We will not receive any proceeds from the sale of any of the shares of common stock sold by the selling shareholders.
We have registered the shares on behalf of the selling shareholders. For the purposes herein, the term ‘‘selling shareholder’’ includes donees, pledgees, transferees or other successors-in-interest selling shares of common stock received after the date of this prospectus from a selling shareholder as a gift, pledge, corporate dividend, partnership or limited liability company distribution or other transfer. We are bearing all costs relating to the registration of the shares, other than fees and expenses, if any, of counsel or other advisors to the selling shareholders. Any commissions, discounts, or other fees payable to broker-dealers in connection with any sale of the shares will be borne by the selling shareholders. The selling shareholders may offer their shares at various times in one or more of the following transactions, or in other kinds of transactions:
The selling shareholders also may resell all or a portion of the shares in open market transactions in reliance on Rule 144 under the Securities Act, if they meet the criteria and conform to the requirements of that rule.
The selling shareholders may sell their shares at quoted market prices, at prices based on quoted market prices, at negotiated prices or at fixed prices. The selling shareholders may use broker-dealers to sell their shares. If this happens, broker-dealers may either receive discounts or commissions from the selling shareholders, or they may receive commissions from purchasers of shares for whom they acted as agents.
Table of ContentsThe selling shareholders and any broker-dealers or agents that participate with the selling shareholders in the sale of shares may be ‘‘underwriters’’ within the meaning of the Securities Act. Any commissions received by broker-dealers or agents on the sales and any profit on the resale of shares purchased by broker-dealers or agents may be deemed to be underwriting commissions or discounts under the Securities Act.
Under the rules and regulations of the SEC, any person engaged in the distribution or the resale of our shares may not simultaneously buy, bid for or attempt to induce any other person to buy or bid for our common stock in the open market for a period of two business days prior to the commencement of the distribution. The rules and regulations under the Securities Exchange Act of 1934 may limit the timing of purchases and sales of shares of our common stock by the selling shareholders.
ENFORCEABILITY OF CIVIL LIABILITIES AND
INDEMNIFICATION FOR SECURITIES ACT LIABILITIES
We are incorporated under the laws of the Republic of the Marshall Islands. A majority of the directors, officers and the experts named in the prospectus reside outside the United States. In addition, a substantial portion of the assets and the assets of the directors, officers and experts are located outside the United States. As a result, you may have difficulty serving legal process within the United States upon Navios or any of these persons. You may also have difficulty enforcing, both in and outside the United States, judgments you may obtain in United States courts against Navios or these persons in any action, including actions based upon the civil liability provisions of United States federal or state securities laws. Furthermore, there is substantial doubt that the courts of the Marshall Islands would enter judgments in original actions brought in those courts predicated on United States federal or state securities laws.
Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to our directors, officers and controlling persons pursuant to the foregoing provisions, or otherwise, we have been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Act and is, therefore, unenforceable.
We have obtained directors' and officers' liability insurance against any liability asserted against such person incurred in the capacity of director or officer or arising out of such status, whether or not we would have the power to indemnify such person.
DESCRIPTION OF CAPITAL STOCK
Authorized and Outstanding Capital Stock.
Under our articles of incorporation, our authorized capital stock consists of 120,000,000 shares of common stock, par value $0.0001 per share, of which 62,088,127 were issued and outstanding, and 1,000,000 shares of preferred stock, par value $0.0001 per share, of which no shares were issued and outstanding.
Common Stock.
Navios currently has 62,088,127 shares outstanding and 49,571,720 warrants outstanding. Each outstanding share of common stock entitles the holder to one vote on all matters submitted to a vote of stockholders. Subject to preferences that may be applicable to any outstanding shares of preferred stock, holders of shares of common stock are entitled to receive ratably all dividends, if any, declared by the board of directors out of funds legally available for dividends. Holders of stock do not have conversion, redemption or preemptive rights to subscribe to any or our securities. All outstanding shares of common stock are fully paid and non-assessable. The rights, preferences and privileges of holders of common stock are subject to the rights of the holders of any shares of preferred stock which we may issue in the future.
Our common stock is listed on the NASDAQ Global Market under the symbol ‘‘BULK’’.
