decisions regarding the deployment and use of our vessels and because we believe that it provides useful information to investors regarding our financial performance. Our calculation of Daily Vessel Operating Expenses may
not be comparable to that reported by other companies. The following table reconciles our vessel operating expenses to Daily Vessel Operating Expenses.
|
|
Six months ended
June 30,
|
||||||||
|
2026
|
2025
|
|||||||
|
(In thousands of US Dollars, except ownership days and Daily Vessel Operating Expenses)
|
||||||||
|
Vessel operating expenses
|
$
|
24,706
|
$
|
26,346
|
||||
|
Less: Pre-delivery expenses
|
-
|
(757
|
)
|
|||||
|
Vessel operating expenses before pre-delivery expenses
|
$
|
24,706
|
$
|
25,589
|
||||
|
Ownership days
|
3,459
|
3,689
|
||||||
|
Daily Vessel Operating Expenses
|
$
|
7,143
|
$
|
6,937
|
||||
|
Six months ended
June 30,
|
||||||||
|
(In thousands of US Dollars)
|
2026
|
2025
|
||||||
|
Net income / (loss)
|
$
|
35,894
|
$
|
(3,967
|
)
|
|||
|
Interest and finance cost, net
|
8,141
|
10,566
|
||||||
|
Depreciation and amortization
|
18,797
|
17,377
|
||||||
|
EBITDA(1)
|
$
|
62,832
|
$
|
23,976
|
||||
|
Stock based compensation
|
4,518
|
2,677
|
||||||
|
Loss on extinguishment of debt
|
2,172
|
28
|
||||||
|
Loss on forward freight agreements, net
|
10
|
19
|
||||||
|
Loss / (gain) on FX derivatives
|
114
|
(423
|
)
|
|||||
|
Adjusted EBITDA (1)
|
$
|
69,646
|
$
|
26,277
|
||||
| (1) |
Earnings before interest, taxes, depreciation and amortization (“EBITDA”) represents the sum of net income / (loss), net interest and finance costs, depreciation and
amortization and, if any, income taxes during a period. EBITDA is not a recognized measurement under U.S. GAAP. Adjusted EBITDA represents EBITDA adjusted to exclude stock-based compensation, loss on forward freight agreements, net, loss on
extinguishment of debt, and loss / (gain) on FX derivatives, which the Company believes are not indicative of the ongoing performance of its core operations. EBITDA and adjusted EBITDA are presented as we believe that these measures are useful
to investors as a widely used means of evaluating operating profitability from period to period. Management also uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating the Company’s
performance. EBITDA and adjusted EBITDA as presented here may not be comparable to similarly titled measures presented by other companies. These non-GAAP measures should not be considered in isolation from, as a substitute for, or superior to,
financial measures prepared in accordance with U.S. GAAP.
|
|
Six months ended
June 30,
|
||||||||
|
2026
|
2025
|
|||||||
|
Cash Flow Data:
|
||||||||
|
Net cash provided by operating activities
|
$
|
44,656
|
$
|
16,239
|
||||
|
Net cash used in investing activities
|
$
|
(58,875
|
)
|
$
|
(43,663
|
)
|
||
|
Net cash provided by financing activities
|
$
|
11,040
|
|
$
|
17,902
|
|||
| • |
Less: Debt repayments (this amount captures loan facilities, finance lease liabilities and other financial liabilities),
|
| • |
Less: Discretionary quarterly reserve (this amount will be assessed by the Board on a quarterly basis taking into consideration, among other things, (a) the share
buybacks completed during the quarter, (b) anticipated capital expenditures such as vessel acquisitions and (c) a targeted liquidity buffer for all business purposes).
