XML 52 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Operating activities    
Net (loss) income $ (13,647,946)us-gaap_ProfitLoss $ 15,514,521us-gaap_ProfitLoss
Adjustments to reconcile net (loss) income to net cash provided by operations:    
Depreciation and amortization expense 11,668,128us-gaap_DepreciationDepletionAndAmortization 9,614,859us-gaap_DepreciationDepletionAndAmortization
Amortization of deferred financing costs 954,604cik0001606909_AmortizationOfDeferredFinancingCostsAndBankFees 949,929cik0001606909_AmortizationOfDeferredFinancingCostsAndBankFees
Unrealized loss (gain) on derivative instruments 1,230,132us-gaap_UnrealizedGainLossOnCashFlowHedgingInstruments (1,101,239)us-gaap_UnrealizedGainLossOnCashFlowHedgingInstruments
Loss (income) from equity method investee 265,443us-gaap_IncomeLossFromEquityMethodInvestments (10,224)us-gaap_IncomeLossFromEquityMethodInvestments
Provision for doubtful accounts 2,764,836us-gaap_ProvisionForDoubtfulAccounts 652,318us-gaap_ProvisionForDoubtfulAccounts
Gain on sales of vessels (3,947,600)us-gaap_GainLossOnSaleOfOtherAssets 0us-gaap_GainLossOnSaleOfOtherAssets
Loss on impairment of vessels 11,506,631us-gaap_AssetImpairmentCharges 0us-gaap_AssetImpairmentCharges
Write off unamortized financing costs of repaid debt 471,834cik0001606909_WriteOffOfUnamortizedFinancingCosts 0cik0001606909_WriteOffOfUnamortizedFinancingCosts
Amortization of discount on related party long-term debt 322,946cik0001606909_AmortizationOfDiscountOnRelatedPartyLongtermDebt 1,117,231cik0001606909_AmortizationOfDiscountOnRelatedPartyLongtermDebt
Share-based compensation 1,816us-gaap_ShareBasedCompensation 0us-gaap_ShareBasedCompensation
Change in operating assets and liabilities:    
Increase in restricted cash (500,000)us-gaap_IncreaseInRestrictedCash 0us-gaap_IncreaseInRestrictedCash
Accounts receivable 14,561,418us-gaap_IncreaseDecreaseInAccountsReceivable (15,445,496)us-gaap_IncreaseDecreaseInAccountsReceivable
Bunker inventory 5,470,533us-gaap_IncreaseDecreaseInInventories (7,215,740)us-gaap_IncreaseDecreaseInInventories
Advance hire, prepaid expenses and other current assets 4,291,713us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (2,643,908)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Account payable, accrued expenses and other current liabilities (6,413,198)cik0001606909_IncreaseDecreaseInAccountPayableAccruedExpensesAndOtherCurrentLiabilities 16,952,155cik0001606909_IncreaseDecreaseInAccountPayableAccruedExpensesAndOtherCurrentLiabilities
Deferred revenue (4,406,572)us-gaap_IncreaseDecreaseInDeferredRevenue 2,733,051us-gaap_IncreaseDecreaseInDeferredRevenue
Net cash provided by operating activities 24,594,718us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 21,117,457us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Investing activites    
Purchase of vessels (43,914,439)cik0001606909_PaymentForPurchaseOfVessels (49,736,191)cik0001606909_PaymentForPurchaseOfVessels
Proceeds from sales of vessels 23,279,387cik0001606909_ProceedsFromSaleOfVessels 0cik0001606909_ProceedsFromSaleOfVessels
Deposits on newbuildings in-process (13,101,430)us-gaap_PaymentsToAcquireBuildings (31,900,000)us-gaap_PaymentsToAcquireBuildings
Drydocking costs (4,880,041)cik0001606909_PaymentForDrydockingCosts (731,285)cik0001606909_PaymentForDrydockingCosts
Purchase of building and equipment (560,955)us-gaap_PaymentsToAcquireOtherPropertyPlantAndEquipment (112,899)us-gaap_PaymentsToAcquireOtherPropertyPlantAndEquipment
Deposits on vessel purchase 0cik0001606909_DepositsOnVesselPurchase (1,500,000)cik0001606909_DepositsOnVesselPurchase
Acquisition of interest in equity method investee 0us-gaap_PaymentsToAcquireEquityMethodInvestments 0us-gaap_PaymentsToAcquireEquityMethodInvestments
Net cash used in investing activities (39,177,478)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (83,980,375)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Financing activities    
