|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
|
|---|---|---|---|
| Cash flows from operating activities: | |||
| Net Income Loss | |||
| Adjustments to reconcile net income/(loss) to net cash provided by operating activities: | |||
| Depreciation | |||
| Share based compensation | |||
| Unrealized foreign exchange (gain)/loss on time deposits | |||
| Loss/(gain) on warrants | |||
| Non-cash lease expense | |||
| Offering costs attributable to warrant liability | |||
| Changes in operating assets and liabilities: | |||
| (Increase)/decrease in Trade and other receivables | |||
| (Increase)/decrease in Due from related party | |||
| (Increase)/decrease in Other current assets | |||
| (Increase)/decrease in Advances and prepayments | |||
| (Increase)/decrease in Inventories | |||
| Increase/(Decrease) in Trade accounts payable | |||
| Increase/(Decrease) in Payable to related parties | |||
| Increase/(Decrease) in Changes in operating lease liabilities | |||
| Increase/(Decrease) in Accrued liabilities | |||
| Increase/(Decrease) in Deferred income | |||
| Net cash provided by operating activities | |||
| Cash flows from investing activities | |||
| Payments for acquisition and capitalized expenses of vessels | |||
| Purchase of bank time deposits | |||
| Increase in bank time deposits | |||
| Maturity of bank time deposits | |||
| Net cash used in investing activities | |||
| Cash flows from financing activities | |||
| Net transfers from former Parent Company | |||
| Proceeds from follow-on offering | |||
| Proceeds from exercise of warrants | |||
| Stock issuance costs | |||
| Dividends paid on preferred shares | |||
| Repayment of seller and capital expenditures financing | |||
| Net cash provided by/(used in) financing activities | |||
| Net increase/(decrease) in cash and cash equivalents | |||
| Cash and cash equivalents at beginning of year | |||
| Cash and cash equivalents at end of year | |||
| Supplemental Cash Flow Information | |||
| Cash paid for interest in relation to seller financing | |||
| Non-cash Investing and Financing Activities | |||
| Vessel acquisition included in payable to related parties | |||
| Cashless exercise of Class B1, Class B2, Class C1 and Class C2 warrants | |||
| Dividends on preferred shares Series A included in payable to related parties | |||
| Series A Preferred Stock | |||
| Total dividends on preferred shares Series A included in payable to related parties |
Loading...