|
|
Page
|
||
|
F-2
|
||
|
F-3
|
||
|
F-4
|
||
|
F-5
|
||
|
F-6
|
|
June 30,
2026 |
December 31,
2025
|
|||||||||||
|
ASSETS
|
||||||||||||
|
Current assets:
|
||||||||||||
|
Cash and cash equivalents
|
4
|
|
|
|||||||||
|
Restricted cash
|
4
|
|
|
|||||||||
|
Accounts receivable trade, net
|
13
|
|
|
|||||||||
|
Inventories
|
5
|
|
|
|||||||||
|
Prepaid expenses
|
||||||||||||
| Due from | 3 |
|||||||||||
|
Other current assets
|
|
|
||||||||||
|
Foreign exchange forward contract
|
||||||||||||
|
Net investment in sales type lease, current
|
8 | |||||||||||
|
Intangible assets
|
||||||||||||
|
Total current assets
|
|
|
||||||||||
|
Fixed assets:
|
||||||||||||
|
Vessels, net
|
6
|
|
|
|||||||||
|
Vessels under construction
|
7 |
|||||||||||
|
Other fixed assets, net
|
|
|
||||||||||
|
Total fixed assets
|
|
|
||||||||||
|
Other non-current assets:
|
||||||||||||
|
Deferred charges and other investments, non-current
|
|
|
||||||||||
| Restricted cash, non-current |
4, 9 |
|||||||||||
|
Net investment in sales type lease, non-current
|
8 |
|||||||||||
|
Advances in finance lease contracts
|
7 | |||||||||||
|
Intangible assets, non-current
|
||||||||||||
|
Operating lease, right of use asset
|
11
|
|
|
|||||||||
|
Investment in equity securities
|
||||||||||||
|
Other non-current assets
|
|
|
||||||||||
|
TOTAL ASSETS
|
|
|
||||||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||
|
Current liabilities:
|
||||||||||||
|
Current portion of long-term debt and other financial liabilities, net of deferred finance costs and debt discounts of $
|
9
|
|
|
|||||||||
|
Trade accounts and other payables
|
|
|
||||||||||
|
Accrued liabilities
|
|
|
||||||||||
|
Operating lease liability, current
|
11 |
|
|
|||||||||
|
Deferred revenue
|
13
|
|
|
|||||||||
|
Financial instruments
|
||||||||||||
|
Other current liabilities
|
12, 17 |
|||||||||||
|
Total current liabilities
|
|
|
||||||||||
|
Non-current liabilities:
|
||||||||||||
|
Long-term debt and other financial liabilities, net of current portion and deferred finance costs and debt discounts of $
|
9 |
|
|
|||||||||
|
Operating lease liability, non-current
|
11 |
|
|
|||||||||
|
Other liabilities, non-current
|
||||||||||||
|
Total liabilities
|
|
|
||||||||||
|
Commitments and contingencies
|
11 |
|||||||||||
|
STOCKHOLDERS EQUITY
|
||||||||||||
|
Preferred stock, $
|
|
|
||||||||||
|
Common stock, $
|
|
|
||||||||||
|
Additional paid-in capital
|
12 |
|
|
|||||||||
|
Accumulated deficit
|
(
|
)
|
(
|
)
|
||||||||
|
Total Stockholders’ equity
|
|
|
||||||||||
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
||||||||||
|
2026
|
2025
|
|||||||||||
|
Vessel revenue, net
|
13 |
|
|
|||||||||
| Fees from | 3 | |||||||||||
| Revenue, net |
||||||||||||
|
Expenses:
|
||||||||||||
|
Voyage expenses
|
(
|
)
|
(
|
)
|
||||||||
|
Vessel operating expenses
|
(
|
)
|
(
|
)
|
||||||||
|
Management fees
|
(
|
)
|
(
|
)
|
||||||||
|
General and administration expenses
|
16 |
(
|
)
|
(
|
)
|
|||||||
|
Amortization of deferred dry-docking costs
|
(
|
)
|
(
|
)
|
||||||||
|
Depreciation and amortization
|
6 |
(
|
)
|
(
|
)
|
|||||||
| Gain on sale of vessel, net - related party |
6 | |||||||||||
| Gain on sales type lease - related party |
8 |
|||||||||||
| Loss on forward freight agreements, net |
( |
) | ( |
) | ||||||||
|
Operating income
|
|
|
||||||||||
|
Other income / (expenses), net:
|
||||||||||||
|
Interest and finance costs
|
14 |
(
|
)
|
(
|
)
|
|||||||
|
Loss on extinguishment of debt
|
9 |
( |
) |
(
|
)
|
|||||||
|
Interest and other income
|
|
|
||||||||||
|
Interest and other income - related party
|
3,8 |
|||||||||||
|
Unrealized (gain) / losses from foreign exchange derivatives
|
( |
) | ||||||||||
| Foreign currency exchange gain / (loss), net |
|
(
|
)
|
|||||||||
|
Total other expenses, net
|
(
|
)
|
(
|
)
|
||||||||
| Net income / (loss) |
( |
) | ||||||||||
|
Earnings / (loss) per common share, basic and diluted
|
15
|
( |
) | |||||||||
|
Weighted average number of common shares outstanding, basic and diluted
|
15 |
|
|
|||||||||
| Preferred stock Series B |
Common stock
|
