Euroseas (ESEA) – Stock Price Weakness Doesn’t Match Slight Miss

Wednesday, November 17, 2021

Euroseas (ESEA)
Stock Price Weakness Doesn’t Match Slight Miss

Euroseas Ltd. provides ocean-going transportation services worldwide. The company owns and operates containerships that transport dry and refrigerated containerized cargoes, including manufactured products and perishables; and drybulk carriers that transport iron ore, coal, grains, bauxite, phosphate, and fertilizers. As of March 31, 2017, it had a fleet of seven containerships; and six drybulk carriers, including three Panamax drybulk carriers, one Handymax drybulk carrier, one Kamsarmax drybulk carrier, and one Ultramax drybulk carrier. The company was founded in 2005 and is based in Maroussi, Greece.

Poe Fratt, Senior Research Analyst, Noble Capital Markets, Inc.

Refer to the full report for the price target, fundamental analysis, and rating.

    A Slight Miss. Adjusted 3Q2021 EBITDA of $10.6 million included dry dock expenses of $2.7 million. After adding back dry dock expenses, our adjusted 3Q2021 EBITDA of $13.3 million was slightly below expectations of $13.8 million due to higher opex costs.

    Adjusting 2021 EBITDA estimate to incorporate 3Q2021 results.  Fine tuning our 2021 EBITDA estimate to $53.9 million based on TCE rates of $18.6k/day to reflect 3Q2021 operating results and slightly higher opex. As discussed in our most recent note, forward cover is full and the Corfu is repositioning toward China on a short charter prior to dry docking …



This research is provided by Noble Capital Markets, Inc., a FINRA and S.E.C. registered broker-dealer (B/D).

*Analyst certification and important disclosures included in the full report. NOTE: investment decisions should not be based upon the content of this research summary.  Proper due diligence is required before making any investment decision. 

Release – Euroseas Ltd. Reports Results for the Nine-Month Period and Quarter Ended September 30 2021


Euroseas Ltd. Reports Results for the Nine-Month Period and Quarter Ended September 30, 2021

 

ATHENS, Greece, Nov. 16, 2021 (GLOBE NEWSWIRE) — Euroseas Ltd. (NASDAQ: ESEA, the “Company” or “Euroseas”), an owner and operator of container carrier vessels and provider of seaborne transportation for containerized cargoes, announced today its results for the three- and nine-month periods ended September 30, 2021.

Third Quarter 2021 Financial Highlights:

  • Total net revenues of $23.0 million. Net income and net income attributable to common shareholders of $8.5 million or $1.18 and $1.17 earnings per share basic and diluted, respectively. Adjusted net income attributable to common shareholders1 for the period was $8.4 million or $1.16 per share basic and diluted.

  • Adjusted EBITDA1 was $10.6 million.

  • An average of 14.0 vessels were owned and operated during the third quarter of 2021 earning an average time charter equivalent rate of $19,482 per day.

Nine Months 2021 Financial Highlights:

  • Total net revenues of $55.6 million. Net income of $20.2 million; net income attributable to common shareholders (after a $0.3 million dividend on Series B Preferred Shares and a $0.3 million of preferred deemed dividend arising out of the redemption of approximately $8.4 million of Series B Preferred Shares in the first half of 2021) of $19.6 million or $2.84 and $2.82 earnings per share basic and diluted, respectively. Adjusted net income attributable to common shareholders1 for the period was $19.1 million or $2.76 and $2.74 per share basic and diluted, respectively.

  • Adjusted EBITDA1 was $26.6 million.

  • An average of 14.0 vessels were owned and operated during the first nine months of 2021 earning an average time charter equivalent rate of $15,478 per day.

Recent developments

  • As previously announced, M/V Jonathan P (a 1,740 teu container feeder vessel built in 2006), was delivered to the Company in October 2021. Within the same period, the Company drew a loan of $15 million with M/V Jonathan P used as collateral. The loan will be repaid in twelve quarterly installments of $1.1 million each, followed by a balloon payment of $1.8 million. Upon delivery to the Company, the vessel commenced a three-year charter at a net rate of $26,662 per day.

  • On November 11, 2021, the Company announced the acquisition of M/V Leo Paramount (to be renamed M/V Marcos V), a 6,350 teu containership build in 2005, for $40 million. The vessel, which is expected to be delivered to the Company within 2021, will be financed by own funds and a bank loan. Contemporaneously with the acquisition, the vessel will enter into a three-year time charter contract at a daily rate of $42,200 with a possible extension for an additional (fourth) year at the option of the charterer at $15,000 per day.

  • The Company is in the final stage of documentation of a $16.5 million “top-up”/second lien loan over the loan collateralized by its four “Synergy” vessels with the same bank.

1Adjusted EBITDA, Adjusted net income and Adjusted earnings per share are not recognized measurements under U.S. GAAP (GAAP) and should not be used in isolation or as a substitute for Euroseas financial results presented in accordance with GAAP. Refer to a subsequent section of the Press Release for the definitions and reconciliation of these measurements to the most directly comparable financial measures calculated and presented in accordance with GAAP.

Aristides Pittas, Chairman and CEO of Euroseas commented:
“Containership charter rates during the third quarter reached new record highs propelled by strong demand for and limited supply of vessels coupled with increased inefficiency of the worldwide transportation system. Indeed, long lines of vessels waiting to enter are being observed outside ports the world over. In the latter part of October and early November, certain indices that track the market have retracted from their high levels but it is questionable whether this reflects easing of the tightness of the market or lack of transactions as most vessels are committed.

On the supply side, while the orderbook ranks have been filling up, the majority of the deliveries are scheduled for the second half of 2023 onwards. Thus, over the next couple of years, especially during 2022, we believe that fleet growth will remain modest and provide us with opportunities to re-charter our vessels at very attractive rate levels. In addition, incremental regulatory requirements coming in effect in 2023/2024 will further restrict the effective supply of vessels and assist in absorbing increased new deliveries. We expect our profitability to increase alongside with increased visibility of our earnings which now extends well into 2023, especially following our recent acquisition of M/V Leo Paramount, a 6,350 teu vessel, which we chartered for a minimum of three years at $42,200/day, with an optional one-year extension at $15,000/day.

This latest acquisition reaffirms our strategy to grow Euroseas to a long term participant in the feeder/intermediate containership segment, a strategy further supported by our newbuilding program with our two 2,800 teu vessels scheduled for delivery in the first half of 2023. We are committed to grow with accretive transactions that minimize market and other risks, maximize returns and generate rewards to our shareholders, especially, as our earnings accumulation rate increases during the fourth quarter of 2021 due partly to the $202,000 per day charter rate earned by one of our vessels.”

Tasos Aslidis, Chief Financial Officer of Euroseas commented:
“The results of the third quarter of 2021 reflect the significantly higher time charter rates our vessels earned in the third quarter of 2021, compared to the corresponding period of 2020 although the Company operated an average of 14.0 vessels, versus 16.52 vessels during the same period last year. Our net revenues increased to $23.0 million in the third quarter of 2021 compared to $12.3 million during the same period of last year. On a per-vessel-per-day basis, our vessels earned a 131.8% higher average charter rate in the third quarter of 2021 as compared to the same period of 2020. At the same time, total daily vessel operating expenses, including management fees, general and administrative expenses but excluding drydocking costs, during the third quarter of 2021, averaged $7,321 per vessel per day, as compared to $6,759 for the same period of last year and $7,033 per vessel per day for the first nine months of 2021 as compared to $6,234 per vessel per day for the same period of 2020. The increased operating expenses for the third quarter of 2021 are mainly attributable to the increased hull and machinery insurance premiums and the increased crewing costs for our vessels resulting from difficulties in crew rotation due to COVID-19 related restrictions.

Adjusted EBITDA during the third quarter of 2021 was $10.6 million versus $1.2 million in the third quarter of last year, and it reached $26.6 million versus $9.7 million for the respective nine-month periods of 2021 and 2020.

As of September 30, 2021, our outstanding debt (excluding the unamortized loan fees) was $59.7 million versus restricted and unrestricted cash of $10.2 million. As of the same date, our scheduled debt repayments over the next 12 months amounted to about $15.0 million (excluding the unamortized loan fees).”

Third Quarter 2021 Results:
For the third quarter of 2021, the Company reported total net revenues of $23.0 million representing a 86.9% increase over total net revenues of $12.3 million during the third quarter of 2020 which was the result of the higher average charter rates our vessels earned in the third quarter of 2021 compared to the corresponding period of 2020, partly offset by the lower average number of vessels operating in the third quarter of 2021. The Company reported net income and net income attributable to common shareholders for the period of $8.5 million, as compared to a net income of $0.2 million and a net income attributable to common shareholders of $0.03 million, respectively, for the third quarter of 2020. Related party management fees for the three months ended September 30, 2021 were $1.1 million compared to $1.4 million for the same period of 2020. The decrease is due to the lower average number of vessels operated by the Company in the third quarter of 2021 as compared to the same period of 2020. Depreciation expense remained unchanged at $1.6 million for both the third quarter of 2021 and 2020. Although the average number of vessels operating in the third quarter of 2021 decreased to 14.0 as compared to 16.52 for the same period of 2020, the new mix of vessels, taking into account the new vessels acquired at the end of 2019, has a higher average daily depreciation charge as a result of their higher initial values (acquisition price) compared to the remaining vessels.

Vessel operating expenses for the same period of 2021 amounted to $7.6 million as compared to $8.2 million for the same period of 2020. The decreased amount is mainly due to the lower number of vessels owned and operated in the three months of 2021 compared to the same period of 2020, partly offset by the increased crewing costs for our vessels compared to the same period of 2020, resulting from difficulties in crew rotation due to COVID-19 related restrictions and the increase in hull and machinery insurance premiums.

On average, 14.0 vessels were owned and operated during the third quarter of 2021 earning an average time charter equivalent rate of $19,482 per day compared to 16.52 vessels in the same period of 2020 earning on average $8,403 per day.

Interest and other financing costs for the third quarter of 2021 amounted to $0.6 million compared to $0.9 million for the same period of 2020. This decrease is due to the decreased amount of debt and decrease in the weighted average LIBOR rate in the current period compared to the same period of 2020.

Adjusted EBITDA1 for the third quarter of 2021 was $10.6 million compared to $1.2 million achieved during the third quarter of 2020.

Basic and diluted earnings per share attributable to common shareholders for the third quarter of 2021 was $1.18 and $1.17 calculated on 7,198,991 and 7,241,740 basic and diluted weighted average number of shares outstanding, respectively, compared to basic and diluted earnings per share of $0.01 for the third quarter of 2020, calculated on 5,708,610 basic and diluted weighted average number of shares outstanding.

Excluding the effect on the income attributable to common shareholders for the quarter of the unrealized gain on derivative, the adjusted earnings attributable to common shareholders for the quarter ended September 30, 2021 would have been $1.16 per share basic and diluted, respectively, compared to an adjusted loss of $0.26 per share basic and diluted for the quarter ended September 30, 2020, after excluding unrealized loss on derivative and net gain on sale of vessels. Usually, security analysts do not include the above item in their published estimates of earnings per share.

Nine Months 2021 Results:
For the first nine months of 2021, the Company reported total net revenues of $55.6 million representing a 34.8% increase over total net revenues of $41.3 million during the first nine months of 2020, as a result of the higher average charter rates our vessels earned in the first nine months of 2021 compared to the corresponding period of 2020. The Company reported a net income for the period of $20.2 million and a net income attributable to common shareholders of $19.6 million, as compared to a net income of $3.5 million and a net income attributable to common shareholders of $2.9 million for the first nine months of 2020. The results for the first nine months of 2021 include a $0.6 million unrealized gain on derivative. The results for the first nine months of 2020 include a $1.3 million net gain on sale of vessels, $1.5 million of amortization of below market time charters acquired, a $0.1 million loss on write down of vessel held for sale and a $0.6 million unrealized loss on derivative. Related party management fees for the nine months ended September 30, 2021 were $3.2 million compared to $4.0 million for the same period of 2020. Depreciation expense for the first nine months of 2021 was $4.8 million compared to $5.0 million during the same period of 2020. The decrease in related party management fees and depreciation expense is due to the lower average number of vessels operated by the Company in the first nine months of 2021 as compared to the same period of 2020.

Vessel operating expenses for the same period of 2021 amounted to $21.4 million as compared to $24.7 million for the same period of 2020. The decreased amount is mainly due to the lower number of vessels owned and operated in the nine months of 2021 compared to the same period of 2020, partly offset by the increased supply of stores, the increased crewing costs for our vessels compared to the same period of 2020, resulting from difficulties in crew rotation due to COVID-19 related restrictions and the increase in hull and machinery insurance premiums.

Drydocking expenses amounted to $2.9 million for the nine months of 2021 (two vessels passed their special survey with drydock), compared to $0.4 million for the same period of 2020 (one vessel passed its intermediate survey in-water and two vessels their special survey in-water).

On average, 14.0 vessels were owned and operated during the first nine months of 2021 earning an average time charter equivalent rate of $15,478 per day compared to 18.17 vessels in the same period of 2020 earning on average $9,171 per day.

Interest and other financing costs for the first nine months of 2021 amounted to $2.0 million compared to $3.3 million for the same period of 2020. This decrease is due to the decreased amount of debt and the decreased Libor rates of our bank loans in the current period compared to the same period of 2020.

Adjusted EBITDA1 for the first nine months of 2021 was $26.6 million compared to $9.7 million during the first nine months of 2020.

Basic and diluted earnings per share attributable to common shareholders for the first nine months of 2021 were $2.84 and $2.82, calculated on 6,898,195 and 6,942,614 basic and diluted weighted average number of shares outstanding, respectively, compared to basic and diluted earnings per share of $0.52 for the first nine months of 2020, calculated on 5,621,159 basic and diluted weighted average number of shares outstanding.

Excluding the effect on the income attributable to common shareholders for the first nine months of 2021 of the unrealized gain on derivative and the net loss on sale of vessel, the adjusted earnings per share attributable to common shareholders for the nine-month period ended September 30, 2021 would have been $2.76 and $2.74 basic and diluted, respectively, compared to adjusted earnings of $0.15 per share basic and diluted for the same period in 2020, after excluding unrealized loss on derivative, net gain on sale of vessels, amortization of below market time charters acquired and loss on write down of vessel held for sale. As mentioned above, usually, security analysts do not include the above items in their published estimates of earnings per share.

Fleet Profile:

After the delivery of M/V Leo Paramount, the Euroseas Ltd. fleet profile will be as follows:

Name

Type

Dwt

TEU

Year Built

Employment(*)

TCE Rate ($/day)

Container Carriers

LEO PARAMOUNT (to be renamed MARCOS V)

Intermediate

72,968

6,350

2005

TC until Dec-24
plus 12 months option

$42,200
option $15,000

AKINADA BRIDGE(*)

Intermediate

71,366

5,610

2001

TC until Oct-22

$20,000

SYNERGY BUSAN(*)

Intermediate

50,726

4,253

2009

TC until Aug-24

$25,000

SYNERGY ANTWERP(*)

Intermediate

50,726

4,253

2008

TC until Sep-23

$18,000

SYNERGY OAKLAND(*)

Intermediate

50,787

4,253

2009

TC until Dec-21

$202,000

SYNERGY KEELUNG (+)

Intermediate

50,969

4,253

2009

TC until Jun-22 plus 8-12 months option

$11,750;
option $14,500

EM KEA (*)

Feeder

42,165

3,100

2007

TC until May-23

$22,000

EM ASTORIA (+)

Feeder

35,600

2,788

2004

TC until Feb-22

$18,650

EM CORFU(+)

Feeder

34,654

2,556

2001

TC until Nov-21 then repositioning trip to drydock

$10,200
$5,125 for up to 37 days ($35,000 if more than 37 days)

EVRIDIKI G (+)

Feeder

34,677

2,556

2001

TC until Jan-22

$15,500

DIAMANTIS P. (*)

Feeder

30,360

2,008

1998

TC until Oct-24

$27,000

EM SPETSES(*)

Feeder

23,224

1,740

2007

TC until Aug-24

$29,500

JONATHAN P(*)

Feeder

23,351

1,740

2006

TC until Sep-24

$26,662(**)

EM HYDRA(*)

Feeder

23,351

1,740

2005

TC until Apr-23

$20,000

JOANNA(*)

Feeder

22,301

1,732

1999

TC until Oct-22

$16,800

AEGEAN EXPRESS(*)

Feeder

18,581

1,439

1997

TC until Mar-22

$11,500

Total Container Carriers

16

635,806

50,371

Vessels under construction

Type

Dwt

TEU

To be delivered

H4201

Feeder

37,237

2,800

Q1 2023

H4202

Feeder

37,237

2,800

Q2 2023

Notes:
(*) TC denotes time charter. Charter duration indicates the earliest redelivery date; all dates listed are the earliest redelivery dates under each TC unless the contract rate is lower than the current market rate in which cases the latest redelivery date is assumed; vessels with the latest redelivery date shown are marked by (+).
(**) Rate is net of commissions (which are typically 5-6.25%)

Summary Fleet Data:

Three Months, Ended
September 30, 2020

Three Months, Ended
September 30, 2021

Nine Months, Ended
September 30, 2020

Nine Months, Ended
September 30, 2021

FLEET DATA

Average number of vessels (1)

16.52

14.0

18.17

14.0

Calendar days for fleet (2)

1,520.0

1,288.0

4,978.0

3,822.0

Scheduled off-hire days incl. laid-up (3)

57.3

210.3

57.3

Available days for fleet (4) = (2) – (3)

1,520.0

1,230.7

4,767.7

3,764.7

Commercial off-hire days (5)

32.3

132.1

Operational off-hire days (6)

1.8

14.4

71.5

56.7

Voyage days for fleet (7) = (4) – (5) – (6)

1,485.9

1,216.3

4,564.1

3,708.0

Fleet utilization (8) = (7) / (4)

97.8

%

98.8

%

95.7

%

98.5

%

Fleet utilization, commercial (9) = ((4) – (5)) / (4)

97.9

%

100.0

%

97.2

%

100.0

%

Fleet utilization, operational (10) = ((4) – (6)) / (4)

99.9

%

98.8

%

98.5

%

98.5

%

AVERAGE DAILY RESULTS (usd/day)

Time charter equivalent rate (11)

8,403

19,482

9,171

15,478

Vessel operating expenses excl. drydocking expenses (12)

6,307

6,741

5,777

6,445

General and administrative expenses (13)

452

580

457

588

Total vessel operating expenses (14)

6,759

7,321

6,234

7,033

Drydocking expenses (15)

40

2,073

88

758

(1) Average number of vessels is the number of vessels that constituted the Company’s fleet for the relevant period, as measured by the sum of the number of calendar days each vessel was a part of the Company’s fleet during the period divided by the number of calendar days in that period.

(2) Calendar days. We define calendar days as the total number of days in a period during which each vessel in our fleet was in our possession including off-hire days associated with major repairs, drydockings or special or intermediate surveys or days of vessels in lay-up. Calendar days are an indicator of the size of our fleet over a period and affect both the amount of revenues and the amount of expenses that we record during that period.

(3) The scheduled off-hire days including vessels laid-up, vessels committed for sale or vessels that suffered unrepaired damages, are days associated with scheduled repairs, drydockings or special or intermediate surveys or days of vessels in lay-up, or of vessels that were committed for sale or suffered unrepaired damages.

(4) Available days. We define available days as the Calendar days in a period net of scheduled off-hire days as defined above. We use available days to measure the number of days in a period during which vessels were available to generate revenues.

(5) Commercial off-hire days. We define commercial off-hire days as days a vessel is idle without employment.

(6) Operational off-hire days. We define operational off-hire days as days associated with unscheduled repairs or other off-hire time related to the operation of the vessels.

(7) Voyage days. We define voyage days as the total number of days in a period during which each vessel in our fleet was in our possession net of commercial and operational off-hire days. We use voyage days to measure the number of days in a period during which vessels actually generate revenues or are sailing for repositioning purposes.

(8) Fleet utilization. We calculate fleet utilization by dividing the number of our voyage days during a period by the number of our available days during that period. We use fleet utilization to measure a company’s efficiency in finding suitable employment for its vessels and minimizing the amount of days that its vessels are off-hire for reasons such as unscheduled repairs or days waiting to find employment.

(9) Fleet utilization, commercial. We calculate commercial fleet utilization by dividing our available days net of commercial off-hire days during a period by our available days during that period.

(10) Fleet utilization, operational. We calculate operational fleet utilization by dividing our available days net of operational off-hire days during a period by our available days during that period.

(11) Time charter equivalent rate, or TCE rate, is a measure of the average daily revenue performance of our vessels. Our method of calculating TCE is determined by dividing time charter revenue and voyage charter revenue net of voyage expenses by voyage days for the relevant time period. Voyage expenses primarily consist of port, canal and fuel costs that are unique to a particular voyage, which would otherwise be paid by the charterer under a time charter contract, or are related to repositioning the vessel for the next charter. TCE is a standard shipping industry performance measure used primarily to compare period-to-period changes in a shipping company’s performance despite changes in the mix of charter types (i.e., spot voyage charters, time charters and bareboat charters) under which the vessels may be employed between the periods. Our definition of TCE may not be comparable to that used by other companies in the shipping industry.

(12) Daily vessel operating expenses, which includes crew costs, provisions, deck and engine stores, lubricating oil, insurance, maintenance and repairs and management fees are calculated by dividing vessel operating expenses by fleet calendar days for the relevant time period. Drydocking expenses are reported separately.

(13) Daily general and administrative expense is calculated by dividing general and administrative expenses by fleet calendar days for the relevant time period.

(14) Total vessel operating expenses, or TVOE, is a measure of our total expenses associated with operating our vessels. TVOE is the sum of vessel operating expenses, management fees and general and administrative expenses; drydocking expenses are not included. Daily TVOE is calculated by dividing TVOE by fleet calendar days for the relevant time period.

(15) Drydocking expenses include expenses during drydockings that would have been capitalized and amortized under the deferral method divided by the fleet calendar days for the relevant period. Drydocking expenses could vary substantially from period to period depending on how many vessels underwent drydocking during the period. The Company expenses drydocking expenses as incurred.

Conference Call and Webcast:
Today, Tuesday, November 16, 2021 at 10:00 a.m. Eastern Standard Time, the Company’s management will host a conference call to discuss the results.

Conference Call details:
Participants should dial into the call 10 minutes before the scheduled time using the following numbers: 1 (877) 553-9962 (US Toll Free Dial In), 0(808) 238-0669 (UK Toll Free Dial In) or +44 (0) 2071 928592 (Standard International Dial In). Please quote “Euroseas” to the operator.

Audio webcast – Slides Presentation:
There will be a live and then archived webcast of the conference call and accompanying slides, available through the Company’s website. To listen to the archived audio file, visit our website http://www.euroseas.gr and click on Company Presentations under our Investor Relations page. Participants to the live webcast should register on the website approximately 10 minutes prior to the start of the webcast .The slide presentation on the third quarter ended September 30, 2021 will also be available in PDF format minutes prior to the conference call and webcast, accessible on the company’s website (www.euroseas.gr) on the webcast page. Participants to the webcast can download the PDF presentation.

Euroseas Ltd.
Unaudited Consolidated Condensed Statements of Operations
(All amounts expressed in U.S. Dollars – except number of shares)

Three Months Ended
September 30,

Three Months Ended
September 30,

Nine Months Ended
September 30,

Nine Months Ended
September 30,

2020

2021

2020

2021

Revenues

Time charter revenue

12,882,144

24,006,648

43,148,575

57,980,391

Commissions

(553,920

)

(966,598

)

(1,878,833

)

(2,340,579

)

Net revenues

12,328,224

23,040,050

41,269,742

55,639,812

Operating expenses / (income)

Voyage expenses

395,743

310,724

1,290,792

588,706

Vessel operating expenses

8,180,727

7,629,855

24,710,877

21,431,974

Drydocking expenses

60,737

2,669,597

437,106

2,898,981

Vessel depreciation

1,615,111

1,596,543

5,001,837

4,789,629

Related party management fees

1,406,437

1,052,884

4,048,805

3,201,105

Net (gain) / loss on sale of vessels

(1,305,016

)

(1,305,016

)

9,417

General and administrative expenses

686,928

744,624

2,274,205

2,247,097

Other operating income

(2,687,205

)

(1,298,318

)

Loss on write down of vessel held for sale

121,165

Total operating expenses, net

11,040,667

14,004,227

33,892,566

33,868,591

Operating income

1,287,557

9,035,823

7,377,176

21,771,221

Other (expenses) / income

Interest and other financing costs

(930,886

)

(621,410

)

(3,320,074

)

(2,003,077

)

(Loss) / gain on derivative, net

(96,485

)

33,163

(564,631

)

421,308

Foreign exchange (loss) / gain

(44,721

)

15,425

(42,538

)

7,921

Interest income

3,411

1,015

16,191

2,969

Other expenses, net

(1,068,681

)

(571,807

)

(3,911,052

)

(1,570,879

)


Net income

218,876

8,464,016

3,466,124

20,200,342

Dividend Series B Preferred shares

(185,552

)

(524,621

)

(255,324

)

Preferred deemed dividend

(345,423

)

Net income attributable to common shareholders

33,324

8,464,016

2,941,503

19,599,595

Weighted average number of shares outstanding, basic

5,708,610

7,198,991

5,621,159

6,898,195

Earnings per share, basic

0.01

1.18

0.52

2.84

Weighted average number of shares outstanding, diluted

5,708,610

7,241,740

5,621,159

6,942,614

Earnings per share, diluted

0.01

1.17

0.52

2.82

Euroseas Ltd.
Unaudited Consolidated Condensed Balance Sheets

December 31,
2020

September 30,
2021

ASSETS

Current Assets:

Cash and cash equivalents

3,559,399

5,880,947

Trade accounts receivable, net

2,013,023

1,705,921

Other receivables

1,866,624

1,041,524

Inventories

1,662,422

1,715,569

Restricted cash

345,010

160,859

Prepaid expenses

244,315

444,822

Total current assets

9,690,793

10,949,642

Fixed assets:

Vessels, net

98,458,447

94,436,772

Long-term assets:

Advances for vessel under construction

7,615,944

Advances for vessel acquisition

2,557,920

Restricted cash

2,433,768

4,200,000

Derivative

263,945

Total assets

110,583,008

120,024,223

LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ EQUITY

Current liabilities:

Long-term bank loans, current portion

20,645,320

14,794,060

Related party loan, current

2,500,000

Trade accounts payable

2,854,377

3,004,209

Accrued expenses

1,300,420

2,188,222

Accrued preferred dividends

168,676

Deferred revenue

949,364

1,073,379

Due to related company

24,072

248,697

Derivative

203,553

277,061

Total current liabilities

28,645,782

21,585,628

Long-term liabilities:

Long-term bank loans, net of current portion

46,220,028

44,439,916

Derivative

362,195

Total long-term liabilities

46,582,223

44,439,916

Total liabilities

75,228,005

66,025,544

Mezzanine equity:

Series B Preferred shares (par value $0.01, 20,000,000 shares authorized, 8,365 and nil issued and outstanding, respectively)

8,019,636

Shareholders’ equity:

Common stock (par value $0.03, 200,000,000 shares authorized, 6,708,946 and 7,244,891, issued and outstanding)

201,268

217,347

Additional paid-in capital

257,467,980

264,515,618

Accumulated deficit

(230,333,881

)

(210,734,286

)

Total shareholders’ equity

27,335,367

53,998,679

Total liabilities, mezzanine equity and shareholders’ equity

110,583,008

120,024,223

Euroseas Ltd.
Unaudited Consolidated Condensed Statements of Cash Flows
(All amounts expressed in U.S. Dollars)

Nine Months Ended
September 30, 2020

Nine Months Ended
September 30, 2021

Cash flows from operating activities:

Net income

3,466,124

20,200,342

Adjustments to reconcile net income to net cash provided by operating activities:

Vessel depreciation

5,001,837

4,789,629

Amortization of deferred charges

216,524

150,008

Share-based compensation

91,546

73,676

Net (gain) / loss on sale of vessels

(1,305,016

)

9,417

Loss on write down of vessel held for sale

121,165

Gain on hull and machinery claim

(2,687,205

)

Amortization of fair value of below market time charters acquired

(1,473,731

)

Unrealized loss / (gain) on derivative

582,850

(552,632

)

Changes in operating assets and liabilities

(2,309,846

)

2,052,628

Net cash provided by operating activities

1,704,248

26,723,068

Cash flows from investing activities:

Cash paid for vessels under construction

(7,615,294

)

Cash paid for vessel acquisition and capitalized expenses

(2,550,714

)

Cash paid for vessel improvements

(451,846

)

(621,704

)

Proceeds from vessels sale

9,752,649

Insurance proceeds

2,226,140

Net cash provided by/ (used in) investing activities

11,526,943

(10,787,712

)

Cash flows from financing activities:

Proceeds from issuance of common stock, net of commissions paid

715,550

743,553

Redemption of Series B preferred shares

(2,000,000

)

Preferred dividends paid

(320,877

)

(424,000

)

Loan arrangement fees paid

(225,000

)

Offering expenses paid

(40,846

)

(69,900

)

Proceeds from long- term bank loans

10,000,000

Repayment of long-term bank loans

(14,076,150

)

(17,556,380

)

Repayment of related party loan

(625,000

)

(2,500,000

)

Net cash used in financing activities

(14,347,323

)

(12,031,727

)

Net (decrease)/ increase in cash, cash equivalents and restricted cash

(1,116,132

)

3,903,629

Cash, cash equivalents and restricted cash at beginning of period

5,930,061

6,338,177

Cash, cash equivalents and restricted cash at end of period

4,813,929

10,241,806

Cash breakdown

Cash and cash equivalents

2,271,069

5,880,947

Restricted cash, current

208,593

160,859

Restricted cash, long term

2,334,267

4,200,000

Total cash, cash equivalents and restricted cash shown in the statement of cash flows

4,813,929

10,241,806

Euroseas Ltd.
Reconciliation of Adjusted EBITDA to Net income
(All amounts expressed in U.S. Dollars)

Three Months Ended
September 30, 2020

Three Months Ended
September 30, 2021

Nine Months Ended
September 30, 2020

Nine Months Ended
September 30, 2021

Net income

218,876

8,464,016

3,466,124

20,200,342

Interest and other financing costs, net (incl. interest income)

927,475

620,395

3,303,883

2,000,108

Vessel depreciation

1,615,111

1,596,543

5,001,837

4,789,629

Net (gain) / loss on sale of vessels

(1,305,016

)

(1,305,016

)

9,417

Loss on write down of vessel held for sale

121,165

Amortization of below market time charters acquired

(312,892

)

(1,473,731

)

Loss / (gain) on interest rate swap derivative, net

96,485

(33,163

)

564,631

(421,308

)


Adjusted EBITDA

1,240,039

10,647,791

9,678,893

26,578,188

Adjusted EBITDA Reconciliation:
Euroseas Ltd. considers Adjusted EBITDA to represent net income before interest, income taxes, depreciation, loss / (gain) on interest rate swap, net (gain) / loss on sale of vessels, loss on write down of vessel held for sale and amortization of below market time charters acquired. Adjusted EBITDA does not represent and should not be considered as an alternative to net income, as determined by United States generally accepted accounting principles, or GAAP. Adjusted EBITDA is included herein because it is a basis upon which the Company assesses its financial performance because the Company believes that this non-GAAP financial measure assists our management and investors by increasing the comparability of our performance from period to period by excluding the potentially disparate effects between periods of, financial costs, net gain / (loss) on sale of vessels, loss on write down of vessel held for sale, amortization of below market time charters acquired and loss / (gain) on interest rate swap, and depreciation. The Company’s definition of Adjusted EBITDA may not be the same as that used by other companies in the shipping or other industries.


