Form 20-F ☒
|
Form 40-F ☐
|
|
CASTOR MARITIME INC.
|
|
Dated: November 7, 2024
|
|
|
|
By:
|
/s/ Petros Panagiotidis
|
|
|
Petros Panagiotidis
|
|
|
Chairman, Chief Executive Officer and Chief Financial Officer
|
■ |
Total vessel revenues: $13.4 million for the three months ended September 30, 2024, as compared to $21.4
million for the three months ended September 30, 2023, or a 37.4% decrease;
|
■ |
Net income of $2.8 million for the three
months ended September 30, 2024, as compared to net loss of $5.4 million for
the three months ended September 30, 2023, or a 151.9% increase;
|
■ |
Earnings/(loss) per common share, basic: $0.21 per share for the three months ended September 30, 2024, as compared to $(0.60) per share for the three months ended September 30, 2023;
|
■ |
EBITDA(1): $5.0 million for the three months ended September 30, 2024, as compared to $2.5 million for the three months ended September 30, 2023;
|
■ |
Adjusted EBITDA(1): $6.8 million for the three months ended September 30, 2024, as compared to $10.9 million for the three months ended September 30, 2023;
|
■ |
Cash and restricted cash of $171.5 million as of September 30, 2024, as compared to $120.9 million as of December 31, 2023; and
|
■ |
Acquisition of the Company’s first Ultramax bulk carrier, the M/V Magic Celeste, on August 16, 2024,
after entering into an agreement to purchase the vessel on July 16, 2024 for $25.5 million.
|
■ |
Total vessel revenues from continuing operations: $50.1 million for the nine months ended September 30, 2024, as compared to $71.2 million for the nine months ended September 30, 2023, or a 29.6% decrease;
|
■ |
Net income from continuing operations: $48.0 million for the nine months ended September 30, 2024, as compared to net loss of $3.7 million for the nine months ended September 30, 2023, or a 1,397.3% increase;
|
■ |
Net income of $48.0 million for the nine months ended September 30, 2024, as compared to $13.6 million for the nine months ended September 30, 2023, or a 252.9% increase;
|
■ |
Earnings/(loss) per common share, basic from continuing operations: $4.73 per share for the nine months ended September 30, 2024, as compared to $(0.44) per share for the nine months ended September 30, 2023;
|
■ |
EBITDA from continuing operations(1): $58.3 million for the nine months ended September 30, 2024, as compared to $20.2 million
for the nine months ended September 30, 2023; and
|
■ |
Adjusted EBITDA from continuing operations(1): $48.9 million for the nine months ended September 30, 2024, as compared to
$33.7 million for the nine months ended September 30, 2023.
|
(1)
|
EBITDA and Adjusted EBITDA are not recognized measures under United States generally accepted accounting principles (“U.S. GAAP”). Please refer to Appendix B for the definition
and reconciliation of these measures to Net income / (Loss), the most directly comparable financial measure calculated and presented in accordance with U.S. GAAP.