Units
Each unit is publicly traded and consists of one share of common stock and two warrants, which warrants started trading separately as of the opening of trading on January 5, 2005. Each warrant entitles the holder to purchase one share of common stock at an exercise price of $5.00 per share.
20
Table of ContentsPreferred Stock
Navios' certificate of incorporation authorizes the issuance of 1,000,000 shares of blank check preferred stock with such designation, rights and preferences as may be determined from time to time by Navios' board of directors. Accordingly, Navios' board of directors is empowered, without stockholder approval, to issue preferred stock with dividend, liquidation, conversion, voting or other rights which could adversely affect the voting power or other rights of the holders of common stock, although the underwriting agreement prohibits Navios, prior to a business combination, from issuing preferred stock which participates in any manner in the proceeds of the trust fund, or which votes as a class with the common stock on a business combination. Navios may issue some or all of the preferred stock to effect a business combination. In addition, the preferred stock could be utilized as a method of discouraging, delaying or preventing a change in control of Navios. Although Navios does not currently intend to issue any shares of preferred stock, Navios cannot assure you that it will not do so in the future.
Warrants
Navios currently has warrants outstanding to purchase 49,571,720 shares of Navios common stock. Each warrant entitles the registered holder to purchase one share of Navios' common stock at a price of $5.00 per share, subject to adjustment as discussed below, at any time commencing on December 10, 2005.
The warrants will expire on December 9, 2008, at 5:00 p.m., New York City time. Navios may call the warrants for redemption, with Sunrise Securities Corp.'s prior consent, in whole and not in part, at a price of $.01 per warrant at any time after the warrants become exercisable, upon not less than 30 days' prior written notice of redemption to each warrant holder, if, and only if, the last reported sale price of the common stock equals or exceeds $8.50 per share, for any 20 trading days within a 30 trading day period ending on the third business day prior to the notice of redemption to warrant holders and the weekly trading volume of Navios' common stock has been at least 800,000 shares for each of the two calendar weeks prior to the notice of redemption.
The warrants are issued in registered form under a warrant agreement between Continental Stock Transfer & Trust Company, as warrant agent, and Navios.
The exercise price and number of shares of common stock issuable on exercise of the warrants may be adjusted in certain circumstances including in the event of a stock dividend, or Navios' recapitalization, reorganization, merger or consolidation. However, the warrants will not be adjusted for issuances of common stock at a price below their respective exercise prices.
The warrants may be exercised upon surrender of the warrant certificate on or prior to the expiration date at the offices of the warrant agent, with the exercise form on the reverse side of the warrant certificate completed and executed as indicated, accompanied by full payment of the exercise price, by certified check payable to Navios, for the number of warrants being exercised. The warrant holders do not have the rights or privileges of holders of common stock or any voting rights until they exercise their warrants and receive shares of common stock. After the issuance of shares of common stock upon exercise of the warrants, each holder will be entitled to one vote for each share held of record on all matters to be voted on by stockholders.
No fractional shares will be issued upon exercise of the warrants. If, upon exercise of the warrants, a holder would be entitled to receive a fractional interest in a share, Navios will, upon exercise, round up to the nearest whole number the number of shares of common stock to be issued to the warrant holder.
Transfer Agent and Warrant Agent
The transfer agent for Navios' securities and warrant agent for Navios' warrants is Continental Stock Transfer & Trust Company, 17 Battery Place, New York, New York 10004.
21
Table of ContentsACQUISITION AND MERGER PRO FORMA FINANCIAL INFORMATION
The following unaudited pro forma financial statements give effect to the acquisition of Navios by International Shipping Enterprises Inc. (‘‘ISE’’) through the purchase of all of the outstanding common stock of Navios for an initial cash consideration of $594.4 million less the final adjustment of $0.6 million plus $14.2 million in allocable transaction costs. Approximately $412.0 million of the purchase price was obtained from a $514.4 million senior secured credit facility, entered into on July 12, 2005 and funded on August 25, 2005, with HSH Nordbank AG. Simultaneously with the acquisition of Navios, ISE effected a reincorporation from the State of Delaware to the Republic of the Marshall Islands through a downstream merger with and into its newly acquired-wholly-owned subsidiary, whose name was and will continue to be Navios Maritime Holdings, Inc. The acquisition has been accounted for as a purchase.