Euroseas Ltd.
Reconciliation of Net income to Adjusted net (loss) / income
(All amounts expressed in U.S. Dollars – except share data and number of shares)

Three Months Ended
September 30, 2020

Three Months Ended
September 30, 2021

Nine Months Ended
September 30, 2020

Nine Months Ended
September 30, 2021

Net income

218,876

8,464,016

3,466,124

20,200,342

Unrealized loss / (gain) on derivative

114,704

(78,985

)

582,850

(552,632

)

Net (gain) / loss on sale of vessels

(1,305,016

)

(1,305,016

)

9,417

Loss on write down of vessel held for sale

121,165

Amortization of below market time charters acquired

(314,434

)

(1,473,731

)

Adjusted net (loss) / income

(1,285,870

)

8,385,031

1,391,392

19,657,127

Preferred dividends

(185,552

)

(524,621

)

(255,324

)

Preferred deemed dividend

(345,423

)

Adjusted net (loss) / income attributable to common shareholders

(1,471,422

)

8,385,031

866,771

19,056,380

Adjusted (loss) / earnings per share, basic

(0.26

)

1.16

0.15

2.76

Weighted average number of shares, basic

5,708,610

7,198,991

5,621,159

6,898,195

Adjusted (loss) / earnings per share, diluted

(0.26

)

1.16

0.15

2.74

Weighted average number of shares, diluted

5,708,610

7,241,740

5,621,159

6,942,614

Adjusted net (loss) / income and Adjusted (loss) / earnings per share Reconciliation:
Euroseas Ltd. considers Adjusted net (loss) / income to represent net (loss) / income before unrealized loss / (gain) on derivative, net (gain) / loss on sale of vessels, loss on write down of vessel held for sale and amortization of below market time charters acquired. Adjusted net (loss) / income and Adjusted (loss) / earnings per share is included herein because we believe it assists our management and investors by increasing the comparability of the Company’s fundamental performance from period to period by excluding the potentially disparate effects between periods of unrealized loss / (gain) on derivative, net (gain) / loss on sale of vessels, loss on write down of vessel held for sale and amortization of below market time charters acquired, which items may significantly affect results of operations between periods.

Adjusted net (loss) / income and Adjusted (loss) / earnings per share do not represent and should not be considered as an alternative to net (loss) / income or (loss) / earnings per share, as determined by GAAP. The Company’s definition of Adjusted net (loss) / income and Adjusted (loss) / earnings per share may not be the same as that used by other companies in the shipping or other industries.

About Euroseas Ltd.
Euroseas Ltd. was formed on May 5, 2005 under the laws of the Republic of the Marshall Islands to consolidate the ship owning interests of the Pittas family of Athens, Greece, which has been in the shipping business over the past 140 years. Euroseas trades on the NASDAQ Capital Market under the ticker ESEA.

Euroseas operates in the container shipping market. Euroseas’ operations are managed by Eurobulk Ltd., an ISO 9001:2008 and ISO 14001:2004 certified affiliated ship management company, which is responsible for the day-to-day commercial and technical management and operations of the vessels. Euroseas employs its vessels on spot and period charters and through pool arrangements.

After the delivery of M/V Leo Paramount, the Company will have a fleet of 16 vessels comprising of 10 Feeder and 6 Intermediate containerships. Euroseas 16 containerships have a cargo capacity of 50,371 teu. Furthermore, after the delivery of two feeder containership newbuildings in the first half of 2023, Euroseas’ fleet will consist of 18 vessels with a total carrying capacity of 55,971 teu.

Forward Looking Statement
This press release contains forward-looking statements (as defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended) concerning future events and the Company’s growth strategy and measures to implement such strategy; including expected vessel acquisitions and entering into further time charters. Words such as “expects,” “intends,” “plans,” “believes,” “anticipates,” “hopes,” “estimates,” and variations of such words and similar expressions are intended to identify forward-looking statements. Although the Company believes that the expectations reflected in such forward-looking statements are reasonable, no assurance can be given that such expectations will prove to have been correct. These statements involve known and unknown risks and are based upon a number of assumptions and estimates that are inherently subject to significant uncertainties and contingencies, many of which are beyond the control of the Company. Actual results may differ materially from those expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially include, but are not limited to changes in the demand for containerships, competitive factors in the market in which the Company operates; risks associated with operations outside the United States; and other factors listed from time to time in the Company’s filings with the Securities and Exchange Commission. The Company expressly disclaims any obligations or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company’s expectations with respect thereto or any change in events, conditions or circumstances on which any statement is based.

Visit our website www.euroseas.gr

Company Contact

Investor Relations / Financial Media

Tasos Aslidis
Chief Financial Officer
Euroseas Ltd.
11 Canterbury Lane,
Watchung, NJ 07069
Tel. (908) 301-9091
E-mail: aha@euroseas.gr

Nicolas Bornozis
President
Capital Link, Inc.
230 Park Avenue, Suite 1536
New York, NY 10169
Tel. (212) 661-7566
E-mail: nbornozis@capitallink.com

Euroseas Ltd. Reports Results for the Nine-Month Period and Quarter Ended September 30, 2021


Euroseas Ltd. Reports Results for the Nine-Month Period and Quarter Ended September 30, 2021

 

ATHENS, Greece, Nov. 16, 2021 (GLOBE NEWSWIRE) — Euroseas Ltd. (NASDAQ: ESEA, the “Company” or “Euroseas”), an owner and operator of container carrier vessels and provider of seaborne transportation for containerized cargoes, announced today its results for the three- and nine-month periods ended September 30, 2021.

Third Quarter 2021 Financial Highlights:

  • Total net revenues of $23.0 million. Net income and net income attributable to common shareholders of $8.5 million or $1.18 and $1.17 earnings per share basic and diluted, respectively. Adjusted net income attributable to common shareholders1 for the period was $8.4 million or $1.16 per share basic and diluted.

  • Adjusted EBITDA1 was $10.6 million.

  • An average of 14.0 vessels were owned and operated during the third quarter of 2021 earning an average time charter equivalent rate of $19,482 per day.

Nine Months 2021 Financial Highlights:

  • Total net revenues of $55.6 million. Net income of $20.2 million; net income attributable to common shareholders (after a $0.3 million dividend on Series B Preferred Shares and a $0.3 million of preferred deemed dividend arising out of the redemption of approximately $8.4 million of Series B Preferred Shares in the first half of 2021) of $19.6 million or $2.84 and $2.82 earnings per share basic and diluted, respectively. Adjusted net income attributable to common shareholders1 for the period was $19.1 million or $2.76 and $2.74 per share basic and diluted, respectively.

  • Adjusted EBITDA1 was $26.6 million.

  • An average of 14.0 vessels were owned and operated during the first nine months of 2021 earning an average time charter equivalent rate of $15,478 per day.

Recent developments

  • As previously announced, M/V Jonathan P (a 1,740 teu container feeder vessel built in 2006), was delivered to the Company in October 2021. Within the same period, the Company drew a loan of $15 million with M/V Jonathan P used as collateral. The loan will be repaid in twelve quarterly installments of $1.1 million each, followed by a balloon payment of $1.8 million. Upon delivery to the Company, the vessel commenced a three-year charter at a net rate of $26,662 per day.

  • On November 11, 2021, the Company announced the acquisition of M/V Leo Paramount (to be renamed M/V Marcos V), a 6,350 teu containership build in 2005, for $40 million. The vessel, which is expected to be delivered to the Company within 2021, will be financed by own funds and a bank loan. Contemporaneously with the acquisition, the vessel will enter into a three-year time charter contract at a daily rate of $42,200 with a possible extension for an additional (fourth) year at the option of the charterer at $15,000 per day.

  • The Company is in the final stage of documentation of a $16.5 million “top-up”/second lien loan over the loan collateralized by its four “Synergy” vessels with the same bank.

1Adjusted EBITDA, Adjusted net income and Adjusted earnings per share are not recognized measurements under U.S. GAAP (GAAP) and should not be used in isolation or as a substitute for Euroseas financial results presented in accordance with GAAP. Refer to a subsequent section of the Press Release for the definitions and reconciliation of these measurements to the most directly comparable financial measures calculated and presented in accordance with GAAP.

Aristides Pittas, Chairman and CEO of Euroseas commented:
“Containership charter rates during the third quarter reached new record highs propelled by strong demand for and limited supply of vessels coupled with increased inefficiency of the worldwide transportation system. Indeed, long lines of vessels waiting to enter are being observed outside ports the world over. In the latter part of October and early November, certain indices that track the market have retracted from their high levels but it is questionable whether this reflects easing of the tightness of the market or lack of transactions as most vessels are committed.

On the supply side, while the orderbook ranks have been filling up, the majority of the deliveries are scheduled for the second half of 2023 onwards. Thus, over the next couple of years, especially during 2022, we believe that fleet growth will remain modest and provide us with opportunities to re-charter our vessels at very attractive rate levels. In addition, incremental regulatory requirements coming in effect in 2023/2024 will further restrict the effective supply of vessels and assist in absorbing increased new deliveries. We expect our profitability to increase alongside with increased visibility of our earnings which now extends well into 2023, especially following our recent acquisition of M/V Leo Paramount, a 6,350 teu vessel, which we chartered for a minimum of three years at $42,200/day, with an optional one-year extension at $15,000/day.

This latest acquisition reaffirms our strategy to grow Euroseas to a long term participant in the feeder/intermediate containership segment, a strategy further supported by our newbuilding program with our two 2,800 teu vessels scheduled for delivery in the first half of 2023. We are committed to grow with accretive transactions that minimize market and other risks, maximize returns and generate rewards to our shareholders, especially, as our earnings accumulation rate increases during the fourth quarter of 2021 due partly to the $202,000 per day charter rate earned by one of our vessels.”

Tasos Aslidis, Chief Financial Officer of Euroseas commented:
“The results of the third quarter of 2021 reflect the significantly higher time charter rates our vessels earned in the third quarter of 2021, compared to the corresponding period of 2020 although the Company operated an average of 14.0 vessels, versus 16.52 vessels during the same period last year. Our net revenues increased to $23.0 million in the third quarter of 2021 compared to $12.3 million during the same period of last year. On a per-vessel-per-day basis, our vessels earned a 131.8% higher average charter rate in the third quarter of 2021 as compared to the same period of 2020. At the same time, total daily vessel operating expenses, including management fees, general and administrative expenses but excluding drydocking costs, during the third quarter of 2021, averaged $7,321 per vessel per day, as compared to $6,759 for the same period of last year and $7,033 per vessel per day for the first nine months of 2021 as compared to $6,234 per vessel per day for the same period of 2020. The increased operating expenses for the third quarter of 2021 are mainly attributable to the increased hull and machinery insurance premiums and the increased crewing costs for our vessels resulting from difficulties in crew rotation due to COVID-19 related restrictions.

Adjusted EBITDA during the third quarter of 2021 was $10.6 million versus $1.2 million in the third quarter of last year, and it reached $26.6 million versus $9.7 million for the respective nine-month periods of 2021 and 2020.

As of September 30, 2021, our outstanding debt (excluding the unamortized loan fees) was $59.7 million versus restricted and unrestricted cash of $10.2 million. As of the same date, our scheduled debt repayments over the next 12 months amounted to about $15.0 million (excluding the unamortized loan fees).”

Third Quarter 2021 Results:
For the third quarter of 2021, the Company reported total net revenues of $23.0 million representing a 86.9% increase over total net revenues of $12.3 million during the third quarter of 2020 which was the result of the higher average charter rates our vessels earned in the third quarter of 2021 compared to the corresponding period of 2020, partly offset by the lower average number of vessels operating in the third quarter of 2021. The Company reported net income and net income attributable to common shareholders for the period of $8.5 million, as compared to a net income of $0.2 million and a net income attributable to common shareholders of $0.03 million, respectively, for the third quarter of 2020. Related party management fees for the three months ended September 30, 2021 were $1.1 million compared to $1.4 million for the same period of 2020. The decrease is due to the lower average number of vessels operated by the Company in the third quarter of 2021 as compared to the same period of 2020. Depreciation expense remained unchanged at $1.6 million for both the third quarter of 2021 and 2020. Although the average number of vessels operating in the third quarter of 2021 decreased to 14.0 as compared to 16.52 for the same period of 2020, the new mix of vessels, taking into account the new vessels acquired at the end of 2019, has a higher average daily depreciation charge as a result of their higher initial values (acquisition price) compared to the remaining vessels.

Vessel operating expenses for the same period of 2021 amounted to $7.6 million as compared to $8.2 million for the same period of 2020. The decreased amount is mainly due to the lower number of vessels owned and operated in the three months of 2021 compared to the same period of 2020, partly offset by the increased crewing costs for our vessels compared to the same period of 2020, resulting from difficulties in crew rotation due to COVID-19 related restrictions and the increase in hull and machinery insurance premiums.

On average, 14.0 vessels were owned and operated during the third quarter of 2021 earning an average time charter equivalent rate of $19,482 per day compared to 16.52 vessels in the same period of 2020 earning on average $8,403 per day.

Interest and other financing costs for the third quarter of 2021 amounted to $0.6 million compared to $0.9 million for the same period of 2020. This decrease is due to the decreased amount of debt and decrease in the weighted average LIBOR rate in the current period compared to the same period of 2020.

Adjusted EBITDA1 for the third quarter of 2021 was $10.6 million compared to $1.2 million achieved during the third quarter of 2020.

Basic and diluted earnings per share attributable to common shareholders for the third quarter of 2021 was $1.18 and $1.17 calculated on 7,198,991 and 7,241,740 basic and diluted weighted average number of shares outstanding, respectively, compared to basic and diluted earnings per share of $0.01 for the third quarter of 2020, calculated on 5,708,610 basic and diluted weighted average number of shares outstanding.

Excluding the effect on the income attributable to common shareholders for the quarter of the unrealized gain on derivative, the adjusted earnings attributable to common shareholders for the quarter ended September 30, 2021 would have been $1.16 per share basic and diluted, respectively, compared to an adjusted loss of $0.26 per share basic and diluted for the quarter ended September 30, 2020, after excluding unrealized loss on derivative and net gain on sale of vessels. Usually, security analysts do not include the above item in their published estimates of earnings per share.

Nine Months 2021 Results:
For the first nine months of 2021, the Company reported total net revenues of $55.6 million representing a 34.8% increase over total net revenues of $41.3 million during the first nine months of 2020, as a result of the higher average charter rates our vessels earned in the first nine months of 2021 compared to the corresponding period of 2020. The Company reported a net income for the period of $20.2 million and a net income attributable to common shareholders of $19.6 million, as compared to a net income of $3.5 million and a net income attributable to common shareholders of $2.9 million for the first nine months of 2020. The results for the first nine months of 2021 include a $0.6 million unrealized gain on derivative. The results for the first nine months of 2020 include a $1.3 million net gain on sale of vessels, $1.5 million of amortization of below market time charters acquired, a $0.1 million loss on write down of vessel held for sale and a $0.6 million unrealized loss on derivative. Related party management fees for the nine months ended September 30, 2021 were $3.2 million compared to $4.0 million for the same period of 2020. Depreciation expense for the first nine months of 2021 was $4.8 million compared to $5.0 million during the same period of 2020. The decrease in related party management fees and depreciation expense is due to the lower average number of vessels operated by the Company in the first nine months of 2021 as compared to the same period of 2020.

Vessel operating expenses for the same period of 2021 amounted to $21.4 million as compared to $24.7 million for the same period of 2020. The decreased amount is mainly due to the lower number of vessels owned and operated in the nine months of 2021 compared to the same period of 2020, partly offset by the increased supply of stores, the increased crewing costs for our vessels compared to the same period of 2020, resulting from difficulties in crew rotation due to COVID-19 related restrictions and the increase in hull and machinery insurance premiums.

Drydocking expenses amounted to $2.9 million for the nine months of 2021 (two vessels passed their special survey with drydock), compared to $0.4 million for the same period of 2020 (one vessel passed its intermediate survey in-water and two vessels their special survey in-water).

On average, 14.0 vessels were owned and operated during the first nine months of 2021 earning an average time charter equivalent rate of $15,478 per day compared to 18.17 vessels in the same period of 2020 earning on average $9,171 per day.

Interest and other financing costs for the first nine months of 2021 amounted to $2.0 million compared to $3.3 million for the same period of 2020. This decrease is due to the decreased amount of debt and the decreased Libor rates of our bank loans in the current period compared to the same period of 2020.

Adjusted EBITDA1 for the first nine months of 2021 was $26.6 million compared to $9.7 million during the first nine months of 2020.

Basic and diluted earnings per share attributable to common shareholders for the first nine months of 2021 were $2.84 and $2.82, calculated on 6,898,195 and 6,942,614 basic and diluted weighted average number of shares outstanding, respectively, compared to basic and diluted earnings per share of $0.52 for the first nine months of 2020, calculated on 5,621,159 basic and diluted weighted average number of shares outstanding.

Excluding the effect on the income attributable to common shareholders for the first nine months of 2021 of the unrealized gain on derivative and the net loss on sale of vessel, the adjusted earnings per share attributable to common shareholders for the nine-month period ended September 30, 2021 would have been $2.76 and $2.74 basic and diluted, respectively, compared to adjusted earnings of $0.15 per share basic and diluted for the same period in 2020, after excluding unrealized loss on derivative, net gain on sale of vessels, amortization of below market time charters acquired and loss on write down of vessel held for sale. As mentioned above, usually, security analysts do not include the above items in their published estimates of earnings per share.

Fleet Profile:

After the delivery of M/V Leo Paramount, the Euroseas Ltd. fleet profile will be as follows:

Name

Type

Dwt

TEU

Year Built

Employment(*)

TCE Rate ($/day)

Container Carriers

LEO PARAMOUNT (to be renamed MARCOS V)

Intermediate

72,968

6,350

2005

TC until Dec-24
plus 12 months option

$42,200
option $15,000

AKINADA BRIDGE(*)

Intermediate

71,366

5,610

2001

TC until Oct-22

$20,000

SYNERGY BUSAN(*)

Intermediate

50,726

4,253

2009

TC until Aug-24

$25,000

SYNERGY ANTWERP(*)

Intermediate

50,726

4,253

2008

TC until Sep-23

$18,000

SYNERGY OAKLAND(*)

Intermediate

50,787

4,253

2009

TC until Dec-21

$202,000

SYNERGY KEELUNG (+)

Intermediate

50,969

4,253

2009

TC until Jun-22 plus 8-12 months option

$11,750;
option $14,500

EM KEA (*)

Feeder

42,165

3,100

2007

TC until May-23

$22,000

EM ASTORIA (+)

Feeder

35,600

2,788

2004

TC until Feb-22

$18,650

EM CORFU(+)

Feeder

34,654

2,556

2001

TC until Nov-21 then repositioning trip to drydock

$10,200
$5,125 for up to 37 days ($35,000 if more than 37 days)

EVRIDIKI G (+)

Feeder

34,677

2,556

2001

TC until Jan-22

$15,500

DIAMANTIS P. (*)

Feeder

30,360

2,008

1998

TC until Oct-24

$27,000

EM SPETSES(*)

Feeder

23,224

1,740

2007

TC until Aug-24

$29,500

JONATHAN P(*)

Feeder

23,351

1,740

2006

TC until Sep-24

$26,662(**)

EM HYDRA(*)

Feeder

23,351

1,740

2005

TC until Apr-23

$20,000

JOANNA(*)

Feeder

22,301

1,732

1999

TC until Oct-22

$16,800

AEGEAN EXPRESS(*)

Feeder

18,581

1,439

1997

TC until Mar-22

$11,500

Total Container Carriers

16

635,806

50,371

Vessels under construction

Type

Dwt

TEU

To be delivered

H4201

Feeder

37,237

2,800

Q1 2023

H4202

Feeder

37,237

2,800

Q2 2023

Notes:
(*) TC denotes time charter. Charter duration indicates the earliest redelivery date; all dates listed are the earliest redelivery dates under each TC unless the contract rate is lower than the current market rate in which cases the latest redelivery date is assumed; vessels with the latest redelivery date shown are marked by (+).
(**) Rate is net of commissions (which are typically 5-6.25%)

Summary Fleet Data:

Three Months, Ended
September 30, 2020

Three Months, Ended
September 30, 2021

Nine Months, Ended
September 30, 2020

Nine Months, Ended
September 30, 2021

FLEET DATA

Average number of vessels (1)

16.52

14.0

18.17

14.0

Calendar days for fleet (2)

1,520.0

1,288.0

4,978.0

3,822.0

Scheduled off-hire days incl. laid-up (3)

57.3

210.3

57.3

Available days for fleet (4) = (2) – (3)

1,520.0

1,230.7

4,767.7

3,764.7

Commercial off-hire days (5)

32.3

132.1

Operational off-hire days (6)

1.8

14.4

71.5

56.7

Voyage days for fleet (7) = (4) – (5) – (6)

1,485.9

1,216.3

4,564.1

3,708.0

Fleet utilization (8) = (7) / (4)

97.8

%

98.8

%

95.7

%

98.5

%

Fleet utilization, commercial (9) = ((4) – (5)) / (4)

97.9

%

100.0

%

97.2

%

100.0

%

Fleet utilization, operational (10) = ((4) – (6)) / (4)

99.9

%

98.8

%

98.5

%

98.5

%

AVERAGE DAILY RESULTS (usd/day)

Time charter equivalent rate (11)

8,403

19,482

9,171

15,478

Vessel operating expenses excl. drydocking expenses (12)

6,307

6,741

5,777

6,445

General and administrative expenses (13)

452

580

457

588

Total vessel operating expenses (14)

6,759

7,321

6,234

7,033

Drydocking expenses (15)

40

2,073

88

758

(1) Average number of vessels is the number of vessels that constituted the Company’s fleet for the relevant period, as measured by the sum of the number of calendar days each vessel was a part of the Company’s fleet during the period divided by the number of calendar days in that period.

(2) Calendar days. We define calendar days as the total number of days in a period during which each vessel in our fleet was in our possession including off-hire days associated with major repairs, drydockings or special or intermediate surveys or days of vessels in lay-up. Calendar days are an indicator of the size of our fleet over a period and affect both the amount of revenues and the amount of expenses that we record during that period.

(3) The scheduled off-hire days including vessels laid-up, vessels committed for sale or vessels that suffered unrepaired damages, are days associated with scheduled repairs, drydockings or special or intermediate surveys or days of vessels in lay-up, or of vessels that were committed for sale or suffered unrepaired damages.

(4) Available days. We define available days as the Calendar days in a period net of scheduled off-hire days as defined above. We use available days to measure the number of days in a period during which vessels were available to generate revenues.

(5) Commercial off-hire days. We define commercial off-hire days as days a vessel is idle without employment.

(6) Operational off-hire days. We define operational off-hire days as days associated with unscheduled repairs or other off-hire time related to the operation of the vessels.

(7) Voyage days. We define voyage days as the total number of days in a period during which each vessel in our fleet was in our possession net of commercial and operational off-hire days. We use voyage days to measure the number of days in a period during which vessels actually generate revenues or are sailing for repositioning purposes.

(8) Fleet utilization. We calculate fleet utilization by dividing the number of our voyage days during a period by the number of our available days during that period. We use fleet utilization to measure a company’s efficiency in finding suitable employment for its vessels and minimizing the amount of days that its vessels are off-hire for reasons such as unscheduled repairs or days waiting to find employment.

(9) Fleet utilization, commercial. We calculate commercial fleet utilization by dividing our available days net of commercial off-hire days during a period by our available days during that period.

(10) Fleet utilization, operational. We calculate operational fleet utilization by dividing our available days net of operational off-hire days during a period by our available days during that period.

(11) Time charter equivalent rate, or TCE rate, is a measure of the average daily revenue performance of our vessels. Our method of calculating TCE is determined by dividing time charter revenue and voyage charter revenue net of voyage expenses by voyage days for the relevant time period. Voyage expenses primarily consist of port, canal and fuel costs that are unique to a particular voyage, which would otherwise be paid by the charterer under a time charter contract, or are related to repositioning the vessel for the next charter. TCE is a standard shipping industry performance measure used primarily to compare period-to-period changes in a shipping company’s performance despite changes in the mix of charter types (i.e., spot voyage charters, time charters and bareboat charters) under which the vessels may be employed between the periods. Our definition of TCE may not be comparable to that used by other companies in the shipping industry.

(12) Daily vessel operating expenses, which includes crew costs, provisions, deck and engine stores, lubricating oil, insurance, maintenance and repairs and management fees are calculated by dividing vessel operating expenses by fleet calendar days for the relevant time period. Drydocking expenses are reported separately.

(13) Daily general and administrative expense is calculated by dividing general and administrative expenses by fleet calendar days for the relevant time period.

(14) Total vessel operating expenses, or TVOE, is a measure of our total expenses associated with operating our vessels. TVOE is the sum of vessel operating expenses, management fees and general and administrative expenses; drydocking expenses are not included. Daily TVOE is calculated by dividing TVOE by fleet calendar days for the relevant time period.

(15) Drydocking expenses include expenses during drydockings that would have been capitalized and amortized under the deferral method divided by the fleet calendar days for the relevant period. Drydocking expenses could vary substantially from period to period depending on how many vessels underwent drydocking during the period. The Company expenses drydocking expenses as incurred.

Conference Call and Webcast:
Today, Tuesday, November 16, 2021 at 10:00 a.m. Eastern Standard Time, the Company’s management will host a conference call to discuss the results.

Conference Call details:
Participants should dial into the call 10 minutes before the scheduled time using the following numbers: 1 (877) 553-9962 (US Toll Free Dial In), 0(808) 238-0669 (UK Toll Free Dial In) or +44 (0) 2071 928592 (Standard International Dial In). Please quote “Euroseas” to the operator.

Audio webcast – Slides Presentation:
There will be a live and then archived webcast of the conference call and accompanying slides, available through the Company’s website. To listen to the archived audio file, visit our website http://www.euroseas.gr and click on Company Presentations under our Investor Relations page. Participants to the live webcast should register on the website approximately 10 minutes prior to the start of the webcast .The slide presentation on the third quarter ended September 30, 2021 will also be available in PDF format minutes prior to the conference call and webcast, accessible on the company’s website (www.euroseas.gr) on the webcast page. Participants to the webcast can download the PDF presentation.

Euroseas Ltd.
Unaudited Consolidated Condensed Statements of Operations
(All amounts expressed in U.S. Dollars – except number of shares)

Three Months Ended
September 30,

Three Months Ended
September 30,

Nine Months Ended
September 30,

Nine Months Ended
September 30,

2020

2021

2020

2021

Revenues

Time charter revenue

12,882,144

24,006,648

43,148,575

57,980,391

Commissions

(553,920

)

(966,598

)

(1,878,833

)

(2,340,579

)

Net revenues

12,328,224

23,040,050

41,269,742

55,639,812

Operating expenses / (income)

Voyage expenses

395,743

310,724

1,290,792

588,706

Vessel operating expenses

8,180,727

7,629,855

24,710,877

21,431,974

Drydocking expenses

60,737

2,669,597

437,106

2,898,981

Vessel depreciation

1,615,111

1,596,543

5,001,837

4,789,629

Related party management fees

1,406,437

1,052,884

4,048,805

3,201,105

Net (gain) / loss on sale of vessels

(1,305,016

)

(1,305,016

)

9,417

General and administrative expenses

686,928

744,624

2,274,205

2,247,097

Other operating income

(2,687,205

)

(1,298,318

)

Loss on write down of vessel held for sale

121,165

Total operating expenses, net

11,040,667

14,004,227

33,892,566

33,868,591

Operating income

1,287,557

9,035,823

7,377,176

21,771,221

Other (expenses) / income

Interest and other financing costs

(930,886

)

(621,410

)

(3,320,074

)

(2,003,077

)

(Loss) / gain on derivative, net

(96,485

)

33,163

(564,631

)

421,308

Foreign exchange (loss) / gain

(44,721

)

15,425

(42,538

)

7,921

Interest income

3,411

1,015

16,191

2,969

Other expenses, net

(1,068,681

)

(571,807

)

(3,911,052

)

(1,570,879

)


Net income

218,876

8,464,016

3,466,124

20,200,342

Dividend Series B Preferred shares

(185,552

)

(524,621

)

(255,324

)

Preferred deemed dividend

(345,423

)

Net income attributable to common shareholders

33,324

8,464,016

2,941,503

19,599,595

Weighted average number of shares outstanding, basic

5,708,610

7,198,991

5,621,159

6,898,195

Earnings per share, basic

0.01

1.18

0.52

2.84

Weighted average number of shares outstanding, diluted

5,708,610

7,241,740

5,621,159

6,942,614

Earnings per share, diluted

0.01

1.17

0.52

2.82

Euroseas Ltd.
Unaudited Consolidated Condensed Balance Sheets

December 31,
2020

September 30,
2021

ASSETS

Current Assets:

Cash and cash equivalents

3,559,399

5,880,947

Trade accounts receivable, net

2,013,023

1,705,921

Other receivables

1,866,624

1,041,524

Inventories

1,662,422

1,715,569

Restricted cash

345,010

160,859

Prepaid expenses

244,315

444,822

Total current assets

9,690,793

10,949,642

Fixed assets:

Vessels, net

98,458,447

94,436,772

Long-term assets:

Advances for vessel under construction

7,615,944

Advances for vessel acquisition

2,557,920

Restricted cash

2,433,768

4,200,000

Derivative

263,945

Total assets

110,583,008

120,024,223

LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ EQUITY

Current liabilities:

Long-term bank loans, current portion

20,645,320

14,794,060

Related party loan, current

2,500,000

Trade accounts payable

2,854,377

3,004,209

Accrued expenses

1,300,420

2,188,222

Accrued preferred dividends

168,676

Deferred revenue

949,364

1,073,379

Due to related company

24,072

248,697

Derivative

203,553

277,061

Total current liabilities

28,645,782

21,585,628

Long-term liabilities:

Long-term bank loans, net of current portion

46,220,028

44,439,916

Derivative

362,195

Total long-term liabilities

46,582,223

44,439,916

Total liabilities

75,228,005

66,025,544

Mezzanine equity:

Series B Preferred shares (par value $0.01, 20,000,000 shares authorized, 8,365 and nil issued and outstanding, respectively)

8,019,636

Shareholders’ equity:

Common stock (par value $0.03, 200,000,000 shares authorized, 6,708,946 and 7,244,891, issued and outstanding)

201,268

217,347

Additional paid-in capital

257,467,980

264,515,618

Accumulated deficit

(230,333,881

)

(210,734,286

)

Total shareholders’ equity

27,335,367

53,998,679

Total liabilities, mezzanine equity and shareholders’ equity

110,583,008

120,024,223

Euroseas Ltd.
Unaudited Consolidated Condensed Statements of Cash Flows
(All amounts expressed in U.S. Dollars)

Nine Months Ended
September 30, 2020

Nine Months Ended
September 30, 2021

Cash flows from operating activities:

Net income

3,466,124

20,200,342

Adjustments to reconcile net income to net cash provided by operating activities:

Vessel depreciation

5,001,837

4,789,629

Amortization of deferred charges

216,524

150,008

Share-based compensation

91,546

73,676

Net (gain) / loss on sale of vessels

(1,305,016

)

9,417

Loss on write down of vessel held for sale

121,165

Gain on hull and machinery claim

(2,687,205

)

Amortization of fair value of below market time charters acquired

(1,473,731

)

Unrealized loss / (gain) on derivative

582,850

(552,632

)

Changes in operating assets and liabilities

(2,309,846

)

2,052,628

Net cash provided by operating activities

1,704,248

26,723,068

Cash flows from investing activities:

Cash paid for vessels under construction

(7,615,294

)

Cash paid for vessel acquisition and capitalized expenses

(2,550,714

)

Cash paid for vessel improvements

(451,846

)

(621,704

)

Proceeds from vessels sale

9,752,649

Insurance proceeds

2,226,140

Net cash provided by/ (used in) investing activities

11,526,943

(10,787,712

)

Cash flows from financing activities:

Proceeds from issuance of common stock, net of commissions paid

715,550

743,553

Redemption of Series B preferred shares

(2,000,000

)

Preferred dividends paid

(320,877

)

(424,000

)

Loan arrangement fees paid

(225,000

)

Offering expenses paid

(40,846

)

(69,900

)

Proceeds from long- term bank loans

10,000,000

Repayment of long-term bank loans

(14,076,150

)

(17,556,380

)

Repayment of related party loan

(625,000

)

(2,500,000

)

Net cash used in financing activities

(14,347,323

)

(12,031,727

)

Net (decrease)/ increase in cash, cash equivalents and restricted cash

(1,116,132

)

3,903,629

Cash, cash equivalents and restricted cash at beginning of period

5,930,061

6,338,177

Cash, cash equivalents and restricted cash at end of period

4,813,929

10,241,806

Cash breakdown

Cash and cash equivalents

2,271,069

5,880,947

Restricted cash, current

208,593

160,859

Restricted cash, long term

2,334,267

4,200,000

Total cash, cash equivalents and restricted cash shown in the statement of cash flows

4,813,929

10,241,806

Euroseas Ltd.
Reconciliation of Adjusted EBITDA to Net income
(All amounts expressed in U.S. Dollars)

Three Months Ended
September 30, 2020

Three Months Ended
September 30, 2021

Nine Months Ended
September 30, 2020

Nine Months Ended
September 30, 2021

Net income

218,876

8,464,016

3,466,124

20,200,342

Interest and other financing costs, net (incl. interest income)

927,475

620,395

3,303,883

2,000,108

Vessel depreciation

1,615,111

1,596,543

5,001,837

4,789,629

Net (gain) / loss on sale of vessels

(1,305,016

)

(1,305,016

)

9,417

Loss on write down of vessel held for sale

121,165

Amortization of below market time charters acquired

(312,892

)

(1,473,731

)

Loss / (gain) on interest rate swap derivative, net

96,485

(33,163

)

564,631

(421,308

)


Adjusted EBITDA

1,240,039

10,647,791

9,678,893

26,578,188

Adjusted EBITDA Reconciliation:
Euroseas Ltd. considers Adjusted EBITDA to represent net income before interest, income taxes, depreciation, loss / (gain) on interest rate swap, net (gain) / loss on sale of vessels, loss on write down of vessel held for sale and amortization of below market time charters acquired. Adjusted EBITDA does not represent and should not be considered as an alternative to net income, as determined by United States generally accepted accounting principles, or GAAP. Adjusted EBITDA is included herein because it is a basis upon which the Company assesses its financial performance because the Company believes that this non-GAAP financial measure assists our management and investors by increasing the comparability of our performance from period to period by excluding the potentially disparate effects between periods of, financial costs, net gain / (loss) on sale of vessels, loss on write down of vessel held for sale, amortization of below market time charters acquired and loss / (gain) on interest rate swap, and depreciation. The Company’s definition of Adjusted EBITDA may not be the same as that used by other companies in the shipping or other industries.