Additional
paid-in
|
Accumulated |
Total
stockholders’
|
||||||||||||||||||||||||
|
# of Shares
|
Par Value
|
# of Shares
|
Par Value
|
capital
|
deficit
|
equity
|
||||||||||||||||||||||
|
Balance, December 31, 2024
|
|
|
|
(
|
)
|
|
||||||||||||||||||||||
|
Issuance of common stock (including the exercise of warrants) (Note 12)
|
- | ( |
) | ( |
) | |||||||||||||||||||||||
|
Stock based compensation (Note 16)
|
- |
|
|
|
|
|
||||||||||||||||||||||
|
Dividends ($
|
- | - | ( |
) | ( |
) | ||||||||||||||||||||||
|
Net loss
|
- | - |
|
|
(
|
)
|
(
|
)
|
||||||||||||||||||||
|
Balance, June 30, 2025
|
|
|
|
(
|
)
|
|
||||||||||||||||||||||
| Preferred stock Series B |
Common stock
|
Additional
paid-in
|
Accumulated |
Total
stockholders’
|
||||||||||||||||||||||||
| # of Shares |
Par Value
|
# of Shares
|
Par Value
|
capital
|
deficit
|
equity
|
||||||||||||||||||||||
|
Balance, December 31, 2025
|
( |
) | ||||||||||||||||||||||||||
|
Issuance of common stock (including the exercise of warrants) (Note 12)
|
- | ( |
) | ( |
) | |||||||||||||||||||||||
|
Stock based compensation (Note 16)
|
- | |||||||||||||||||||||||||||
|
Dividends ($
|
- | - | ( |
) | ( |
) | ||||||||||||||||||||||
|
Net income
|
- | - | ||||||||||||||||||||||||||
|
Balance, June 30, 2026
|
( |
) | ||||||||||||||||||||||||||
|
2026
|
2025
|
|||||||
|
Net cash provided by operating activities
|
|
|
||||||
|
Cash flows from investing activities:
|
||||||||
| Proceeds from sale of vessel |
||||||||
|
Vessels acquisitions and improvements
|
(
|
)
|
(
|
)
|
||||
| Vessels under construction |
( |
) | ||||||
| Finance lease prepayments and other initial direct costs |
( |
) | ( |
) | ||||
| Loan to related party |
( |
) | ||||||
| Repayment of loan by related party |
||||||||
| Due from related parties | ( |
) | ||||||
|
Net cash used in investing activities
|
(
|
)
|
(
|
)
|
||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from long term debt and other financial liabilities
|
|
|
||||||
|
Repayments of long term debt and other financial liabilities
|
(
|
)
|
(
|
)
|
||||
| Payments of finance lease liabilities |
( |
) | ||||||
| Proceeds from other non current liabilities |
||||||||
| Dividends paid |
( |
) | ( |
) | ||||
|
Payments of financing and stock issuance costs
|
(
|
)
|
(
|
)
|
||||
|
Net cash provided by financing activities
|
|
|
||||||
|
Net decrease in cash and cash equivalents and restricted cash
|
(
|
)
|
(
|
)
|
||||
|
Cash and cash equivalents and restricted cash at beginning of period
|
|
|
||||||
|
Cash and cash equivalents and restricted cash at end of period
|
|
|
||||||
|
SUPPLEMENTAL CASH FLOW INFORMATION
|
||||||||
|
Cash paid during the period for:
|
||||||||
|
Interest paid, net of capitalized interest
|
|
|
||||||
| Noncash investing activities: | ||||||||
| Vessel improvements |
||||||||
| Vessels under construction |
||||||||
| Right-of use assets and initial direct costs |
||||||||
| Other financial liabilities assumed by buyer upon sale of vessel | ||||||||
|
Noncash financing activities:
|
||||||||
| Dividends declared but not paid | ||||||||
| Financing and stock issuance costs |
( |
) | ||||||
| Other financial liabilities assumed by buyer upon sale of vessel | ( |
) | ||||||
|
Company
|
Country of
Incorporation
|
Vessel name |
Date of Delivery
|
Date of
Sale/Disposal
|
||||
| Seanergy Management Corp. (1)(2) | N/A | N/A | N/A | |||||
| Seanergy Shipmanagement Corp. (1)(2) | N/A | N/A | N/A | |||||
| Emperor Holding Ltd. (1) | N/A |
N/A |
N/A | |||||
| Sea Genius Shipping Co. (1)(3) |
||||||||
| Premier Marine Co. (1) | N/A |
|||||||
| Squire Ocean Navigation Co. (1)(3) | ||||||||
| Lord Ocean Navigation Co. (1)(4) | ||||||||
| Champion Marine Co. (1) | N/A |
|||||||
| Fellow Shipping Co. (1) | N/A | |||||||
| Friend Ocean Navigation Co. (1)(4) | ||||||||
| World Shipping Co. (1) | N/A | |||||||
|
Duke Shipping Co. (1)
|
|
|
|
N/A |
||||
| Partner Marine Co. (1)(4) |
||||||||
|
Honor Shipping Co. (1)
|
|
|
|
N/A |
||||
|
Paros Ocean
Navigation Co. (1)
|
|
|
|
N/A
|
||||
|
Knight Ocean
Navigation Co. (1)(4)
|
|
|
|
|||||
|
Flag Marine Co.
