Maxim Group LLC | Rodman & Renshaw, LLC |
2
Year Ended | Year Ended | Three Months | Three Months | |||||||||||||
December 31, | December 31, | Ended | Ended | |||||||||||||
2009 | 2008 | December 31, 2009 | December 31, 2008 | |||||||||||||
Fleet Data: |
||||||||||||||||
Average number of vessels (1) |
7.9 | 5.5 | 11 | 6.0 | ||||||||||||
Ownership days (2) |
2,895 | 686 | 1,012 | 552 | ||||||||||||
Available days (3) |
2,638 | 686 | 983 | 552 | ||||||||||||
Operating days (4) |
2,614 | 678 | 969 | 552 | ||||||||||||
Fleet utilization (5) |
90.3 | % | 98.8 | % | 95.8 | % | 100 | % | ||||||||
Average Daily Results: |
||||||||||||||||
TCE rate (6) |
32,909 | 49,944 | 17,331 | 50,652 | ||||||||||||
Vessel operating expenses (7) |
5,603 | 4,636 | 6,389 | 4,458 | ||||||||||||
Management fee (8) |
592 | 566 | 628 | 554 | ||||||||||||
Total vessel operating
expenses (9) |
6,195 | 5,202 | 7,017 | 5,012 |
(1) | Average number of vessels is the number of vessels that constituted the Companys fleet for the relevant period, as measured by the sum of the number of days each vessel was a part of the Companys fleet during the relevant period divided by the number of calendar days in the relevant period. | |
(2) | Ownership days are the total number of days in a period during which the vessels in a fleet have been owned. Ownership days are an indicator of the size of the Companys fleet over a period and affect both the amount of revenues and the amount of expenses that the Company recorded during a period. | |
(3) | Available days are the number of ownership days less the aggregate number of days that vessels are off-hire due to major repairs, dry dockings or special or intermediate surveys. The shipping industry uses available days to measure the number of ownership days in a period during which vessels should be capable of generating revenues. During the year ended December 31, 2009, the Company incurred 257 off hire days for vessel scheduled dry docking. During the three months ended December 31, 2009, the Company incurred 29 off hire days for vessel scheduled dry docking. | |
(4) | Operating days are the number of available days in a period less the aggregate number of days that vessels are off-hire due to any reason, including unforeseen circumstances. The shipping industry uses operating days to measure the aggregate number of days in a period during which vessels actually generate revenues. | |
(5) | Fleet utilization is the percentage of time that our vessels were generating revenue, and is determined by dividing operating days by ownership days for the relevant period. | |
(6) | Time charter equivalent or TCE rates are defined as our net revenues less voyage expenses during a period divided by the number of our operating days during the period, which is consistent with industry standards. Voyage expenses include port charges, bunker (fuel oil and diesel oil) expenses, canal charges and commissions. |
Three Months | ||||||||||||||||
Year Ended | Year Ended | Three Months | Ended | |||||||||||||
December 31, | December 31, | Ended | December 31, | |||||||||||||
2009 | 2008 | December 31, 2009 | 2008 | |||||||||||||
Net revenues from vessels |
87,897 | 34,453 | 17,289 | 28,331 | ||||||||||||
Voyage expenses |
(1,872 | ) | (591 | ) | (495 | ) | (371 | ) | ||||||||
Net operating revenues |
86,025 | 33,862 | 16,794 | 27,960 | ||||||||||||
Operating days |
2,614 | 678 | 969 | 552 | ||||||||||||
Daily time charter equivalent rate |
32,909 | 49,944 | 17,331 | 50,652 |
3