Euroseas Ltd.
Reconciliation of Net income to Adjusted net (loss) / income
(All amounts expressed in U.S. Dollars – except share data and number of shares)

Three Months Ended
September 30, 2020

Three Months Ended
September 30, 2021

Nine Months Ended
September 30, 2020

Nine Months Ended
September 30, 2021

Net income

218,876

8,464,016

3,466,124

20,200,342

Unrealized loss / (gain) on derivative

114,704

(78,985

)

582,850

(552,632

)

Net (gain) / loss on sale of vessels

(1,305,016

)

(1,305,016

)

9,417

Loss on write down of vessel held for sale

121,165

Amortization of below market time charters acquired

(314,434

)

(1,473,731

)

Adjusted net (loss) / income

(1,285,870

)

8,385,031

1,391,392

19,657,127

Preferred dividends

(185,552

)

(524,621

)

(255,324

)

Preferred deemed dividend

(345,423

)

Adjusted net (loss) / income attributable to common shareholders

(1,471,422

)

8,385,031

866,771

19,056,380

Adjusted (loss) / earnings per share, basic

(0.26

)

1.16

0.15

2.76

Weighted average number of shares, basic

5,708,610

7,198,991

5,621,159

6,898,195

Adjusted (loss) / earnings per share, diluted

(0.26

)

1.16

0.15

2.74

Weighted average number of shares, diluted

5,708,610

7,241,740

5,621,159

6,942,614

Adjusted net (loss) / income and Adjusted (loss) / earnings per share Reconciliation:
Euroseas Ltd. considers Adjusted net (loss) / income to represent net (loss) / income before unrealized loss / (gain) on derivative, net (gain) / loss on sale of vessels, loss on write down of vessel held for sale and amortization of below market time charters acquired. Adjusted net (loss) / income and Adjusted (loss) / earnings per share is included herein because we believe it assists our management and investors by increasing the comparability of the Company’s fundamental performance from period to period by excluding the potentially disparate effects between periods of unrealized loss / (gain) on derivative, net (gain) / loss on sale of vessels, loss on write down of vessel held for sale and amortization of below market time charters acquired, which items may significantly affect results of operations between periods.

Adjusted net (loss) / income and Adjusted (loss) / earnings per share do not represent and should not be considered as an alternative to net (loss) / income or (loss) / earnings per share, as determined by GAAP. The Company’s definition of Adjusted net (loss) / income and Adjusted (loss) / earnings per share may not be the same as that used by other companies in the shipping or other industries.

About Euroseas Ltd.
Euroseas Ltd. was formed on May 5, 2005 under the laws of the Republic of the Marshall Islands to consolidate the ship owning interests of the Pittas family of Athens, Greece, which has been in the shipping business over the past 140 years. Euroseas trades on the NASDAQ Capital Market under the ticker ESEA.

Euroseas operates in the container shipping market. Euroseas’ operations are managed by Eurobulk Ltd., an ISO 9001:2008 and ISO 14001:2004 certified affiliated ship management company, which is responsible for the day-to-day commercial and technical management and operations of the vessels. Euroseas employs its vessels on spot and period charters and through pool arrangements.

After the delivery of M/V Leo Paramount, the Company will have a fleet of 16 vessels comprising of 10 Feeder and 6 Intermediate containerships. Euroseas 16 containerships have a cargo capacity of 50,371 teu. Furthermore, after the delivery of two feeder containership newbuildings in the first half of 2023, Euroseas’ fleet will consist of 18 vessels with a total carrying capacity of 55,971 teu.

Forward Looking Statement
This press release contains forward-looking statements (as defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended) concerning future events and the Company’s growth strategy and measures to implement such strategy; including expected vessel acquisitions and entering into further time charters. Words such as “expects,” “intends,” “plans,” “believes,” “anticipates,” “hopes,” “estimates,” and variations of such words and similar expressions are intended to identify forward-looking statements. Although the Company believes that the expectations reflected in such forward-looking statements are reasonable, no assurance can be given that such expectations will prove to have been correct. These statements involve known and unknown risks and are based upon a number of assumptions and estimates that are inherently subject to significant uncertainties and contingencies, many of which are beyond the control of the Company. Actual results may differ materially from those expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially include, but are not limited to changes in the demand for containerships, competitive factors in the market in which the Company operates; risks associated with operations outside the United States; and other factors listed from time to time in the Company’s filings with the Securities and Exchange Commission. The Company expressly disclaims any obligations or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company’s expectations with respect thereto or any change in events, conditions or circumstances on which any statement is based.

Visit our website www.euroseas.gr

Company Contact

Investor Relations / Financial Media

Tasos Aslidis
Chief Financial Officer
Euroseas Ltd.
11 Canterbury Lane,
Watchung, NJ 07069
Tel. (908) 301-9091
E-mail: aha@euroseas.gr

Nicolas Bornozis
President
Capital Link, Inc.
230 Park Avenue, Suite 1536
New York, NY 10169
Tel. (212) 661-7566
E-mail: nbornozis@capitallink.com

Pyxis Tankers (PXS) – Weak Quarter and Waiting for Stronger Recovery Signs

Tuesday, November 16, 2021

Pyxis Tankers (PXS)
Weak Quarter and Waiting for Stronger Recovery Signs

Pyxis Tankers Inc is a United States-based international maritime transportation company which focuses on the product tanker sector. It owns a fleet which comprises of double hull product tankers employed under a mix of short- and medium-term time charters and spot charters. The fleet owned by the company includes Pyxis Epsilon, Pyxis Theta, Pyxis Malou, Pyxis Delta, Northsea Alpha, and Northsea Beta. Each of the vessels in the fleet is capable of transporting refined petroleum products, such as naphtha, gasoline, jet fuel, kerosene, diesel, fuel oil, and other liquid bulk items, such as vegetable oils and organic chemicals.

Poe Fratt, Senior Research Analyst, Noble Capital Markets, Inc.

Refer to the full report for the price target, fundamental analysis, and rating.

    Adjusted EBITDA loss of $1.3 million below expectations. Lower TCE revenue of $3.4 million and $7.0k/day and higher opex of $6.8k/day drove the negative variance. Adjusted 3Q2021 EBITDA losses of $1.3 million were below our estimate due to lower TCE revenue and higher opex and G&A expenses. The shift to spot market work dampened operating results, with MR weakness more than offsetting a slight improvement in small tankers.

    Adjusting 2021 EBITDA estimate.  To reflect weaker 3Q2021 operating results and time charters at lower TCE rates, our new 2021 EBITDA estimate drops to $1.0 million from $3.2 million. Our TCE rate estimate is $9.6k/day (down from $10.8k/day), and recent charters are in the $13.3/day range for Theta and newly acquired Karteria, but visibility is low for the rest of the fleet, and only 49% of 4Q2021 …



This research is provided by Noble Capital Markets, Inc., a FINRA and S.E.C. registered broker-dealer (B/D).

*Analyst certification and important disclosures included in the full report. NOTE: investment decisions should not be based upon the content of this research summary.  Proper due diligence is required before making any investment decision. 

Euroseas (ESEA) – Attractive Acquisition and Watching Upcoming Charters

Friday, November 12, 2021

Euroseas (ESEA)
Attractive Acquisition and Watching Upcoming Charters

Euroseas Ltd. provides ocean-going transportation services worldwide. The company owns and operates containerships that transport dry and refrigerated containerized cargoes, including manufactured products and perishables; and drybulk carriers that transport iron ore, coal, grains, bauxite, phosphate, and fertilizers. As of March 31, 2017, it had a fleet of seven containerships; and six drybulk carriers, including three Panamax drybulk carriers, one Handymax drybulk carrier, one Kamsarmax drybulk carrier, and one Ultramax drybulk carrier. The company was founded in 2005 and is based in Maroussi, Greece.

Poe Fratt, Senior Research Analyst, Noble Capital Markets, Inc.

Refer to the full report for the price target, fundamental analysis, and rating.

    Intermediate acquisition enhances fleet and adds to forward cover. The acquisition of a 2005-built 6,350 TEU container ship (TBN Marcos V) for $40 million should close in late 4Q2021. A three-year time charter at $42.2k/day, which equates to annual EBITDA of close to $12 million, derisks the acquisition. We expect debt financing of $24.0 million to be announced by yearend.

    Results out next week.  3Q2021 Numbers will be out BMO on November 16th and management will host a call at 10am EST. Number is (877) 553-9962 and code is Euroseas. Our 3Q2021 EBITDA estimate is $13.8 million based on TCE rates of $19.1k/day. In addition to container market comments, we will be looking for details on the latest acquisitions and the contract status on the intermediate and four feeders …



This research is provided by Noble Capital Markets, Inc., a FINRA and S.E.C. registered broker-dealer (B/D).

*Analyst certification and important disclosures included in the full report. NOTE: investment decisions should not be based upon the content of this research summary.  Proper due diligence is required before making any investment decision. 

Pangaea Logistics (PANL) – Very Strong Quarter and Headed for Solid Finish

Thursday, November 11, 2021

Pangaea Logistics (PANL)
Very Strong Quarter and Headed for Solid Finish

Pangaea Logistics Solutions Ltd and its subsidiaries provide seaborne drybulk transportation services. It transports drybulk cargos including grains, coal, iron, ore, pig, iron, hot briquetted iron, bauxite, alumina, cement clinker, dolomite and limestone. The firm’s services include cargo loading, cargo discharge, vessel chartering, voyage planning and technical vessel management. The company derives all of its revenues from contracts of affreightment, voyage charters and time charters. Its strategy depends on focusing on increasing strategic contracts of affreightment, expanding capacity and flexibility by increasing its owned fleet and increasing backhaul focus and fleet efficiency.

Poe Fratt, Senior Research Analyst, Noble Capital Markets, Inc.

Refer to the full report for the price target, fundamental analysis, and rating.

    3Q2021 TCE Rates Above Expectations and 4Q2021 Off to Good Start. 3Q2021 EBITDA of $33.6 million was well above expectations by $8.4 million. Higher TCE revenue, higher TCE rates of $28.8k/day, higher shipping days, lower voyage expenses and lower opex, which more than offset higher charter hire expenses.

    Increasing 2021 EBITDA estimate to $95.6 million based on TCE rates of $24.3k/day from $76.0 million based on TCE rates of $22.2k/day.  We believe that the prospects look good based on solid 4Q2021 forward cover, with 2,053 shipping days (~44%) booked at TCE rates of $33.0k/day. In addition, the last two Post Panamax new builds were delivered. While Supramax and Panamax rates were ~$32.0k/day in …



This Company Sponsored Research is provided by Noble Capital Markets, Inc., a FINRA and S.E.C. registered broker-dealer (B/D).

*Analyst certification and important disclosures included in the full report. NOTE: investment decisions should not be based upon the content of this research summary.  Proper due diligence is required before making any investment decision. 

Release – EuroDry Ltd. Reports Results for the Nine-Month Period and Quarter Ended September 30 2021


EuroDry Ltd. Reports Results for the Nine-Month Period and Quarter Ended September 30, 2021

 

ATHENS, Greece, Nov. 10, 2021 (GLOBE NEWSWIRE) — EuroDry Ltd. (NASDAQ: EDRY, the “Company” or “EuroDry”), an owner and operator of drybulk vessels and provider of seaborne transportation for drybulk cargoes, announced today its results for the three and nine-month periods ended September 30, 2021.

Third Quarter 2021 Highlights:

  • Total net revenues for the quarter of $19.5 million.

  • Net income attributable to common shareholders of $11.8 million or $4.47 and $4.41 earnings per share basic and diluted, respectively, inclusive of unrealized gain on derivatives.

  • Adjusted net income attributable to common shareholders1 for the quarter of $10.1 million, or, $3.84 and $3.79 per share basic and diluted, respectively.

  • Adjusted EBITDA1 was $13.0 million.

  • An average of 8.1 vessels were owned and operated during the third quarter of 2021 earning an average time charter equivalent rate of $28,103 per day.

  • The Company declared a dividend of $0.3 million on its Series B Preferred Shares. The dividend will be paid in cash.

______________
1Adjusted EBITDA, Adjusted net income/(loss) and Adjusted earnings/(loss) per share are not recognized measurements under US GAAP (GAAP) and should not be used in isolation or as a substitute for EuroDry’s financial results presented in accordance with GAAP. Refer to a subsequent section of the Press Release for the definitions and reconciliation of these measurements to the most directly comparable financial measures calculated and presented in accordance with GAAP.

Nine Months 2021 Highlights:

  • Total net revenues of $42.1 million.

  • Net income attributable to common shareholders was $14.2 million, or$5.84 and $5.74 earnings per share basic and diluted, respectively, inclusive of unrealized loss on derivatives and a loss on debt extinguishment.

  • Adjusted net income attributable to common shareholders1 for the period was $18.0 million or $7.42 and $7.29 adjusted earnings per share basic and diluted, respectively.

  • Adjusted EBITDA1 was $26.3 million.

  • An average of 7.5 vessels were owned and operated during the first nine months of 2021 earning an average time charter equivalent rate of $22,232 per day.

Recent developments

In October 2021, we drew a loan of $9 million with our vessels, M/V Pantelis and M/V Tasos, used as collateral, which will be repaid in eighteen monthly installments of $0.3 million each followed by another eighteen monthly installments of $0.2 million each.

In November 2021, we decided to redeem our outstanding Series B Preferred Shares at par using approximately $13.6 million from the funds we generated. The Series B Preferred Shares carried a dividend of 8% per annum until January 2023 increasing to 14% per annum thereafter. The redemption is expected to take place within 2021.

Aristides Pittas, Chairman and CEO of EuroDry commented“During the third quarter of 2021, charter rates for the sizes of vessels we operate averaged 30-40% higher compared to their levels in the second quarter of 2021 reaching levels last seen in 2010. Rates continued to rise and peaked in mid-October but have since given away a bit mainly due to the slowdown of growth and, especially, of steel demand in China. They, nevertheless, remain at very profitable levels. In the near term, the re-opening and rebounding of economies around the world is threatened by the fast spread of the “D” variant of COVID-19, increasing commodity and energy prices and causing restraints in the supply chain of various materials and products; in the medium term, we expect that the low orderbook of the drybulk fleet, which remains near historical lows if expressed as a ratio to the existing fleet, will result in very modest fleet growth over the next one to two years, thus, maintaining tight supply conditions and providing support to the charter rate levels.

In the above environment, as previously announced, we expanded our exposure to the market by acquiring in September 2021 M/V Good Heart, a modern ultramax vessel, demonstrating our belief in the strong market fundamentals. Given the recent contributions from our vessels, our Board decided to use some of the earnings we accrued to redeem our outstanding Series B Preferred Shares at par and reduce our funding costs; this redemption will increase the earnings per share of our common shareholders by about $0.38 in 2022 and by about $0.67 every year from then on.

Overall, we remain positive about the prospects of the market and continue to evaluate opportunities for investment or any other form of cooperation exploiting our public listing and operating platform.”

Tasos Aslidis, Chief Financial Officer of EuroDry commented: “Comparing our results for the third quarter of 2021 with the same period of 2020, our net revenues increased by about $12.7 million, due to the significantly higher time charter equivalent rates our vessels earned as compared to the third quarter of 2020. Operating expenses, including management fees and general and administrative expenses increased from $6,397 per vessel per day in the third quarter of 2020 to $6,495 in the third quarter of 2021. This increase is mainly due to the increased crewing costs for our vessels compared to the same period of 2020, resulting from difficulties in crew rotation due to COVID-19 related restrictions.

Adjusted EBITDA during the third quarter of 2021 was $13.0 million compared to $2.8 million achieved for the third quarter of last year. As of September 30, 2021, our outstanding debt (excluding the unamortized loan fees) was $73.9 million while unrestricted and restricted cash was $22.6 million. As of the same date, our scheduled debt repayments including balloon payments over the next 12 months amounted to about $11.5 million (excluding the unamortized loan fees) and all our loan covenants are satisfied.”

Third Quarter 2021 Results:
For the third quarter of 2021, the Company reported total net revenues of $19.5 million representing a 186.4% increase over total net revenues of $6.8 million during the third quarter of 2020 which was primarily the result of the higher time charter rates our vessels earned in the third quarter of 2021 compared to the corresponding period of 2020. The Company reported a net income for the period of $12.1 million and a net income attributable to common shareholders of $11.8 million, as compared to a net income of $0.5 million and a net income attributable to common shareholders of $0.1 million for the same period of 2020. For the third quarter of both 2021 and 2020, a gain on bunkers resulted in voyage expenses, net amounting to income of $0.1 million and $0.4 million, respectively.

Vessel operating expenses were $3.7 million for the third quarter of 2021 as compared to $3.1 million for the same period of 2020. The increase is attributable to the increased number of vessels operating in the third quarter of 2021 compared to the corresponding period in 2020, as well as to the increased crewing costs for our vessels compared to the same period of 2020, resulting from difficulties in crew rotation due to COVID-19 related restrictions, and the increase in hull and machinery insurance premiums. Depreciation expenses for the third quarter of 2021 amounted to $2.0 million, as compared to $1.7 million for the same period of 2020. This increase is due to the higher number of vessels operating in the third quarter of 2021 as compared to the same period of 2020. General and administrative expenses increased to $0.6 million in the third quarter of 2021, as compared to $0.5 million in the third quarter of 2020 due to higher legal and insurance expenses.

Interest and other financing costs for the third quarter of 2021 remained unchanged at $0.6 million as compared to the same period of 2020, since the increase in the average outstanding debt during the period was offset by the decreased Libor rates of our loans in the current period compared to the same period of 2020. For the three months ended September 30, 2021, the Company recognized a marginal loss on three interest rate swaps and a $0.1 million loss on FFA contracts, comprising a $1.6 million unrealized gain and a $1.7 million realized loss, as compared to a marginal loss on three interest rate swaps and a $0.2 million realized loss on FFA contracts.

On average, 8.1 vessels were owned and operated during the third quarter of 2021 earning an average time charter equivalent rate of $28,103 per day compared to 7.0 vessels in the same period of 2020 earning on average $11,873 per day.

Adjusted EBITDA for the third quarter of 2021 was $13.0 million compared to $2.8 million achieved during the third quarter of 2020.

Basic and diluted earnings per share attributable to common shareholders for the third quarter of 2021 was $4.47 calculated on 2,634,822 basic and $4.41 calculated on 2,675,224 diluted weighted average number of shares outstanding, compared to basic and diluted earnings per share of $0.06 for the third quarter of 2020, calculated on 2,279,730 basic and diluted weighted average number of shares outstanding.

Excluding the effect on the income attributable to common shareholders for the quarter of the unrealized gain on derivatives, the adjusted earnings attributable to common shareholders for the quarter ended September 30, 2021 would have been $3.84 and $3.79 per share basic and diluted, respectively, compared to adjusted earnings of $0.05 per share basic and diluted for the quarter ended September 30, 2020. Usually, security analysts do not include the above item in their published estimates of earnings per share.

First Nine Months 2021 Results:
For the first nine months of 2021, the Company reported total net revenues of $42.1 million representing an 165.3% increase over total net revenues of $15.9 million during the first nine months of 2020, which was the result of the increased number of vessels operated and the higher average charter rates our vessels earned during the period of 2021 compared to the same period of 2020. The Company reported a net income for the period of $15.1 million and a net income attributable to common shareholders of $14.2 million, as compared to a net loss of $5.6 million and a net loss attributable to common shareholders of $6.7 million, for the nine month period of 2020. For the nine months of 2021, voyage expenses, net amounted to income of $0.5 million resulting from gain on bunkers as compared to voyage expenses of $0.2 million in the same period of 2020. Vessel operating expenses were $9.9 million for the nine months of 2021 as compared to $8.7 million for the same period of 2020. The increase is attributable to the increased number of vessels operating in the first nine months of 2021 compared to the corresponding period in 2020, as well as to the increased crewing costs for our vessels compared to the same period of 2020, resulting from difficulties in crew rotation due to COVID-19 related restrictions, and the increase in hull and machinery insurance premiums. Depreciation expenses for the first nine months of 2021 were $5.4 million compared to $4.9 million during the same period of 2020, mainly due to the increase in the cost base of certain of our vessels due to the recent installation of ballast water management systems and the higher number of vessels operating in the same period. On average, 7.5 vessels were owned and operated during the first nine months of 2021 earning an average time charter equivalent rate of $22,232 per day compared to 7.0 vessels in the same period of 2020 earning on average $8,927 per day. General and administrative expenses increased to $1.7 million during the first nine months of 2021 as compared to $1.6 million in the same period of last year due to higher legal and insurance expenses. In the first nine months of 2020, two vessels underwent special survey for a total cost of $1.8 million, while there were no vessels undergoing drydocking during the first nine months of 2021.

Interest and other financing costs for the first nine months of 2021 amounted to $1.7 million compared to $1.9 million for the same period of 2020. This decrease is mainly due to the decreased Libor rates of our loans in the current period compared to the same period of 2020. For the nine months ended September 30, 2021, the Company recognized a $0.1 million gain on three interest rate swaps and a $2.5 million unrealized loss and $3.0 million realized loss on FFA contracts as compared to a loss on derivatives of $0.8 million for the same period of 2020, comprising of a $0.3 million loss on FFA contracts and a $0.5 million loss on three interest rate swaps.

Adjusted EBITDA for the nine months of 2021 was $26.3 million compared to $1.8 million achieved during the first nine months of 2020.

Basic and diluted earnings per share attributable to common shareholders for the first nine months of 2021 was $5.84, calculated on 2,427,810 basic and $5.74, calculated on 2,470,726 diluted weighted average number of shares outstanding compared to basic and diluted loss per share of $2.97 for the first nine months of 2020, calculated on 2,271,542 basic and diluted weighted average number of shares outstanding.

Excluding the effect on the income attributable to common shareholders for the first nine months of the year of the unrealized loss on derivatives and the loss on debt extinguishment, the adjusted earnings attributable to common shareholders for the nine-month period ended September 30, 2021 would have been $7.42 and $7.29 per share basic and diluted, respectively, compared to a loss of $2.70 per share basic and diluted for the same period in 2020. As previously mentioned, usually, security analysts do not include the above items in their published estimates of earnings per share.

Fleet Profile:

The EuroDry Ltd. fleet profile is as follows:

Name

Type

Dwt

Year
Built

Employment(*)

TCE Rate ($/day)

Dry Bulk Vessels

EKATERINI

Kamsarmax

82,000

2018

TC until Mar-22

Hire 106% of the Average Baltic Kamsarmax P5TC index (**)

XENIA

Kamsarmax

82,000

2016

TC until Aug-22

Hire 105% of the Average Baltic Kamsarmax P5TC index(**)

ALEXANDROS P.

Ultramax

63,500

2017

TC until Nov-21

$31,000

GOOD HEART

Ultramax

62,996

2014

TC until Nov-21

$33,000

EIRINI P

Panamax

76,466

2004

TC until Apr-22

Hire 99%
of Average
BPI(***) 4TC

STARLIGHT

Panamax

75,845

2004

TC until Oct-22

Hire 98.5%
of Average
BPI(***) 4TC

TASOS

Panamax

75,100

2000

TC until Nov-21

$28,500

PANTELIS

Panamax

74,020

2000

TC until Feb-22

$30,250

BLESSED LUCK

Panamax

76,704

2004

TC until Apr-22

$19,500

Total Dry Bulk Vessels

9

668,631

Note:

(*)

Represents the earliest redelivery date

(**)

The average Baltic Kamsarmax P5TC Index is an index based on five Panamax time charter routes.

(***)

BPI stands for the Baltic Panamax Index; the average BPI 4TC is an index based on four time charter routes.

Summary Fleet Data:

3 months, ended
September 30, 2020

3 months, ended
September 30, 2021

9 months, ended
September 30, 2020

9 months, ended
September 30, 2021

FLEET DATA

Average number of vessels (1)

7.0

8.1

7.0

7.5

Calendar days for fleet (2)

644.0

745.0

1,918.0

2,045.9

Scheduled off-hire days incl. laid-up (3)

0.0

0.0

51.2

0.0

Available days for fleet (4) = (2) – (3)

644.0

745.0

1,866.8

2,045.9

Commercial off-hire days (5)

0.0

0.0

0.0

0.0

Operational off-hire days (6)

6.5

4.3

7.1

8.1

Voyage days for fleet (7) = (4) – (5) – (6)

637.5

740.7

1,859.7

2,037.8

Fleet utilization (8) = (7) / (4)

98.9%

99.4%

99.6%

99.6%

Fleet utilization, commercial (9) = ((4) – (5)) / (4)

100.0%

100.0%

100.0%

100.0%

Fleet utilization, operational (10) = ((4) – (6)) / (4)

98.9%

99.4%

99.6%

99.6%

AVERAGE DAILY RESULTS

Time charter equivalent rate (11)

11,873

28,103

8,927

22,232

Vessel operating expenses excl. drydocking expenses (12)

5,673

5,718

5,337

5,664

General and administrative expenses (13)

724

777

858

846

Total vessel operating expenses (14)

6,397

6,495

6,195

6,510

Drydocking expenses (15)

82

53

931

47

(1) Average number of vessels is the number of vessels that constituted the Company’s fleet for the relevant period, as measured by the sum of the number of calendar days each vessel was a part of the Company’s fleet during the period divided by the number of calendar days in that period.

(2) Calendar days. We define calendar days as the total number of days in a period during which each vessel in our fleet was in our possession including off-hire days associated with major repairs, drydockings or special or intermediate surveys or days of vessels in lay-up. Calendar days are an indicator of the size of our fleet over a period and affect both the amount of revenues and the amount of expenses that we record during that period.

(3) The scheduled off-hire days including vessels laid-up are days associated with scheduled repairs, drydockings or special or intermediate surveys or days of vessels in lay-up.

(4) Available days. We define available days as the total number of days in a period during which each vessel in our fleet was in our possession net of scheduled off-hire days incl. laid up. We use available days to measure the number of days in a period during which vessels were available to generate revenues.

(5) Commercial off-hire days. We define commercial off-hire days as days a vessel is idle without employment.

(6) Operational off-hire days. We define operational off-hire days as days associated with unscheduled repairs or other off-hire time related to the operation of the vessels.

(7) Voyage days. We define voyage days as the total number of days in a period during which each vessel in our fleet was in our possession net of commercial and operational off-hire days. We use voyage days to measure the number of days in a period during which vessels actually generate revenues or are sailing for repositioning purposes.

(8) Fleet utilization. We calculate fleet utilization by dividing the number of our voyage days during a period by the number of our available days during that period. We use fleet utilization to measure a company’s efficiency in finding suitable employment for its vessels and minimizing the amount of days that its vessels are off-hire for reasons such as unscheduled repairs or days waiting to find employment.

(9) Fleet utilization, commercial. We calculate commercial fleet utilization by dividing our available days net of commercial off-hire days during a period by our available days during that period.

(10) Fleet utilization, operational. We calculate operational fleet utilization by dividing our available days net of operational off-hire days during a period by our available days during that period.

(11) Time charter equivalent, or TCE, is a measure of the average daily net revenue performance of our vessels. Our method of calculating TCE is determined by dividing time charter revenue and voyage charter revenue net of voyage expenses by voyage days for the relevant time period. Voyage expenses primarily consist of port, canal and fuel costs that are unique to a particular voyage, which would otherwise be paid by the charterer under a time charter contract, or are related to repositioning the vessel for the next charter. TCE is a standard shipping industry performance measure used primarily to compare period-to-period changes in a shipping company’s performance despite changes in the mix of charter types (i.e., spot voyage charters, time charters, pool agreements and bareboat charters) under which the vessels may be employed between the periods. Our definition of TCE may not be comparable to that used by other companies in the shipping industry.

(12) Daily vessel operating expenses, which include crew costs, provisions, deck and engine stores, lubricating oil, insurance, maintenance and repairs and management fees are calculated by dividing vessel operating expenses by fleet calendar days for the relevant time period. Drydocking expenses are reported separately.

(13) Daily general and administrative expense is calculated by dividing general and administrative expenses by fleet calendar days for the relevant time period.

(14) Total vessel operating expenses, or TVOE, is a measure of our total expenses associated with operating our vessels. TVOE is the sum of vessel operating expenses, management fees and general and administrative expenses; drydocking expenses are not included. Daily TVOE is calculated by dividing TVOE by fleet calendar days for the relevant time period.

(15) Drydocking expenses include expenses during drydockings that would have been capitalized and amortized under the deferral method divided by the fleet calendar days for the relevant period. Drydocking expenses could vary substantially from period to period depending on how many vessels underwent drydocking during the period. The Company expenses drydocking expenses as incurred.