(1)
|
|
|
|
N/A |
||||
|
Hellas
Ocean Navigation Co. (1)(4)
|
|
|
||||||
|
Patriot
Shipping Co. (1)(4)
|
|
|
|
|||||
|
Traders Shipping Co. (1)(3)
|
|
|
|
|||||
| Partner Shipping Co. Limited (1)(3) | ||||||||
| Titan Ocean Navigation Co.
(1) |
N/A | |||||||
| Icon Ocean Navigation Co. (1)(4) |
||||||||
| Kaizen Shipping Co. (1)(4) |
||||||||
| Blue Shipping Co. (1)(4) |
||||||||
| Mei Shipping Co. (1) |
N/A | |||||||
| Atsea Ventures Corp. (1)(3) | N/A | N/A | N/A | |||||
| Prime
Ocean Navigation Co. (1) |
N/A |
N/A |
N/A |
|||||
| King Marine Co. (1) |
N/A |
N/A |
N/A |
|||||
| Mega
Marine Co. (1) |
N/A |
N/A |
N/A |
|||||
| Niki Marine Co. (1) |
N/A |
N/A |
N/A |
|
(1)
|
Subsidiaries wholly owned
|
|
(2)
|
Management
companies
|
|
(3)
|
Dormant
companies
|
|
(4)
|
Bareboat
charterers
|
| (a) |
Sales type leases - Leases for Lessors
|
| (b) |
Finance costs
|
|
June 30,
2026
|
December 31,
2025
|
|||||||
|
Cash and cash equivalents
|
|
|
||||||
|
Restricted cash
|
|
|
||||||
| Restricted cash, non-current | ||||||||
|
Total
|
|
|
||||||
|
June 30,
2026
|
||||
|
Cost:
|
||||
|
Beginning balance
|
|
|||
|
- Additions
|
|
|||
|
- Disposals
|
( |
) | ||
|
- Disposal as sales type lease
|
( |
) | ||
|
Ending balance
|
|
|||
|
Accumulated depreciation:
|
||||
|
Beginning balance
|
(
|
)
|
||
|
- Depreciation for the period
|
(
|
)
|
||
|
- Disposals
|
||||
|
- Disposal as sales type lease
|
||||
|
Ending balance
|
(
|
)
|
||
|
Net book value
|
|
|||
|
June 30,
2026
|
||||
|
Beginning balance
|
|
|||
|
- Advances for vessel under construction and other initial expenses
|
|
|||
|
- Capitalized interest
|
|
|||
|
Vessels under construction
|
|
|||
|
Twelve month periods ending June 30,
|
Amount
|
|||
|
2027
|
|
|||
|
2028
|
|
|||
|
Total undiscounted cash flows
|
|
|||
|
Less: Discount based on implicit rate
|
(
|
)
|
||
|
Present value of lease receivables
|
|
|||
|
|
||||
|
Net investment in sale type lease, current
|
|
|||
|
Net investment in sale type lease, non-current
|
|
|||
|
Present value of lease receivables
|
|
|||
| 9. |
Long-Term Debt and Other Financial Liabilities:
|
|
June 30,
2026
|
December 31,
2025
|
|||||||
|
Long-term debt and other financial liabilities
|
|
|
||||||
|
Less: Deferred financing costs and debt discounts
|
(
|
)
|
(
|
)
|
||||
|
Total
|
|
|
||||||
|
Less - current portion
|
(
|
)
|
(
|
)
|
||||
|
Long-term portion
|
|
|
||||||
| • |
a minimum borrower’s liquidity;
|
| • |
a minimum guarantor’s liquidity;
|
| • |
a security coverage requirement; and
|
| • |
a leverage ratio.