|
Dry Bulk Carriers
|
||||||||||||||||||
Vessel Name
|
Type
|
Capacity
(dwt)
|
Year
Built
|
Country of
Construction
|
Type of
Employment(1)
|
Daily Gross Charter
Rate
|
Estimated Redelivery Date
|
|||||||||||
Earliest
|
|
Latest
|
||||||||||||||||
Magic Thunder
|
Kamsarmax
|
83,375
|
2011
|
Japan
|
TC period
|
97% of BPI5TC (2)
|
-(5)
|
-(5)
|
||||||||||
Magic Perseus
|
Kamsarmax
|
82,158
|
2013
|
Japan
|
TC period
|
100% of BPI5TC
|
-(5)
|
-(5)
|
||||||||||
Magic Starlight
|
Kamsarmax
|
81,048
|
2015
|
China
|
TC period
|
98% of BPI5TC
|
-(5)
|
-(5)
|
||||||||||
Magic Ariel
|
Kamsarmax
|
81,845
|
2020
|
China
|
TC period
|
108% of BPI5TC
|
May-25(6)
|
-(5)
|
||||||||||
Magic Mars
|
Panamax
|
76,822
|
2014
|
Korea
|
TC period
|
102% of BPI4TC (3)
|
-(5)
|
-(5)
|
||||||||||
Magic P
|
Panamax
|
76,453
|
2004
|
Japan
|
TC period
|
96% of BPI4TC
|
-(5)
|
-(5)
|
||||||||||
Magic Eclipse
|
Panamax
|
74,940
|
2011
|
Japan
|
TC period
|
100% of BPI4TC
|
-(5)
|
-(5)
|
||||||||||
Magic Pluto
|
Panamax
|
74,940
|
2013
|
Japan
|
TC period
|
100% of BPI4TC
|
-(5)
|
-(5)
|
||||||||||
Magic Callisto
|
Panamax
|
74,930
|
2012
|
Japan
|
TC period
|
101% of BPI4TC
|
-(5)
|
-(5)
|
||||||||||
Magic Celeste
|
Ultramax
|
63,310
|
2015
|
China
|
TC period
|
111% of BSI10TC (4)
|
May-25(7)
|
-(5)
|
Containerships
|
|||||||||||||||
Vessel Name
|
Type
|
Capacity
(dwt)
|
Year
Built
|
Country of
Construction
|
Type of
Employment
|
Daily Gross Charter
Rate ($/day)
|
Estimated Redelivery Date
|
||||||||
Earliest
|
Latest
|
||||||||||||||
Ariana A
|
Containership
|
38,117
|
2005
|
Germany
|
TC period
|
$18,000
|
Jun-25
|
Aug-25
|
|||||||
Gabriela A
|
Containership
|
38,121
|
2005
|
Germany
|
TC period
|
$17,000
|
Feb-25
|
May-25
|
|||||||
Raphaela
|
Containership
|
26,811
|
2008
|
Turkey
|
TC period
|
$29,000
|
Feb-25(8)
|
Feb-25(8)
|
(1) |
TC stands for time charter.
|
(2) |
The benchmark vessel used in the calculation of the average of the Baltic Panamax Index 5TC routes (“BPI5TC”) is a non-scrubber fitted 82,000mt dwt vessel (Kamsarmax) with specific age, speed–consumption, and design characteristics.
|
(3) |
The benchmark vessel used in the calculation of the average of the Baltic Panamax Index 4TC routes (“BPI4TC”) is a non-scrubber fitted 74,000mt dwt vessel (Panamax) with specific age, speed–consumption, and design characteristics.
|
(4) |
The benchmark vessel used in the calculation of the average of the Baltic Supramax Index 10TC routes (“BSI10TC”) is a non-scrubber fitted 58,000mt dwt vessel (Supramax) with specific age, speed–consumption, and design characteristics.
|
(5) |
In accordance with the prevailing charterparty, both parties (owners and charterers) have the option to terminate the charter by providing 3 months’ written notice to the other party.
|
(6) |
The earliest redelivery under the prevailing charter party is 7 months after delivery. Thereafter, both owners and charterers have the option to terminate the charter by providing 3 months written notice to the other party.
|
(7) |
The earliest redelivery under the prevailing charter party is 9 months after delivery. Thereafter, both owners and charterers have the option to terminate the charter by providing 3 months written notice to the other party.
|
(8) |
The vessel has been fixed upon delivery under a time charter period contract of four months at $29,000 per day with earliest redelivery taking place in February 2025. On October 14, 2024, the vessel was fixed under a new time charter
contract with a delivery date upon the redelivery of the vessel from the current employment, at a gross daily charter rate of $19,250 per day, with earliest redelivery in October 2025 and latest redelivery in December 2025.