Conference Call and Webcast:
Tomorrow, November 11, 2021 at 10:00 a.m. Eastern Time, the Company’s management will host a conference call and webcast to discuss the results.

Conference Call details:
Participants should dial into the call 10 minutes before the scheduled time using the following numbers: 1 (877) 553-9962 (US Toll Free Dial In), 0(808) 238 – 0669 (UK Toll Free Dial In) or +44 (0) 2071 928592 (Standard International Dial In). Please quote “EuroDry” to the operator.

Audio webcast – Slides Presentation:
There will be a live and then archived webcast of the conference call and accompanying slides, available through the Company’s website. To listen to the archived audio file, visit our website http://www.eurodry.gr and click on Company Presentations under our Investor Relations page. Participants to the live webcast should register on the website approximately 10 minutes prior to the start of the webcast.

The slide presentation on the third quarter ended September 30, 2021 will also be available in PDF format 10 minutes prior to the conference call and webcast, accessible on the company’s website (www.eurodry.gr) on the webcast page. Participants to the webcast can download the PDF presentation.


EuroDry Ltd.

Unaudited Consolidated Condensed Statements of Operations
(All amounts expressed in U.S. Dollars – except number of shares)

Three Months Ended
September 30,

Three Months Ended
September 30,

Nine Months Ended
September 30,

Nine Months Ended
September 30,

2020

2021

2020

2021

(unaudited)

(unaudited)

Revenues

Time charter revenue

7,193,251

20,718,567

16,795,245

44,764,161

Commissions

(399,715

)

(1,262,785

)

(917,915

)

(2,642,473

)

Net revenues

6,793,536

19,455,782

15,877,330

42,121,688

Operating expenses

Voyage expenses, net

(375,866

)

(97,247

)

194,137

(540,322

)

Vessel operating expenses

3,135,569

3,651,301

8,744,999

9,893,244

Drydocking expenses

52,685

39,771

1,786,008

96,945

Vessel depreciation

1,651,870

1,983,108

4,904,386

5,395,583

Related party management fees

518,161

608,948

1,491,665

1,694,773

General and administrative expenses

466,381

578,784

1,646,536

1,729,935

Total Operating expenses

(5,448,800

)

(6,764,665

)

(18,767,731

)

(18,270,158

)

Operating income / (loss)

1,344,736

12,691,117

(2,890,401

)

23,851,530

Other income / (expenses)

Interest and other financing costs

(616,219

)

(555,801

)

(1,864,040

)

(1,676,973

)

Loss on debt extinguishment

(1,647,654

)

Loss on derivatives, net

(178,760

)

(75,585

)

(821,906

)

(5,389,990

)

Foreign exchange (loss) / gain

(12,336

)

4,269

(8,445

)

(643

)

Interest income

391

54

4,041

10,463

Other expenses, net

(806,924

)

(627,063

)

(2,690,350

)

(8,704,797

)

Net income / (loss)

537,812

12,064,054

(5,580,751

)

15,146,733

Dividend Series B Preferred shares

(407,665

)

(274,337

)

(1,155,677

)

(845,262

)

Preferred deemed dividend

(120,000

)

Net income / (loss) attributable to common shareholders

130,147

11,789,717

(6,736,428

)

14,181,471

Earnings / (loss) per share, basic

0.06

4.47

(2.97

)

5.84

Weighted average number of shares, basic

2,279,730

2,634,822

2,271,542

2,427,810

Earnings / (loss) per share, diluted

0.06

4.41

(2.97

)

5.74

Weighted average number of shares, diluted

2,279,730

2,675,224

2,271,542

2,470,726


EuroDry Ltd.

Unaudited Consolidated Condensed Balance Sheets
(All amounts expressed in U.S. Dollars – except number of shares)

December 31,
2020

September 30,
2021

ASSETS

(unaudited)

Current Assets:

Cash and cash equivalents

938,282

17,015,316

Trade accounts receivable, net

1,528,055

1,657,120

Other receivables

460,209

946,533

Inventories

1,385,280

784,958

Restricted cash

1,518,036

3,640,570

Prepaid expenses

226,033

107,991

Total current assets

6,055,895

24,152,488

Fixed assets:

Vessels, net

99,305,990

130,622,048

Long-term assets:

Restricted cash

2,150,000

1,950,000

Total assets

107,511,885

156,724,536

LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ EQUITY

Current liabilities:

Long term bank loans, current portion

13,793,754

11,395,227

Trade accounts payable

1,074,518

999,725

Accrued expenses

704,508

981,080

Accrued preferred dividends

274,337

Derivatives

456,133

3,024,485

Deferred revenue

246,125

1,945,936

Due to related companies

2,984,759

253,221

Total current liabilities

19,259,797

18,874,011

Long-term liabilities:

Long term bank loans, net of current portion

37,318,084

61,807,377

Derivatives

393,899

14,938

Total long-term liabilities

37,711,983

61,822,315

Total liabilities

56,971,780

80,696,326

Mezzanine equity:

Series B Preferred shares (par value $0.01, 20,000,000 preferred shares authorized, 16,606 and 13,606 shares issued and outstanding, respectively)

15,940,713

13,060,713

Shareholders’ equity:

Common stock (par value $0.01, 200,000,000 shares authorized, 2,348,216 and 2,844,287 issued and outstanding, respectively)

23,482

28,442

Additional paid-in capital

53,048,060

67,229,734

Accumulated deficit

(18,472,150

)

(4,290,679

)

Total shareholders’ equity

34,599,392

62,967,497

Total liabilities, mezzanine equity and shareholders’ equity

107,511,885

156,724,536

EuroDry Ltd.
Unaudited Consolidated Condensed Statements of Cash Flows
(All amounts expressed in U.S. Dollars)

Nine Months Ended
September 30,

Nine Months Ended
September 30,

2020

2021

Cash flows from operating activities:

Net (loss) / income

(5,580,751

)

15,146,733

Adjustments to reconcile net (loss) / income to net cash provided by operating activities:

Vessel depreciation

4,904,386

5,395,583

Amortization of deferred charges

105,528

250,766

Share-based compensation

187,001

132,636

Unrealized loss on derivatives

602,361

2,189,391

Loss on debt extinguishment

1,647,654

Changes in operating assets and liabilities

370,007

(847,045

)

Net cash provided by operating activities

588,532

23,915,718

Cash flows from investing activities:

Cash paid for vessel acquisitions

(31,637,347

)

Cash paid for vessel improvements

(496,316

)

(37,891

)

Net cash used in investing activities

(496,316

)

(31,675,238

)

Cash flows from financing activities:

Redemption of Series B Preferred shares

(3,000,000

)

Proceeds from issuance of common stock, net of commissions paid

9,190,013

Preferred dividends paid

(713,553

)

(570,925

)

Loan arrangement fees paid

(648,000

)

Proceeds from related party loan

6,000,000

Proceeds from long term debt

61,700,000

Repayment of related party loan

(2,700,000

)

Repayment of long term debt

(4,764,000

)

(44,212,000

)

Net cash (used in) / provided by financing activities

(5,477,553

)

25,759,088

Net (decrease) / increase in cash, cash equivalents and restricted cash

(5,385,337

)

17,999,568

Cash, cash equivalents and restricted cash at beginning of period

9,129,442

4,606,318

Cash, cash equivalents and restricted cash at end of period

3,744,105

22,605,886

Cash breakdown

Cash and cash equivalents

249,742

17,015,316

Restricted cash, current

744,363

3,640,570

Restricted cash, long term

2,750,000

1,950,000

Total cash, cash equivalents and restricted cash shown in the statement of cash flows

3,744,105

22,605,886


EuroDry Ltd.

Reconciliation of Adjusted EBITDA to Net income / (loss)
(All amounts expressed in U.S. Dollars)

Three Months Ended
September 30, 2020

Three Months Ended
September 30, 2021

Nine Months Ended
September 30, 2020

Nine Months Ended
September 30, 2021

Net income / (loss)

537,812

12,064,054

(5,580,751

)

15,146,733

Interest and other financing costs, net (incl. interest income and loss on debt extinguishment)

615,828

555,747

1,859,999

3,314,164

Vessel depreciation

1,651,870

1,983,108

4,904,386

5,395,583

Unrealized (gain) / loss on Forward Freight Agreement derivatives

(1,590

)

(1,584,369

)

130,380

2,546,292

Loss / (gain) on interest rate swap derivatives

16,559

1,115

527,735

(133,730

)

Adjusted EBITDA

2,820,479

13,019,655

1,841,749

26,269,042

Adjusted EBITDA Reconciliation:
EuroDry Ltd. considers Adjusted EBITDA to represent net income / (loss) before interest, income taxes, depreciation, loss on debt extinguishment, unrealized (gain) / loss on Forward Freight Agreements (“FFAs”) and loss / (gain) on interest rate swap derivatives. Adjusted EBITDA does not represent and should not be considered as an alternative to net income / (loss), as determined by United States generally accepted accounting principles, or GAAP. Adjusted EBITDA is included herein because it is a basis upon which the Company assesses its financial performance because the Company believes that this non-GAAP financial measure assists our management and investors by increasing the comparability of our performance from period to period by excluding the potentially disparate effects between periods of, financial costs, loss on debt extinguishment, unrealized (gain) / loss on FFAs and loss / (gain) on interest rate swap derivatives, and depreciation. The Company’s definition of Adjusted EBITDA may not be the same as that used by other companies in the shipping or other industries.


EuroDry Ltd.

Reconciliation of Net income / (loss) to Adjusted net income / (loss)
(All amounts expressed in U.S. Dollars – except share data and number of shares)

Three Months Ended
September 30, 2020

Three Months Ended
September 30, 2021

Nine Months Ended
September 30, 2020

Nine Months Ended
September 30, 2021

Net income / (loss)

537,812

12,064,054

(5,580,751

)

15,146,733

Unrealized (gain) / loss on derivatives

(14,648

)

(1,659,261

)

602,361

2,189,391

Loss on debt extinguishment

1,647,654

Adjusted net income / (loss)

523,164

10,404,793

(4,978,390

)

18,983,778

Preferred dividends

(407,665

)

(274,337

)

(1,155,677

)

(845,262

)

Preferred deemed dividend

(120,000

)

Adjusted net income / (loss) attributable to common shareholders

115,499

10,130,456

(6,134,067

)

18,018,516

Adjusted earnings / (loss) per share, basic

0.05

3.84

(2.70

)

7.42

Weighted average number of shares, basic

2,279,730

2,634,822

2,271,542

2,427,810

Adjusted earnings / (loss) per share, diluted

0.05

3.79

(2.70

)

7.29

Weighted average number of shares, diluted

2,279,730

2,675,224

2,271,542

2,470,726

Adjusted net income / (loss) and Adjusted earnings / (loss) per share Reconciliation:

EuroDry Ltd. considers Adjusted net income / (loss) to represent net income / (loss) before unrealized (gain) / loss on derivatives, which includes FFAs and interest rate swaps, and loss on debt extinguishment. Adjusted net income / (loss) and Adjusted earnings / (loss) per share is included herein because we believe it assists our management and investors by increasing the comparability of the Company’s fundamental performance from period to period by excluding the potentially disparate effects between periods of unrealized (gain) / loss on derivatives and loss on debt extinguishment, which may significantly affect results of operations between periods. Adjusted net income / (loss) and Adjusted earnings / (loss) per share do not represent and should not be considered as an alternative to net income / (loss) or earnings / (loss) per share, as determined by GAAP. The Company’s definition of Adjusted net income / (loss) and Adjusted earnings / (loss) per share may not be the same as that used by other companies in the shipping or other industries.

About EuroDry Ltd.
EuroDry Ltd. was formed on January 8, 2018 under the laws of the Republic of the Marshall Islands to consolidate the drybulk fleet of Euroseas Ltd into a separate listed public company. EuroDry was spun-off from Euroseas Ltd on May 30, 2018; it trades on the NASDAQ Capital Market under the ticker EDRY.

EuroDry operates in the dry cargo, drybulk shipping market. EuroDry’s operations are managed by Eurobulk Ltd., an ISO 9001:2008 and ISO 14001:2004 certified affiliated ship management company and Eurobulk (Far East) Ltd. Inc., which are responsible for the day-to-day commercial and technical management and operations of the vessels. EuroDry employs its vessels on spot and period charters and under pool agreements.

The Company has a fleet of 9 vessels, including 5 Panamax drybulk carriers, 2 Ultramax drybulk carrier and 2 Kamsarmax drybulk carriers. EuroDry’s 9 drybulk carriers have a total cargo capacity of 668,631 dwt.

Forward Looking Statement
This press release contains forward-looking statements (as defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended) concerning future events and the Company’s growth strategy and measures to implement such strategy; including expected vessel acquisitions and entering into further time charters. Words such as “expects,” “intends,” “plans,” “believes,” “anticipates,” “hopes,” “estimates,” and variations of such words and similar expressions are intended to identify forward-looking statements. Although the Company believes that the expectations reflected in such forward-looking statements are reasonable, no assurance can be given that such expectations will prove to have been correct. These statements involve known and unknown risks and are based upon a number of assumptions and estimates that are inherently subject to significant uncertainties and contingencies, many of which are beyond the control of the Company. Actual results may differ materially from those expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially include, but are not limited to changes in the demand for dry bulk vessels, competitive factors in the market in which the Company operates; risks associated with operations outside the United States; and other factors listed from time to time in the Company’s filings with the Securities and Exchange Commission. The Company expressly disclaims any obligations or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company’s expectations with respect thereto or any change in events, conditions or circumstances on which any statement is based.

Visit our website www.eurodry.gr

Company Contact

Investor Relations / Financial Media

Tasos Aslidis
Chief Financial Officer
EuroDry Ltd.
11 Canterbury Lane,
Watchung, NJ07069
Tel. (908) 301-9091
E-mail: aha@eurodry.gr

Nicolas Bornozis
President
Capital Link, Inc.
230 Park Avenue, Suite 1536
New York, NY10169
Tel. (212) 661-7566
E-mail: nbornozis@capitallink.com

Release – Euroseas Ltd. Announces Agreement to Acquire a 6350 teu Container Vessel


Euroseas Ltd. Announces Agreement to Acquire a 6,350 teu Container Vessel, built in 2005 and Agreement to Enter into a Three-year Charter for the Vessel

 

ATHENS, Greece, Nov. 11, 2021 (GLOBE NEWSWIRE) — Euroseas Ltd. (NASDAQ: ESEA, the “Company” or “Euroseas”), an owner and operator of container carrier vessels and provider of seaborne transportation for containerized cargoes, announced today that it has agreed to acquire M/V Leo Paramount, a 6,350 teu container vessel built in 2005, for $40 million. The vessel, which is expected to be delivered to the Company within 2021 and be renamed M/V Marcos V, will be financed by own funds and a bank loan. Contemporaneously with the acquisition, the vessel will enter into a three-year time charter contract at a daily rate of $42,200 with a possible extension for an additional (fourth) year at the option of the charterer at $15,000 per day.

Aristides Pittas, Chairman and CEO of Euroseas commented:
“We are pleased to announce the acquisition of M/V Leo Paramount, an intermediate containership, built in 2005. This acquisition continues our strategy of carefully constructed transactions minimizing the market risk by reducing, by the end of the charter, the cost basis to around its scrap value. The charter contract we have entered into with a first class charterer is expected to contribute about $35 million of EBITDA during the first three years of the contract providing us with a significant return on our investment. Furthermore, depending on the market after the end of the charter in three or four years we may have significant additional upside.

“With a fleet of sixteen feeder and intermediate containerships on the water, after the delivery of the above vessel, and two modern feeder newbuildings expected to be delivered in the first half of 2023, Euroseas reinforces its position as the main US publicly listed company focusing on feeder and intermediate container vessels. We believe, our growing presence in the sector and the public markets provides with a solid platform to consolidate in it other vessels or fleets.”

Fleet Profile:

After the delivery of M/V Piraeus Trader to its fleet, the Euroseas Ltd. fleet profile will be as follows:

Name Type Dwt TEU Year
Built
Employment(*)

TCE Rate ($/day)
Container Carriers            
LEO PARAMOUNT (to be renamed MARCOS V) Intermediate 72,968 6,350 2005 TC until Dec-24
plus 12 months option
$42,200
option $15,000
AKINADA BRIDGE(*) Intermediate 71,366 5,610 2001 TC until Oct-22 $20,000
SYNERGY BUSAN(*) Intermediate 50,726 4,253 2009 TC until Aug-24 $25,000
SYNERGY ANTWERP(*) Intermediate 50,726 4,253 2008 TC until Sep-23 $18,000
SYNERGY OAKLAND(+) Intermediate 50,787 4,253 2009 TC until Jan-22 $202,000
SYNERGY KEELUNG(+) Intermediate 50,969 4,253 2009 TC until Jun-22 plus 8- 12 months option $11,750
option $14,500
EM KEA(*) Feeder 42,165 3,100 2007 TC until May-23 $22,000
EM ASTORIA(+) Feeder 35,600 2,788 2004 TC until Feb-22 $18,650
EVRIDIKI G(+) Feeder 34,677 2,556 2001 TC until Jan-22 $15,500
EM CORFU(+) Feeder 34,654 2,556 2001 TC until Nov-21
Then repositioning trip to drydock
$10,200
$5,125 for up to 37 days ($35,000 if more than 37 days)
DIAMANTIS P(*) Feeder 30,360 2,008 1998 TC until Oct-24 $27,000
EM SPETSES(*) Feeder 23,224 1,740 2007 TC until Aug-24 $29,500
JONATHAN P(*) Feeder 23,357 1,740 2006 TC until Oct-24 $26,662(***)
EM HYDRA(*) Feeder 23,351 1,740 2005 TC until Apr-23 $20,000
JOANNA(*) Feeder 22,301 1,732 1999 TC until Oct-22 $16,800
AEGEAN EXPRESS(*) Feeder 18,581 1,439 1997 TC until Mar-22 $11,500


Total Container Carriers on the Water
16 635,812 50,371      
         
Vessels under construction Type Dwt TEU To be delivered
H4201 Feeder 37,237 2,800 Q1 2023
H4202 Feeder 37,237 2,800 Q2 2023

Note:  
(*)  TC denotes time charter. Charter duration indicates the earliest redelivery date; All dates listed are the earliest redelivery dates under each TC unless the contract rate is lower than the current market rate in which cases the latest redelivery date is assumed; vessels with the latest redelivery date shown are marked by (+).
(**)  The CONTEX (Container Ship Time Charter Assessment Index) has been published by the Hamburg and Bremen Shipbrokers’ Association (VHBS) since October 2007. The CONTEX is a company-independent index of time charter rates for container ships. It is based on assessments of the current day charter rates of six selected container ship types, which are representative of their size categories: Type 1,100 TEU and Type 1,700 TEU with a charter period of one year, and the Types 2,500, 2,700, 3,500 and 4,250 TEU all with a charter period of two years.
(***)   Rate is net of commissions (which are typically 5-6.25%)

About Euroseas Ltd.
Euroseas Ltd. was formed on May 5, 2005 under the laws of the Republic of the Marshall Islands to consolidate the ship owning interests of the Pittas family of Athens, Greece, which has been in the shipping business over the past 140 years. Euroseas trades on the NASDAQ Capital Market under the ticker ESEA. 

Euroseas operates in the container shipping market. Euroseas’ operations are managed by Eurobulk Ltd., an ISO 9001:2008 and ISO 14001:2004 certified affiliated ship management company, which is responsible for the day-to-day commercial and technical management and operations of the vessels. Euroseas employs its vessels on spot and period charters and through pool arrangements. 

After the delivery of M/V Leo Paramount, the Company will have a fleet of 16 vessels comprising of 10 Feeder and 6 Intermediate containerships. Euroseas 16 containerships have a cargo capacity of 50,371 teu. Furthermore, after the delivery of two feeder containership newbuildings in the first half of 2023, Euroseas’ fleet will consist of 18 vessels with a total carrying capacity of 55,971 teu.

Forward Looking Statement
This press release contains forward-looking statements (as defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended) concerning future events and the Company’s growth strategy and measures to implement such strategy; including expected vessel acquisitions and entering into further time charters. Words such as “expects,” “intends,” “plans,” “believes,” “anticipates,” “hopes,” “estimates,” and variations of such words and similar expressions are intended to identify forward-looking statements. Although the Company believes that the expectations reflected in such forward-looking statements are reasonable, no assurance can be given that such expectations will prove to have been correct. These statements involve known and unknown risks and are based upon a number of assumptions and estimates that are inherently subject to significant uncertainties and contingencies, many of which are beyond the control of the Company. Actual results may differ materially from those expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially include, but are not limited to changes in the demand for containerships, competitive factors in the market in which the Company operates; risks associated with operations outside the United States; and other factors listed from time to time in the Company’s filings with the Securities and Exchange Commission. The Company expressly disclaims any obligations or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company’s expectations with respect thereto or any change in events, conditions or circumstances on which any statement is based. 

Visit our website www.euroseas.gr

Company Contact Investor Relations / Financial Media
Tasos Aslidis
Chief Financial Officer
Euroseas Ltd.
11 Canterbury Lane,
Watchung, NJ 07069
Tel. (908) 301-9091
E-mail: aha@euroseas.gr
Nicolas Bornozis
President
Capital Link, Inc.
230 Park Avenue, Suite 1536
New York, NY 10169
Tel. (212) 661-7566
E-mail: nbornozis@capitallink.com

Euroseas Ltd. Announces Agreement to Acquire a 6,350 teu Container Vessel, built in 2005 and Agreement to Enter into a Three-year Charter for the Vessel


Euroseas Ltd. Announces Agreement to Acquire a 6,350 teu Container Vessel, built in 2005 and Agreement to Enter into a Three-year Charter for the Vessel

 

ATHENS, Greece, Nov. 11, 2021 (GLOBE NEWSWIRE) — Euroseas Ltd. (NASDAQ: ESEA, the “Company” or “Euroseas”), an owner and operator of container carrier vessels and provider of seaborne transportation for containerized cargoes, announced today that it has agreed to acquire M/V Leo Paramount, a 6,350 teu container vessel built in 2005, for $40 million. The vessel, which is expected to be delivered to the Company within 2021 and be renamed M/V Marcos V, will be financed by own funds and a bank loan. Contemporaneously with the acquisition, the vessel will enter into a three-year time charter contract at a daily rate of $42,200 with a possible extension for an additional (fourth) year at the option of the charterer at $15,000 per day.

Aristides Pittas, Chairman and CEO of Euroseas commented:
“We are pleased to announce the acquisition of M/V Leo Paramount, an intermediate containership, built in 2005. This acquisition continues our strategy of carefully constructed transactions minimizing the market risk by reducing, by the end of the charter, the cost basis to around its scrap value. The charter contract we have entered into with a first class charterer is expected to contribute about $35 million of EBITDA during the first three years of the contract providing us with a significant return on our investment. Furthermore, depending on the market after the end of the charter in three or four years we may have significant additional upside.

“With a fleet of sixteen feeder and intermediate containerships on the water, after the delivery of the above vessel, and two modern feeder newbuildings expected to be delivered in the first half of 2023, Euroseas reinforces its position as the main US publicly listed company focusing on feeder and intermediate container vessels. We believe, our growing presence in the sector and the public markets provides with a solid platform to consolidate in it other vessels or fleets.”

Fleet Profile:

After the delivery of M/V Piraeus Trader to its fleet, the Euroseas Ltd. fleet profile will be as follows:

Name Type Dwt TEU Year
Built
Employment(*)

TCE Rate ($/day)
Container Carriers            
LEO PARAMOUNT (to be renamed MARCOS V) Intermediate 72,968 6,350 2005 TC until Dec-24
plus 12 months option
$42,200
option $15,000
AKINADA BRIDGE(*) Intermediate 71,366 5,610 2001 TC until Oct-22 $20,000
SYNERGY BUSAN(*) Intermediate 50,726 4,253 2009 TC until Aug-24 $25,000
SYNERGY ANTWERP(*) Intermediate 50,726 4,253 2008 TC until Sep-23 $18,000
SYNERGY OAKLAND(+) Intermediate 50,787 4,253 2009 TC until Jan-22 $202,000
SYNERGY KEELUNG(+) Intermediate 50,969 4,253 2009 TC until Jun-22 plus 8- 12 months option $11,750
option $14,500
EM KEA(*) Feeder 42,165 3,100 2007 TC until May-23 $22,000
EM ASTORIA(+) Feeder 35,600 2,788 2004 TC until Feb-22 $18,650
EVRIDIKI G(+) Feeder 34,677 2,556 2001 TC until Jan-22 $15,500
EM CORFU(+) Feeder 34,654 2,556 2001 TC until Nov-21
Then repositioning trip to drydock
$10,200
$5,125 for up to 37 days ($35,000 if more than 37 days)
DIAMANTIS P(*) Feeder 30,360 2,008 1998 TC until Oct-24 $27,000
EM SPETSES(*) Feeder 23,224 1,740 2007 TC until Aug-24 $29,500
JONATHAN P(*) Feeder 23,357 1,740 2006 TC until Oct-24 $26,662(***)
EM HYDRA(*) Feeder 23,351 1,740 2005 TC until Apr-23 $20,000
JOANNA(*) Feeder 22,301 1,732 1999 TC until Oct-22 $16,800
AEGEAN EXPRESS(*) Feeder 18,581 1,439 1997 TC until Mar-22 $11,500


Total Container Carriers on the Water
16 635,812 50,371      
         
Vessels under construction Type Dwt TEU To be delivered
H4201 Feeder 37,237 2,800 Q1 2023
H4202 Feeder 37,237 2,800 Q2 2023

Note:  
(*)  TC denotes time charter. Charter duration indicates the earliest redelivery date; All dates listed are the earliest redelivery dates under each TC unless the contract rate is lower than the current market rate in which cases the latest redelivery date is assumed; vessels with the latest redelivery date shown are marked by (+).
(**)  The CONTEX (Container Ship Time Charter Assessment Index) has been published by the Hamburg and Bremen Shipbrokers’ Association (VHBS) since October 2007. The CONTEX is a company-independent index of time charter rates for container ships. It is based on assessments of the current day charter rates of six selected container ship types, which are representative of their size categories: Type 1,100 TEU and Type 1,700 TEU with a charter period of one year, and the Types 2,500, 2,700, 3,500 and 4,250 TEU all with a charter period of two years.
(***)   Rate is net of commissions (which are typically 5-6.25%)

About Euroseas Ltd.
Euroseas Ltd. was formed on May 5, 2005 under the laws of the Republic of the Marshall Islands to consolidate the ship owning interests of the Pittas family of Athens, Greece, which has been in the shipping business over the past 140 years. Euroseas trades on the NASDAQ Capital Market under the ticker ESEA. 

Euroseas operates in the container shipping market. Euroseas’ operations are managed by Eurobulk Ltd., an ISO 9001:2008 and ISO 14001:2004 certified affiliated ship management company, which is responsible for the day-to-day commercial and technical management and operations of the vessels. Euroseas employs its vessels on spot and period charters and through pool arrangements. 

After the delivery of M/V Leo Paramount, the Company will have a fleet of 16 vessels comprising of 10 Feeder and 6 Intermediate containerships. Euroseas 16 containerships have a cargo capacity of 50,371 teu. Furthermore, after the delivery of two feeder containership newbuildings in the first half of 2023, Euroseas’ fleet will consist of 18 vessels with a total carrying capacity of 55,971 teu.

Forward Looking Statement
This press release contains forward-looking statements (as defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended) concerning future events and the Company’s growth strategy and measures to implement such strategy; including expected vessel acquisitions and entering into further time charters. Words such as “expects,” “intends,” “plans,” “believes,” “anticipates,” “hopes,” “estimates,” and variations of such words and similar expressions are intended to identify forward-looking statements. Although the Company believes that the expectations reflected in such forward-looking statements are reasonable, no assurance can be given that such expectations will prove to have been correct. These statements involve known and unknown risks and are based upon a number of assumptions and estimates that are inherently subject to significant uncertainties and contingencies, many of which are beyond the control of the Company. Actual results may differ materially from those expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially include, but are not limited to changes in the demand for containerships, competitive factors in the market in which the Company operates; risks associated with operations outside the United States; and other factors listed from time to time in the Company’s filings with the Securities and Exchange Commission. The Company expressly disclaims any obligations or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company’s expectations with respect thereto or any change in events, conditions or circumstances on which any statement is based. 

Visit our website www.euroseas.gr

Company Contact Investor Relations / Financial Media
Tasos Aslidis
Chief Financial Officer
Euroseas Ltd.
11 Canterbury Lane,
Watchung, NJ 07069
Tel. (908) 301-9091
E-mail: aha@euroseas.gr
Nicolas Bornozis
President
Capital Link, Inc.
230 Park Avenue, Suite 1536
New York, NY 10169
Tel. (212) 661-7566
E-mail: nbornozis@capitallink.com

EuroDry Ltd. Reports Results for the Nine-Month Period and Quarter Ended September 30, 2021


EuroDry Ltd. Reports Results for the Nine-Month Period and Quarter Ended September 30, 2021

 

ATHENS, Greece, Nov. 10, 2021 (GLOBE NEWSWIRE) — EuroDry Ltd. (NASDAQ: EDRY, the “Company” or “EuroDry”), an owner and operator of drybulk vessels and provider of seaborne transportation for drybulk cargoes, announced today its results for the three and nine-month periods ended September 30, 2021.

Third Quarter 2021 Highlights:

  • Total net revenues for the quarter of $19.5 million.

  • Net income attributable to common shareholders of $11.8 million or $4.47 and $4.41 earnings per share basic and diluted, respectively, inclusive of unrealized gain on derivatives.

  • Adjusted net income attributable to common shareholders1 for the quarter of $10.1 million, or, $3.84 and $3.79 per share basic and diluted, respectively.

  • Adjusted EBITDA1 was $13.0 million.

  • An average of 8.1 vessels were owned and operated during the third quarter of 2021 earning an average time charter equivalent rate of $28,103 per day.

  • The Company declared a dividend of $0.3 million on its Series B Preferred Shares. The dividend will be paid in cash.

______________
1Adjusted EBITDA, Adjusted net income/(loss) and Adjusted earnings/(loss) per share are not recognized measurements under US GAAP (GAAP) and should not be used in isolation or as a substitute for EuroDry’s financial results presented in accordance with GAAP. Refer to a subsequent section of the Press Release for the definitions and reconciliation of these measurements to the most directly comparable financial measures calculated and presented in accordance with GAAP.

Nine Months 2021 Highlights:

  • Total net revenues of $42.1 million.

  • Net income attributable to common shareholders was $14.2 million, or$5.84 and $5.74 earnings per share basic and diluted, respectively, inclusive of unrealized loss on derivatives and a loss on debt extinguishment.

  • Adjusted net income attributable to common shareholders1 for the period was $18.0 million or $7.42 and $7.29 adjusted earnings per share basic and diluted, respectively.

  • Adjusted EBITDA1 was $26.3 million.

  • An average of 7.5 vessels were owned and operated during the first nine months of 2021 earning an average time charter equivalent rate of $22,232 per day.

Recent developments

In October 2021, we drew a loan of $9 million with our vessels, M/V Pantelis and M/V Tasos, used as collateral, which will be repaid in eighteen monthly installments of $0.3 million each followed by another eighteen monthly installments of $0.2 million each.

In November 2021, we decided to redeem our outstanding Series B Preferred Shares at par using approximately $13.6 million from the funds we generated. The Series B Preferred Shares carried a dividend of 8% per annum until January 2023 increasing to 14% per annum thereafter. The redemption is expected to take place within 2021.

