F-5
UNAUDITED CONSOLIDATED STATEMENTS
OF CASH FLOWS
For the six months ended June 30, 2023 and 2022
(Expressed in thousands of U.S. Dollars)
2023
2022
Cash Flows from Operating Activities:
Net income
$
33,077
$
61,649
Adjustments to reconcile net income to cash provided by operating activities
Depreciation and amortization of deferred charges
26,661
20,457
Amortization of debt issuance costs (Note 9)
1,293
1,104
Compensation cost on restricted stock (Note 8(h))
4,826
4,931
Provision for credit loss
-
133
Dividend income (Note 2(d))
-
(100)
Gain on sale of vessels (Notes 3)
(4,995)
-
Gain on dividend distribution (Note 2(d))
(761)
-
Loss on extinguishment of debt (Note 5)
748
-
Gain on deconsolidation of subsidiary (Note 2(e))
(844)
-
Gain from equity method investments (Note 2(c) and (e))
(244)
(767)
(Increase) / Decrease
Accounts receivable, trade
2,832
(3,067)
Due from related parties
35
854
Inventories
(95)
(121)
Prepaid expenses and other assets
(2,833)
(267)
Other non-current assets
(409)
(904)
Accounts payable, trade and other
(960)
858
Due to related parties
59
193
Accrued liabilities
(987)
3,029
(1,978)
1,973
Other non-current liabilities
77
(50)
Drydock cost
(2,947)
(9,068)
Net Cash Provided by Operating Activities
$
52,555
$
80,837
Cash Flows from Investing Activities:
Payments to acquire vessels and vessel improvements (Notes 3 and 2(e))
(29,125)
(22,733)
Proceeds from sale of vessels, net of expenses (Note 3)
18,603
-
Advances from related parties (Note 2(e))
-
4,400
Time deposits
(7,500)
-
Payments to acquire other assets (Note 2(e))
(216)
-
Cash divested from deconsolidation (Note 2(e))
(771)
-
Proceeds from convertible loan with limited partnership (Note 2(e))
25,189
-
Payments to acquire furniture and fixtures (Note 4)
(308)
(436)
Net Cash Provided By Investing Activities
$
5,872
$
(18,769)
Cash Flows from Financing Activities:
Proceeds from issuance of long-term debt and finance liabilities (Notes 5 and 6)
57,696
2,218
Payments for issuance of common stock (Note 8(e))
(76)
4,980
Payments of dividends, preferred stock (Note 8(b))
(2,884)
(2,884)
Payments of dividends, common stock (Note 8(f))
(15,965)
(38,839)
Payments for repurchase of common stock (Note 8(e))
-
(928)
Payments of financing costs (Notes 5 and 6)
(1,656)
(513)
Repayments of long-term debt and finance liabilities (Notes 5 and 6)
(49,353)
(22,548)
Net Cash Used In Financing Activities
$
(12,238)
$
(58,514)
Cash, Cash Equivalents and Restricted Cash, Period Increase
46,189
3,554
Cash, Cash Equivalents and Restricted Cash, Beginning Balance
97,428
126,788
Cash, Cash Equivalents and Restricted Cash, Ending Balance
$
143,617
$
130,342
RECONCILIATION OF CASH, CASH EQUIVALENTS
AND RESTRICTED
CASH
Cash and cash equivalents
$
123,117
$
112,842
Restricted cash, current
-
500
Restricted cash, non-current
20,500
17,000
Cash, Cash Equivalents and Restricted Cash, Total
$
143,617
$
130,342