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
(Expressed in U.S. dollars)
|
September
30, 2024
(unaudited)
|
September
30, 2023
(unaudited)
|
September
30, 2024
(unaudited)
|
September
30, 2023
(unaudited)
|
||||||||||||
Total vessel revenues
|
$
|
13,410,037
|
$
|
21,404,903
|
$
|
50,079,813
|
$
|
71,151,984
|
||||||||
Operating income
|
$
|
981,382
|
$
|
3,787,522
|
$
|
28,438,066
|
$
|
14,565,656
|
||||||||
Net income / (loss), net of taxes
|
$
|
2,836,455
|
$
|
(5,387,321
|
)
|
$
|
48,021,812
|
$
|
(3,710,568
|
)
|
||||||
EBITDA(1)
|
$
|
5,001,855
|
$
|
2,511,214
|
$
|
58,347,516
|
$
|
20,232,425
|
||||||||
Adjusted EBITDA(1)
|
$
|
6,811,682
|
$
|
10,874,129
|
$
|
48,919,666
|
$
|
33,702,767
|
||||||||
Earnings per common share, basic
|
$
|
0.21
|
$
|
(0.60
|
)
|
$
|
4.73
|
$
|
(0.44
|
)
|
||||||
Earnings per common share, diluted
|
$
|
0.14
|
$
|
(0.60
|
)
|
$
|
2.28
|
$
|
(0.44
|
)
|
(1)
|
EBITDA and Adjusted EBITDA are not recognized measures under U.S. GAAP. Please refer to Appendix B of this release for the
definition and reconciliation of these measures to Net income / (loss), the most directly comparable financial measure calculated and presented in accordance with U.S. GAAP.
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
(Expressed in U.S. dollars except for operational data)
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Ownership Days(1)(7)
|
966
|
1,859
|
3,483
|
5,767
|
||||||||||||
Available Days(2)(7)
|
929
|
1,859
|
3,446
|
5,743
|
||||||||||||
Operating Days(3)(7)
|
929
|
1,848
|
3,412
|
5,717
|
||||||||||||
Daily TCE Rate(4)
|
$
|
13,367
|
$
|
10,830
|
$
|
13,661
|
$
|
11,698
|
||||||||
Fleet Utilization(5)
|
100%
|
|
99%
|
|
99%
|
|
100%
|
|
||||||||
Daily vessel operating expenses(6)
|
$
|
5,390
|
$
|
5,455
|
$
|
5,703
|
$
|
5,517
|
(1) |
Ownership Days are the total number of calendar days in a period during which we owned a vessel.
|
(2) |
Available Days are the Ownership Days in a period less the aggregate number of days our vessels are off-hire due to scheduled repairs, dry-dockings or special or intermediate surveys.
|
(3) |
Operating Days are the Available Days in a period after subtracting unscheduled off-hire and idle days.
|
(4) |
Daily TCE Rate is not a recognized measure under U.S. GAAP. Please refer to Appendix B for the definition and
reconciliation of this measure to Total vessel revenues, the most directly comparable financial measure calculated and presented in accordance with U.S. GAAP.
|
(5) |
Fleet Utilization is calculated by dividing the Operating Days during a period by the number of Available Days during that period.
|
(6) |
Daily vessel operating expenses are calculated by dividing vessel operating expenses for the relevant period by the Ownership Days for such period.
|
(7) |
Our definitions of Ownership Days, Available Days, Operating Days, Fleet Utilization may not be comparable to those reported by other companies.
|
(In U.S. dollars except for number of share data)
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
REVENUES
|
||||||||||||||||
Total vessel revenues
|
$
|
13,410,037
|
$
|
21,404,903
|
$
|
50,079,813
|
$
|
71,151,984
|
||||||||
EXPENSES
|
||||||||||||||||
Voyage expenses (including commissions to related party)
|
(991,717
|
)
|
(1,271,893
|
)
|
(3,004,491
|
)
|
(3,970,433
|
)
|
||||||||
Vessel operating expenses
|
(5,206,485
|
)
|
(10,141,478
|
)
|
(19,864,136
|
)
|
(31,818,005
|
)
|
||||||||
Management fees - related parties
|
(1,051,578
|
)
|
(1,832,974
|
)
|
(3,538,270