Aristides Pittas, Chairman and CEO of EuroDry commented“During the third quarter of 2021, charter rates for the sizes of vessels we operate averaged 30-40% higher compared to their levels in the second quarter of 2021 reaching levels last seen in 2010. Rates continued to rise and peaked in mid-October but have since given away a bit mainly due to the slowdown of growth and, especially, of steel demand in China. They, nevertheless, remain at very profitable levels. In the near term, the re-opening and rebounding of economies around the world is threatened by the fast spread of the “D” variant of COVID-19, increasing commodity and energy prices and causing restraints in the supply chain of various materials and products; in the medium term, we expect that the low orderbook of the drybulk fleet, which remains near historical lows if expressed as a ratio to the existing fleet, will result in very modest fleet growth over the next one to two years, thus, maintaining tight supply conditions and providing support to the charter rate levels.

In the above environment, as previously announced, we expanded our exposure to the market by acquiring in September 2021 M/V Good Heart, a modern ultramax vessel, demonstrating our belief in the strong market fundamentals. Given the recent contributions from our vessels, our Board decided to use some of the earnings we accrued to redeem our outstanding Series B Preferred Shares at par and reduce our funding costs; this redemption will increase the earnings per share of our common shareholders by about $0.38 in 2022 and by about $0.67 every year from then on.

Overall, we remain positive about the prospects of the market and continue to evaluate opportunities for investment or any other form of cooperation exploiting our public listing and operating platform.”

Tasos Aslidis, Chief Financial Officer of EuroDry commented: “Comparing our results for the third quarter of 2021 with the same period of 2020, our net revenues increased by about $12.7 million, due to the significantly higher time charter equivalent rates our vessels earned as compared to the third quarter of 2020. Operating expenses, including management fees and general and administrative expenses increased from $6,397 per vessel per day in the third quarter of 2020 to $6,495 in the third quarter of 2021. This increase is mainly due to the increased crewing costs for our vessels compared to the same period of 2020, resulting from difficulties in crew rotation due to COVID-19 related restrictions.

Adjusted EBITDA during the third quarter of 2021 was $13.0 million compared to $2.8 million achieved for the third quarter of last year. As of September 30, 2021, our outstanding debt (excluding the unamortized loan fees) was $73.9 million while unrestricted and restricted cash was $22.6 million. As of the same date, our scheduled debt repayments including balloon payments over the next 12 months amounted to about $11.5 million (excluding the unamortized loan fees) and all our loan covenants are satisfied.”

Third Quarter 2021 Results:
For the third quarter of 2021, the Company reported total net revenues of $19.5 million representing a 186.4% increase over total net revenues of $6.8 million during the third quarter of 2020 which was primarily the result of the higher time charter rates our vessels earned in the third quarter of 2021 compared to the corresponding period of 2020. The Company reported a net income for the period of $12.1 million and a net income attributable to common shareholders of $11.8 million, as compared to a net income of $0.5 million and a net income attributable to common shareholders of $0.1 million for the same period of 2020. For the third quarter of both 2021 and 2020, a gain on bunkers resulted in voyage expenses, net amounting to income of $0.1 million and $0.4 million, respectively.

Vessel operating expenses were $3.7 million for the third quarter of 2021 as compared to $3.1 million for the same period of 2020. The increase is attributable to the increased number of vessels operating in the third quarter of 2021 compared to the corresponding period in 2020, as well as to the increased crewing costs for our vessels compared to the same period of 2020, resulting from difficulties in crew rotation due to COVID-19 related restrictions, and the increase in hull and machinery insurance premiums. Depreciation expenses for the third quarter of 2021 amounted to $2.0 million, as compared to $1.7 million for the same period of 2020. This increase is due to the higher number of vessels operating in the third quarter of 2021 as compared to the same period of 2020. General and administrative expenses increased to $0.6 million in the third quarter of 2021, as compared to $0.5 million in the third quarter of 2020 due to higher legal and insurance expenses.

Interest and other financing costs for the third quarter of 2021 remained unchanged at $0.6 million as compared to the same period of 2020, since the increase in the average outstanding debt during the period was offset by the decreased Libor rates of our loans in the current period compared to the same period of 2020. For the three months ended September 30, 2021, the Company recognized a marginal loss on three interest rate swaps and a $0.1 million loss on FFA contracts, comprising a $1.6 million unrealized gain and a $1.7 million realized loss, as compared to a marginal loss on three interest rate swaps and a $0.2 million realized loss on FFA contracts.

On average, 8.1 vessels were owned and operated during the third quarter of 2021 earning an average time charter equivalent rate of $28,103 per day compared to 7.0 vessels in the same period of 2020 earning on average $11,873 per day.

Adjusted EBITDA for the third quarter of 2021 was $13.0 million compared to $2.8 million achieved during the third quarter of 2020.

Basic and diluted earnings per share attributable to common shareholders for the third quarter of 2021 was $4.47 calculated on 2,634,822 basic and $4.41 calculated on 2,675,224 diluted weighted average number of shares outstanding, compared to basic and diluted earnings per share of $0.06 for the third quarter of 2020, calculated on 2,279,730 basic and diluted weighted average number of shares outstanding.

Excluding the effect on the income attributable to common shareholders for the quarter of the unrealized gain on derivatives, the adjusted earnings attributable to common shareholders for the quarter ended September 30, 2021 would have been $3.84 and $3.79 per share basic and diluted, respectively, compared to adjusted earnings of $0.05 per share basic and diluted for the quarter ended September 30, 2020. Usually, security analysts do not include the above item in their published estimates of earnings per share.

First Nine Months 2021 Results:
For the first nine months of 2021, the Company reported total net revenues of $42.1 million representing an 165.3% increase over total net revenues of $15.9 million during the first nine months of 2020, which was the result of the increased number of vessels operated and the higher average charter rates our vessels earned during the period of 2021 compared to the same period of 2020. The Company reported a net income for the period of $15.1 million and a net income attributable to common shareholders of $14.2 million, as compared to a net loss of $5.6 million and a net loss attributable to common shareholders of $6.7 million, for the nine month period of 2020. For the nine months of 2021, voyage expenses, net amounted to income of $0.5 million resulting from gain on bunkers as compared to voyage expenses of $0.2 million in the same period of 2020. Vessel operating expenses were $9.9 million for the nine months of 2021 as compared to $8.7 million for the same period of 2020. The increase is attributable to the increased number of vessels operating in the first nine months of 2021 compared to the corresponding period in 2020, as well as to the increased crewing costs for our vessels compared to the same period of 2020, resulting from difficulties in crew rotation due to COVID-19 related restrictions, and the increase in hull and machinery insurance premiums. Depreciation expenses for the first nine months of 2021 were $5.4 million compared to $4.9 million during the same period of 2020, mainly due to the increase in the cost base of certain of our vessels due to the recent installation of ballast water management systems and the higher number of vessels operating in the same period. On average, 7.5 vessels were owned and operated during the first nine months of 2021 earning an average time charter equivalent rate of $22,232 per day compared to 7.0 vessels in the same period of 2020 earning on average $8,927 per day. General and administrative expenses increased to $1.7 million during the first nine months of 2021 as compared to $1.6 million in the same period of last year due to higher legal and insurance expenses. In the first nine months of 2020, two vessels underwent special survey for a total cost of $1.8 million, while there were no vessels undergoing drydocking during the first nine months of 2021.

Interest and other financing costs for the first nine months of 2021 amounted to $1.7 million compared to $1.9 million for the same period of 2020. This decrease is mainly due to the decreased Libor rates of our loans in the current period compared to the same period of 2020. For the nine months ended September 30, 2021, the Company recognized a $0.1 million gain on three interest rate swaps and a $2.5 million unrealized loss and $3.0 million realized loss on FFA contracts as compared to a loss on derivatives of $0.8 million for the same period of 2020, comprising of a $0.3 million loss on FFA contracts and a $0.5 million loss on three interest rate swaps.

Adjusted EBITDA for the nine months of 2021 was $26.3 million compared to $1.8 million achieved during the first nine months of 2020.

Basic and diluted earnings per share attributable to common shareholders for the first nine months of 2021 was $5.84, calculated on 2,427,810 basic and $5.74, calculated on 2,470,726 diluted weighted average number of shares outstanding compared to basic and diluted loss per share of $2.97 for the first nine months of 2020, calculated on 2,271,542 basic and diluted weighted average number of shares outstanding.

Excluding the effect on the income attributable to common shareholders for the first nine months of the year of the unrealized loss on derivatives and the loss on debt extinguishment, the adjusted earnings attributable to common shareholders for the nine-month period ended September 30, 2021 would have been $7.42 and $7.29 per share basic and diluted, respectively, compared to a loss of $2.70 per share basic and diluted for the same period in 2020. As previously mentioned, usually, security analysts do not include the above items in their published estimates of earnings per share.

Fleet Profile:

The EuroDry Ltd. fleet profile is as follows:

Name

Type

Dwt

Year
Built

Employment(*)

TCE Rate ($/day)

Dry Bulk Vessels

EKATERINI

Kamsarmax

82,000

2018

TC until Mar-22

Hire 106% of the Average Baltic Kamsarmax P5TC index (**)

XENIA

Kamsarmax

82,000

2016

TC until Aug-22

Hire 105% of the Average Baltic Kamsarmax P5TC index(**)

ALEXANDROS P.

Ultramax

63,500

2017

TC until Nov-21

$31,000

GOOD HEART

Ultramax

62,996

2014

TC until Nov-21

$33,000

EIRINI P

Panamax

76,466

2004

TC until Apr-22

Hire 99%
of Average
BPI(***) 4TC

STARLIGHT

Panamax

75,845

2004

TC until Oct-22

Hire 98.5%
of Average
BPI(***) 4TC

TASOS

Panamax

75,100

2000

TC until Nov-21

$28,500

PANTELIS

Panamax

74,020

2000

TC until Feb-22

$30,250

BLESSED LUCK

Panamax

76,704

2004

TC until Apr-22

$19,500

Total Dry Bulk Vessels

9

668,631

Note:

(*)

Represents the earliest redelivery date

(**)

The average Baltic Kamsarmax P5TC Index is an index based on five Panamax time charter routes.

(***)

BPI stands for the Baltic Panamax Index; the average BPI 4TC is an index based on four time charter routes.

Summary Fleet Data:

3 months, ended
September 30, 2020

3 months, ended
September 30, 2021

9 months, ended
September 30, 2020

9 months, ended
September 30, 2021

FLEET DATA

Average number of vessels (1)

7.0

8.1

7.0

7.5

Calendar days for fleet (2)

644.0

745.0

1,918.0

2,045.9

Scheduled off-hire days incl. laid-up (3)

0.0

0.0

51.2

0.0

Available days for fleet (4) = (2) – (3)

644.0

745.0

1,866.8

2,045.9

Commercial off-hire days (5)

0.0

0.0

0.0

0.0

Operational off-hire days (6)

6.5

4.3

7.1

8.1

Voyage days for fleet (7) = (4) – (5) – (6)

637.5

740.7

1,859.7

2,037.8

Fleet utilization (8) = (7) / (4)

98.9%

99.4%

99.6%

99.6%

Fleet utilization, commercial (9) = ((4) – (5)) / (4)

100.0%

100.0%

100.0%

100.0%

Fleet utilization, operational (10) = ((4) – (6)) / (4)

98.9%

99.4%

99.6%

99.6%

AVERAGE DAILY RESULTS

Time charter equivalent rate (11)

11,873

28,103

8,927

22,232

Vessel operating expenses excl. drydocking expenses (12)

5,673

5,718

5,337

5,664

General and administrative expenses (13)

724

777

858

846

Total vessel operating expenses (14)

6,397

6,495

6,195

6,510

Drydocking expenses (15)

82

53

931

47

(1) Average number of vessels is the number of vessels that constituted the Company’s fleet for the relevant period, as measured by the sum of the number of calendar days each vessel was a part of the Company’s fleet during the period divided by the number of calendar days in that period.

(2) Calendar days. We define calendar days as the total number of days in a period during which each vessel in our fleet was in our possession including off-hire days associated with major repairs, drydockings or special or intermediate surveys or days of vessels in lay-up. Calendar days are an indicator of the size of our fleet over a period and affect both the amount of revenues and the amount of expenses that we record during that period.

(3) The scheduled off-hire days including vessels laid-up are days associated with scheduled repairs, drydockings or special or intermediate surveys or days of vessels in lay-up.

(4) Available days. We define available days as the total number of days in a period during which each vessel in our fleet was in our possession net of scheduled off-hire days incl. laid up. We use available days to measure the number of days in a period during which vessels were available to generate revenues.

(5) Commercial off-hire days. We define commercial off-hire days as days a vessel is idle without employment.

(6) Operational off-hire days. We define operational off-hire days as days associated with unscheduled repairs or other off-hire time related to the operation of the vessels.

(7) Voyage days. We define voyage days as the total number of days in a period during which each vessel in our fleet was in our possession net of commercial and operational off-hire days. We use voyage days to measure the number of days in a period during which vessels actually generate revenues or are sailing for repositioning purposes.

(8) Fleet utilization. We calculate fleet utilization by dividing the number of our voyage days during a period by the number of our available days during that period. We use fleet utilization to measure a company’s efficiency in finding suitable employment for its vessels and minimizing the amount of days that its vessels are off-hire for reasons such as unscheduled repairs or days waiting to find employment.

(9) Fleet utilization, commercial. We calculate commercial fleet utilization by dividing our available days net of commercial off-hire days during a period by our available days during that period.

(10) Fleet utilization, operational. We calculate operational fleet utilization by dividing our available days net of operational off-hire days during a period by our available days during that period.

(11) Time charter equivalent, or TCE, is a measure of the average daily net revenue performance of our vessels. Our method of calculating TCE is determined by dividing time charter revenue and voyage charter revenue net of voyage expenses by voyage days for the relevant time period. Voyage expenses primarily consist of port, canal and fuel costs that are unique to a particular voyage, which would otherwise be paid by the charterer under a time charter contract, or are related to repositioning the vessel for the next charter. TCE is a standard shipping industry performance measure used primarily to compare period-to-period changes in a shipping company’s performance despite changes in the mix of charter types (i.e., spot voyage charters, time charters, pool agreements and bareboat charters) under which the vessels may be employed between the periods. Our definition of TCE may not be comparable to that used by other companies in the shipping industry.

(12) Daily vessel operating expenses, which include crew costs, provisions, deck and engine stores, lubricating oil, insurance, maintenance and repairs and management fees are calculated by dividing vessel operating expenses by fleet calendar days for the relevant time period. Drydocking expenses are reported separately.

(13) Daily general and administrative expense is calculated by dividing general and administrative expenses by fleet calendar days for the relevant time period.

(14) Total vessel operating expenses, or TVOE, is a measure of our total expenses associated with operating our vessels. TVOE is the sum of vessel operating expenses, management fees and general and administrative expenses; drydocking expenses are not included. Daily TVOE is calculated by dividing TVOE by fleet calendar days for the relevant time period.

(15) Drydocking expenses include expenses during drydockings that would have been capitalized and amortized under the deferral method divided by the fleet calendar days for the relevant period. Drydocking expenses could vary substantially from period to period depending on how many vessels underwent drydocking during the period. The Company expenses drydocking expenses as incurred.

Conference Call and Webcast:
Tomorrow, November 11, 2021 at 10:00 a.m. Eastern Time, the Company’s management will host a conference call and webcast to discuss the results.

Conference Call details:
Participants should dial into the call 10 minutes before the scheduled time using the following numbers: 1 (877) 553-9962 (US Toll Free Dial In), 0(808) 238 – 0669 (UK Toll Free Dial In) or +44 (0) 2071 928592 (Standard International Dial In). Please quote “EuroDry” to the operator.

Audio webcast – Slides Presentation:
There will be a live and then archived webcast of the conference call and accompanying slides, available through the Company’s website. To listen to the archived audio file, visit our website http://www.eurodry.gr and click on Company Presentations under our Investor Relations page. Participants to the live webcast should register on the website approximately 10 minutes prior to the start of the webcast.

The slide presentation on the third quarter ended September 30, 2021 will also be available in PDF format 10 minutes prior to the conference call and webcast, accessible on the company’s website (www.eurodry.gr) on the webcast page. Participants to the webcast can download the PDF presentation.


EuroDry Ltd.

Unaudited Consolidated Condensed Statements of Operations
(All amounts expressed in U.S. Dollars – except number of shares)

Three Months Ended
September 30,

Three Months Ended
September 30,

Nine Months Ended
September 30,

Nine Months Ended
September 30,

2020

2021

2020

2021

(unaudited)

(unaudited)

Revenues

Time charter revenue

7,193,251

20,718,567

16,795,245

44,764,161

Commissions

(399,715

)

(1,262,785

)

(917,915

)

(2,642,473

)

Net revenues

6,793,536

19,455,782

15,877,330

42,121,688

Operating expenses

Voyage expenses, net

(375,866

)

(97,247

)

194,137

(540,322

)

Vessel operating expenses

3,135,569

3,651,301

8,744,999

9,893,244

Drydocking expenses

52,685

39,771

1,786,008

96,945

Vessel depreciation

1,651,870

1,983,108

4,904,386

5,395,583

Related party management fees

518,161

608,948

1,491,665

1,694,773

General and administrative expenses

466,381

578,784

1,646,536

1,729,935

Total Operating expenses

(5,448,800

)

(6,764,665

)

(18,767,731

)

(18,270,158

)

Operating income / (loss)

1,344,736

12,691,117

(2,890,401

)

23,851,530

Other income / (expenses)

Interest and other financing costs

(616,219

)

(555,801

)

(1,864,040

)

(1,676,973

)

Loss on debt extinguishment

(1,647,654

)

Loss on derivatives, net

(178,760

)

(75,585

)

(821,906

)

(5,389,990

)

Foreign exchange (loss) / gain

(12,336

)

4,269

(8,445

)

(643

)

Interest income

391

54

4,041

10,463

Other expenses, net

(806,924

)

(627,063

)

(2,690,350

)

(8,704,797

)

Net income / (loss)

537,812

12,064,054

(5,580,751

)

15,146,733

Dividend Series B Preferred shares

(407,665

)

(274,337

)

(1,155,677

)

(845,262

)

Preferred deemed dividend

(120,000

)

Net income / (loss) attributable to common shareholders

130,147

11,789,717

(6,736,428

)

14,181,471

Earnings / (loss) per share, basic

0.06

4.47

(2.97

)

5.84

Weighted average number of shares, basic

2,279,730

2,634,822

2,271,542

2,427,810

Earnings / (loss) per share, diluted

0.06

4.41

(2.97

)

5.74

Weighted average number of shares, diluted

2,279,730

2,675,224

2,271,542

2,470,726


EuroDry Ltd.

Unaudited Consolidated Condensed Balance Sheets
(All amounts expressed in U.S. Dollars – except number of shares)

December 31,
2020

September 30,
2021

ASSETS

(unaudited)

Current Assets:

Cash and cash equivalents

938,282

17,015,316

Trade accounts receivable, net

1,528,055

1,657,120

Other receivables

460,209

946,533

Inventories

1,385,280

784,958

Restricted cash

1,518,036

3,640,570

Prepaid expenses

226,033

107,991

Total current assets

6,055,895

24,152,488

Fixed assets:

Vessels, net

99,305,990

130,622,048

Long-term assets:

Restricted cash

2,150,000

1,950,000

Total assets

107,511,885

156,724,536

LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ EQUITY

Current liabilities:

Long term bank loans, current portion

13,793,754

11,395,227

Trade accounts payable

1,074,518

999,725

Accrued expenses

704,508

981,080

Accrued preferred dividends

274,337

Derivatives

456,133

3,024,485

Deferred revenue

246,125

1,945,936

Due to related companies

2,984,759

253,221

Total current liabilities

19,259,797

18,874,011

Long-term liabilities:

Long term bank loans, net of current portion

37,318,084

61,807,377

Derivatives

393,899

14,938

Total long-term liabilities

37,711,983

61,822,315

Total liabilities

56,971,780

80,696,326

Mezzanine equity:

Series B Preferred shares (par value $0.01, 20,000,000 preferred shares authorized, 16,606 and 13,606 shares issued and outstanding, respectively)

15,940,713

13,060,713

Shareholders’ equity:

Common stock (par value $0.01, 200,000,000 shares authorized, 2,348,216 and 2,844,287 issued and outstanding, respectively)

23,482

28,442

Additional paid-in capital

53,048,060

67,229,734

Accumulated deficit

(18,472,150

)

(4,290,679

)

Total shareholders’ equity

34,599,392

62,967,497

Total liabilities, mezzanine equity and shareholders’ equity

107,511,885

156,724,536

EuroDry Ltd.
Unaudited Consolidated Condensed Statements of Cash Flows
(All amounts expressed in U.S. Dollars)

Nine Months Ended
September 30,

Nine Months Ended
September 30,

2020

2021

Cash flows from operating activities:

Net (loss) / income

(5,580,751

)

15,146,733

Adjustments to reconcile net (loss) / income to net cash provided by operating activities:

Vessel depreciation

4,904,386

5,395,583

Amortization of deferred charges

105,528

250,766

Share-based compensation

187,001

132,636

Unrealized loss on derivatives

602,361

2,189,391

Loss on debt extinguishment

1,647,654

Changes in operating assets and liabilities

370,007

(847,045

)

Net cash provided by operating activities

588,532

23,915,718

Cash flows from investing activities:

Cash paid for vessel acquisitions

(31,637,347

)

Cash paid for vessel improvements

(496,316

)

(37,891

)

Net cash used in investing activities

(496,316

)

(31,675,238

)

Cash flows from financing activities:

Redemption of Series B Preferred shares

(3,000,000

)

Proceeds from issuance of common stock, net of commissions paid

9,190,013

Preferred dividends paid

(713,553

)

(570,925

)

Loan arrangement fees paid

(648,000

)

Proceeds from related party loan

6,000,000

Proceeds from long term debt

61,700,000

Repayment of related party loan

(2,700,000

)

Repayment of long term debt

(4,764,000

)

(44,212,000

)

Net cash (used in) / provided by financing activities

(5,477,553

)

25,759,088

Net (decrease) / increase in cash, cash equivalents and restricted cash

(5,385,337

)

17,999,568

Cash, cash equivalents and restricted cash at beginning of period

9,129,442

4,606,318

Cash, cash equivalents and restricted cash at end of period

3,744,105

22,605,886

Cash breakdown

Cash and cash equivalents

249,742

17,015,316

Restricted cash, current

744,363

3,640,570

Restricted cash, long term

2,750,000

1,950,000

Total cash, cash equivalents and restricted cash shown in the statement of cash flows

3,744,105

22,605,886


EuroDry Ltd.

Reconciliation of Adjusted EBITDA to Net income / (loss)
(All amounts expressed in U.S. Dollars)

Three Months Ended
September 30, 2020

Three Months Ended
September 30, 2021

Nine Months Ended
September 30, 2020

Nine Months Ended
September 30, 2021

Net income / (loss)

537,812

12,064,054

(5,580,751

)

15,146,733

Interest and other financing costs, net (incl. interest income and loss on debt extinguishment)

615,828

555,747

1,859,999

3,314,164

Vessel depreciation

1,651,870

1,983,108

4,904,386

5,395,583

Unrealized (gain) / loss on Forward Freight Agreement derivatives

(1,590

)

(1,584,369

)

130,380

2,546,292

Loss / (gain) on interest rate swap derivatives

16,559

1,115

527,735

(133,730

)

Adjusted EBITDA

2,820,479

13,019,655

1,841,749

26,269,042

Adjusted EBITDA Reconciliation:
EuroDry Ltd. considers Adjusted EBITDA to represent net income / (loss) before interest, income taxes, depreciation, loss on debt extinguishment, unrealized (gain) / loss on Forward Freight Agreements (“FFAs”) and loss / (gain) on interest rate swap derivatives. Adjusted EBITDA does not represent and should not be considered as an alternative to net income / (loss), as determined by United States generally accepted accounting principles, or GAAP. Adjusted EBITDA is included herein because it is a basis upon which the Company assesses its financial performance because the Company believes that this non-GAAP financial measure assists our management and investors by increasing the comparability of our performance from period to period by excluding the potentially disparate effects between periods of, financial costs, loss on debt extinguishment, unrealized (gain) / loss on FFAs and loss / (gain) on interest rate swap derivatives, and depreciation. The Company’s definition of Adjusted EBITDA may not be the same as that used by other companies in the shipping or other industries.


EuroDry Ltd.

Reconciliation of Net income / (loss) to Adjusted net income / (loss)
(All amounts expressed in U.S. Dollars – except share data and number of shares)

Three Months Ended
September 30, 2020

Three Months Ended
September 30, 2021

Nine Months Ended
September 30, 2020

Nine Months Ended
September 30, 2021

Net income / (loss)

537,812

12,064,054

(5,580,751

)

15,146,733

Unrealized (gain) / loss on derivatives

(14,648

)

(1,659,261

)

602,361

2,189,391

Loss on debt extinguishment

1,647,654

Adjusted net income / (loss)

523,164

10,404,793

(4,978,390

)

18,983,778

Preferred dividends

(407,665

)

(274,337

)

(1,155,677

)

(845,262

)

Preferred deemed dividend

(120,000

)

Adjusted net income / (loss) attributable to common shareholders

115,499

10,130,456

(6,134,067

)

18,018,516

Adjusted earnings / (loss) per share, basic

0.05

3.84

(2.70

)

7.42

Weighted average number of shares, basic

2,279,730

2,634,822

2,271,542

2,427,810

Adjusted earnings / (loss) per share, diluted

0.05

3.79

(2.70

)

7.29

Weighted average number of shares, diluted

2,279,730

2,675,224

2,271,542

2,470,726

Adjusted net income / (loss) and Adjusted earnings / (loss) per share Reconciliation:

EuroDry Ltd. considers Adjusted net income / (loss) to represent net income / (loss) before unrealized (gain) / loss on derivatives, which includes FFAs and interest rate swaps, and loss on debt extinguishment. Adjusted net income / (loss) and Adjusted earnings / (loss) per share is included herein because we believe it assists our management and investors by increasing the comparability of the Company’s fundamental performance from period to period by excluding the potentially disparate effects between periods of unrealized (gain) / loss on derivatives and loss on debt extinguishment, which may significantly affect results of operations between periods. Adjusted net income / (loss) and Adjusted earnings / (loss) per share do not represent and should not be considered as an alternative to net income / (loss) or earnings / (loss) per share, as determined by GAAP. The Company’s definition of Adjusted net income / (loss) and Adjusted earnings / (loss) per share may not be the same as that used by other companies in the shipping or other industries.

About EuroDry Ltd.
EuroDry Ltd. was formed on January 8, 2018 under the laws of the Republic of the Marshall Islands to consolidate the drybulk fleet of Euroseas Ltd into a separate listed public company. EuroDry was spun-off from Euroseas Ltd on May 30, 2018; it trades on the NASDAQ Capital Market under the ticker EDRY.

EuroDry operates in the dry cargo, drybulk shipping market. EuroDry’s operations are managed by Eurobulk Ltd., an ISO 9001:2008 and ISO 14001:2004 certified affiliated ship management company and Eurobulk (Far East) Ltd. Inc., which are responsible for the day-to-day commercial and technical management and operations of the vessels. EuroDry employs its vessels on spot and period charters and under pool agreements.

The Company has a fleet of 9 vessels, including 5 Panamax drybulk carriers, 2 Ultramax drybulk carrier and 2 Kamsarmax drybulk carriers. EuroDry’s 9 drybulk carriers have a total cargo capacity of 668,631 dwt.

Forward Looking Statement
This press release contains forward-looking statements (as defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended) concerning future events and the Company’s growth strategy and measures to implement such strategy; including expected vessel acquisitions and entering into further time charters. Words such as “expects,” “intends,” “plans,” “believes,” “anticipates,” “hopes,” “estimates,” and variations of such words and similar expressions are intended to identify forward-looking statements. Although the Company believes that the expectations reflected in such forward-looking statements are reasonable, no assurance can be given that such expectations will prove to have been correct. These statements involve known and unknown risks and are based upon a number of assumptions and estimates that are inherently subject to significant uncertainties and contingencies, many of which are beyond the control of the Company. Actual results may differ materially from those expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially include, but are not limited to changes in the demand for dry bulk vessels, competitive factors in the market in which the Company operates; risks associated with operations outside the United States; and other factors listed from time to time in the Company’s filings with the Securities and Exchange Commission. The Company expressly disclaims any obligations or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company’s expectations with respect thereto or any change in events, conditions or circumstances on which any statement is based.

Visit our website www.eurodry.gr

Company Contact

Investor Relations / Financial Media

Tasos Aslidis
Chief Financial Officer
EuroDry Ltd.
11 Canterbury Lane,
Watchung, NJ07069
Tel. (908) 301-9091
E-mail: aha@eurodry.gr

Nicolas Bornozis
President
Capital Link, Inc.
230 Park Avenue, Suite 1536
New York, NY10169
Tel. (212) 661-7566
E-mail: nbornozis@capitallink.com

ESG Ratings Could Miss Problematic Supply Chain Issues


Image Credit: Pixabay (Pexels)

ESG Investing Has a Blind Spot that Puts the $35 Trillion Industry’s Sustainability Promises in Doubt: Supply Chains

 

If you own stocks, chances are good you have heard the term ESG. It stands for environmental, social and governance, and it’s a way to laud corporate leaders who take sustainability – including climate change – and social responsibility seriously, and ignore those who do not.

In less than two decades since a United Nations report drew attention to the concept, ESG investing has evolved into a US$35 trillion industry. Money managers overseeing one-third of total U.S. assets under management said they used ESG criteria in 2020, and by 2025 global assets managed in portfolios labeled “ESG” are expected to reach $53 trillion.

 

This article was republished with permission from The Conversation, a news site dedicated to sharing ideas from academic experts. It was written by and represents the research-based opinions of Tinglong Dai, Professor of Operations Management & Business Analytics, Carey Business School, Johns Hopkins University and Christopher S. Tang, Professor of Supply Chain Management, University of California, Los Angeles.

 

These investments have gained momentum in part because they cater to investors’ growing desire to have a positive impact on society. By quantifying a company’s actions and outcomes on environmental, social and governance issues, ESG measures offer investors a way to make informed trading decisions.

However, investors’ trust in ESG funds may be misplaced. As scholars in the field of supply chain management and sustainable operations, we see a major flaw in how rating agencies, such as Bloomberg, MSCI and Sustainalytics, are measuring companies’ ESG risk: the performance of their supply chains.

 

Chart : Bloomberg Intelligence

 

The Problem with Ignoring Supply Chains

Nearly every company’s operations are backed by a global supply chain that consists of workers, information and resources. To accurately measure a company’s ESG risks, its end-to-end supply chain operations must be considered.

Our recent examination of ESG measures shows that most ESG rating agencies do not measure companies’ ESG performance from the lens of the global supply chains supporting their operations. For example, Bloomberg’s ESG measure lists “supply chain” as an item under the “S” (social) pillar. By this measure, supply chains are treated separately from other items, such as carbon emissions, climate change effects, pollutants, and human rights. This means all those items, if not captured in the ambiguous “supply chain” metric, reflect each company’s own actions but not their supply chain partners.

Even when companies collect their suppliers’ performance, “selective reporting” can arise because there is no unified reporting standard. One recent study found that companies tend to report environmentally responsible suppliers and conceal “bad” suppliers, effectively “greenwashing” their supply chain.

Carbon emissions are another example. Many companies, such as Timberland, have claimed great successes in reducing emissions from their own operations. Yet the emissions from their supply chain partners and customers, known as “Scope 3 emissions,” may remain high. ESG rating agencies have not been able to adequately include Scope 3 emissions because of a lack of data: Only 19% of companies in the manufacturing industry and 22% in the service industry disclose this data.

More broadly, without accounting for a company’s entire supply chain, ESG measures fail to reflect global supply chain networks that today’s big and small companies alike depend on for their day-to-day operations.

