XML 99 R61.htm IDEA: XBRL DOCUMENT v3.24.1
Acquisition of Navios Containers and Navios Acquisition (Details Narrative)
$ / shares in Units, $ in Thousands
3 Months Ended 4 Months Ended 8 Months Ended 12 Months Ended
Mar. 31, 2021
USD ($)
$ / shares
shares
Apr. 30, 2021
USD ($)
Aug. 25, 2021
USD ($)
$ / shares
shares
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Dec. 31, 2020
USD ($)
Business Acquisition [Line Items]              
Effective Date of Arrangements       Mar. 31, 2021      
Bargain gain       $ 0 $ 0 $ 48,015  
Gain on acquisition of control       0 0 80,839  
Revenues       1,306,889 1,210,528 713,175  
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest       433,645 579,247 511,273  
Upon the NNA Merger Agreement [Member] | Limited Partner [Member]              
Business Acquisition [Line Items]              
Shares purchased | shares     3,388,226        
Shares conversion rate     0.1275        
Limited Partner [Member]              
Business Acquisition [Line Items]              
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest       $ 424,974 567,662 505,862  
Navios Containers [Member]              
Business Acquisition [Line Items]              
Business Acquisition, Date of Acquisition Agreement       Dec. 31, 2020      
Excess of the fair value of the identifiable net assets acquired $ 342,674            
Purchase price consideration 298,621            
Bargain gain $ 44,053       48,015    
Relevant discount factor 0.0889            
Ownership percentage 35.70%            
Fair value $ 106,997            
Closing price per common unit | $ / shares $ 9.23            
Revaluation gain $ 75,387            
Equity gain 5,452            
Gain on acquisition of control $ 80,839       80,839    
Voting rights acquired 64.30%            
Business Acquisition, Transaction Costs       $ 0 0 247  
Business Acquisition, Pro Forma Revenue           924,978 $ 715,397
Navios Containers [Member] | Limited Partner [Member]              
Business Acquisition [Line Items]              
Shares conversion rate       0.39      
Closing price per common unit | $ / shares $ 23.56            
Fair value $ 191,624            
Common units issued | shares 8,133,452            
Upon the NMCI Merger Agreement [Member]              
Business Acquisition [Line Items]              
Revenues   $ 168,322          
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest           $ 182,479  
Navios Acquisition [Member]              
Business Acquisition [Line Items]              
Business Acquisition, Date of Acquisition Agreement           Aug. 25, 2021  
Excess of the fair value of the identifiable net assets acquired     $ 211,597        
Purchase price consideration     207,635        
Bargain gain     $ 3,962        
Relevant discount factor     0.1043        
Revenues     $ 82,477        
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest           $ 17,946  
Business Acquisition, Transaction Costs       $ 0 0 10,192  
Ownership percentage after purchase of stock     62.40%        
Fair value of the consideration     $ 150,000        
Fair value of noncontrolling interest     $ 57,635        
Business Acquisition, Pro Forma Revenue           $ 377,071 $ 97,047
Navios Acquisition [Member] | Limited Partner [Member]              
Business Acquisition [Line Items]              
Closing price per common unit | $ / shares     $ 2.17        
Shares purchased | shares     44,117,647        
NMCI Merger and NNA Merger [Member]              
Business Acquisition [Line Items]              
Business Acquisition, Transaction Costs         $ 11,169