|
)
|
(5,448,799
|
)
|
||||||||
Depreciation and amortization
|
(3,660,974
|
)
|
(5,923,845
|
)
|
(11,048,829
|
)
|
(17,225,392
|
)
|
||||||||
General and administrative expenses (including related party fees)
|
(1,502,919
|
)
|
(1,597,077
|
)
|
(4,889,990
|
)
|
(4,402,153
|
)
|
||||||||
Gain/(loss) on sale of vessels
|
(14,982
|
)
|
3,149,886
|
19,292,613
|
6,278,454
|
|||||||||||
Gain from a claim
|
—
|
—
|
1,411,356
|
—
|
||||||||||||
Operating income
|
$
|
981,382
|
$
|
3,787,522
|
$
|
28,438,066
|
$
|
14,565,656
|
||||||||
Interest and finance costs, net (1)
|
1,500,652
|
(1,940,963
|
)
|
822,812
|
(6,618,695
|
)
|
||||||||||
Other income / (expenses), net
|
359,499
|
(7,200,153
|
)
|
18,860,621
|
(11,558,623
|
)
|
||||||||||
Income taxes
|
(5,078
|
)
|
(33,727
|
)
|
(99,687
|
)
|
(98,906
|
)
|
||||||||
Net income / (loss) and comprehensive income / (loss) from continuing operations, net of taxes
|
$
|
2,836,455
|
$
|
(5,387,321
|
)
|
$
|
48,021,812
|
$
|
(3,710,568
|
)
|
||||||
Net income and comprehensive income from
discontinued operations, net of taxes
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
17,339,332
|
||||||||
Net income and comprehensive income
|
$
|
2,836,455
|
$
|
(5,387,321
|
)
|
$
|
48,021,812
|
$
|
13,628,764
|
|||||||
Dividend on Series D Preferred Shares
|
(638,889
|
)
|
(381,944
|
)
|
(1,902,778
|
)
|
(381,944
|
)
|
||||||||
Deemed dividend on Series D Preferred Shares
|
(129,021
|
)
|
(73,023
|
)
|
(378,536
|
)
|
(73,023
|
)
|
||||||||
Net income / (loss) attributable to common shareholders
|
$
|
2,068,545
|
$
|
(5,842,288
|
)
|
$
|
45,740,498
|
$
|
13,173,797
|
|||||||
Earnings / (loss) per common share, basic, continuing operations
|
$
|
0.21
|
$
|
(0.60
|
)
|
$
|
4.73
|
$
|
(0.44
|
)
|
||||||
Earnings / (loss) per common share, diluted, continuing operations
|
$
|
0.14
|
$
|
(0.60
|
)
|
$
|
2.28
|
$
|
(0.44
|
)
|
||||||
Earnings per common share, basic,
discontinued operations
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
1.82
|
||||||||
Earnings per common share, diluted,
discontinued operations
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
1.82
|
||||||||
Earnings / (loss) per common share, basic, Total
|
$
|
0.21
|
$
|
(0.60
|
)
|
$
|
4.73
|
$
|
1.38
|
|||||||
Earnings / (loss) per common share, diluted, Total
|
$
|
0.14
|
$
|
(0.60
|
)
|
$
|
2.28
|
$
|
1.38
|
|||||||
Weighted average number of common shares outstanding, basic
|
9,662,354
|
9,661,931
|
9,662,354
|
9,540,274
|
||||||||||||
Weighted average number of common shares outstanding, diluted
|
20,483,690
|
9,661,931
|
21,069,515
|
9,540,274
|
(1) |
Includes interest and finance costs and interest income, if any.
|
|
September 30,
2024
|
December 31,
2023
|
||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
171,277,315
|
$
|
111,383,645
|
||||
Restricted cash
|
250,000
|
2,327,502
|
||||||
Due from related parties
|
1,264,038
|
5,650,168
|
||||||
Assets held for sale
|
—
|
38,656,048
|
||||||
Other current assets
|
66,208,220
|
84,259,511
|
||||||
Total current assets
|
238,999,573
|
242,276,874
|
||||||
NON-CURRENT ASSETS:
|
||||||||
Vessels, net
|
195,657,571
|
229,536,996
|
||||||
Advances for vessel acquisition
|
4,661,817
|
—
|
||||||
Restricted cash
|
—
|
7,190,000
|
||||||
Due from related parties
|
3,601,817
|
4,504,340
|
||||||
Investment in related party
|
117,552,691
|
117,537,135
|
||||||
Other non-currents assets
|
2,739,716
|
3,996,634
|
||||||
Total non-current assets
|
324,213,612
|
362,765,105
|
||||||
Total assets
|
