|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net income for the year | |||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||
| Depreciation | |||||
| Amortization of deferred finance charges | |||||
| Noncash lease expense | |||||
| Shared based compensation | |||||
| Impairment loss | |||||
| Net gain on sale of vessel – related party | |||||
| Net loss on sale of vessel | |||||
| Unrealized foreign exchange (gain)/loss on time deposits | |||||
| Dividends income from related party | |||||
| Changes in operating assets and liabilities: | |||||
| Trade and other receivables | |||||
| Other current assets | |||||
| Claim receivables | |||||
| Inventories | |||||
| Changes in operating lease liabilities | |||||
| Advances and prepayments | |||||
| Due from related party | |||||
| Trade accounts payable | |||||
| Due to related party | |||||
| Accrued liabilities | |||||
| Deferred income | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities: | |||||
| Dividends income received | |||||
| Proceeds from sale of vessel, net | |||||
| Payments for acquisition and capitalized expenses of vessels | |||||
| Purchase of bank time deposits | |||||
| Maturity of bank time deposits | |||||
| Proceeds from seller financing | |||||
| Net cash provided by/(used in) investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds from issuance of Series B preferred shares | |||||
| Proceeds from exercise of stock options | |||||
| Proceeds from equity offerings | |||||
| Proceeds from warrants exercise | |||||
| Stock issuance costs | |||||
| Issuance costs on warrants exercise | |||||
| Stock repurchase | |||||
| Warrants repurchase | |||||
| Deferred finance charges paid | |||||
| Customer deposits paid | |||||
| Dividends paid on preferred shares | |||||
| Loan repayments | |||||
| Proceeds from long-term debt | |||||
| Repayment of seller and capital expenditures financing | |||||
| Cash retained by C3is Inc. at spin off | |||||
| Net cash (used in)/ provided by financing activities | |||||
| Net increase/(decrease) in cash, cash equivalents | |||||
| Cash, cash equivalents at the beginning of the year | |||||
| Cash, cash equivalents at the end of the year | |||||
| Supplemental cash flow information: | |||||
| Interest paid | |||||
| Non cash investing activity – Vessel improvements included in liabilities | |||||
| Non cash investing and financing activity – Part payment of vessel acquisition through issuance of Series C Preferred Shares | |||||
| Non cash investing activity – Dividend on Series A Perpetual Convertible Preferred shares included in investment in related party | |||||
| Non cash investing activity – Vessel acquisition included in payable to related parties | |||||
| Non cash financing activity – Dividend on Series A Preferred Shares included in payable to related parties | |||||
| Distribution of net assets of C3is Inc. to shareholders and warrant holders | |||||
| Non cash investing activity – Seller financing included in receivables from related party | |||||
| Cash and cash equivalents | |||||
| Restricted cash, current | |||||
| Restricted cash, non-current | |||||
Loading...