The following unaudited pro forma consolidated statement of operations combine the historical predecessor statements of operations of Navios for the period from January 1, 2005 to August 25, 2005 and Navios successor for the period from August 26, 2005 to December 31, 2005, and ISE for the period from January 1, 2005 to August 25, 2005 giving effect to the acquisition of Navios by ISE, pursuant to the Stock Purchase Agreement dated February 28, 2005, as amended, and the downstream merger (the ‘‘Transaction’’) as if it had occurred on January 1, 2005.
This unaudited pro forma condensed consolidated statement of operations should be read in conjunction with the historical predecessor and successor financial statements of Navios (incorporated herein by reference to this prospectus) and the historical financial statements of ISE (included in the F-pages of this prospectus) and the related notes thereto. The unaudited pro forma information is not necessarily indicative of the financial position or results of operations that may have actually occurred had the acquisition of Navios by ISE taken place on the dates noted.
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
| ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Successor August 26, 2005 To December 31, 2005 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Predecessor January 1, 2005 To August 25, 2005 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | NAVIOS(a) Combined | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ISE(b) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Pro Forma Adjustments | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Pro Forma Combined |
Revenue | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 76,376 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 158,630 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 235,006 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 235,006 | |
Gain (loss) on forward freight agreements | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (2,766 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 2,869 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 103 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 103 | |
Expenses: | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Time charter, voyage and port terminal expense | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (39,530 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (91,806 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (131,336 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (131,336 | |
Direct vessel expense | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (3,137 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (5,650 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (8,787 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (8,787 | |
General and administrative | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (4,582 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (9,964 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (14,546 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | (233 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | (63 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (14,842 | |
Depreciation and amortization | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (13,582 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (3,872 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (17,454 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (2 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (13,573 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (31,029 | |
Interest income | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 1,163 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 1,350 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 2,513 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 2,864 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (2,864 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 2,513 | |
Interest expense | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (11,892 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (1,677 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (13,569 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (14,626 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (28,195 | |
Other income | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 52 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 1,426 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 1,478 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 1,478 | |
Other expense | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (226 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (757 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (983 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (179 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (1,162 | |
Income before equity in net earnings of affiliates | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 1,876 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 50,549 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 52,425 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 2,450 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (31,126 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 23,749 | |
Equity in net earnings of affiliated companies | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 285 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 788 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 1,073 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 1,073 | |
Income before income taxes | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 2,161 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 51,337 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 53,498 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 2,450 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (31,126 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 24,822 | |
Provision for income taxes | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (859 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 859 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | |
Net Income | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 2,161 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 51,337 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 53,498 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 1,591 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | (30,267 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 24,822 | |
Weighted average number of shares outstanding: | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Basic | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 40,189,356 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 874,584 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 39,900,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 40,001,473 | |
Diluted | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 45,238,554 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 874,584 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 39,900,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 41,852,699 | |
Net income per share: | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Basic | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 0.05 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 58.7 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 0.04 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 0.62 | |
Diluted | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 0.05 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 58.7 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 0.04 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 0.59 | |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
22
Table of Contents![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
(a) | This column combines the results of operations of Navios as predecessor for the period January 1, 2005 through August 25, 2005 with the results of operations of Navios as successor for the period August 26, 2005 through December 31, 2005. See the section labeled, ‘‘For the combined year ended December 31, 2005 compared to the year ended December 31, 2004’’ under ‘‘Operating and Financial Review and Prospects’’ included in Navios' 2005 annual report filed on Form 20-F with the Securities Exchange Commission. |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