563,213,185
|
605,041,979
|
||||||
LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Current portion of long-term debt, net
|
1,616,624
|
17,679,295
|
||||||
Debt related to assets held for sale, net
|
—
|
2,406,648
|
||||||
Due to related parties, current
|
569,444
|
541,666
|
||||||
Other current liabilities
|
5,236,823
|
7,974,787
|
||||||
Total current liabilities
|
7,422,891
|
28,602,396
|
||||||
NON-CURRENT LIABILITIES:
|
||||||||
Long-term debt, net
|
—
|
65,709,842
|
||||||
Total non-current liabilities
|
—
|
65,709,842
|
||||||
Total liabilities
|
7,422,891
|
94,312,238
|
||||||
MEZZANINE EQUITY
|
||||||||
5.00% Series D fixed rate cumulative perpetual convertible preferred shares: 50,000 shares issued and outstanding as of September 30, 2024 and December 31, 2023, respectively, aggregate liquidation preference of $50,000,000 as of September 30, 2024 and December 31, 2023, respectively
|
49,928,025
|
49,549,489
|
||||||
Total mezzanine equity
|
49,928,025
|
49,549,489
|
||||||
SHAREHOLDERS’ EQUITY
|
||||||||
Common shares, $0.001 par value; 1,950,000,000 shares authorized; 9,662,354 issued and outstanding as of September
30, 2024 and December 31, 2023
|
9,662
|
9,662
|
||||||
Series B Preferred Shares - 12,000 shares issued and outstanding as of September 30, 2024 and December 31, 2023
|
12
|
12
|
||||||
Additional paid-in capital
|
265,389,338
|
266,447,819
|
||||||
Retained Earnings
|
240,463,257
|
194,722,759
|
||||||
Total shareholders’ equity
|
505,862,269
|
461,180,252
|
||||||
Total liabilities, mezzanine equity and shareholders’ equity
|
$
|
563,213,185
|
$
|
605,041,979
|
(Expressed in U.S. Dollars)
|
Nine months Ended
September 30,
|
|||||||
2024
|
2023
|
|||||||
Cash Flows provided by Operating Activities of
continuing operations:
|
||||||||
Net income
|
$
|
48,021,812
|
$
|
13,628,764
|
||||
Less: Net income from discontinued operations, net of taxes
|
—
|
17,339,332
|
||||||
Net income / (loss) from continuing operations, net of taxes
|
48,021,812
|
(3,710,568
|
)
|
|||||
Adjustments to reconcile net income / (loss) from continuing operations to net cash provided by Operating Activities:
|
||||||||
Depreciation and amortization
|
11,048,829
|
17,225,392
|
||||||
Amortization and write off of deferred finance charges
|
806,143
|
672,441
|
||||||
Amortization of fair value of acquired time charters
|
265,173
|
1,835,735
|
||||||
Gain on sale of vessels
|
(19,292,613
|
)
|
(6,278,454
|
)
|
||||
Straight line amortization of hire
|
(81,124
|
)
|
—
|
|||||
Realized gain on sale of equity securities
|
(3,618,022
|
)
|
(2,636
|
)
|
||||
Unrealized (gain)/ loss on equity securities
|
(9,427,850
|
)
|
13,470,342
|
|||||
Gain from a claim
|
(1,411,356
|
)
|
—
|
|||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable trade, net
|
2,377,420
|
234,631
|
||||||
Inventories
|
380,136
|
447,541
|
||||||
Due from/to related parties
|
5,273,097
|
(5,638,336
|
)
|
|||||
Prepaid expenses and other assets
|
1,370,681
|
(958,289
|
)
|
|||||
Other deferred charges
|
—
|
(42,490
|
)
|
|||||
Accounts payable
|
(1,805,428
|
)
|
(1,987,440
|
)
|
||||
Accrued liabilities
|
(963,255
|
)
|
(1,603,572
|
)
|
||||
Deferred revenue
|
(946,834
|
)
|
(712,255
|
)
|
||||
Dry-dock costs paid
|
(440,000
|
)
|
(1,781,351
|
)
|
||||
Net Cash provided by Operating Activities from continuing operations
|
31,556,809
|
11,170,691
|
||||||
Cash flow provided by / (used in) Investing Activities of continuing operations:
|
||||||||
Vessel acquisitions and other vessel improvements