(7) | Average daily vessel operating expenses, which include crew costs, provisions, deck and engine stores, lubricating oil, insurance, maintenance and repairs, are calculated by dividing vessel operating expenses by ownership days for the relevant time periods: |
Three Months | ||||||||||||||||
Year Ended | Three Months | Ended | ||||||||||||||
Year Ended | December 31, | Ended | December 31, | |||||||||||||
December 31, 2009 | 2008 | December 31, 2009 | 2008 | |||||||||||||
Operating expenses |
16,222 | 3,180 | 6,466 | 2,461 | ||||||||||||
Ownership days |
2,895 | 686 | 1,012 | 552 | ||||||||||||
Daily vessel operating expenses |
5,603 | 4,636 | 6,389 | 4,458 |
(8) | Daily management fees are calculated by dividing total management fees by ownership days for the relevant time period. | |
(9) | Total vessel operating expenses or TVOE is a measurement of total expenses associated with operating the vessels. TVOE is the sum of vessel operating expenses and management fees. Daily TVOE is calculated by dividing TVOE by fleet ownership days for the relevant time period. |
4
2009 | 2008 | |||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
63,607 | 27,543 | ||||||
Accounts receivable trade, net |
495 | | ||||||
Due from related parties |
265 | 577 | ||||||
Inventories |
1,126 | 872 | ||||||
Prepaid insurance expenses |
623 | 574 | ||||||
Prepaid expenses and other current assets related parties |
58 | 248 | ||||||
Insurance claims |
1,260 | | ||||||
Other current assets |
39 | | ||||||
Total current assets |
67,473 | 29,814 | ||||||
Fixed assets: |
||||||||
Vessels, net |
444,820 | 345,622 | ||||||
Office equipment, net |
20 | 9 | ||||||
Total fixed assets |
444,840 | 345,631 | ||||||
Other assets |
||||||||
Goodwill |
17,275 | | ||||||
Deferred charges |
8,684 | 2,757 | ||||||
Other non-current assets |
180 | | ||||||
TOTAL ASSETS |
538,452 | 378,202 | ||||||
LIABILITIES AND EQUITY |
||||||||
Current liabilities: |
||||||||
Current portion of long-term debt |
33,206 | 27,750 | ||||||
Trade accounts and other payables |
990 | 674 | ||||||
Due to underwriters |
19 | 419 | ||||||
Accrued expenses |
1,719 | 541 | ||||||
Accrued interest |
1,508 | 166 | ||||||
Accrued charges on convertible promissory note due to
shareholders |
| 420 | ||||||
Financial instruments |
3,556 | | ||||||
Deferred revenue related party |
894 | 3,029 | ||||||
Deferred revenue |
246 | | ||||||
Total current liabilities |
42,138 | 32,999 | ||||||
Long-term debt, net of current portion |
267,360 | 184,595 | ||||||
Financial instruments |
1,550 | | ||||||
Below market acquired time charters |
585 | | ||||||
Convertible promissory note due to shareholders |
| 29,043 | ||||||
Total liabilities |
311,633 | 246,637 | ||||||
EQUITY |
||||||||
Seanergy shareholders equity |
||||||||
Common stock, $0.0001 par value; 200,000,000 and 89,000,000
authorized shares as at December 31, 2009 and 2008,
respectively; 33,255,170 and 22,361,227 shares, issued and
outstanding as at December 31, 2009 and 2008, respectively |
3 | 2 | ||||||
Additional paid-in capital |
213,232 | 166,361 | ||||||
Accumulated deficit |
(4,746 | ) | (34,798 | ) | ||||
Total Seanergy shareholders equity |
208,489 | 131,565 | ||||||
Non controlling interest |
18,330 | | ||||||
Total equity |
226,819 | 131,565 | ||||||
TOTAL LIABILITIES AND EQUITY |
538,452 | 378,202 | ||||||
5
Three months ended | ||||||||||||||||
December 31, | Year ended December 31, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Revenues: |
||||||||||||||||
Vessel revenue related party |
