XML 55 R39.htm IDEA: XBRL DOCUMENT v3.22.1
Derivatives and Fair Value Disclosures (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Disclosures [Abstract]  
Schedule of Derivative Instruments
The following table presents information relating to the Company’s interest rate swap arrangements as of December 31, 2020 and 2021.
 
 
 
Effective
Date
 
Termination
Date
 
Fixed Rate
(Company
pays)
 
 
Floating Rate
(Company
Receives)
 
Fair Value

Asset/
(Liability)
December 31,
2020
 
 
Notional
Amount
December 31,
2020
 
 
Fair Value

Asset/
(Liability)
December 31,
2021
 
 
Notional
Amount
December 31,
2021
 
Swap 1
  November 4, 2015   August 4, 2021     1.52   3 month U.S. dollar LIBOR   $ (69,821   $ 7,109,375       —         —    
Swap 2
  December 3, 2015   September 3, 2021     1.55   3 month U.S. dollar LIBOR   $ (71,626   $ 7,109,375       —         —    
Swap 3
  August 16, 2017   May 16, 2025     2.12   3 month U.S. dollar LIBOR   $ (857,234   $ 12,695,750     $ (358,988   $ 11,680,250  
Swap 4
  March 12, 2018   December 11, 2022     2.74   3 month U.S. dollar LIBOR   $ (598,572   $ 14,010,000       —         —    
Swap 5
  April 10, 2018   December 11, 2025     2.74   3 month U.S. dollar LIBOR   $ (2,682,391   $ 27,452,000     $ (1,398,025   $ 25,380,000  
Swap 6
  February 16, 2019   February 16, 2024     2.89   3 month U.S. dollar LIBOR   $ (961,267   $ 12,695,750     $ (486,439   $ 11,680,250  
Swap 7
  January 21, 2021   January 21, 2028     0.73   3 month U.S. dollar LIBOR     —         —       $ (293,862   $ 13,210,750  
Swap 8
  January 21, 2021   January 21, 2028     0.73   3 month U.S. dollar LIBOR     —         —       $ (292,709   $ 13,173,250  
Swap 9
  January 21, 2021   January 21, 2028     0.74   3 month U.S. dollar LIBOR     —         —       $ (321,857   $ 14,347,975  
Total
                     
$
(5,240,911
)
 
 
$
81,072,250
   
$
(3,151,880
)
 
 
$
89,472,475
 
Schedule of Derivative Instruments in Statement of Financial Position, Fair Value
Tabular disclosure of financial instruments is as follows:
 
Derivatives designated as
hedging instruments
  
Balance Sheet Location
 
December 31,
 
 
2020
   
2021
 
 
Asset
Derivatives
   
Liability
Derivatives
   
Asset
Derivatives
   
Liability
Derivatives
 
Interest Rate Swap Agreements
   Current liabilities — Fair value of derivatives     —         141,447       —         —    
Interest Rate Swap Agreements
   Non current liabilities — Fair value of derivatives     —         5,099,464       —         3,151,880  
        
 
 
   
 
 
   
 
 
   
 
 
 
Total derivatives designated as hedging instruments
         —         5,240,911       —         3,151,880  
        
 
 
   
 
 
   
 
 
   
 
 
 
Schedule of Derivative Instruments, Gain (Loss)
The effect of derivative instruments on the consolidated statements of operations for the years ended December 31, 2019, 2020 and 2021 is as follows:
 
Derivatives not designated as hedging instruments
  
Location of Gain/(Loss)
Recognized
  
Year Ended December 31,
 
  
2019
   
2020
   
2021
 
Interest Rate Swap — Reclassification from OCI
   Loss on derivatives      84,966       60,954       265,610  
Interest Rate Swap — Change in Fair Value
   Loss on derivatives      (327,147     7,186       —    
Interest Rate Swap — Realized income/(expense)
   Loss on derivatives      134,631       (119,116     (25,457
         
 
 
   
 
 
   
 
 
 
Total loss/(gain) on derivatives
          (107,550     (50,976     240,153  
         
 
 
   
 
 
   
 
 
 
 
Derivatives designated as hedging instruments
  
Location of (Loss)/Gain
Recognized
  
Year Ended December 31,
 
  
2019
    
2020
   
2021
 
Interest Rate Swap — Realized Income/(Loss)
   Interest and finance costs      67,424        (1,190,400     (2,183,187
         
 
 
    
 
 
   
 
 
 
Total loss on derivatives
          67,424        (1,190,400     (2,183,187
         
 
 
    
 
 
   
 
 
 
Schedule of Accumulated Other Comprehensive Income (Loss)
The components of accumulated other comprehensive loss included in the accompanying consolidated balance sheets consist of unrealized gain / (loss) on cash flow hedges and are analyzed as follows:
 
    
Unrealized Gain /
(Loss) on cash flow
hedges
 
Balance, January 1, 2019
     673,979  
Effective portion of changes in fair value of interest swap contracts
     (2,848,056
Reclassification adjustment
     (84,966
    
 
 
 
Balance, December 31, 2019
     (2,259,043
Effective portion of changes in fair value of interest swap contracts
     (2,632,826
Reclassification adjustment
     (60,954
    
 
 
 
Balance, December 31, 2020
     (4,952,823
    
 
 
 
Effective portion of changes in fair value of interest swap contracts
     2,114,488  
Reclassification adjustment
     (265,610
    
 
 
 
Balance, December 31, 2021
     (3,103,945
    
 
 