|
(25,603,407
|
)
|
(204,763
|
)
|
||||
Advances for vessel acquisitions
|
(4,653,537
|
)
|
—
|
|||||
Purchase of equity securities
|
(18,116,221
|
)
|
(72,211,450
|
)
|
||||
Proceeds from a claim
|
1,411,356
|
—
|
||||||
Proceeds from sale of equity securities
|
46,088,578
|
258,999
|
||||||
Net proceeds from sale of vessels
|
107,861,375
|
28,031,102
|
||||||
Advance received for sale of vessel
|
—
|
3,150,000
|
||||||
Net cash provided by / (used in) Investing Activities from continuing operations
|
106,988,144
|
(40,976,112
|
)
|
|||||
Cash flows used in Financing Activities of continuing operations:
|
||||||||
Gross proceeds from issuance of common shares
|
—
|
881,827
|
||||||
Common shares issuance expenses
|
—
|
(241,893
|
)
|
|||||
Proceeds from Series D Preferred Shares, net of costs
|
—
|
49,853,193
|
||||||
Repurchase of warrants
|
(1,058,481
|
)
|
—
|
|||||
Dividends paid on Series D Preferred Shares
|
(1,875,000
|
)
|
—
|
|||||
Repayment of long-term debt
|
(84,985,304
|
)
|
(38,185,300
|
)
|
||||
Payment of deferred financing costs
|
—
|
(25,178
|
)
|
|||||
Proceeds received from Toro related to Spin-Off
|
—
|
2,694,647
|
||||||
Net cash used in Financing Activities from continuing operations
|
(87,918,785
|
)
|
14,977,296
|
|||||
Cash flows of discontinued operations:
|
||||||||
Net cash provided by Operating Activities from discontinued operations
|
—
|
20,409,041
|
||||||
Net cash used in Investing Activities from discontinued operations
|
—
|
(153,861
|
)
|
|||||
Net cash used in Financing Activities from discontinued operations
|
—
|
(62,734,774
|
)
|
|||||
Net cash used in discontinued operations
|
—
|
(42,479,594
|
)
|
|||||
Net increase/(decrease) in cash, cash equivalents, and restricted cash
|
50,626,168
|
(57,307,719
|
)
|
|||||
Cash, cash equivalents and restricted cash at the beginning of the period
|
120,901,147
|
152,307,420
|
||||||
Cash, cash equivalents and restricted cash at the end of the period
|
$
|
171,527,315
|
$
|
94,999,701
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
(In U.S. dollars, except for Available Days)
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Total vessel revenues
|
$
|
13,410,037
|
$
|
21,404,903
|
$
|
50,079,813
|
$
|
71,151,984
|
||||||||
Voyage expenses - including commissions to related party
|
(991,717
|
)
|
(1,271,893
|
)
|
(3,004,491
|
)
|
(3,970,433
|
)
|
||||||||
TCE revenues
|
$
|
12,418,320
|
$
|
20,133,010
|
$
|
47,075,322
|
$
|
67,181,551
|
||||||||
Available Days
|
$
|
929
|
$
|
1,859
|
$
|
3,446
|
$
|
5,743
|
||||||||
Daily TCE Rate
|
$
|
13,367
|
$
|
10,830
|
$
|
13,661
|
$
|
11,698
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
(In U.S. dollars)
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Net Income / (loss) from continuing operations, net of taxes
|
$
|
2,836,455
|
$
|
(5,387,321
|
)
|
$
|
48,021,812
|
$
|
(3,710,568
|
)
|
||||||
Depreciation and amortization
|
3,660,974
|
5,923,845
|
11,048,829
|
17,225,392
|
||||||||||||
Interest and finance costs, net (1)
|
(1,500,652
|
)
|
1,940,963
|
(822,812
|
)
|
6,618,695
|
||||||||||
US source income taxes
|
5,078
|
33,727
|
99,687
|
98,906
|
||||||||||||
EBITDA
|
$
|
5,001,855
|
$
|
2,511,214
|
$
|
58,347,516
|
$
|
20,232,425
|
||||||||
Unrealized loss / (gain) on equity securities
|
1,809,827
|
8,362,915
|
(9,427,850
|
)
|
13,470,342
|
|||||||||||
Adjusted EBITDA
|
$
|
6,811,682
|
$
|
10,874,129
|
$
|
48,919,666
|
$
|
33,702,767
|
(1) |
Includes interest and finance costs and interest income, if any.
|