|
|
Twelve month periods ending June 30,
|
Amount
|
|||
|
2027
|
|
|||
|
2028
|
|
|||
|
2029
|
|
|||
|
2030
|
|
|||
|
Thereafter
|
|
|||
|
Total
|
|
|||
| 10. |
Financial Instruments:
|
| • |
Level 1: Quoted market prices in active markets for identical assets or liabilities;
|
| • |
Level 2: Observable market-based inputs or unobservable inputs that are corroborated by market data;
|
| • |
Level 3: Unobservable inputs that are not corroborated by market data.
|
|
(a)
|
Significant Risks and Uncertainties, including Business and
Credit Concentration
|
|
(b)
|
Fair Value of Financial Instruments
|
| a. |
Cash and cash equivalents, restricted cash, accounts receivable trade, other current assets subject to fair value measurement and
trade accounts and other payables: the carrying amounts approximate fair value because of the short maturity of these instruments. The carrying value approximates the fair market value for interest bearing cash classified as
restricted cash, non-current.
|
| b. |
Long-term debt and other financial liabilities: The carrying
value of long-term debt and other financial liabilities with variable interest rates (obtained through Level 2 inputs of the fair value hierarchy) approximates the fair market value as the long-term debt and other financial
liabilities bear interest at floating interest rate.
|
|
11.
|
Commitments and
Contingencies:
|
|
Twelve month periods ending June 30,
|
Amount
|
|||
|
2027
|
|
|||
|
2028
|
|
|||
|
Total
|
|
|||
|
Twelve month periods ending June 30,
|
Amount
|
|||
|
2027
|
|
|||
| 2028 | ||||
|
2029
|
|
|||
|
Total
|
|
|||
|
Twelve month periods ending June 30,
|
Amount
|
|||
|
2027
|
|
|||
|
2028
|
|
|||
|
Total
|
|
|||
|
Less: imputed interest
|
(
|
)
|
||
|
Present value of lease liabilities
|
|
|||
|
Operating lease liability, current
|
|
|||
|
Operating lease liability, non-current
|
|
|||
|
Present value of lease liabilities
|
|
|||
| 12. |
Capital Structure:
|
| (a) |
Common Stock
|
| i) |
Dividends
|
| 13. |
Vessel Revenue:
|
|
Customer
|
2026
|
2025
|
||||||
|
A
|
|
%
|
|
|||||
|
B
|
|
%
|
|
%
|
||||
|
C
|
|
%
|
|
|||||
|
D
|
|
|
%
|
|||||
| E |
% | |||||||
|
Total
|
|
%
|
|
%
|
||||
|
14.
|
Interest and Finance
Costs:
|
| June 30, |
||||||||
| 2026 | 2025 | |||||||
|
Interest on long-term debt and other
financial liabilities
|
|
|
||||||
| Interest on finance lease liability |
||||||||
| Amortization of deferred finance costs and debt discounts |
||||||||
|
Other
|
|
|
||||||
| Interest and finance costs, net of capitalized interest |
||||||||
| Less: Capitalized interest (Note 7) |
( |
) |
||||||
|
Interest and finance costs
|
|
|
||||||
|
15.
|
Earnings / (Loss) per Share:
|
|
June 30,
|
||||||||
|
2026
|
2025
|
|||||||
|
Net income / (loss)
|
$ | $ | ( |
) | ||||
|
Less: Dividends to non-vested participating securities
|
( |
) | ( |
) | ||||
|
Less: Undistributed earnings to non-vested participating securities
|
( |
) | ||||||
|
Net income / (loss) attributable to common shareholders, basic
|
$ | $ | ( |
) | ||||
|
|
||||||||
|
Undistributed earnings to non-vested participating securities
|
||||||||
|
Undistributed earnings reallocated to non-vested participating securities
|
( |
) | ||||||
|
Net income / (loss) attributable to common shareholders, diluted
|
$
|
|
$
|
(
|
)
|
|||
|
|
||||||||
|
Weighted average number of common shares outstanding, basic and diluted
|
|
|
||||||
|
|
||||||||
|
Earnings / (loss) per share attributable to common shareholders, basic and diluted
|
$ | $ | ( |
) | ||||
|
16.
|
Equity Incentive Plan:
|
|
17.
|
Subsequent Events
|