 

 

Amazon and the Third-Party-Supplier Problem

Amazon, for example, is among ESG funds’ largest and favorite holdings. As a company bigger than Walmart in terms of annual sales, Amazon has reported emissions from shipping that are only one-seventh of Walmart’s. But when researchers for two advocacy groups reviewed public data on imports, they found only about 15% of Amazon’s ocean shipments could be tracked.

In addition, Amazon’s figure does not reflect emissions generated by its many third-party sellers and their suppliers who operate outside the U.S. This difference matters: Whereas Walmart’s supply chain relies on a centralized procurement strategy, Amazon’s supply chain is highly decentralized – a large percentage of its revenue comes from third-party suppliers, about 40% of which sell directly from China, which further complicates emissions tracking and reporting.

Another important ESG metric concerns consumer protection. Amazon prides itself as “Earth’s most customer-centric company.” However, when its customers have been injured by products sold by third-party sellers on its platform, Amazon has argued that it should not be held liable for the damage, because it functions as an “online marketplace” matching buyers and sellers. Amazon’s foreign third-party sellers are often not subject to U.S. jurisdiction so can’t be held accountable.

Yet major ESG rating agencies do not appear to reflect the supply chain implication on customer protection when measuring Amazon supply chain performance.

For example, in 2020, MSCI, the largest ESG ratings agency, upgraded Amazon’s ESG rating from BB to BBB, reflecting its strength in areas such as corporate governance and data security, despite its consumer liability risk.

These gaps are also concerns for ratings of companies such as 3M, ExxonMobil and Tesla.

 

Other Countries are Adding Pressure

Currently, there is no unified reporting standard, so different companies may cherry-pick certain ESG performance measures to report to boost their sustainability and social ratings.

To improve consistency, the next step would be for ESG rating agencies to redesign their methodology to take into account what may be environmentally harmful and unethical operations across the entire global supply chain. ESG rating agencies could, for example, create incentives for companies to collect and disclose their supply chain partners’ activities, such as Scope 3 emissions.

In June 2021, the German Parliament passed the Supply Chain Due Diligence Act, which will become effective in 2023. Under this new law, large companies based in Germany will be responsible for social and environmental issues arising from their global supply chain networks.

This includes prohibitions on child labor and forced labor and attention to occupational health and safety throughout the entire supply chain. Those who violate the law face a fine of up to 2% of their annual revenues.

The European Union’s new Sustainable Finance Disclosure Regulation, which went into effect in March 2021, adds pressure in a different way. It requires funds to report details on how they integrate ESG characteristics into their investment decisions. That has led some money managers to drop the phrase “ESG integrated” from some of their assets, Bloomberg reported.

Without similar laws in the U.S., we believe ESG rating agencies could fill an important gap. To be sure, surveying a company’s entire supply chain’s ESG performance is far more complex. Yet by tying all the ESG dimensions to a company’s supply chain end-to-end operations, rating agencies can nudge corporate leaders to be responsible for actions across their supply chains that would otherwise be kept in the dark.

 

Suggested Reading:



What’s an ESG Score?



Five Reasons Investors Increasingly Use ESG Standards





Biofuels, Biodiversity and Climate Change



Can Mining be Green and Sustainable?

 

Stay up to date. Follow us:

 

Release – Eagle Bulk Shipping Reports Record Results for the Third Quarter of 2021


Eagle Bulk Shipping Inc. Reports Record Results for the Third Quarter of 2021

 

STAMFORD, Conn.
Nov. 04, 2021 (GLOBE NEWSWIRE) — 
Eagle Bulk Shipping Inc. (NASDAQ: EGLE) (“Eagle Bulk”, “Eagle” or the “Company”), one of the world’s largest owner-operators within the drybulk vessel segment, today reported financial results for the quarter ended 
September 30, 2021.

Quarter highlights:

  • Generated Revenues, net of 
    $183.4 million

    • Generated TCE Revenue (1) of 
      $127.1 million
    • Achieved TCE (1) of 
      $29,088/day

  • Realized record net income of 
    $78.3 million, or 
    $6.12 per basic share

    • Adjusted net income(1) of 
      $72.1 million, or 
      $5.63(1) per adjusted basic share
  • Generated Adjusted EBITDA(1) of 
    $91.0 million

  • Declared a quarterly dividend of 
    $2.00 per share for the third quarter of 2021. Payable on 
    November 24, 2021 to shareholders of record at the close of business on 
    November 15, 2021

  • Took delivery of previously announced vessel acquisitions, the M/V Antwerp Eagle, M/V Newport Eagle and M/V Valencia Eagle

Recent Developments:

  • Executed 
    $400.0 million comprehensive refinancing, lowering cost of debt and extending maturity duration

    • New facility consists of 
      $300.0 million term loan and 
      $100.0 million revolver facility out of which 
      $50.0 million was drawn on the date of closing
  • Repaid the 
    $50.0 million revolver with the cash generated from operations bringing our revolver availability to 
    $100.0 million

  • Established new dividend policy and 
    $50.0 million share repurchase program

  • Looking ahead, fixed 75% of Q4 2021 available days at an average TCE of 
    $32,400 as of 
    November 4, 2021

Eagle’s CEO  Gary Vogel commented, “Drybulk freight rates continued to strengthen in the third quarter, and Eagle’s strong leverage to the market produced 
$78 million of net income for the quarter. Not only does this represent the highest quarterly net income Eagle has achieved, it also eclipses the Company’s best ever annual result!

Following our recently adopted dividend policy of paying quarterly cash dividends equal to a minimum of 30% of net income, our Board has authorized a quarterly dividend of 
$2.00 per share for the third quarter. We have also fully paid down our 
$100 million revolving credit facility, delivering on our commitment to simultaneously de-lever and return capital to our shareholders. It is particularly gratifying to be in position to deliver a meaningful cash distribution to shareholders following the multi-year transformation of the Company.

Looking ahead, our TCE performance continues to improve, and as of today, we have covered approximately 75% of our available days for the fourth quarter at a net TCE of 
$32,400. As such, we are on track to exceed our third quarter performance, which will support continued value creation and return of capital to our shareholders. Notwithstanding short-term volatility, which is an inherent part of our markets, we maintain an optimistic outlook on market developments going forward, based on both positive demand and historically low supply side fundamentals.”

Fleet Operating Data 

  Three Months Ended   Nine Months Ended
  September 30, 2021   September 30, 2020   September 30, 2021   September 30, 2020
Ownership Days 4,697     4,546     13,407     13,646  
Chartered in Days 563     535     1,718     1,664  
Available Days 4,931     4,940     14,403     14,818  
Operating Days 4,908     4,905     14,308     14,698  
Fleet Utilization (%) 99.5 %   99.3 %   99.3 %   99.2 %

Fleet Development

Vessels acquired and delivered into the fleet in the third quarter of 2021

  • Newport Eagle, a Supramax (58K DWT / 2011-built)
  • Antwerp Eagle, an Ultramax (64K DWT / 2015-built)

Vessels acquired and delivered in the fourth quarter of 2021

  • Valencia Eagle, an Ultramax (64K DWT / 2015-built)

Vessels sold and delivered in the third quarter of 2021

  • Tern, a Supramax (50K DWT / 2003-built)

Results of Operations for the three and nine months ended September 30, 2021 and 2020

For the three months ended 
September 30, 2021, the Company reported net income of 
$78.3 million, or basic and diluted income of 
$6.12 per share and 
$4.92 per share, respectively. In the comparable quarter of 2020, the Company reported a net loss of 
$11.2 million, or basic and diluted loss of 
$1.09 per share.

For the three months ended 
September 30, 2021, the Company reported an adjusted net income of 
$72.1 million, which excludes the unrealized gain on derivative instruments and loss on debt extinguishment of 
$6.3 million and 
$0.1 million, respectively, or basic and diluted adjusted income of 
$5.63 per share and 
$4.52 per share, respectively.

For the nine months ended 
September 30, 2021, the Company reported net income of 
$97.4 million, or basic and diluted income of 
$7.96 per share and 
$6.34 per share, respectively. In the comparable period of 2020, the Company reported a net loss of 
$35.2 million, or basic and diluted loss of 
$3.42 per share.

For the nine months ended 
September 30, 2021, the Company reported an adjusted net income of 
$121.7 million, which excludes the unrealized loss on derivative instruments and loss on debt extinguishment of 
$24.2 million and 
$0.1 million, respectively, or basic and diluted adjusted income of 
$9.95 per share and 
$7.93 per share, respectively.

Revenues, net

Revenues, net for the three months ended 
September 30, 2021 were 
$183.4 million compared with 
$68.2 million recorded in the comparable quarter in 2020. The increase in revenues was primarily attributable to higher charter rates as a result of the market recovery with increase in demand for drybulk products.

Revenues, net for the nine months ended 
September 30, 2021 and 2020 were 
$409.8 million and 
$200.0 million, respectively. The increase in revenues was primarily due to higher charter rates offset by a decrease in available days due to fewer owned days.

Voyage expenses

Voyage expenses for the three months ended 
September 30, 2021 and 2020 were 
$30.3 million compared to 
$19.6 million in the comparable quarter in 2020. The increase in voyage expenses was primarily due to an increase in bunker consumption expense as bunker fuel prices increased in the current year as well as an increase in voyage charter business and an increase in broker commission expense as a result of the increase in revenues.

Voyage expenses for the nine months ended 
September 30, 2021 were 
$81.4 million compared to 
$70.0 million in the comparable period in 2020. The increase in voyage expenses was primarily due to an increase in bunker consumption expense and an increase in broker commission expense as a result of the increase in revenues.

Vessel operating expenses

Vessel operating expenses for the three months ended 
September 30, 2021 were 
$28.1 million compared to 
$21.7 million in the comparable quarter in 2020. The increase in vessel operating expenses was primarily attributable to increases in lubes expense as a result of an increase in prices as well as higher inventory levels and vessel start-up expenses as the Company purchased two vessels in the third quarter of 2021. The Company continues to incur higher costs related to the delivery of stores and spares, as well as crew changes as a result of the ongoing COVID-19 pandemic. The ownership days for the three months ended 
September 30, 2021 and 2020 were 4,697 and 4,546, respectively.

Average daily vessel operating expenses excluding one-time, non-recurring expenses related to vessel acquisitions and sales and termination charges relating to change in crewing manager on some of our vessels for the three months ended 
September 30, 2021 was 
$5,401 as compared to 
$4,784 for the three months ended 
September 30, 2020.

Vessel operating expenses for the nine months ended 
September 30, 2021 were 
$73.3 million compared to 
$65.7 million in the comparable period in 2020. The increase in vessel expenses was primarily attributable to an increase in lubes expense as a result of an increase in prices, consumption due to increase in vessel speeds as well as higher inventory levels, increase in stores and spares delivery costs, crew wages, crew changes due to ongoing COVID-19 pandemic, and vessel start-up expenses as the Company purchased and took delivery of eight vessels during 2021. The ownership days for the nine months ended 
September 30, 2021 and 2020 were 13,407 and 13,646, respectively.

Average daily vessel operating expenses excluding one-time, non-recurring expenses related to vessel acquisitions and sales and termination charges relating to change in crewing manager on some of our vessels for the nine months ended 
September 30, 2021 was 
$5,114 as compared to 
$4,813 for the nine months ended 
September 30, 2020.

Charter hire expenses

Charter hire expenses for the three months ended 
September 30, 2021 were 
$10.7 million compared to 
$5.1 million in the comparable quarter in 2020. The increase in charter hire expenses was principally due to an increase in charter hire rates due to improvement in the charter hire market and a marginal increase in chartered-in days. The total chartered-in days for the three months ended 
September 30, 2021 were 563 compared to 535 for the comparable quarter in the prior year. The Company currently charters in four Ultramax vessels on a long term basis with remaining lease term of approximately one year each.

Charter hire expenses for the nine months ended 
September 30, 2021 were 
$25.4 million compared to 
$15.8 million in the comparable period in 2020. The increase in charter hire expenses was primarily due to an increase in charter hire rates due to improvement in the charter hire market and an increase in the number of chartered-in days. The total chartered-in days for the nine months ended 
September 30, 2021 were 1,718 compared to 1,664 for the comparable period in the prior year.

Depreciation and amortization

Depreciation and amortization expense for the three months ended 
September 30, 2021 and 2020 was 
$13.6 million and 
$12.6 million, respectively. Total depreciation and amortization expense for the three months ended 
September 30, 2021 includes 
$11.4 million of vessel and other fixed asset depreciation and 
$2.2 million relating to the amortization of deferred drydocking costs. Comparable amounts for the three months ended 
September 30, 2020 were 
$10.8 million of vessel and other fixed asset depreciation and 
$1.8 million of amortization of deferred drydocking costs.

Depreciation and amortization expense for the nine months ended 
September 30, 2021 and 2020 was 
$39.2 million and 
$37.6 million, respectively. Total depreciation and amortization expense for the nine months ended 
September 30, 2021 includes 
$33.0 million of vessel and other fixed asset depreciation and 
$6.2 million relating to the amortization of deferred drydocking costs. Comparable amounts for the nine months ended 
September 30, 2020 were 
$32.1 million of vessel and other fixed asset depreciation and 
$5.5 million of amortization of deferred drydocking costs.

General and administrative expenses

General and administrative expenses for the three months ended 
September 30, 2021 and 2020 were 
$7.9 million and 
$8.0 million, respectively. General and administrative expenses included stock-based compensation of 
$0.8 million and 
$0.7 million for the three months ended 
September 30, 2021 and 2020, respectively.

General and administrative expenses for the nine months ended 
September 30, 2021 and 2020 were 
$23.6 million and 
$22.7 million, respectively. General and administrative expenses included stock-based compensation of 
$2.2 million and 
$2.3 million for the nine months ended 
September 30, 2021 and 2020, respectively. The increase in general and administrative expenses relates to an increase in office expenses as our employees returned to our offices, compensation expenses and fees for legal and professional services.

Other operating expense

Other operating expense for the three and nine months ended 
September 30, 2021 was 
$0.8 million and 
$2.3 million, respectively. In 
March 2021, the 
U.S. government began investigating an allegation that one of our vessels may have improperly disposed of ballast water that entered the engine room bilges during a repair. The Company posted a surety bond as security for any fines and penalties. Other operating expense consists of expenses relating to the incident, which include legal fees, surety bond expenses, vessel off-hire, crew changes and travel costs.

Interest expense

Interest expense for the three months ended 
September 30, 2021 and 2020 was 
$8.5 million and 
$9.0 million, respectively. The decrease in interest expense is mainly due to lower outstanding debt under the Norwegian Bond and the New Ultraco Debt Facility as we repaid the 
$55.0 million revolver loan under the New Ultraco Debt Facility as well as quarterly debt amortization of the term loan. In addition, we repaid 
$15.0 million under the Super Senior Facility in the first quarter of 2021.

Interest expense for the nine months ended 
September 30, 2021 and 2020 was 
$25.6 million and 
$26.9 million, respectively. The decrease in interest expense was primarily due to a decrease in outstanding debt under the Norwegian Bond Debt and a decrease in interest rates as well as the outstanding debt under the New Ultraco Debt Facility.

Realized and unrealized loss/(gain) on derivative instruments, net

Realized and unrealized loss on derivative instruments, net for the three months ended 
September 30, 2021 and 2020 was 
$9.0 million and 
$3.0 million, respectively. The increase in realized and unrealized losses on derivative instruments was primarily due to the sharp increase in charter hire rates. The non-cash unrealized losses on forward freight agreements (“FFA”) related to the last quarter of 2021 and full year 2022 amounted to 
$24.4 million based on 2,520 days hedged at a weighted average FFA contract price of 
$20,309 per day.

Realized and unrealized loss on derivative instruments, net for the nine months ended 
September 30, 2021 was 
$45.6 million compared to a realized and unrealized gain on derivative instruments, net of 
$4.0 million for the nine months ended 
September 30, 2020. The increase in realized and unrealized losses on derivative instruments was primarily due to the sharp increase in charter hire rates.        

Liquidity and Capital Resources

  Nine months Ended
  September 30, 2021   September 30, 2020
Net cash provided by/(used in) operating activities (1) $ 120,914,949       $ (2,346,990 )  
Net cash used in investing activities (2) (106,767,451 )     (17,529,527 )  
Net cash provided by financing activities (3) 22,648,099       46,027,292    
Net increase in cash, cash equivalents and restricted cash 36,795,597       26,150,775    
Cash, cash equivalents and restricted cash at beginning of period 88,848,771       59,130,285    
Cash, cash equivalents and restricted cash at end of period $ 125,644,368       $ 85,281,060    

(1) Net cash provided by operating activities for the nine months ended 
September 30, 2021 was 
$120.9 million, compared with net cash used in operating activities of 
$2.3 million in the comparable period in 2020. The cash flows from operating activities increased as compared to the same period in the prior year primarily due to the increase in charter hire rates.

(2) Net cash used in investing activities for the nine months ended 
September 30, 2021 was 
$106.8 million, compared to 
$17.5 million in the comparable period in the prior year. During the nine months ended 
September 30, 2021, the Company purchased eight vessels for 
$107.8 million and paid 
$2.2 million as an advance for the purchase of one vessel delivered in the fourth quarter of 2021. The Company paid 
$4.6 million for the purchase of ballast water treatment systems on our fleet. Additionally, the Company paid 
$1.6 million for vessel improvements. This use of cash was partially offset by the proceeds from the sale of one vessel for net proceeds of 
$9.2 million. The Company also received insurance proceeds of 
$0.2 million for hull and machinery claims.

(3) Net cash provided by financing activities for the nine months ended 
September 30, 2021 was 
$22.6 million compared to 
$46.0 million in the comparable period in 2020. During the nine months ended 
September 30, 2021, the Company received 
$55.0 million in proceeds from the revolver loan under the New Ultraco Debt Facility, 
$16.5 million in proceeds from the term loan under the New Ultraco Debt Facility, 
$24.0 million in proceeds from the Holdco Revolving Credit Facility and 
$27.2 million in net proceeds from the ATM offering. The Company repaid 
$24.3 million of the New Ultraco Debt Facility, 
$4.0 million of the Norwegian Bond Debt, 
$55.0 million of the revolver loan under the New Ultraco Debt Facility and 
$15.0 million of the revolver loan under the Super Senior Facility. The Company also paid 
$1.0 million to settle net share equity awards. Additionally, the Company paid 
$0.3 million to the lenders of the Holdco Revolving Credit Facility, 
$0.3 million to the lenders of the New Ultraco Debt Facility and 
$0.3 million in financing costs relating to the equity offerings in 
December 2020.

As of 
September 30, 2021, our cash and cash equivalents including restricted cash was 
$125.6 million compared to 
$88.8 million as of 
December 31, 2020.

As of 
September 30, 2021, the Company’s debt consisted of 
$176.0 million in outstanding bonds under the Norwegian Bond Debt, 
$158.7 million under the New Ultraco Debt Facility, 
$24.0 million under the Holdco Revolving Credit Facility and the Convertible Bond Debt of 
$114.1 million.

On 
October 1, 2021, we entered into a new credit agreement that provides for an aggregate principal amount of 
$400.0 million, which consists of (i) a term loan facility in an aggregate principal amount of 
$300.0 million and (ii) a revolving credit facility in an aggregate principal amount of 
$100.0 million to be used for refinancing the outstanding debt including accrued interest and commitment fees under the existing facilities and for general corporate purposes. Pursuant to the credit agreement, the Company borrowed 
$350.0 million and together with cash on hand repaid the outstanding debt, accrued interest and commitment fees under the existing facilities. As of the date of this press release, the revolver availability under the new credit agreement is 
$100.0 million.

Capital Expenditures and Drydocking

Our capital expenditures relate to the purchase of vessels and capital improvements to our vessels, which are expected to enhance the revenue earning capabilities and safety of the vessels.

In addition to acquisitions that we may undertake in future periods, the Company’s other major capital expenditures include funding the Company’s program of regularly scheduled drydocking necessary to comply with international shipping standards and environmental laws and regulations. Although the Company has some flexibility regarding the timing of its drydocking, the costs are relatively predictable. Management anticipates that vessels are to be drydocked every two and a half years for vessels older than 15 years and five years for vessels younger than 15 years. Funding of these requirements is anticipated to be met with cash from operations. We anticipate that this process of recertification will require us to reposition these vessels from a discharge port to shipyard facilities, which will reduce our available days and operating days during that period.

Drydocking costs incurred are deferred and amortized to expense on a straight-line basis over the period through the date of the next scheduled drydocking for those vessels. In the nine months ended 
September 30, 2021, six of our vessels completed drydock and two vessels were in drydock as of 
September 30, 2021, and we incurred drydocking expenditures of 
$10.7 million. In the nine months ended 
September 30, 2020, eight of our vessels completed drydock and we incurred drydocking expenditures of 
$10.8 million.

The following table represents certain information about the estimated costs for anticipated vessel drydockings, BWTS, and vessel upgrades in the next four quarters, along with the anticipated off-hire days:

    Projected Costs (1) (in millions)
Quarter Ending Off-hire Days(2) BWTS Drydocks Vessel Upgrades(3)
December 31, 2021 319   $ 3.3   $ 5.5   $ 1.2  
March 31, 2022 252   2.4   4.6   0.8  
June 30, 2022 189   0.4   1.2   0.4  
September 30, 2022 76     0.2    


(1) Actual costs will vary based on various factors, including where the drydockings are actually performed.
(2) Actual duration of off-hire days will vary based on the age and condition of the vessel, yard schedules and other factors.
(3) Vessel upgrades represents capex relating to items such as high-spec low friction hull paint which improves fuel efficiency and reduces fuel costs, 
NeoPanama Canal chock fittings enabling vessels to carry additional cargo through the new 
Panama Canal locks, as well as other retrofitted fuel-saving devices. Vessel upgrades are discretionary in nature and evaluated on a business case-by-case basis.

SUMMARY CONSOLIDATED FINANCIAL AND OTHER DATA

The following table summarizes the Company’s selected condensed consolidated financial and other data for the periods indicated below.

 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

  Three Months Ended   Nine Months Ended
  September 30,
2021
  September 30,
2020
  September 30,
2021
  September 30,
2020
Revenues, net $ 183,392,700     $ 68,182,301     $ 409,815,454     $ 199,952,404  
               
Voyage expenses 30,272,949     19,627,919     81,410,602     69,960,025  
Vessel operating expenses 28,125,682     21,748,531     73,323,785     65,680,913  
Charter hire expenses 10,723,737     5,060,503     25,373,501     15,820,809  
Depreciation and amortization 13,570,361     12,617,803     39,187,344     37,587,477  
General and administrative expenses 7,948,037     7,995,715     23,559,217     22,724,190  
Other operating expense 791,572         2,311,816      
Operating lease impairment             352,368  
(Gain)/loss on sale of vessels (3,962,093 )   389,207     (3,962,093 )   389,207  
Total operating expenses 87,470,245     67,439,678     241,204,172     212,514,989  
Operating income/(loss) 95,922,455     742,623     168,611,282     (12,562,585 )
Interest expense 8,511,117     8,954,200     25,561,676     26,883,094  
Interest income (19,533 )   (23,644 )   (52,831 )   (236,633 )
Loss on debt extinguishment 99,033         99,033      
Realized and unrealized loss/(gain) on derivative instruments, net 8,990,568     2,971,353     45,587,799     (4,030,674 )
Total other expense, net 17,581,185     11,901,909     71,195,677     22,615,787  
Net income/(loss) $ 78,341,270     $ (11,159,286 )   $ 97,415,605     $ (35,178,372 )
               
Weighted average shares outstanding:              
Basic 12,802,401     10,279,698     12,237,288     10,274,906  
Diluted 15,936,374     10,279,698     15,354,481     10,274,906  
               
Per share amounts:              
Basic income/(loss) $ 6.12     $ (1.09 )   $ 7.96     $ (3.42 )
Diluted income/(loss) $ 4.92     $ (1.09 )   $ 6.34     $ (3.42 )
                               

CONDENSED CONSOLIDATED BALANCE SHEETS

  September 30, 2021   December 31, 2020
ASSETS:      
Current assets:      
Cash and cash equivalents $ 100,011,694     $ 69,927,594  
Restricted cash – current 25,557,674     18,846,177  
Accounts receivable, net of a reserve of 
$2,169,958 and 
$2,357,191, respectively
24,243,815     13,843,480  
Prepaid expenses 4,638,401     3,182,815  
Inventories 17,091,901     11,624,833  
Collateral on derivatives 31,369,664      
Other current assets 1,689,972     839,881  
Total current assets 204,603,121     118,264,780  
Noncurrent assets:      
Vessels and vessel improvements, at cost, net of accumulated depreciation of 
$206,815,553 and 
$177,771,755, respectively
898,405,068     810,713,959  
Advance for vessel purchase 2,200,000     3,250,000  
Operating lease right-of-use assets 22,845,697     7,540,871  
Other fixed assets, net of accumulated depreciation of 
$1,346,243 and 
$1,137,562, respectively
309,625     489,179  
Restricted cash – noncurrent 75,000     75,000  
Deferred drydock costs, net 28,343,436     24,153,776  
Advances for ballast water systems and other assets 5,875,314     2,639,491  
Total noncurrent assets 958,054,140     848,862,276  
Total assets $ 1,162,657,261     $ 967,127,056  
LIABILITIES & STOCKHOLDERS’ EQUITY      
Current liabilities:      
Accounts payable $ 15,169,624     $ 10,589,970  
Accrued interest 7,075,532     4,690,135  
Other accrued liabilities 14,660,495     11,747,064  
Fair value of derivatives – current 24,381,090     481,791  
Current portion of operating lease liabilities 21,094,309     7,615,371  
Unearned charter hire revenue 17,045,647     8,072,295  
Holdco Revolving Credit Facility, net of debt issuance costs 23,821,677      
Current portion of long-term debt 42,666,521     39,244,297  
Total current liabilities 165,914,895     82,440,923  
Noncurrent liabilities:      
Norwegian Bond Debt, net of debt discount and debt issuance costs 166,351,589     169,290,230  
Super Senior Facility, net of debt issuance costs     14,896,357  
New Ultraco Debt Facility, net of debt issuance costs 121,182,097     132,083,949  
Convertible Bond Debt, net of debt discount and debt issuance costs 99,813,315     96,660,485  
Fair value of derivatives – noncurrent     650,607  
Noncurrent portion of operating lease liabilities 1,744,619     686,422  
Total noncurrent liabilities 389,091,620     414,268,050  
Total liabilities 555,006,515     496,708,973  
Commitments and contingencies      
Stockholders’ equity:      
Preferred stock, 
$.01 par value, 25,000,000 shares authorized, none issued as of 
September 30, 2021 and 
December 31, 2020
     
Common stock, 
$0.01 par value, 700,000,000 shares authorized, 12,863,998 and 11,661,797 shares issued and outstanding as of 
September 30, 2021 and 
December 31, 2020, respectively
128,640     116,618  
Additional paid-in capital 982,652,311     943,571,685  
Accumulated deficit (374,722,217 )   (472,137,822 )
Accumulated other comprehensive loss (407,988 )   (1,132,398 )
Total stockholders’ equity 607,650,746     470,418,083  
Total liabilities and stockholders’ equity $ 1,162,657,261     $ 967,127,056  
 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

  Nine Months Ended
  September 30, 2021   September 30, 2020
Cash flows from operating activities:      
Net income/(loss) $ 97,415,605     $ (35,178,372 )
Adjustments to reconcile net income/(loss) to net cash provided by/(used in) operating activities:      
Depreciation 32,951,082     32,085,266  
Amortization of operating lease right-of-use assets 10,535,980     9,388,238  
Amortization of deferred drydocking costs 6,236,262     5,502,211  
Amortization of debt discount and debt issuance costs 5,442,978     4,654,871  
Loss on debt extinguishment 99,033      
(Gain)/loss on sale of vessels (3,962,093 )   389,207  
Operating lease impairment     352,368  
Net unrealized loss on fair value of derivatives 24,193,472     2,677,003  
Stock-based compensation expense 2,235,279     2,300,444  
Drydocking expenditures (10,736,908 )   (10,830,172 )
Changes in operating assets and liabilities:      
Accounts payable 4,638,944     (4,135,537 )
Accounts receivable (10,645,335 )   2,956,653  
Accrued interest 2,385,397     1,850,383  
Inventories (5,467,068 )   4,130,347  
Operating lease liabilities current and noncurrent (11,303,671 )   (9,915,541 )
Collateral on derivatives (31,369,664 )    
Other current and noncurrent assets (1,149,973 )   (5,905,400 )
Other accrued liabilities 1,897,863     (5,872,683 )
Prepaid expenses (1,455,586 )   1,906,748  
Unearned charter hire revenue 8,973,352     1,296,976  
Net cash provided by/(used in) operating activities 120,914,949     (2,346,990 )
       
Cash flows from investing activities:      
Purchase of vessels and vessel improvements (109,384,938 )   (605,660 )
Advance for vessel purchase (2,200,000 )    
Purchase of scrubbers and ballast water systems (4,557,463 )   (25,224,068 )
Proceeds from hull and machinery insurance claims 245,000     3,749,779  
Proceeds from sale of vessel 9,159,077     4,594,081  
Purchase of other fixed assets (29,127 )   (43,659 )
Net cash used in investing activities (106,767,451 )   (17,529,527 )
       
Cash flows from financing activities:      
Proceeds from New Ultraco Debt Facility 16,500,000     22,550,000  
Repayment of Norwegian Bond Debt (4,000,000 )   (4,000,000 )
Repayment of term loan under New Ultraco Debt Facility (24,258,223 )   (20,923,319 )
Repayment of revolver loan under New Ultraco Debt Facility (55,000,000 )   (20,000,000 )
Repayment of revolver loan under Super Senior Facility (15,000,000 )    
Proceeds from revolver loan under New Ultraco Debt Facility 55,000,000     55,000,000  
Proceeds from revolver loan under Super Senior Facility     15,000,000  
Proceeds from Holdco Revolving Credit Facility 24,000,000      
Proceeds from issuance of shares under ATM Offering, net of commissions 27,242,417      
Cash received from exercise of stock options 55,578      
Cash used to settle net share equity awards (985,686 )   (1,161,301 )
Equity offerings issuance costs (291,830 )    
Debt issuance costs paid to lenders on New Ultraco Debt Facility (328,241 )   (381,471 )
Debt issuance costs paid to lenders of Holdco Revolving Credit Facility (285,893 )   —   
Cash used to settle fractional shares —      (12,513 )
Cash paid to bondholder upon conversion of Convertible Bond Debt (23 )   —   
Other financing costs     (44,104 )
Net cash provided by financing activities 22,648,099     46,027,292  
       
Net increase in Cash, cash equivalents and restricted cash 36,795,597     26,150,775  
Cash, cash equivalents and restricted cash at beginning of period 88,848,771     59,130,285  
Cash, cash equivalents and restricted cash at end of period $ 125,644,368     $ 85,281,060  
SUPPLEMENTAL CASH FLOW INFORMATION      
Cash paid during the period for interest $ 17,462,440     $ 20,377,697  
Accruals for vessel purchases and vessel improvements included in Other accrued liabilities $ 499,578     $  
Accruals for scrubbers and ballast water treatment systems included in Accounts payable and Other accrued liabilities $ 3,258,545     $ 5,915,948  
Accrual for issuance costs for ATM Offering included in Other accrued liabilities $ 104,080     $  
Accruals for debt issuance costs included in Accounts payable and Other accrued liabilities $ 508,768     $ 200,000  
               

Supplemental Information – Non-GAAP Financial Measures

        This release includes various financial measures that are non-GAAP financial measures as defined under the rules of the 
Securities and Exchange Commission (SEC). We believe these measures provide important supplemental information to investors to use in evaluating ongoing operating results. We use these measures, together with GAAP measures, for internal managerial purposes and as a means to evaluate period-to-period comparisons. These non-GAAP financial measures are also used as supplemental financial measures by external users of our financial statements, such as investors, commercial banks and others, to assess our operating performance as compared to that of other companies in our industry. However, we do not, and you should not, rely on non-GAAP financial measures alone as measures of our performance, and these non-GAAP financial measures should not be considered an alternative to other measures of financial performance or liquidity presented in accordance with GAAP. Additionally, because non-GAAP financial measures are not standardized, these non-GAAP financial measures may not be comparable to similarly titled measures of another company. Nonetheless, we believe that non-GAAP financial measures reflect an additional way of viewing aspects of our operations that when taken together with GAAP results and the reconciliations to corresponding GAAP financial measures that we also provide in our press releases provide a more complete understanding of factors and trends affecting our business. We strongly encourage you to review all of our financial statements and publicly-filed reports in their entirety and to not rely on any single financial measure.

