XML 49 R37.htm IDEA: XBRL DOCUMENT v3.23.1
Derivatives and Fair Value Disclosures (Tables)
12 Months Ended
Dec. 31, 2022
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, 2021 and 2022.
 
 
 
Effective date
 
 
Termination date
 
 
Fixed
Rate
(Company
pays)
 
 
Floating Rate
(Company
receives)
 
 
Fair Value
Asset/
(Liability)

December 31,
2021
 
 
Notional

Amount

December 31,
2021
 
 
Fair Value
Asset/
(Liability)

December 31,
2022
 
 
Notional

Amount

December 31,
2022
 
Swap 1
 
 
August 16, 2017
 
 
 
May 16, 2025
 
 
 
2.12
 
 
3-month U.S.
dollar LIBOR
 
 
 
$
(358,988
 
$
11,680,250
 
 
$
536,901
 
 
$
10,664,750
 
Swap 2
 
 
April 10, 2018
 
 
 
December 11, 2025
 
 
 
2.74
 
 
3-month
U.S.
dollar LIBOR
 
 
 
$
(1,398,025
 
$
25,380,000
 
 
$
955,139
 
 
$
23,308,000
 
Swap 3
 
 
February 16, 2019
 
 
 
February 16, 2024
 
 
 
2.89
 
 
3-month
U.S.
dollar LIBOR
 
 
 
$
(486,439
 
$
11,680,250
 
 
$
256,813
 
 
$
10,664,750
 
Swap 4
 
 
January 21, 2021
 
 
 
January 21, 2028
 
 
 
0.73
 
 
3-month
U.S.
dollar LIBOR
 
 
 
$
(293,862
 
$
13,210,750
 
 
$
1,398,984
 
 
$
11,866,750
 
Swap 5
 
 
January 21, 2021
 
 
 
January 21, 2028
 
 
 
0.73
 
 
3-month
U.S.
dollar LIBOR
 
 
 
$
(292,709
 
$
13,173,250
 
 
$
1,393,330
 
 
$
11,829,250
 
Swap 6
 
 
January 21, 2021
 
 
 
January 21, 2028
 
 
 
0.74
 
 
3-month
U.S.
dollar LIBOR
 
 
 
$
(321,857
 
$
14,347,975
 
 
$
864,286
 
 
$
7,197,547
 
Swap 7
 
 
February 5, 2022
 
 
 
June 30, 2026
 
 
 
1.49
 
 
3-month
U.S.
dollar LIBOR
 
 
 
 
—  
 
 
 
—  
 
 
$
1,697,402
 
 
$
25,152,330
 
Total
 
     
 
     
 
     
 
     
 
$
(3,151,880
 
$
89,472,475
 
 
$
7,102,855
 
 
$
100,683,377
 
Schedule of Derivative Instruments in Statement of Financial Position, Fair Value
Tabular disclosure of financial instruments is as follows:
 
 
  
 
  
December 31,
 
 
  
 
  
2021
 
  
2022
 
Derivatives designated as
hedging instruments
  
Balance Sheet Location
  
Asset

Derivatives
 
  
Liability

Derivatives
 
  
Asset

Derivatives
 
  
Liability

Derivatives
 
Interest Rate Swap Agreements
   Non current assets — Fair value of derivatives      —                 5,405,453        —    
Interest Rate Swap Agreements
  
Non current liabilities —
Fair value of derivatives
     —          3,151,880        —          —    
         
 
 
    
 
 
    
 
 
    
 
 
 
Total derivatives designated as hedging
instruments
       
 
—  
 
  
 
3,151,880
 
  
 
5,405,453
 
  
 
—  
 
         
 
 
    
 
 
    
 
 
    
 
 
 
 
 
  
 
  
December 31,
 
 
  
 
  
2021
 
  
2022
 
Derivatives not designated as
hedging instruments
  
Balance Sheet Location
  
Asset

Derivatives
 
  
Liability

Derivatives
 
  
Asset

Derivatives
 
  
Liability

Derivatives
 
Interest Rate Swap Agreements
   Non current assets — Fair value of derivatives      —          —          1,697,402        —    
         
 
 
    
 
 
    
 
 
    
 
 
 
Total derivatives not designated as
hedging instruments
       
 
—  
 
  
 
—  
 
  
 
1,697,402
 
  
 
—  
 
         
 
 
    
 
 
    
 
 
    
 
 
 
Schedule of Derivative Instruments, Gain (Loss)
The effect of derivative instruments on the consolidated statements of operations for the years ended December 31, 2020, 2021 and 2022 is as follows:
 
 
  
Location of Gain/(Loss)
  
Year Ended December 31,
 
Derivatives not designated as hedging instruments
  
Recognized
  
2020
 
 
2021
 
 
2022
 
Interest Rate Swap — Reclassification from OCI
   (Loss)/gain on derivatives      60,954        265,610       —    
Interest Rate Swap — Change in Fair Value
   (Loss)/gain on derivatives      7,186        —         1,697,401  
Interest Rate Swap — Realized (expense)/income
   (Loss)/gain on derivatives      (119,116      (25,457     1,061  
         
 
 
    
 
 
   
 
 
 
Total loss/(gain) on derivatives
          (50,976      240,153       1,698,462  
         
 
 
    
 
 
   
 
 
 
 
 
  
Location of (Loss)/Gain
  
Year Ended December 31,
 
Derivatives designated as hedging instruments
  
Recognized
  
2020
 
 
2021
 
 
2022
 
Interest Rate Swap — Realized expense
   Interest and finance costs      (1,190,400      (2,183,187     (126,241 )
         