 
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis
The following table presents the fair values for assets and liabilities measured on a recurring basis categorized into a Level based upon the lowest level of significant input to the valuations as of December 31, 2020:
 
    
Fair Value
as of
December 31,
2020
    
Fair Value Measurements Using
 
Description
  
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
    
Significant
Other
Observable
Inputs
(Level 2)
    
Significant
Unobservable
Inputs
(Level 3)
 
Assets/(Liabilities):
                                   
Interest Rate Swap Agreements
     (5,240,911      —          (5,240,911      —    
    
 
 
    
 
 
    
 
 
    
 
 
 
Total
  
 
(5,240,911
  
 
—  
 
  
 
(5,240,911
  
 
—  
 
    
 
 
    
 
 
    
 
 
    
 
 
 
The following table presents the fair values for assets and liabilities measured on a recurring basis categorized into a Level based upon the lowest level of significant input to the valuations as of December 31, 2021:
 
    
Fair Value
as of
December 31,
2021
    
Fair Value Measurements Using
 
Description
  
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
    
Significant
Other
Observable
Inputs
(Level 2)
    
Significant
Unobservable
Inputs
(Level 3)
 
Assets/(Liabilities):
                                   
Interest Rate Swap Agreements
     (3,151,880      —          (3,151,880      —    
    
 
 
    
 
 
    
 
 
    
 
 
 
Total
  
 
(3,151,880
  
 
—  
 
  
 
(3,151,880
  
 
—  
 
    
 
 
    
 
 
    
 
 
    
 
 
 
Schedule of Fair Value, Assets and Liabilities Measured on Non-Recurring Basis
The following tables present the fair values for assets measured on a
non-recurring
basis categorized into a Level based upon the lowest level of significant input to the valuations:
 
    
Fair Value
as of
June 30,
2020
    
Fair Value Measurements Using
 
Description
  
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
    
Significant
Other
Observable
Inputs
(Level 2)
    
Significant
Unobservable
Inputs
(Level 3)
    
Impairment
Loss
 
Long-lived assets held and used
     3,000,000        —          3,000,000        —          (305,607
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
 
Total
  
 
3,000,000
 
  
 
—  
 
  
 
3,000,000
    
 
—  
 
  
 
(305,607)
 
As a result of the impairment analysis performed as of June 30, 2020, one of the Company’s vessels (held and used) was written down to its estimated fair value as determined by the Company based on vessel valuations, obtained from independent third party shipbrokers, which are mainly based on recent sales and purchase transactions of similar vessels, resulting in an impairment charge of $305,607. Depreciation amounting to $170,884 was recorded in the period from July 1, 2020 to December 31, 2020 and the vessel was presented at its new deemed cost less depreciation of $2,829,116 in the accompanying consolidated balance sheet as of December 31, 2020.
 
    
Fair Value
as of
December 31,
2020
    
Fair Value Measurements Using
 
Description
  
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
    
Significant
Other
Observable
Inputs
(Level 2)
    
Significant
Unobservable
Inputs
(Level 3)
    
Impairment
Loss
 
Long-lived assets held and used
     3,500,000        —          3,500,000        —          (714,895
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
 
Total
  
 
3,500,000
 
  
 
—  
 
  
 
3,500,000
    
 
—  
 
  
 
(714,895)
 
As a result of the impairment analysis performed as of December 31, 2020, one of the Company’s vessels (held and used) was written down to its estimated fair value as determined by the Company based on vessel valuations, obtained from independent third party shipbrokers, which are mainly based on recent sales and purchase transactions of similar vessels, resulting in an impairment charge of $714,895.
 
 
  
Fair Value
as of
June 30,
2021
 
  
Fair Value Measurements Using
 
Description
  
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
 
  
Significant
Other
Observable
Inputs
(Level 2)
 
  
Significant
Unobservable
Inputs
(Level 3)
 
  
Impairment
Loss
 
Long-lived assets held for sale
     12,500,000        —          12,500,000        —          (1,125,243
Long-lived assets held and used
 
 
3,250,000

 
 
 
—  

 
 
 
3,250,000

 
 
 
—  

 
 
 
(49,977

)
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
 
Total
  
 
15,750,000
 
  
 
—  
 
  
 
15,750,000
    
 
—  
 
  
 
(1,175,220)
 
The vessel Gas Monarch (held and used) was written down to its estimated fair value of $3,250,000 as of June 30, 2021, as determined by the Company based on vessel valuations, obtained from independent third party shipbrokers, which are mainly based on recent sales and purchase transactions of similar vessels, resulting in an impairment charge of $49,977. Depreciation amounting to $195,858 was recorded in the period from July 1, 2021 to December 31, 2021. As of December 31, 2021, the vessel was written down to its estimated fair value of $3,000,000, as determined by the Company based on vessel valuations, obtained from independent third party shipbrokers, which are mainly based on recent sales and purchase transactions of similar vessels, resulting in an impairment charge of $54,142.
 
On April 19, 2022, the Company entered into a memorandum of agreement for the disposal of the vessel “Gas Monarch” to an unaffiliated third party for $2,375,000, which sale remains subject to customary conditions. 
 
    
Fair Value
as of
December 31,
2021
    
Fair Value Measurements Using
 
Description
  
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
    
Significant
Other
Observable
Inputs
(Level 2)
    
Significant
Unobservable
Inputs
(Level 3)
    
Impairment
Loss
 
Long-lived assets held and used
     12,650,000        —          12,650,000        —          (1,333,950
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
 
Total
  
 
12,650,000
 
  
 
—  
 
  
 
12,650,000
    
 
—  
 
  
 
(1,333,950)