Non-GAAP Financial Measures

(1) Adjusted net income/(loss) and Adjusted Basic and Diluted income/(loss) per share

Adjusted net income/(loss) and Adjusted Basic and Diluted income/(loss) per share represents Net income and Basic and Diluted income/(loss) per share, respectively, as adjusted to exclude non-cash unrealized losses/(gains) on derivatives and loss on debt extinguishment. The Company utilizes derivative instruments such as FFAs to partially hedge against its underlying long physical position in ships (as represented by owned and third-party chartered-in vessels). The Company does not apply hedge accounting, and, as such, the mark-to-market gains/(losses) on forward hedge positions impact current quarter results, causing timing mismatches in the Statement of Operations. Additionally, we believe that loss on debt extinguishment is not representative of our normal business operations. We believe that Adjusted net income/(loss) and Adjusted income/(loss) per share are more useful to analysts and investors in comparing the results of operations and operational trends between periods and relative to other peer companies in our industry. Our Adjusted net income/(loss) should not be considered an alternative to net income/(loss), operating income/(loss), cash flows provided by/(used in) by operating activities or any other measure of financial performance or liquidity presented in accordance with 
U.S. GAAP. As noted above, our Adjusted net income/(loss) may not be comparable to similarly titled measures of another company because all companies may not calculate Adjusted net income/(loss) in the same manner.

The following table presents the reconciliation of our Net income/(loss) to Adjusted net income/(loss):

Reconciliation of GAAP Net income/(loss) to Adjusted Net income/(loss)

  Three Months Ended   Nine Months Ended
  September 30,
2021
  September 30,
2020
  September 30,
2021
  September 30,
2020
Net income/(loss) $ 78,341,270     $ (11,159,286 )   $ 97,415,605   $ (35,178,372 )
Adjustments to reconcile net income/(loss) to Adjusted net income/(loss):              
Loss on debt extinguishment 99,033         99,033    
Unrealized (gain)/loss on derivatives (6,347,446 )   1,942,386     24,193,472   2,860,403  
Adjusted Net income/(loss) $ 72,092,857     $ (9,216,900 )   $ 121,708,110   $ (32,317,969 )
               
Weighted average shares outstanding:              
Basic 12,802,401     10,279,698     12,237,288   10,274,906  
Diluted (1) 15,936,374     10,279,698     15,354,481   10,274,906  
               
Per share amounts:              
Basic adjusted net income/(loss) $ 5.63     $ (0.90 )   $ 9.95   $ (3.15 )
Diluted adjusted net income/(loss)(1) $ 4.52     $ (0.90 )   $ 7.93   $ (3.15 )
                             

(1) The number of shares used in the Diluted income per share and Diluted adjusted net income per share calculation for the three and nine months ended 
September 30, 2021 includes 2,906,035 dilutive shares related to the Convertible Bond Debt based on If-converted method per US GAAP in addition to the restricted stock awards and options based on 
Treasury stock method.

(2) EBITDA and Adjusted EBITDA

We define EBITDA as net income under GAAP adjusted for interest, income taxes, depreciation and amortization.

Our Adjusted EBITDA should not be considered an alternative to net income/(loss), operating income/(loss), cash flows provided by/(used in) by operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP. Our Adjusted EBITDA may not be comparable to similarly titled measures of another company because all companies may not calculate Adjusted EBITDA in the same manner.

Adjusted EBITDA represents EBITDA adjusted to exclude the items which represent certain non-cash, one-time and other items such as vessel impairment, unrealized loss/(gains) on derivative instruments, operating lease impairment, (gain)/loss on sale of vessels, loss on debt extinguishment and stock-based compensation expense that the Company believes are not indicative of the ongoing performance of its core operations. The Adjusted EBITDA for prior periods has been retroactively adjusted to exclude non-cash unrealized gains and losses on derivative instruments. The following table presents a reconciliation of our net income/(loss) to EBITDA and Adjusted EBITDA.

Reconciliation of GAAP Net income/(loss) to EBITDA and Adjusted EBITDA

  Three Months Ended   Nine Months Ended
  September 30,
2021
  September 30,
2020
  September 30,
2021
  September 30,
2020
Net income/(loss) $ 78,341,270     $ (11,159,286 )   $ 97,415,605     $ (35,178,372 )
Adjustments to reconcile net income/(loss) to EBITDA:              
Interest expense 8,511,117     8,954,200     25,561,676     26,883,094  
Interest income (19,533 )   (23,644 )   (52,831 )   (236,633 )
Income taxes              
EBIT 86,832,854     (2,228,730 )   122,924,450     (8,531,911 )
Depreciation and amortization 13,570,361     12,617,803     39,187,344     37,587,477  
EBITDA 100,403,215     10,389,073     162,111,794     29,055,566  
Non-cash, one-time and other adjustments to EBITDA(1) (9,433,038 )   3,072,613     22,565,691     5,902,422  
Adjusted EBITDA $ 90,970,177     $ 13,461,686     $ 184,677,485     $ 34,957,988  

(1) One-time and other adjustments to EBITDA for the three and nine months ended 
September 30, 2021 includes stock-based compensation, loss on debt extinguishment, gain on sale of vessel and unrealized (gains)/losses on derivatives. One-time and other adjustments to EBITDA for the three and nine months ended 
September 30, 2020 includes stock-based compensation, loss on sale of vessel, unrealized losses on derivatives and an operating lease impairment.

TCE revenue and TCE

Time charter equivalent (“TCE”) is a non-GAAP financial measure that is commonly used in the shipping industry primarily to compare daily earnings generated by vessels on time charters with daily earnings generated by vessels on voyage charters, because charter hire rates for vessels on voyage charters are generally not expressed in per-day amounts while charter hire rates for vessels on time charters generally are expressed in such amounts. The Company defines TCE as shipping revenues less voyage expenses and charter hire expenses and realized gains/(losses) on FFAs and bunker swaps, divided by the number of owned available days. TCE provides additional meaningful information in conjunction with shipping revenues, the most directly comparable GAAP measure, because it assists Company management in making decisions regarding the deployment and use of its vessels and in evaluating their financial performance. The Company’s calculation of TCE may not be comparable to that reported by other companies. The Company calculates relative performance by comparing TCE against the Baltic Supramax Index (“BSI”) adjusted for commissions and fleet makeup. Owned available days is the number of our ownership days less the aggregate number of days that our vessels are off-hire due to vessel familiarization upon acquisition, repairs, vessel upgrades or special surveys. The shipping industry uses available days to measure the number of days in a period during which vessels should be capable of generating revenues.

The following table presents the reconciliation of revenues, net to TCE:

Reconciliation of Revenues, net to TCE

  Three Months Ended   Nine Months Ended
  September 30,
2021
  September 30,
2020
  September 30,
2021
  September 30,
2020
Revenues, net $ 183,392,700     $ 68,182,301     $ 409,815,454     $ 199,952,404  
Less:              
Voyage expenses   (30,272,949 )     (19,627,919 )     (81,410,602 )     (69,960,025 )
Charter hire expenses   (10,723,737 )     (5,060,503 )     (25,373,501 )     (15,820,809 )
Reversal of one legacy time charter (1)         (88,080 )     (854,156 )     332,676  
Realized (loss)/gain on FFAs and bunker swaps   (15,338,015 )     (1,028,967 )     (21,394,327 )     6,891,076  
TCE revenue $ 127,057,999     $ 42,376,832     $ 280,782,868     $ 121,395,322  
               
Owned available days   4,368       4,405       12,685       13,154  
TCE $ 29,088     $ 9,620     $ 22,135     $ 9,229  

(1) The lease term of the legacy time charter concluded in the third quarter of 2021.

Glossary of Terms:

Ownership days: We define ownership days as the aggregate number of days in a period during which each vessel in our fleet has been owned by us. Ownership days are an indicator of the size of our fleet over a period and affect both the amount of revenues and the amount of expenses that we recorded during a period.

Chartered-in under operating lease days: We define chartered-in under operating lease days as the aggregate number of days in a period during which we chartered-in vessels. Periodically, the Company charters in vessels on a single trip basis.

Available days: We define available days as the number of our ownership days and chartered-in days less the aggregate number of days that our vessels are off-hire due to vessel familiarization upon acquisition, repairs, vessel upgrades or special surveys and other reasons which prevent the vessel from performing under the relevant charter party such as surveys, medical events, stowaway disembarkation, etc. The shipping industry uses available days to measure the number of days in a period during which vessels should be capable of generating revenues.

Operating days: We define operating days as the number of available days in a period less the aggregate number of days that our 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.

Fleet utilization: We calculate fleet utilization by dividing the number of our operating days during a period by the number of our available days during the period. The shipping industry uses fleet utilization to measure a company’s efficiency in finding suitable employment for its vessels and minimizing the amount of days that its vessels are off-hire for reasons other than scheduled repairs or repairs under guarantee, vessel upgrades, special surveys or vessel positioning. Our fleet continues to perform at high utilization rates.

Definitions of capitalized terms related to our Indebtedness

Norwegian Bond Debt: Norwegian Bond Debt refers to the Senior Secured Bonds issued by 
Eagle Bulk Shipco LLC, a wholly-owned subsidiary of the Company (“Shipco”), as borrower, certain wholly-owned vessel-owning subsidiaries of Shipco, as guarantors (“Shipco Vessels”), on 
November 28, 2017 for 
$200.0 million, pursuant to those certain Bond Terms, dated as of 
November 22, 2017, by and between Shipco, as issuer, and 
Nordic Trustee AS, a company existing under the laws of 
Norway (the “Bond Trustee”).

The Company issued a ten day call notice to redeem the outstanding bonds under the Norwegian Bond Debt at a redemption price of 102.475% of the nominal amount of each bond. Pursuant to the bond terms, the Company paid 
$185.6 million consisting of 
$176.0 million par value of the outstanding bonds, accrued interest of 
$5.2 million and 
$4.4 million of call premium into a defeasance account to be further credited to the bondholders upon expiry of notice period. Out of the 
$185.6 million, the Company funded 
$25.6 million to the defeasance account as of 
September 30, 2021. The remaining 
$160.0 million was funded on 
October 1, 2021. The bonds outstanding under the Norwegian Bond Debt were repaid in full on 
October 18, 2021 after the expiry of the requisite notice period.

New Ultraco Debt Facility: New Ultraco Debt Facility refers to senior secured credit facility for 
$208.4 million entered into by 
Ultraco Shipping LLC (“Ultraco”), a wholly-owned subsidiary of the Company, as the borrower (the “New Ultraco Debt Facility”), with the Company and certain of its indirectly vessel-owning subsidiaries, as guarantors (the “Guarantors”), the lenders party thereto, the swap banks party thereto, 
ABN AMRO Capital USA LLC (“ABN AMRO”), 
Credit Agricole Corporate and Investment Bank, Skandinaviska Enskilda Banken AB (PUBL) and 
DNB Markets Inc., as mandated lead arrangers and bookrunners, and 
Credit Agricole Corporate and Investment Bank, as arranger, security trustee and facility agent. The New Ultraco Debt Facility provides for an aggregate principal amount of 
$208.4 million, which consists of (i) a term loan facility of 
$153.4 million and (ii) a revolving credit facility of 
$55.0 million. The New Ultraco Debt Facility is secured by 29 vessels. The New Ultraco Debt Facility was refinanced on 
October 1, 2021.

Convertible Bond Debt: Convertible Bond Debt refers to 
$114.1 million that the Company raised from its issuance of 5.0% Convertible Senior Notes on 
July 29, 2019. They are due in 2024.

Super Senior Facility: Super Senior Facility refers to the credit facility for 
$15.0 million, by and among Shipco as borrower, and 
ABN AMRO Capital USA LLC, as original lender, mandated lead arranger and agent. During the third quarter of 2021, the Company cancelled the Super Senior Revolving Facility. There were no outstanding amounts under the facility.

Holdco Revolving Credit Facility: Holdco Revolving Credit Facility refers to the senior secured revolving credit facility for 
$35.0 million, by and among 
Eagle Bulk Holdco LLC (“Holdco”), a wholly-owned subsidiary of the Company, as borrower, and Crédit 
Agricole Corporate and Investment Bank, as lender, facility agent, security trustee and mandated lead arranger with Nordea Bank ABP, 
New York Branch. The Holdco Revolving Credit Facility is secured by three vessels and had an outstanding debt of 
$24.0 million as of 
September 30, 2021. The Holdco Revolving Credit Facility was refinanced on 
October 1, 2021.

Conference Call Information

As previously announced, members of Eagle Bulk’s senior management team will host a teleconference and webcast at 
8:00 a.m. ET on 
Friday, November 5, 2021, to discuss the third quarter results.

To participate in the teleconference, investors and analysts are invited to call 1 844-282-4411 in the 
U.S., or 1 512-900-2336 outside of the 
U.S., and reference participant code 7077196. A simultaneous webcast of the call, including a slide presentation for interested investors and others, may be accessed by visiting http://www.eagleships.com

A replay will be available following the call from 
11:00 AM ET on 
November 5, 2021 until 
11:00 AM ET on 
November 15, 2021. To access the replay, call +1 855-859-2056 in the 
U.S., or +1 404-537-3406 outside of the 
U.S., and reference passcode 7077196.

About Eagle Bulk Shipping Inc.


Eagle Bulk Shipping Inc. (“Eagle” or the “Company”) is a 
U.S. based fully integrated shipowner-operator providing global transportation solutions to a diverse group of customers including miners, producers, traders, and end users. Headquartered in 
Stamford, Connecticut, with offices in 
Singapore and 
Copenhagen, Denmark, Eagle focuses exclusively on the versatile mid-size drybulk vessel segment and owns one of the largest fleets of Supramax/Ultramax vessels in the world. The Company performs all management services in-house (including: strategic, commercial, operational, technical, and administrative) and employs an active management approach to fleet trading with the objective of optimizing revenue performance and maximizing earnings on a risk-managed basis. For further information, please visit our website: 
www.eagleships.com  

Website Information 

We intend to use our website, www.eagleships.com, as a means of disclosing material non-public information and for complying with our disclosure obligations under Regulation FD. Such disclosures will be included in our website’s Investor Relations section. Accordingly, investors should monitor the Investor Relations portion of our website, in addition to following our press releases, filings with the 
SEC, public conference calls, and webcasts. To subscribe to our e-mail alert service, please click the “Investor Alerts” link in the Investor Relations section of our website and submit your email address. The information contained in, or that may be accessed through, our website is not incorporated by reference into or a part of this document or any other report or document we file with or furnish to the 
SEC, and any references to our website are intended to be inactive textual references only.

Disclaimer: Forward-Looking Statements

Matters discussed in this release may constitute forward-looking statements that may be deemed to be “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements reflect current views with respect to future events and financial performance and may include statements concerning plans, objectives, goals, strategies, future events or performance, and underlying assumptions and other statements, which are other than statements of historical facts. These statements may include words such as “believe,” “estimate,” “project,” “intend,” “expect,” “plan,” “anticipate,” and similar expressions in connection with any discussion of the timing or nature of future operating or financial performance or other events.

The forward-looking statements in this release are based upon various assumptions, many of which are based, in turn, upon further assumptions, including without limitation, examination of historical operating trends, data contained in our records and other data available from third parties. Although 
Eagle Bulk Shipping Inc. believes that these assumptions were reasonable when made, because these assumptions are inherently subject to significant uncertainties and contingencies which are difficult or impossible to predict and are beyond our control, 
Eagle Bulk Shipping Inc. cannot assure you that it will achieve or accomplish these expectations, beliefs or projections.

Important factors that, in our view, could cause actual results to differ materially from those discussed in the forward-looking statements include the strength of world economies and currencies, general market conditions, including changes in charter hire rates and vessel values, changes as a result of COVID-19, including the availability and effectiveness of vaccines on a widespread basis and the impact of any mutations of the virus, changes in demand that may affect attitudes of time charterers to scheduled and unscheduled drydocking, changes in vessel operating expenses, including drydocking and insurance costs, or actions taken by regulatory authorities, ability of our counterparties to perform their obligations under sales agreements, charter contracts, and other agreements on a timely basis, potential liability from future litigation, domestic and international political conditions, potential disruption of shipping routes due to accidents and political events or acts by terrorists.

Risks and uncertainties are further described in reports filed by 
Eagle Bulk Shipping Inc. with the 
SEC.

CONTACT

Company Contact:
Frank De Costanzo
Chief Financial Officer

Eagle Bulk Shipping Inc.
Tel. +1 203-276-8100
Email: 
mailto:investor@eagleships.com 

Media:

Rose and Company
Tel. +1 212-359-2228

Source: Eagle Bulk Shipping Inc. 

Eagle Bulk Shipping Inc. Reports Record Results for the Third Quarter of 2021


Eagle Bulk Shipping Inc. Reports Record Results for the Third Quarter of 2021

 

STAMFORD, Conn.
Nov. 04, 2021 (GLOBE NEWSWIRE) — 
Eagle Bulk Shipping Inc. (NASDAQ: EGLE) (“Eagle Bulk”, “Eagle” or the “Company”), one of the world’s largest owner-operators within the drybulk vessel segment, today reported financial results for the quarter ended 
September 30, 2021.

Quarter highlights:

  • Generated Revenues, net of 
    $183.4 million

    • Generated TCE Revenue (1) of 
      $127.1 million
    • Achieved TCE (1) of 
      $29,088/day

  • Realized record net income of 
    $78.3 million, or 
    $6.12 per basic share

    • Adjusted net income(1) of 
      $72.1 million, or 
      $5.63(1) per adjusted basic share
  • Generated Adjusted EBITDA(1) of 
    $91.0 million

  • Declared a quarterly dividend of 
    $2.00 per share for the third quarter of 2021. Payable on 
    November 24, 2021 to shareholders of record at the close of business on 
    November 15, 2021

  • Took delivery of previously announced vessel acquisitions, the M/V Antwerp Eagle, M/V Newport Eagle and M/V Valencia Eagle

Recent Developments:

  • Executed 
    $400.0 million comprehensive refinancing, lowering cost of debt and extending maturity duration

    • New facility consists of 
      $300.0 million term loan and 
      $100.0 million revolver facility out of which 
      $50.0 million was drawn on the date of closing
  • Repaid the 
    $50.0 million revolver with the cash generated from operations bringing our revolver availability to 
    $100.0 million

  • Established new dividend policy and 
    $50.0 million share repurchase program

  • Looking ahead, fixed 75% of Q4 2021 available days at an average TCE of 
    $32,400 as of 
    November 4, 2021

Eagle’s CEO  Gary Vogel commented, “Drybulk freight rates continued to strengthen in the third quarter, and Eagle’s strong leverage to the market produced 
$78 million of net income for the quarter. Not only does this represent the highest quarterly net income Eagle has achieved, it also eclipses the Company’s best ever annual result!

Following our recently adopted dividend policy of paying quarterly cash dividends equal to a minimum of 30% of net income, our Board has authorized a quarterly dividend of 
$2.00 per share for the third quarter. We have also fully paid down our 
$100 million revolving credit facility, delivering on our commitment to simultaneously de-lever and return capital to our shareholders. It is particularly gratifying to be in position to deliver a meaningful cash distribution to shareholders following the multi-year transformation of the Company.

Looking ahead, our TCE performance continues to improve, and as of today, we have covered approximately 75% of our available days for the fourth quarter at a net TCE of 
$32,400. As such, we are on track to exceed our third quarter performance, which will support continued value creation and return of capital to our shareholders. Notwithstanding short-term volatility, which is an inherent part of our markets, we maintain an optimistic outlook on market developments going forward, based on both positive demand and historically low supply side fundamentals.”

Fleet Operating Data 

  Three Months Ended   Nine Months Ended
  September 30, 2021   September 30, 2020   September 30, 2021   September 30, 2020
Ownership Days 4,697     4,546     13,407     13,646  
Chartered in Days 563     535     1,718     1,664  
Available Days 4,931     4,940     14,403     14,818  
Operating Days 4,908     4,905     14,308     14,698  
Fleet Utilization (%) 99.5 %   99.3 %   99.3 %   99.2 %

Fleet Development

Vessels acquired and delivered into the fleet in the third quarter of 2021

  • Newport Eagle, a Supramax (58K DWT / 2011-built)
  • Antwerp Eagle, an Ultramax (64K DWT / 2015-built)

Vessels acquired and delivered in the fourth quarter of 2021

  • Valencia Eagle, an Ultramax (64K DWT / 2015-built)

Vessels sold and delivered in the third quarter of 2021

  • Tern, a Supramax (50K DWT / 2003-built)

Results of Operations for the three and nine months ended September 30, 2021 and 2020

For the three months ended 
September 30, 2021, the Company reported net income of 
$78.3 million, or basic and diluted income of 
$6.12 per share and 
$4.92 per share, respectively. In the comparable quarter of 2020, the Company reported a net loss of 
$11.2 million, or basic and diluted loss of 
$1.09 per share.

For the three months ended 
September 30, 2021, the Company reported an adjusted net income of 
$72.1 million, which excludes the unrealized gain on derivative instruments and loss on debt extinguishment of 
$6.3 million and 
$0.1 million, respectively, or basic and diluted adjusted income of 
$5.63 per share and 
$4.52 per share, respectively.

For the nine months ended 
September 30, 2021, the Company reported net income of 
$97.4 million, or basic and diluted income of 
$7.96 per share and 
$6.34 per share, respectively. In the comparable period of 2020, the Company reported a net loss of 
$35.2 million, or basic and diluted loss of 
$3.42 per share.

For the nine months ended 
September 30, 2021, the Company reported an adjusted net income of 
$121.7 million, which excludes the unrealized loss on derivative instruments and loss on debt extinguishment of 
$24.2 million and 
$0.1 million, respectively, or basic and diluted adjusted income of 
$9.95 per share and 
$7.93 per share, respectively.

Revenues, net

Revenues, net for the three months ended 
September 30, 2021 were 
$183.4 million compared with 
$68.2 million recorded in the comparable quarter in 2020. The increase in revenues was primarily attributable to higher charter rates as a result of the market recovery with increase in demand for drybulk products.

Revenues, net for the nine months ended 
September 30, 2021 and 2020 were 
$409.8 million and 
$200.0 million, respectively. The increase in revenues was primarily due to higher charter rates offset by a decrease in available days due to fewer owned days.

Voyage expenses

Voyage expenses for the three months ended 
September 30, 2021 and 2020 were 
$30.3 million compared to 
$19.6 million in the comparable quarter in 2020. The increase in voyage expenses was primarily due to an increase in bunker consumption expense as bunker fuel prices increased in the current year as well as an increase in voyage charter business and an increase in broker commission expense as a result of the increase in revenues.

Voyage expenses for the nine months ended 
September 30, 2021 were 
$81.4 million compared to 
$70.0 million in the comparable period in 2020. The increase in voyage expenses was primarily due to an increase in bunker consumption expense and an increase in broker commission expense as a result of the increase in revenues.

Vessel operating expenses

Vessel operating expenses for the three months ended 
September 30, 2021 were 
$28.1 million compared to 
$21.7 million in the comparable quarter in 2020. The increase in vessel operating expenses was primarily attributable to increases in lubes expense as a result of an increase in prices as well as higher inventory levels and vessel start-up expenses as the Company purchased two vessels in the third quarter of 2021. The Company continues to incur higher costs related to the delivery of stores and spares, as well as crew changes as a result of the ongoing COVID-19 pandemic. The ownership days for the three months ended 
September 30, 2021 and 2020 were 4,697 and 4,546, respectively.

Average daily vessel operating expenses excluding one-time, non-recurring expenses related to vessel acquisitions and sales and termination charges relating to change in crewing manager on some of our vessels for the three months ended 
September 30, 2021 was 
$5,401 as compared to 
$4,784 for the three months ended 
September 30, 2020.

Vessel operating expenses for the nine months ended 
September 30, 2021 were 
$73.3 million compared to 
$65.7 million in the comparable period in 2020. The increase in vessel expenses was primarily attributable to an increase in lubes expense as a result of an increase in prices, consumption due to increase in vessel speeds as well as higher inventory levels, increase in stores and spares delivery costs, crew wages, crew changes due to ongoing COVID-19 pandemic, and vessel start-up expenses as the Company purchased and took delivery of eight vessels during 2021. The ownership days for the nine months ended 
September 30, 2021 and 2020 were 13,407 and 13,646, respectively.

Average daily vessel operating expenses excluding one-time, non-recurring expenses related to vessel acquisitions and sales and termination charges relating to change in crewing manager on some of our vessels for the nine months ended 
September 30, 2021 was 
$5,114 as compared to 
$4,813 for the nine months ended 
September 30, 2020.

Charter hire expenses

Charter hire expenses for the three months ended 
September 30, 2021 were 
$10.7 million compared to 
$5.1 million in the comparable quarter in 2020. The increase in charter hire expenses was principally due to an increase in charter hire rates due to improvement in the charter hire market and a marginal increase in chartered-in days. The total chartered-in days for the three months ended 
September 30, 2021 were 563 compared to 535 for the comparable quarter in the prior year. The Company currently charters in four Ultramax vessels on a long term basis with remaining lease term of approximately one year each.

Charter hire expenses for the nine months ended 
September 30, 2021 were 
$25.4 million compared to 
$15.8 million in the comparable period in 2020. The increase in charter hire expenses was primarily due to an increase in charter hire rates due to improvement in the charter hire market and an increase in the number of chartered-in days. The total chartered-in days for the nine months ended 
September 30, 2021 were 1,718 compared to 1,664 for the comparable period in the prior year.

Depreciation and amortization

Depreciation and amortization expense for the three months ended 
September 30, 2021 and 2020 was 
$13.6 million and 
$12.6 million, respectively. Total depreciation and amortization expense for the three months ended 
September 30, 2021 includes 
$11.4 million of vessel and other fixed asset depreciation and 
$2.2 million relating to the amortization of deferred drydocking costs. Comparable amounts for the three months ended 
September 30, 2020 were 
$10.8 million of vessel and other fixed asset depreciation and 
$1.8 million of amortization of deferred drydocking costs.

Depreciation and amortization expense for the nine months ended 
September 30, 2021 and 2020 was 
$39.2 million and 
$37.6 million, respectively. Total depreciation and amortization expense for the nine months ended 
September 30, 2021 includes 
$33.0 million of vessel and other fixed asset depreciation and 
$6.2 million relating to the amortization of deferred drydocking costs. Comparable amounts for the nine months ended 
September 30, 2020 were 
$32.1 million of vessel and other fixed asset depreciation and 
$5.5 million of amortization of deferred drydocking costs.

General and administrative expenses

General and administrative expenses for the three months ended 
September 30, 2021 and 2020 were 
$7.9 million and 
$8.0 million, respectively. General and administrative expenses included stock-based compensation of 
$0.8 million and 
$0.7 million for the three months ended 
September 30, 2021 and 2020, respectively.

General and administrative expenses for the nine months ended 
September 30, 2021 and 2020 were 
$23.6 million and 
$22.7 million, respectively. General and administrative expenses included stock-based compensation of 
$2.2 million and 
$2.3 million for the nine months ended 
September 30, 2021 and 2020, respectively. The increase in general and administrative expenses relates to an increase in office expenses as our employees returned to our offices, compensation expenses and fees for legal and professional services.

Other operating expense

Other operating expense for the three and nine months ended 
September 30, 2021 was 
$0.8 million and 
$2.3 million, respectively. In 
March 2021, the 
U.S. government began investigating an allegation that one of our vessels may have improperly disposed of ballast water that entered the engine room bilges during a repair. The Company posted a surety bond as security for any fines and penalties. Other operating expense consists of expenses relating to the incident, which include legal fees, surety bond expenses, vessel off-hire, crew changes and travel costs.

Interest expense

Interest expense for the three months ended 
September 30, 2021 and 2020 was 
$8.5 million and 
$9.0 million, respectively. The decrease in interest expense is mainly due to lower outstanding debt under the Norwegian Bond and the New Ultraco Debt Facility as we repaid the 
$55.0 million revolver loan under the New Ultraco Debt Facility as well as quarterly debt amortization of the term loan. In addition, we repaid 
$15.0 million under the Super Senior Facility in the first quarter of 2021.

Interest expense for the nine months ended 
September 30, 2021 and 2020 was 
$25.6 million and 
$26.9 million, respectively. The decrease in interest expense was primarily due to a decrease in outstanding debt under the Norwegian Bond Debt and a decrease in interest rates as well as the outstanding debt under the New Ultraco Debt Facility.

Realized and unrealized loss/(gain) on derivative instruments, net

Realized and unrealized loss on derivative instruments, net for the three months ended 
September 30, 2021 and 2020 was 
$9.0 million and 
$3.0 million, respectively. The increase in realized and unrealized losses on derivative instruments was primarily due to the sharp increase in charter hire rates. The non-cash unrealized losses on forward freight agreements (“FFA”) related to the last quarter of 2021 and full year 2022 amounted to 
$24.4 million based on 2,520 days hedged at a weighted average FFA contract price of 
$20,309 per day.

Realized and unrealized loss on derivative instruments, net for the nine months ended 
September 30, 2021 was 
$45.6 million compared to a realized and unrealized gain on derivative instruments, net of 
$4.0 million for the nine months ended 
September 30, 2020. The increase in realized and unrealized losses on derivative instruments was primarily due to the sharp increase in charter hire rates.        

Liquidity and Capital Resources

  Nine months Ended
  September 30, 2021   September 30, 2020
Net cash provided by/(used in) operating activities (1) $ 120,914,949       $ (2,346,990 )  
Net cash used in investing activities (2) (106,767,451 )     (17,529,527 )  
Net cash provided by financing activities (3) 22,648,099       46,027,292    
Net increase in cash, cash equivalents and restricted cash 36,795,597       26,150,775    
Cash, cash equivalents and restricted cash at beginning of period 88,848,771       59,130,285    
Cash, cash equivalents and restricted cash at end of period $ 125,644,368       $ 85,281,060    

(1) Net cash provided by operating activities for the nine months ended 
September 30, 2021 was 
$120.9 million, compared with net cash used in operating activities of 
$2.3 million in the comparable period in 2020. The cash flows from operating activities increased as compared to the same period in the prior year primarily due to the increase in charter hire rates.

(2) Net cash used in investing activities for the nine months ended 
September 30, 2021 was 
$106.8 million, compared to 
$17.5 million in the comparable period in the prior year. During the nine months ended 
September 30, 2021, the Company purchased eight vessels for 
$107.8 million and paid 
$2.2 million as an advance for the purchase of one vessel delivered in the fourth quarter of 2021. The Company paid 
$4.6 million for the purchase of ballast water treatment systems on our fleet. Additionally, the Company paid 
$1.6 million for vessel improvements. This use of cash was partially offset by the proceeds from the sale of one vessel for net proceeds of 
$9.2 million. The Company also received insurance proceeds of 
$0.2 million for hull and machinery claims.