 
 
    
 
 
   
 
 
 
Total loss on derivatives
       
 
(1,190,400
  
 
(2,183,187
 
 
(126,241
         
 
 
    
 
 
   
 
 
 
Schedule of Accumulated Other Comprehensive Income (Loss)
The components of accumulated other comprehensive (loss)/income included in the accompanying consolidated balance sheets consist of unrealized gain / (loss) on cash flow hedges relating to the Company’s interest rate swap contracts and are analyzed as follows:
 

 
  
Unrealized (Loss)/
Income on cash
flow hedges
 
Balance, January 1, 2020
     (2,259,043
Other comprehensive loss before reclassifications
     (3,823,226
 
 
 
 
 
Amounts reclassified from accumulated other comprehensive loss relating to qualifying
hedges
     1,190,400  
Other reclassification adjustments
     (60,954
    
 
 
 
Balance, December 31, 2020
     (4,952,823
 
 
 
 
 
Other comprehensive loss before reclassifications
     (68,699
Amounts reclassified from accumulated other comprehensive loss relating to qualifying hedges
     2,183,187  
Other reclassification adjustments
     (265,610
    
 
 
 
Balance, December 31, 2021
     (3,103,945
    
 
 
 
Other comprehensive income before reclassifications
     8,164,187  
Amounts reclassified from accumulated other comprehensive income relating to qualifying hedges
     126,241  
    
 
 
 
Balance, December 31, 2022
     5,186,483  
    
 
 
 
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, 2021:
 

 
  
 
 
  
Fair Value Measurements Using
 
Description
  
Fair Value as of
December 31, 2021
 
  
Quoted Prices

in Active
Markets for
Identical
Assets
(Level 1)
 
  
Significant
Other
Observable
Inputs
(Level 2)
 
  
Significant
Unobservable
Inputs

(Level 3)
 
Liabilities:
                                  
Interest Rate Swap Agreements
     (3,151,880      —          (3,151,880     —    
    
 
 
    
 
 
    
 
 
   
 
 
 
Total
  
 
(3,151,880
  
 
—  
 
  
 
(3,151,880
 
 
—  
 
    
 
 
    
 
 
    
 
 
   
 
 
 
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, 2022:
 

 
  
 
 
  
Fair Value Measurements Using
 
Description
  
Fair Value as of
December 31, 2022
 
  
Quoted Prices

in Active
Markets for
Identical
Assets
(Level 1)
 
  
Significant
Other
Observable
Inputs
(Level 2)
 
  
Significant
Unobservable
Inputs

(Level 3)
 
Assets:
                                   
Interest Rate Swap Agreements
     7,102,855        —          7,102,855        —    
    
 
 
    
 
 
    
 
 
    
 
 
 
Total
  
 
7,102,855
 
  
 
—  
 
  
 
7,102,855
 
  
 
—  
 
    
 
 
    
 
 
    
 
 
    
 
 
 
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 Measurements Using
 
Description
  
Fair Value
as of
June 30,
2021
 
  
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 Eco Loyalty was recorded at its fair value less costs to sell of $12,250,000 as of June 30, 2021 following the memorandum of agreement for the disposal of this vessel in May 2021. Fair value amounted to $12,500,000 and estimated costs to sell amounted to $250,000. Fair value was determined based on the transaction price, as the sale price was agreed with an unaffiliated third party. The vessel was still classified as held for sale as of December 31, 2021.
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.
 

 
  
 
 
  
Fair Value Measurements Using
 
Description
  
Fair Value
as of
December 31,
2021
 
  
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
As a result of the impairment analysis performed as of December 31, 2021, two of the Company’s vessels (held and used), including the vessel Gas Monarch discussed above, were written down to their estimated fair value as determined by the Company based on the recent transaction price as well as 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 $1,333,950.

 
  
 
 
  
Fair Value Measurements Using
 
Description
  
Fair Value
as of
March 31,
2022
 
  
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
     2,375,000        —          2,375,000        —          (529,532
    
 
 
             
 
 
             
 
 
 
Total
  
 
2,375,000
 
  
 
—  
 
  
 
2,375,000
 
  
 
—  
 
  
 
(529,532
 
As
 
a result of the impairment analysis performed as of March 31, 2022, the vessel Gas Monarch (held and used) was written down to its estimated fair value as determined by the Company based on the recent transaction price, resulting in an impairment charge of $
529,532
. This vessel was sold on May 23, 2022 (Note 6).

 
  
 
 
  
Fair Value Measurements Using
 
Description
  
Fair Value
as of
December 31,
2022
 
  
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
     10,800,000        —          10,800,000        —          (2,591,924
    
 
 
             
 
 
             
 
 
 
Long-lived assets held and used
     2,100,000                 2,100,000                 (45,578
    
 
 
             
 
 
             
 
 
 
Total
  
 
12,900,000
 
  
 
—  
 
  
 
12,900,000
 
  
 
—  
 
  
 
(2,637,502
The vessels Gas Prodigy and Gas Spirit were classified as held for sale as of December 31, 2022 (Note 6) and were recognized at their fair value of $10,800,000 less costs to sell of $220,404. The fair value was determined based on the transaction price, as the sale price was agreed with unaffiliated third parties. Furthermore, as a result of the impairment analysis performed as of December 31, 2022, the vessel Gas Galaxy (held and used) was written down to its estimated fair value as determined by the Company based on the recent transaction price, resulting in an impairment charge of $45,578 (Note 6).