XML 27 R15.htm IDEA: XBRL DOCUMENT v3.23.1
Investments in Joint Ventures
12 Months Ended
Dec. 31, 2022
Equity Method Investments and Joint Ventures [Abstract]  
Investments in Joint Ventures
7. Investments in joint ventures
Details of each of the Company’s joint ventures at December 31, 2021 and 2022 are as follows:
 
 
 
 
  
Proportion of ownership interest
held by the Company
 
Name of joint venture
 
Principal activity
  
December 31,
2021
 
 
December 31,
2022
 
Spacegas Inc.
  Ownership and operation of the vessel “Gas Defiance”     50.1     50.1
Financial Power Inc.
  Ownership and operation of the vessel “Gas Shuriken”     50.1     50.1
Cannes View Inc
  Ownership and operation of the vessel “Gas Haralambos”     50.1     50.1
Colorado Oil and Gas Inc.
  Ownership and operation of the vessel “Eco Lucidity”     50.1     50.1
Frost Investments Corp. Inc.
  Ownership and operation of the vessel “Eco Nebula”*     50.1     50.1
MGC Agressive Holdings Inc.
  Ownership and operation of the vessels “Gaschem Hamburg”**, “Eco Evoluzione”*** and “Gaschem Bremen” and one LPG vessel under construction     51.0     51.0
 
*
The vessel “Eco Nebula” was sold to an unrelated party on August 9, 2022
**
The vessel “Gaschem Hamburg” was sold to an unrelated party on May 10, 2021
***
The vessel Eco Evoluzione was sold to an unrelated party on
March 29, 2023

The Company’s exposure is limited to its share of the net assets of Spacegas Inc., Financial Power Inc., Cannes View Inc., Colorado Oil and Gas Inc., Frost Investments Corp. Inc. and MGC Agressive Holdings Inc. (collectively “the joint venture entities”) proportionate to its equity interest in these companies and to any losses that may arise in connection with the loan agreements guaranteed by the Company (Note 17). The Company shares the profits and losses, cash flows and other matters relating to its investments in the joint venture entities in accordance with its ownership percentage. The Company accounts for investments in joint ventures using the equity method since it has joint control over the joint venture entities. The Company does not consolidate the joint venture entities because it does not have a controlling financial interest. The significant factors considered and judgments made in determining that the power to direct the activities of the joint venture entities that most significantly impact their economic performance are shared, are that all significant business decisions over operating and financial policies of the joint venture entities, require consent from each joint venture investor.
Below is a table of equity investment activity:

 
 
  
Year Ended December 31,
 
 
  
2021
 
  
2022
 
Beginning balance
   $ 43,177,656      $ 53,323,032  
New investments (Note 3)
     3,348,675        —    
Dividends received
     (1,530,000      (17,552,999
Equity earnings
     8,326,701        10,862,687  
    
 
 
    
 
 
 
Investments in joint ventures
   $ 53,323,032      $ 46,632,720  
As of December 31, 2021 and
2022
, the carrying value of the Company’s equity method investments was $1.95 million higher than its interest in the investee’s underlying net assets. This basis difference relates to a vessel under construction and will be amortized over the vessel’s useful life.

A condensed summary of the financial information for equity accounted investments partially owned by the Company shown on a
100
% basis is as follows:

 
 
  
December 31, 2021
 
 
  
Spacegas

Inc.
 
 
Financial

Power Inc.
 
 
Cannes

View Inc.
 
 
Colorado Oil
and Gas Inc.
 
 
Frost
Investments
Corp. Inc.
 
 
MGC
Agressive
Holdings Inc.
 
Current assets
     2,347,954       3,112,192       1,630,592       1,017,765       13,208,202       23,228,225  
Non-current
assets
     11,900,116       11,924,795       13,071,670       11,870,528       18,532,414       56,221,031  
Current liabilities
     1,426,492       1,506,835       1,687,929       3,231,113       2,247,545       5,357,705  
Long-term liabilities
     4,178,256       4,178,256       6,307,812       5,519,327       8,008,092       22,799,849  
Revenues
     3,023,283       3,464,824       4,227,682       3,154,728       7,162,657       17,468,871  
Operating income/(loss)
     26,559       893,121       396,337       (216,091     3,509,152       13,857,864  
Net income/(loss)
     (105,179     762,975       128,636       (466,393     3,148,404       12,918,760  
Net assets
     8,643,322       9,351,896       6,706,521       4,137,853       21,484,979       51,291,702  
Company’s share in net assets (%)
     50.1     50.1     50.1     50.1     50.1     51
Company’s share in net assets
     4,330,304       4,685,300       3,359,967       2,073,064       10,763,974       26,158,768  
 
 
  
December 31, 2022
 
 
  
Spacegas

Inc.
 
 
Financial

Power Inc.
 
 
Cannes

View Inc.
 
 
Colorado Oil
and Gas Inc.
 
 
Frost
Investments
Corp. Inc.
 
 
MGC
Agressive
Holdings Inc.
 
Current assets
     2,323,787       3,308,976       2,294,202       579,177       516,819       21,603,351  
Non-current
assets
     11,241,184       11,273,982       12,341,369       11,405,265       —         60,172,554  
Current liabilities
     4,652,305       4,645,584       1,807,403       2,745,605       372,861       5,547,238  
Long-term liabilities
     —         —         5,563,887       4,868,390       —         18,704,581  
Revenues .
     4,049,999       3,283,046       3,986,715       2,998,258       4,938,210       17,283,019  
Operating income/(loss)
     456,263       766,281       906,716       540,162       11,921,775       8,843,867  
Net income/(loss)
     269,340       585,475       557,760       232,593       11,658,979       8,230,018  
Net assets
     8,912,666       9,937,374       7,264,281       4,370,447       143,958       57,524,086  
Company’s share in net assets (%)
     50.1     50.1     50.1     50.1     50.1     51
Company’s share in net assets
     4,465,246       4,978,624       3,639,405       2,189,594       72,123       29,337,284