Proceeds from Mergers 5,035,636cik0001606909_ProceedsFromMergers 0cik0001606909_ProceedsFromMergers
Proceeds of related party debt 17,651,149us-gaap_ProceedsFromRelatedPartyDebt 29,554,972us-gaap_ProceedsFromRelatedPartyDebt
Payments on related party debt (225,291)us-gaap_RepaymentsOfRelatedPartyDebt (5,274,075)us-gaap_RepaymentsOfRelatedPartyDebt
Proceeds from long-term debt 35,500,000us-gaap_ProceedsFromIssuanceOfLongTermDebt 32,205,000us-gaap_ProceedsFromIssuanceOfLongTermDebt
Payments of financing and issuance costs (484,380)us-gaap_PaymentOfFinancingAndStockIssuanceCosts (1,799,314)us-gaap_PaymentOfFinancingAndStockIssuanceCosts
Payments on long-term debt (30,051,021)us-gaap_RepaymentsOfLongTermDebt (14,401,426)us-gaap_RepaymentsOfLongTermDebt
Merger costs (1,853,753)us-gaap_PaymentsForMergerRelatedCosts 0us-gaap_PaymentsForMergerRelatedCosts
Proceeds from issuance of convertible redeemable preferred stock 0us-gaap_ProceedsFromIssuanceOfRedeemableConvertiblePreferredStock 21,899,180us-gaap_ProceedsFromIssuanceOfRedeemableConvertiblePreferredStock
Common stock dividends paid (100,000)us-gaap_PaymentsOfDividendsCommonStock (100,000)us-gaap_PaymentsOfDividendsCommonStock
Decrease in restricted cash 0us-gaap_DecreaseInRestrictedCash 187,500us-gaap_DecreaseInRestrictedCash
Distributions to non-controlling interest 0us-gaap_PaymentsOfDistributionsToAffiliates (176,667)us-gaap_PaymentsOfDistributionsToAffiliates
Net cash provided by financing activities 25,472,340us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 62,095,170us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net increase (decrease) in cash and cash equivalents 10,889,580us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (767,748)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 18,927,927us-gaap_CashAndCashEquivalentsAtCarryingValue 19,695,675us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 29,817,507us-gaap_CashAndCashEquivalentsAtCarryingValue 18,927,927us-gaap_CashAndCashEquivalentsAtCarryingValue
Disclosure of noncash items    
Dividends declared, not paid 6,303,622us-gaap_Dividends 12,700,000us-gaap_Dividends
Issuance of convertible redeemable preferred stock as settlement of accrued dividends 28,332,960cik0001606909_IssuanceOfConvertibleRedeemablePreferredStockAsSettlementOfAccruedDividends 213,152cik0001606909_IssuanceOfConvertibleRedeemablePreferredStockAsSettlementOfAccruedDividends
Issuance of convertible redeemable preferred stock in settlement of notes payable 0us-gaap_DebtConversionConvertedInstrumentAmount1 4,429,217us-gaap_DebtConversionConvertedInstrumentAmount1
Issuance of common stock in settlement of merger related costs 4,234,015us-gaap_StockIssued1 0us-gaap_StockIssued1
Issuance of convertible redeemable preferred stock in settlement of common stock dividend 0cik0001606909_IssuanceOfConvertibleRedeemablePreferredStockInSettlementOfCommonStockDividend 0cik0001606909_IssuanceOfConvertibleRedeemablePreferredStockInSettlementOfCommonStockDividend
Beneficial conversion feature of convertible redeemable preferred stock at issuance date 11,776,661cik0001606909_BeneficialConversionFeatureOfConvertibleRedeemablePreferredStock 8,959,421cik0001606909_BeneficialConversionFeatureOfConvertibleRedeemablePreferredStock
Modification of Shareholder loan to on Demand 16,433,107cik0001606909_ModificationOfShareholderLoanToOnDemand 0cik0001606909_ModificationOfShareholderLoanToOnDemand
Imputed interest on related party long-term debt 322,946cik0001606909_AmortizationOfDiscountAndImputedInterestOnRelatedPartyLongTermDebt 17,873,285cik0001606909_AmortizationOfDiscountAndImputedInterestOnRelatedPartyLongTermDebt
Transfer of ownership to noncontrolling interest 0us-gaap_NoncontrollingInterestIncreaseFromSaleOfParentEquityInterest 360,000us-gaap_NoncontrollingInterestIncreaseFromSaleOfParentEquityInterest
Cash paid for interest $ 5,112,858us-gaap_InterestPaid $ 4,059,340us-gaap_InterestPaid