13,791 | 29,058 | 83,903 | 35,333 | ||||||||||||
Vessel revenue |
4,023 | | 6,340 | | ||||||||||||
Commissions related party |
(100 | ) | (727 | ) | (2,226 | ) | (880 | ) | ||||||||
Commissions non related party |
(425 | ) | | (120 | ) | | ||||||||||
Vessel revenue, net |
17,289 | 28,331 | 87,897 | 34,453 | ||||||||||||
Expenses: |
||||||||||||||||
Direct voyage expenses |
(273 | ) | (8 | ) | (753 | ) | (151 | ) | ||||||||
Vessel operating expenses |
(6,466 | ) | (2,461 | ) | (16,222 | ) | (3,180 | ) | ||||||||
Voyage expenses related party |
(222 | ) | (363 | ) | (1,119 | ) | (440 | ) | ||||||||
Management fees related party |
(636 | ) | (306 | ) | (1,715 | ) | (388 | ) | ||||||||
General and administration expenses |
(1,949 | ) | (1,306 | ) | (5,928 | ) | (2,161 | ) | ||||||||
General and administration expenses
related party |
(195 | ) | (109 | ) | (742 | ) | (109 | ) | ||||||||
Amortization of deferred
dry-docking costs |
(648 | ) | | (1,045 | ) | | ||||||||||
Depreciation |
(6,097 | ) | (8,441 | ) | (26,812 | ) | (9,929 | ) | ||||||||
Goodwill impairment loss |
| (44,795 | ) | | (44,795 | ) | ||||||||||
Vessels impairment loss |
| (4,530 | ) | | (4,530 | ) | ||||||||||
Gain from acquisition |
| | 6,813 | | ||||||||||||
Operating income (loss) |
803 | (33,988 | ) | 40,374 | (31,230 | ) | ||||||||||
Other income (expense), net: |
||||||||||||||||
Interest and finance costs |
(2,370 | ) | (3,255 | ) | (7,230 | ) | (3,895 | ) | ||||||||
Interest and finance costs
shareholders |
| (92 | ) | (386 | ) | (182 | ) | |||||||||
Interest income money market funds |
66 | 104 | 430 | 3,361 | ||||||||||||
Loss on interest rate swaps |
(164 | ) | | (1,575 | ) | | ||||||||||
Foreign currency exchange gains
(losses), net |
36 | (40 | ) | (44 | ) | (39 | ) | |||||||||
Net Income (Loss) |
(1,629 | ) | (37,271 | ) | 31,569 | (31,985 | ) | |||||||||
Less: Net Income Attributable to the
Noncontrolling interest |
1,584 | | 1,517 | | ||||||||||||
Net Income (Loss) Attributable to
Seanergy Maritime Holdings |
(3,213 | ) | (37,271 | ) | 30,052 | (31,985 | ) | |||||||||
Net income (loss) per common share |
||||||||||||||||
Basic |
(0.10 | ) | (1.67 | ) | 1.16 | (1.21 | ) | |||||||||
Diluted |
(0.10 | ) | (1.67 | ) | 1.00 | (1.21 | ) | |||||||||
Weighted average common shares
outstanding |
||||||||||||||||
Basic |
33,255,170 | 22,341,857 | 25,882,967 | 26,452,291 | ||||||||||||
Diluted |
33,255,170 | 22,341,857 | 30,529,281 | 26,452,291 | ||||||||||||
6
Retained | Total | |||||||||||||||||||||||||||
Common stock | Additional | earnings/ | Seanergy | Non | ||||||||||||||||||||||||
# of | Par | paid-in | (Accumulated | shareholders | Controlling | Total | ||||||||||||||||||||||
Shares | Value | capital | deficit) | equity | interest | equity | ||||||||||||||||||||||
Balance, January 1, 2008 |
28,600,000 | 3 | 146,925 | 1,441 | 148,369 | | 148,369 | |||||||||||||||||||||
Net (loss) for the year ended December
31, 2008 |
| | | (31,985 | ) | (31,985 | ) | | (31,985 | ) | ||||||||||||||||||
Dividends paid |
| | | (4,254 | ) | (4,254 | ) | | (4,254 | ) | ||||||||||||||||||
Reclassification of common stock no
longer subject to redemption |
(6,370,773 | ) | | 17,144 | | 17,144 | | 17,144 | ||||||||||||||||||||
Reversal of underwriter fees forfeited
to redeeming shareholders |
| | 1,433 | | 1,433 | | 1,433 | |||||||||||||||||||||
Liquidation and dissolution common
stock exchange |
| (1 | ) | 1 | | | | | ||||||||||||||||||||
Warrants exercised |
132,000 | | 858 | | 858 | | 858 | |||||||||||||||||||||