(3) Net cash provided by financing activities for the nine months ended 
September 30, 2021 was 
$22.6 million compared to 
$46.0 million in the comparable period in 2020. During the nine months ended 
September 30, 2021, the Company received 
$55.0 million in proceeds from the revolver loan under the New Ultraco Debt Facility, 
$16.5 million in proceeds from the term loan under the New Ultraco Debt Facility, 
$24.0 million in proceeds from the Holdco Revolving Credit Facility and 
$27.2 million in net proceeds from the ATM offering. The Company repaid 
$24.3 million of the New Ultraco Debt Facility, 
$4.0 million of the Norwegian Bond Debt, 
$55.0 million of the revolver loan under the New Ultraco Debt Facility and 
$15.0 million of the revolver loan under the Super Senior Facility. The Company also paid 
$1.0 million to settle net share equity awards. Additionally, the Company paid 
$0.3 million to the lenders of the Holdco Revolving Credit Facility, 
$0.3 million to the lenders of the New Ultraco Debt Facility and 
$0.3 million in financing costs relating to the equity offerings in 
December 2020.

As of 
September 30, 2021, our cash and cash equivalents including restricted cash was 
$125.6 million compared to 
$88.8 million as of 
December 31, 2020.

As of 
September 30, 2021, the Company’s debt consisted of 
$176.0 million in outstanding bonds under the Norwegian Bond Debt, 
$158.7 million under the New Ultraco Debt Facility, 
$24.0 million under the Holdco Revolving Credit Facility and the Convertible Bond Debt of 
$114.1 million.

On 
October 1, 2021, we entered into a new credit agreement that provides for an aggregate principal amount of 
$400.0 million, which consists of (i) a term loan facility in an aggregate principal amount of 
$300.0 million and (ii) a revolving credit facility in an aggregate principal amount of 
$100.0 million to be used for refinancing the outstanding debt including accrued interest and commitment fees under the existing facilities and for general corporate purposes. Pursuant to the credit agreement, the Company borrowed 
$350.0 million and together with cash on hand repaid the outstanding debt, accrued interest and commitment fees under the existing facilities. As of the date of this press release, the revolver availability under the new credit agreement is 
$100.0 million.

Capital Expenditures and Drydocking

Our capital expenditures relate to the purchase of vessels and capital improvements to our vessels, which are expected to enhance the revenue earning capabilities and safety of the vessels.

In addition to acquisitions that we may undertake in future periods, the Company’s other major capital expenditures include funding the Company’s program of regularly scheduled drydocking necessary to comply with international shipping standards and environmental laws and regulations. Although the Company has some flexibility regarding the timing of its drydocking, the costs are relatively predictable. Management anticipates that vessels are to be drydocked every two and a half years for vessels older than 15 years and five years for vessels younger than 15 years. Funding of these requirements is anticipated to be met with cash from operations. We anticipate that this process of recertification will require us to reposition these vessels from a discharge port to shipyard facilities, which will reduce our available days and operating days during that period.

Drydocking costs incurred are deferred and amortized to expense on a straight-line basis over the period through the date of the next scheduled drydocking for those vessels. In the nine months ended 
September 30, 2021, six of our vessels completed drydock and two vessels were in drydock as of 
September 30, 2021, and we incurred drydocking expenditures of 
$10.7 million. In the nine months ended 
September 30, 2020, eight of our vessels completed drydock and we incurred drydocking expenditures of 
$10.8 million.

The following table represents certain information about the estimated costs for anticipated vessel drydockings, BWTS, and vessel upgrades in the next four quarters, along with the anticipated off-hire days:

    Projected Costs (1) (in millions)
Quarter Ending Off-hire Days(2) BWTS Drydocks Vessel Upgrades(3)
December 31, 2021 319   $ 3.3   $ 5.5   $ 1.2  
March 31, 2022 252   2.4   4.6   0.8  
June 30, 2022 189   0.4   1.2   0.4  
September 30, 2022 76     0.2    


(1) Actual costs will vary based on various factors, including where the drydockings are actually performed.
(2) Actual duration of off-hire days will vary based on the age and condition of the vessel, yard schedules and other factors.
(3) Vessel upgrades represents capex relating to items such as high-spec low friction hull paint which improves fuel efficiency and reduces fuel costs, 
NeoPanama Canal chock fittings enabling vessels to carry additional cargo through the new 
Panama Canal locks, as well as other retrofitted fuel-saving devices. Vessel upgrades are discretionary in nature and evaluated on a business case-by-case basis.

SUMMARY CONSOLIDATED FINANCIAL AND OTHER DATA

The following table summarizes the Company’s selected condensed consolidated financial and other data for the periods indicated below.

 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

  Three Months Ended   Nine Months Ended
  September 30,
2021
  September 30,
2020
  September 30,
2021
  September 30,
2020
Revenues, net $ 183,392,700     $ 68,182,301     $ 409,815,454     $ 199,952,404  
               
Voyage expenses 30,272,949     19,627,919     81,410,602     69,960,025  
Vessel operating expenses 28,125,682     21,748,531     73,323,785     65,680,913  
Charter hire expenses 10,723,737     5,060,503     25,373,501     15,820,809  
Depreciation and amortization 13,570,361     12,617,803     39,187,344     37,587,477  
General and administrative expenses 7,948,037     7,995,715     23,559,217     22,724,190  
Other operating expense 791,572         2,311,816      
Operating lease impairment             352,368  
(Gain)/loss on sale of vessels (3,962,093 )   389,207     (3,962,093 )   389,207  
Total operating expenses 87,470,245     67,439,678     241,204,172     212,514,989  
Operating income/(loss) 95,922,455     742,623     168,611,282     (12,562,585 )
Interest expense 8,511,117     8,954,200     25,561,676     26,883,094  
Interest income (19,533 )   (23,644 )   (52,831 )   (236,633 )
Loss on debt extinguishment 99,033         99,033      
Realized and unrealized loss/(gain) on derivative instruments, net 8,990,568     2,971,353     45,587,799     (4,030,674 )
Total other expense, net 17,581,185     11,901,909     71,195,677     22,615,787  
Net income/(loss) $ 78,341,270     $ (11,159,286 )   $ 97,415,605     $ (35,178,372 )
               
Weighted average shares outstanding:              
Basic 12,802,401     10,279,698     12,237,288     10,274,906  
Diluted 15,936,374     10,279,698     15,354,481     10,274,906  
               
Per share amounts:              
Basic income/(loss) $ 6.12     $ (1.09 )   $ 7.96     $ (3.42 )
Diluted income/(loss) $ 4.92     $ (1.09 )   $ 6.34     $ (3.42 )
                               

CONDENSED CONSOLIDATED BALANCE SHEETS

  September 30, 2021   December 31, 2020
ASSETS:      
Current assets:      
Cash and cash equivalents $ 100,011,694     $ 69,927,594  
Restricted cash – current 25,557,674     18,846,177  
Accounts receivable, net of a reserve of 
$2,169,958 and 
$2,357,191, respectively
24,243,815     13,843,480  
Prepaid expenses 4,638,401     3,182,815  
Inventories 17,091,901     11,624,833  
Collateral on derivatives 31,369,664      
Other current assets 1,689,972     839,881  
Total current assets 204,603,121     118,264,780  
Noncurrent assets:      
Vessels and vessel improvements, at cost, net of accumulated depreciation of 
$206,815,553 and 
$177,771,755, respectively
898,405,068     810,713,959  
Advance for vessel purchase 2,200,000     3,250,000  
Operating lease right-of-use assets 22,845,697     7,540,871  
Other fixed assets, net of accumulated depreciation of 
$1,346,243 and 
$1,137,562, respectively
309,625     489,179  
Restricted cash – noncurrent 75,000     75,000  
Deferred drydock costs, net 28,343,436     24,153,776  
Advances for ballast water systems and other assets 5,875,314     2,639,491  
Total noncurrent assets 958,054,140     848,862,276  
Total assets $ 1,162,657,261     $ 967,127,056  
LIABILITIES & STOCKHOLDERS’ EQUITY      
Current liabilities:      
Accounts payable $ 15,169,624     $ 10,589,970  
Accrued interest 7,075,532     4,690,135  
Other accrued liabilities 14,660,495     11,747,064  
Fair value of derivatives – current 24,381,090     481,791  
Current portion of operating lease liabilities 21,094,309     7,615,371  
Unearned charter hire revenue 17,045,647     8,072,295  
Holdco Revolving Credit Facility, net of debt issuance costs 23,821,677      
Current portion of long-term debt 42,666,521     39,244,297  
Total current liabilities 165,914,895     82,440,923  
Noncurrent liabilities:      
Norwegian Bond Debt, net of debt discount and debt issuance costs 166,351,589     169,290,230  
Super Senior Facility, net of debt issuance costs     14,896,357  
New Ultraco Debt Facility, net of debt issuance costs 121,182,097     132,083,949  
Convertible Bond Debt, net of debt discount and debt issuance costs 99,813,315     96,660,485  
Fair value of derivatives – noncurrent     650,607  
Noncurrent portion of operating lease liabilities 1,744,619     686,422  
Total noncurrent liabilities 389,091,620     414,268,050  
Total liabilities 555,006,515     496,708,973  
Commitments and contingencies      
Stockholders’ equity:      
Preferred stock, 
$.01 par value, 25,000,000 shares authorized, none issued as of 
September 30, 2021 and 
December 31, 2020
     
Common stock, 
$0.01 par value, 700,000,000 shares authorized, 12,863,998 and 11,661,797 shares issued and outstanding as of 
September 30, 2021 and 
December 31, 2020, respectively
128,640     116,618  
Additional paid-in capital 982,652,311     943,571,685  
Accumulated deficit (374,722,217 )   (472,137,822 )
Accumulated other comprehensive loss (407,988 )   (1,132,398 )
Total stockholders’ equity 607,650,746     470,418,083  
Total liabilities and stockholders’ equity $ 1,162,657,261     $ 967,127,056  
 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

  Nine Months Ended
  September 30, 2021   September 30, 2020
Cash flows from operating activities:      
Net income/(loss) $ 97,415,605     $ (35,178,372 )
Adjustments to reconcile net income/(loss) to net cash provided by/(used in) operating activities:      
Depreciation 32,951,082     32,085,266  
Amortization of operating lease right-of-use assets 10,535,980     9,388,238  
Amortization of deferred drydocking costs 6,236,262     5,502,211  
Amortization of debt discount and debt issuance costs 5,442,978     4,654,871  
Loss on debt extinguishment 99,033      
(Gain)/loss on sale of vessels (3,962,093 )   389,207  
Operating lease impairment     352,368  
Net unrealized loss on fair value of derivatives 24,193,472     2,677,003  
Stock-based compensation expense 2,235,279     2,300,444  
Drydocking expenditures (10,736,908 )   (10,830,172 )
Changes in operating assets and liabilities:      
Accounts payable 4,638,944     (4,135,537 )
Accounts receivable (10,645,335 )   2,956,653  
Accrued interest 2,385,397     1,850,383  
Inventories (5,467,068 )   4,130,347  
Operating lease liabilities current and noncurrent (11,303,671 )   (9,915,541 )
Collateral on derivatives (31,369,664 )    
Other current and noncurrent assets (1,149,973 )   (5,905,400 )
Other accrued liabilities 1,897,863     (5,872,683 )
Prepaid expenses (1,455,586 )   1,906,748  
Unearned charter hire revenue 8,973,352     1,296,976  
Net cash provided by/(used in) operating activities 120,914,949     (2,346,990 )
       
Cash flows from investing activities:      
Purchase of vessels and vessel improvements (109,384,938 )   (605,660 )
Advance for vessel purchase (2,200,000 )    
Purchase of scrubbers and ballast water systems (4,557,463 )   (25,224,068 )
Proceeds from hull and machinery insurance claims 245,000     3,749,779  
Proceeds from sale of vessel 9,159,077     4,594,081  
Purchase of other fixed assets (29,127 )   (43,659 )
Net cash used in investing activities (106,767,451 )   (17,529,527 )
       
Cash flows from financing activities:      
Proceeds from New Ultraco Debt Facility 16,500,000     22,550,000  
Repayment of Norwegian Bond Debt (4,000,000 )   (4,000,000 )
Repayment of term loan under New Ultraco Debt Facility (24,258,223 )   (20,923,319 )
Repayment of revolver loan under New Ultraco Debt Facility (55,000,000 )   (20,000,000 )
Repayment of revolver loan under Super Senior Facility (15,000,000 )    
Proceeds from revolver loan under New Ultraco Debt Facility 55,000,000     55,000,000  
Proceeds from revolver loan under Super Senior Facility     15,000,000  
Proceeds from Holdco Revolving Credit Facility 24,000,000      
Proceeds from issuance of shares under ATM Offering, net of commissions 27,242,417      
Cash received from exercise of stock options 55,578      
Cash used to settle net share equity awards (985,686 )   (1,161,301 )
Equity offerings issuance costs (291,830 )    
Debt issuance costs paid to lenders on New Ultraco Debt Facility (328,241 )   (381,471 )
Debt issuance costs paid to lenders of Holdco Revolving Credit Facility (285,893 )   —   
Cash used to settle fractional shares —      (12,513 )
Cash paid to bondholder upon conversion of Convertible Bond Debt (23 )   —   
Other financing costs     (44,104 )
Net cash provided by financing activities 22,648,099     46,027,292  
       
Net increase in Cash, cash equivalents and restricted cash 36,795,597     26,150,775  
Cash, cash equivalents and restricted cash at beginning of period 88,848,771     59,130,285  
Cash, cash equivalents and restricted cash at end of period $ 125,644,368     $ 85,281,060  
SUPPLEMENTAL CASH FLOW INFORMATION      
Cash paid during the period for interest $ 17,462,440     $ 20,377,697  
Accruals for vessel purchases and vessel improvements included in Other accrued liabilities $ 499,578     $  
Accruals for scrubbers and ballast water treatment systems included in Accounts payable and Other accrued liabilities $ 3,258,545     $ 5,915,948  
Accrual for issuance costs for ATM Offering included in Other accrued liabilities $ 104,080     $  
Accruals for debt issuance costs included in Accounts payable and Other accrued liabilities $ 508,768     $ 200,000  
               

Supplemental Information – Non-GAAP Financial Measures

        This release includes various financial measures that are non-GAAP financial measures as defined under the rules of the 
Securities and Exchange Commission (SEC). We believe these measures provide important supplemental information to investors to use in evaluating ongoing operating results. We use these measures, together with GAAP measures, for internal managerial purposes and as a means to evaluate period-to-period comparisons. These non-GAAP financial measures are also used as supplemental financial measures by external users of our financial statements, such as investors, commercial banks and others, to assess our operating performance as compared to that of other companies in our industry. However, we do not, and you should not, rely on non-GAAP financial measures alone as measures of our performance, and these non-GAAP financial measures should not be considered an alternative to other measures of financial performance or liquidity presented in accordance with GAAP. Additionally, because non-GAAP financial measures are not standardized, these non-GAAP financial measures may not be comparable to similarly titled measures of another company. Nonetheless, we believe that non-GAAP financial measures reflect an additional way of viewing aspects of our operations that when taken together with GAAP results and the reconciliations to corresponding GAAP financial measures that we also provide in our press releases provide a more complete understanding of factors and trends affecting our business. We strongly encourage you to review all of our financial statements and publicly-filed reports in their entirety and to not rely on any single financial measure.

Non-GAAP Financial Measures

(1) Adjusted net income/(loss) and Adjusted Basic and Diluted income/(loss) per share

Adjusted net income/(loss) and Adjusted Basic and Diluted income/(loss) per share represents Net income and Basic and Diluted income/(loss) per share, respectively, as adjusted to exclude non-cash unrealized losses/(gains) on derivatives and loss on debt extinguishment. The Company utilizes derivative instruments such as FFAs to partially hedge against its underlying long physical position in ships (as represented by owned and third-party chartered-in vessels). The Company does not apply hedge accounting, and, as such, the mark-to-market gains/(losses) on forward hedge positions impact current quarter results, causing timing mismatches in the Statement of Operations. Additionally, we believe that loss on debt extinguishment is not representative of our normal business operations. We believe that Adjusted net income/(loss) and Adjusted income/(loss) per share are more useful to analysts and investors in comparing the results of operations and operational trends between periods and relative to other peer companies in our industry. Our Adjusted net income/(loss) should not be considered an alternative to net income/(loss), operating income/(loss), cash flows provided by/(used in) by operating activities or any other measure of financial performance or liquidity presented in accordance with 
U.S. GAAP. As noted above, our Adjusted net income/(loss) may not be comparable to similarly titled measures of another company because all companies may not calculate Adjusted net income/(loss) in the same manner.

The following table presents the reconciliation of our Net income/(loss) to Adjusted net income/(loss):

Reconciliation of GAAP Net income/(loss) to Adjusted Net income/(loss)

  Three Months Ended   Nine Months Ended
  September 30,
2021
  September 30,
2020
  September 30,
2021
  September 30,
2020
Net income/(loss) $ 78,341,270     $ (11,159,286 )   $ 97,415,605   $ (35,178,372 )
Adjustments to reconcile net income/(loss) to Adjusted net income/(loss):              
Loss on debt extinguishment 99,033         99,033    
Unrealized (gain)/loss on derivatives (6,347,446 )   1,942,386     24,193,472   2,860,403  
Adjusted Net income/(loss) $ 72,092,857     $ (9,216,900 )   $ 121,708,110   $ (32,317,969 )
               
Weighted average shares outstanding:              
Basic 12,802,401     10,279,698     12,237,288   10,274,906  
Diluted (1) 15,936,374     10,279,698     15,354,481   10,274,906  
               
Per share amounts:              
Basic adjusted net income/(loss) $ 5.63     $ (0.90 )   $ 9.95   $ (3.15 )
Diluted adjusted net income/(loss)(1) $ 4.52     $ (0.90 )   $ 7.93   $ (3.15 )
                             

(1) The number of shares used in the Diluted income per share and Diluted adjusted net income per share calculation for the three and nine months ended 
September 30, 2021 includes 2,906,035 dilutive shares related to the Convertible Bond Debt based on If-converted method per US GAAP in addition to the restricted stock awards and options based on 
Treasury stock method.

(2) EBITDA and Adjusted EBITDA

We define EBITDA as net income under GAAP adjusted for interest, income taxes, depreciation and amortization.

Our Adjusted EBITDA should not be considered an alternative to net income/(loss), operating income/(loss), cash flows provided by/(used in) by operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP. Our Adjusted EBITDA may not be comparable to similarly titled measures of another company because all companies may not calculate Adjusted EBITDA in the same manner.

Adjusted EBITDA represents EBITDA adjusted to exclude the items which represent certain non-cash, one-time and other items such as vessel impairment, unrealized loss/(gains) on derivative instruments, operating lease impairment, (gain)/loss on sale of vessels, loss on debt extinguishment and stock-based compensation expense that the Company believes are not indicative of the ongoing performance of its core operations. The Adjusted EBITDA for prior periods has been retroactively adjusted to exclude non-cash unrealized gains and losses on derivative instruments. The following table presents a reconciliation of our net income/(loss) to EBITDA and Adjusted EBITDA.

Reconciliation of GAAP Net income/(loss) to EBITDA and Adjusted EBITDA

  Three Months Ended   Nine Months Ended
  September 30,
2021
  September 30,
2020
  September 30,
2021
  September 30,
2020
Net income/(loss) $ 78,341,270     $ (11,159,286 )   $ 97,415,605     $ (35,178,372 )
Adjustments to reconcile net income/(loss) to EBITDA:              
Interest expense 8,511,117     8,954,200     25,561,676     26,883,094  
Interest income (19,533 )   (23,644 )   (52,831 )   (236,633 )
Income taxes              
EBIT 86,832,854     (2,228,730 )   122,924,450     (8,531,911 )
Depreciation and amortization 13,570,361     12,617,803     39,187,344     37,587,477  
EBITDA 100,403,215     10,389,073     162,111,794     29,055,566  
Non-cash, one-time and other adjustments to EBITDA(1) (9,433,038 )   3,072,613     22,565,691     5,902,422  
Adjusted EBITDA $ 90,970,177     $ 13,461,686     $ 184,677,485     $ 34,957,988  

(1) One-time and other adjustments to EBITDA for the three and nine months ended 
September 30, 2021 includes stock-based compensation, loss on debt extinguishment, gain on sale of vessel and unrealized (gains)/losses on derivatives. One-time and other adjustments to EBITDA for the three and nine months ended 
September 30, 2020 includes stock-based compensation, loss on sale of vessel, unrealized losses on derivatives and an operating lease impairment.

TCE revenue and TCE

Time charter equivalent (“TCE”) is a non-GAAP financial measure that is commonly used in the shipping industry primarily to compare daily earnings generated by vessels on time charters with daily earnings generated by vessels on voyage charters, because charter hire rates for vessels on voyage charters are generally not expressed in per-day amounts while charter hire rates for vessels on time charters generally are expressed in such amounts. The Company defines TCE as shipping revenues less voyage expenses and charter hire expenses and realized gains/(losses) on FFAs and bunker swaps, divided by the number of owned available days. TCE provides additional meaningful information in conjunction with shipping revenues, the most directly comparable GAAP measure, because it assists Company management in making decisions regarding the deployment and use of its vessels and in evaluating their financial performance. The Company’s calculation of TCE may not be comparable to that reported by other companies. The Company calculates relative performance by comparing TCE against the Baltic Supramax Index (“BSI”) adjusted for commissions and fleet makeup. Owned available days is the number of our ownership days less the aggregate number of days that our vessels are off-hire due to vessel familiarization upon acquisition, repairs, vessel upgrades or special surveys. The shipping industry uses available days to measure the number of days in a period during which vessels should be capable of generating revenues.

The following table presents the reconciliation of revenues, net to TCE:

Reconciliation of Revenues, net to TCE

  Three Months Ended   Nine Months Ended
  September 30,
2021
  September 30,
2020
  September 30,
2021
  September 30,
2020
Revenues, net $ 183,392,700     $ 68,182,301     $ 409,815,454     $ 199,952,404  
Less:              
Voyage expenses   (30,272,949 )     (19,627,919 )     (81,410,602 )     (69,960,025 )
Charter hire expenses   (10,723,737 )     (5,060,503 )     (25,373,501 )     (15,820,809 )
Reversal of one legacy time charter (1)         (88,080 )     (854,156 )     332,676  
Realized (loss)/gain on FFAs and bunker swaps   (15,338,015 )     (1,028,967 )     (21,394,327 )     6,891,076  
TCE revenue $ 127,057,999     $ 42,376,832     $ 280,782,868     $ 121,395,322  
               
Owned available days   4,368       4,405       12,685       13,154  
TCE $ 29,088     $ 9,620     $ 22,135     $ 9,229  

(1) The lease term of the legacy time charter concluded in the third quarter of 2021.

Glossary of Terms:

Ownership days: We define ownership days as the aggregate number of days in a period during which each vessel in our fleet has been owned by us. Ownership days are an indicator of the size of our fleet over a period and affect both the amount of revenues and the amount of expenses that we recorded during a period.

Chartered-in under operating lease days: We define chartered-in under operating lease days as the aggregate number of days in a period during which we chartered-in vessels. Periodically, the Company charters in vessels on a single trip basis.

Available days: We define available days as the number of our ownership days and chartered-in days less the aggregate number of days that our vessels are off-hire due to vessel familiarization upon acquisition, repairs, vessel upgrades or special surveys and other reasons which prevent the vessel from performing under the relevant charter party such as surveys, medical events, stowaway disembarkation, etc. The shipping industry uses available days to measure the number of days in a period during which vessels should be capable of generating revenues.

Operating days: We define operating days as the number of available days in a period less the aggregate number of days that our 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.

Fleet utilization: We calculate fleet utilization by dividing the number of our operating days during a period by the number of our available days during the period. The shipping industry uses fleet utilization to measure a company’s efficiency in finding suitable employment for its vessels and minimizing the amount of days that its vessels are off-hire for reasons other than scheduled repairs or repairs under guarantee, vessel upgrades, special surveys or vessel positioning. Our fleet continues to perform at high utilization rates.

Definitions of capitalized terms related to our Indebtedness

Norwegian Bond Debt: Norwegian Bond Debt refers to the Senior Secured Bonds issued by 
Eagle Bulk Shipco LLC, a wholly-owned subsidiary of the Company (“Shipco”), as borrower, certain wholly-owned vessel-owning subsidiaries of Shipco, as guarantors (“Shipco Vessels”), on 
November 28, 2017 for 
$200.0 million, pursuant to those certain Bond Terms, dated as of 
November 22, 2017, by and between Shipco, as issuer, and 
Nordic Trustee AS, a company existing under the laws of 
Norway (the “Bond Trustee”).

The Company issued a ten day call notice to redeem the outstanding bonds under the Norwegian Bond Debt at a redemption price of 102.475% of the nominal amount of each bond. Pursuant to the bond terms, the Company paid 
$185.6 million consisting of 
$176.0 million par value of the outstanding bonds, accrued interest of 
$5.2 million and 
$4.4 million of call premium into a defeasance account to be further credited to the bondholders upon expiry of notice period. Out of the 
$185.6 million, the Company funded 
$25.6 million to the defeasance account as of 
September 30, 2021. The remaining 
$160.0 million was funded on 
October 1, 2021. The bonds outstanding under the Norwegian Bond Debt were repaid in full on 
October 18, 2021 after the expiry of the requisite notice period.

New Ultraco Debt Facility: New Ultraco Debt Facility refers to senior secured credit facility for 
$208.4 million entered into by 
Ultraco Shipping LLC (“Ultraco”), a wholly-owned subsidiary of the Company, as the borrower (the “New Ultraco Debt Facility”), with the Company and certain of its indirectly vessel-owning subsidiaries, as guarantors (the “Guarantors”), the lenders party thereto, the swap banks party thereto, 
ABN AMRO Capital USA LLC (“ABN AMRO”), 
Credit Agricole Corporate and Investment Bank, Skandinaviska Enskilda Banken AB (PUBL) and 
DNB Markets Inc., as mandated lead arrangers and bookrunners, and 
Credit Agricole Corporate and Investment Bank, as arranger, security trustee and facility agent. The New Ultraco Debt Facility provides for an aggregate principal amount of 
$208.4 million, which consists of (i) a term loan facility of 
$153.4 million and (ii) a revolving credit facility of 
$55.0 million. The New Ultraco Debt Facility is secured by 29 vessels. The New Ultraco Debt Facility was refinanced on 
October 1, 2021.

Convertible Bond Debt: Convertible Bond Debt refers to 
$114.1 million that the Company raised from its issuance of 5.0% Convertible Senior Notes on 
July 29, 2019. They are due in 2024.

Super Senior Facility: Super Senior Facility refers to the credit facility for 
$15.0 million, by and among Shipco as borrower, and 
ABN AMRO Capital USA LLC, as original lender, mandated lead arranger and agent. During the third quarter of 2021, the Company cancelled the Super Senior Revolving Facility. There were no outstanding amounts under the facility.

Holdco Revolving Credit Facility: Holdco Revolving Credit Facility refers to the senior secured revolving credit facility for 
$35.0 million, by and among 
Eagle Bulk Holdco LLC (“Holdco”), a wholly-owned subsidiary of the Company, as borrower, and Crédit 
Agricole Corporate and Investment Bank, as lender, facility agent, security trustee and mandated lead arranger with Nordea Bank ABP, 
New York Branch. The Holdco Revolving Credit Facility is secured by three vessels and had an outstanding debt of 
$24.0 million as of 
September 30, 2021. The Holdco Revolving Credit Facility was refinanced on 
October 1, 2021.

Conference Call Information

As previously announced, members of Eagle Bulk’s senior management team will host a teleconference and webcast at 
8:00 a.m. ET on 
Friday, November 5, 2021, to discuss the third quarter results.

To participate in the teleconference, investors and analysts are invited to call 1 844-282-4411 in the 
U.S., or 1 512-900-2336 outside of the 
U.S., and reference participant code 7077196. A simultaneous webcast of the call, including a slide presentation for interested investors and others, may be accessed by visiting http://www.eagleships.com

A replay will be available following the call from 
11:00 AM ET on 
November 5, 2021 until 
11:00 AM ET on 
November 15, 2021. To access the replay, call +1 855-859-2056 in the 
U.S., or +1 404-537-3406 outside of the 
U.S., and reference passcode 7077196.

About Eagle Bulk Shipping Inc.


Eagle Bulk Shipping Inc. (“Eagle” or the “Company”) is a 
U.S. based fully integrated shipowner-operator providing global transportation solutions to a diverse group of customers including miners, producers, traders, and end users. Headquartered in 
Stamford, Connecticut, with offices in 
Singapore and 
Copenhagen, Denmark, Eagle focuses exclusively on the versatile mid-size drybulk vessel segment and owns one of the largest fleets of Supramax/Ultramax vessels in the world. The Company performs all management services in-house (including: strategic, commercial, operational, technical, and administrative) and employs an active management approach to fleet trading with the objective of optimizing revenue performance and maximizing earnings on a risk-managed basis. For further information, please visit our website: 
www.eagleships.com  

Website Information 

We intend to use our website, www.eagleships.com, as a means of disclosing material non-public information and for complying with our disclosure obligations under Regulation FD. Such disclosures will be included in our website’s Investor Relations section. Accordingly, investors should monitor the Investor Relations portion of our website, in addition to following our press releases, filings with the 
SEC, public conference calls, and webcasts. To subscribe to our e-mail alert service, please click the “Investor Alerts” link in the Investor Relations section of our website and submit your email address. The information contained in, or that may be accessed through, our website is not incorporated by reference into or a part of this document or any other report or document we file with or furnish to the 
SEC, and any references to our website are intended to be inactive textual references only.

Disclaimer: Forward-Looking Statements

Matters discussed in this release may constitute forward-looking statements that may be deemed to be “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements reflect current views with respect to future events and financial performance and may include statements concerning plans, objectives, goals, strategies, future events or performance, and underlying assumptions and other statements, which are other than statements of historical facts. These statements may include words such as “believe,” “estimate,” “project,” “intend,” “expect,” “plan,” “anticipate,” and similar expressions in connection with any discussion of the timing or nature of future operating or financial performance or other events.

The forward-looking statements in this release are based upon various assumptions, many of which are based, in turn, upon further assumptions, including without limitation, examination of historical operating trends, data contained in our records and other data available from third parties. Although 
Eagle Bulk Shipping Inc. believes that these assumptions were reasonable when made, because these assumptions are inherently subject to significant uncertainties and contingencies which are difficult or impossible to predict and are beyond our control, 
Eagle Bulk Shipping Inc. cannot assure you that it will achieve or accomplish these expectations, beliefs or projections.

Important factors that, in our view, could cause actual results to differ materially from those discussed in the forward-looking statements include the strength of world economies and currencies, general market conditions, including changes in charter hire rates and vessel values, changes as a result of COVID-19, including the availability and effectiveness of vaccines on a widespread basis and the impact of any mutations of the virus, changes in demand that may affect attitudes of time charterers to scheduled and unscheduled drydocking, changes in vessel operating expenses, including drydocking and insurance costs, or actions taken by regulatory authorities, ability of our counterparties to perform their obligations under sales agreements, charter contracts, and other agreements on a timely basis, potential liability from future litigation, domestic and international political conditions, potential disruption of shipping routes due to accidents and political events or acts by terrorists.

Risks and uncertainties are further described in reports filed by 
Eagle Bulk Shipping Inc. with the 
SEC.

CONTACT

Company Contact:
Frank De Costanzo
Chief Financial Officer

Eagle Bulk Shipping Inc.
Tel. +1 203-276-8100
Email: 
mailto:investor@eagleships.com 

Media:

Rose and Company
Tel. +1 212-359-2228

Source: Eagle Bulk Shipping Inc.