XML 12 R5.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Interim Consolidated Statements of Cash Flows - USD ($)
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
OPERATING ACTIVITIES    
Net loss $ (9,153,779) $ (5,172,621)
Adjustment to reconcile net loss to net cash flow provided by operating activities:    
Depreciation 8,230,492 8,661,475
Amortization of deferred drydock expenditure 1,138,763 832,644
Share based compensation 442,051 38,806
Loss on sale of vessel 6,569,763 0
Amortization of deferred finance fees 514,887 592,254
Foreign exchange on operating leases (36,799) 0
Changes in operating assets and liabilities:    
Receivables, trade (190,350) 243,813
Prepayments (243,240) (466,430)
Advances and deposits (724,475) 637,954
Other receivables 76,303 (1,198,394)
Inventories 1,547,871 (1,286,203)
Payables, trade (3,886,860) 2,105,731
Accruals for drydocking (849,900) 0
Other payables 32,500 699,280
Accrued interest on debt and finance leases 16,496 75,960
Deferred drydock expenditure (1,918,672) (764,773)
Net cash provided by operating activities 1,565,051 4,999,496
INVESTING ACTIVITIES    
Net proceeds from sale of vessels 17,558,372 0
Payments for acquisition of vessels and equipment (48,241) (15,261,695)
Payments for acquisition of ballast water treatment systems (840,649) 0
Payments for leasehold improvements (13,030) (52,936)
Payments for other non-current assets (48,062) (73,266)
Net cash provided by / (used in) investing activities 16,608,390 (15,387,897)
FINANCING ACTIVITIES    
Proceeds from long-term debt 3,048 0
Repayments of long-term debt (10,003,609) (10,667,920)
Proceeds from finance leases 0 16,100,000
Repayments of finance leases (12,787,540) (1,119,901)
Payments for deferred finance fees 0 (322,000)
Net proceeds from equity offering 0 2,224,611
Net cash (used in) / provided by financing activities (22,788,101) 6,214,790
Net decrease in cash and cash equivalents (4,614,660) (4,173,611)
Cash and cash equivalents at the beginning of the year 56,903,038 39,457,407
Cash and cash equivalents at the end of the period $ 52,288,378 $ 35,283,796