Balance, December 31, 2008 |
22,361,227 | 2 | 166,361 | (34,798 | ) | 131,565 | | 131,565 | ||||||||||||||||||||
Issuance of common stock to convert
promissory note |
6,585,868 | 1 | 29,596 | | 29,597 | | 29,597 | |||||||||||||||||||||
Issuance of common stock due to earn-out |
4,308,075 | | 17,275 | | 17,275 | | 17,275 | |||||||||||||||||||||
Gain from acquisition |
| | | | | 6,813 | 6,813 | |||||||||||||||||||||
Noncontrolling interest |
| | | | | 10,000 | 10,000 | |||||||||||||||||||||
Net income for the year ended December
31, 2009 |
| | | 30,052 | 30,052 | 1,517 | 31,569 | |||||||||||||||||||||
Balance, December 31, 2009 |
33,255,170 | 3 | 213,232 | (4,746 | ) | 208,489 | 18,330 | 226,819 | ||||||||||||||||||||
7
2009 | 2008 | |||||||
Cash flows from operating activities: |
||||||||
Net income (loss) |
31,569 | (31,985 | ) | |||||
Adjustments to reconcile net income (loss) to net cash provided
by operating activities: |
||||||||
Impairment of goodwill |
| 44,795 | ||||||
Impairment of vessels |
| 4,530 | ||||||
Depreciation |
26,812 | 9,929 | ||||||
Amortization of deferred finance charges |
696 | 224 | ||||||
Amortization of deferred Dry-docking costs |
1,045 | | ||||||
Deferred Dry-docking costs |
(7,119 | ) | | |||||
Change in fair value of financial instruments |
189 | | ||||||
Amortization of acquired time charters |
(125 | ) | | |||||
Gain on acquisition |
(6,813 | ) | | |||||
Changes in operating assets and liabilities: |
||||||||
(Increase) decrease in |
||||||||
Due from related parties |
1,760 | (577 | ) | |||||
Inventories |
1,222 | (872 | ) | |||||
Trade accounts and other receivables |
(263 | ) | | |||||
Insurance claims |
(1,159 | ) | | |||||
Other current assets |
59 | | ||||||
Other non-current assets |
(180 | ) | | |||||
Prepaid insurance expenses |
719 | (495 | ) | |||||
Prepaid expenses and other current assets related parties |
190 | (248 | ) | |||||
Trade accounts and other payables |
(3,299 | ) | 86 | |||||
Due to underwriters |
(400 | ) | (3,555 | ) | ||||
Accrued expenses |
(885 | ) | 541 | |||||
Accrued charges on convertible note due to shareholders |
670 | 132 | ||||||
Premium amortization on convertible note due to shareholders |
(379 | ) | | |||||
Accrued interest |
1,176 | 166 | ||||||
Deferred revenue related party |
(2,523 | ) | 3,029 | |||||
Deferred revenue |
246 | | ||||||
Net cash provided by operating activities |
43,208 | 25,700 | ||||||
Cash flows from investing activities: |
||||||||
Acquisition of business, net of cash acquired |
36,374 | (375,833 | ) | |||||
Funds placed in (used from) trust account from offerings |
| 232,923 | ||||||
Additions to office furniture and equipment |
(21 | ) | (9 | ) | ||||
Net cash provided by (used in) investing activities |
36,353 | (142,919 | ) | |||||
Cash flows from financing activities: |
||||||||
Redemption of common shares |
| (63,705 | ) | |||||
Proceeds from warrants exercised |
| 858 | ||||||
Proceeds from long term debt and revolving facility |
| 219,845 | ||||||
Repayment of long term debt |
(54,878 | ) | (7,500 | ) | ||||
Dividends paid |
| (4,254 | ) | |||||
Restricted cash |
1,381 | | ||||||
Noncontrolling interest contribution |
10,000 | | ||||||
Deferred finance charges |
| (2,693 | ) | |||||
Net cash provided by (used in) financing activities |
(43,497 | ) | 142,551 | |||||
Net increase in cash and cash equivalents |
36,064 | 25,332 | ||||||
Cash and cash equivalents at beginning of period |
27,543 | 2,211 | ||||||
Cash and cash equivalents at end of period |
63,607 | 27,543 | ||||||
8