(b) | For the period from January 1, 2005 through August 25, 2005 (acquisition date). |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
(c) | To record increase in base salaries to certain key employees of Navios under employment agreements entered into in connection with the acquisition and to retain the services of such employees. |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
(d) | To record additional depreciation and amortization of fixed assets and intangibles based on the step up to fair value as detailed below: |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
Calculation of Allocable Purchase Price: | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Initial cash consideration | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 594,370 | |
Final price adjustment | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (606 | |
Allocable transaction costs | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 14,203 | |
Total allocable purchase price | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 607,967 | |
Allocation of purchase price: | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Navios net assets acquired (at book value) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 226,128 | |
Write off of Navios pre-merger goodwill | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (226 | |
Fair value adjustments to assets acquired: | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Write up of vessels to fair value | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 81,789 | |
Write down of port terminal assets | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (15 | |
Allocation of purchase price to intangibles: | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Port terminal operation rights | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 31,000 | |
Trade name | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 88,053 | |
Favorable lease terms | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 139,680 | |
Backlog asset | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 14,830 | |
Backlog liability | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (12,700 | |
Restructuring reserve | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (1,361 | |
Fair value of assets acquired | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 567,178 | |
Goodwill | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 40,789 | |
Total allocable purchase price | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 607,967 | |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
Vessels were written up to their fair market value. The port fixed assets were valued based on replacement cost less accumulated depreciation. Fair value of the intangible assets identified (Port operating rights, Tradename, Leases and Backlog assets and liabilities) were determined using generally accepted valuation methodologies. The Port operating rights were valued using a form of the income approach known as the Build-Out method. The Tradename was valued using a form of the Income Approach known as the Relief from Royalties method. The Favorable Leases were valued using a method of the Market Approach wherein the Company's actual lease costs are compared to market-based lease costs. The Purchase Options were valued though a comparison of their exercise prices to expected vessel values. Backlog Assets and liabilities were valued using a method of the Income Approach known as excess earnings method. The assembled workforce was valued at $360 using the Cost Approach known as replacement cost method and is included in Goodwill.
23
Table of Contents![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
Asset | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Estimated Useful Life |
Vessels | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 20-23 years |
Port (included in other fixed assets) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 4-40 years |
Port operating rights | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 40 years |
Tradename | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 32 years |
Favorable lease terms | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 0.2-9.7 years |
Backlog assets | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 2.8-3.6 years |
Backlog liability | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 2.1 years |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
Pro forma depreciation and amortization has been provided on a straight line basis over the remaining lives of the assets as set forth in the following table (expressed in thousands of US dollars):
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
Asset Class | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | August 25, 2005 Fair Value | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Pro Forma depreciation and amortization January 1, 2005 to August 25, 2005 |
Vessels | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 195,118 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 5,568 | |
Port terminal assets | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 26,699 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 546 | |
Port operating rights | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 31,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 503 | |
Trade name | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 90,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 1,826 | |
Favorable lease terms* | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 139,680 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 9,663 | |
Backlog assets | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 14,830 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 3,180 | |
Backlog liabilities | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (12,700 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (3,991 | |
Other assets | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 1,798 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 150 | |
| ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 17,445 | |
Less historical Navios predecessor depreciation and amortization for the period 1/1/2005 to 8/25/2005 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (3,872 | |
Pro forma adjustment for depreciation and amortization for the period 1/1/05 to 8/25/05 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 13,573 | |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
* | The intangible asset associated with the favorable lease terms includes an amount of $20,670 related to purchase options for the vessels at the end of the lease term. This amount is not amortized and should the purchase options be exercised, any unamortized portion of this asset will be capitalized as part of the cost of the vessel and will be depreciated over the remaining useful life of the vessel. |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
(e) | To reverse interest income earned on ISE's available cash on the basis that if the acquisition had occurred on January 1, 2005 such cash would have been utilized to fund the acquisition and, therefore, no interest would have been earned. |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
(f) | To reverse interest expense and amortization of deferred financing costs on bank loans of Navios that were repaid on August 18, 2005 (the Predecessor Company) and record pro forma interest expense for the period January 1, 2005 to August 25, 2005. Based on Navios' cash forecast, the combination of operating cash flow and Navios' then existing cash balances would have been sufficient to fund Navios' capital expenditure and working capital requirements for the twelve months beginning September 1, 2005. As a result, interest expense for the pro forma period from January 1, 2005 until August 25, 2005 is based on the $412 million borrowed by ISE for the purpose of affecting the acquisition. The $412 million of acquisition debt was assumed to be outstanding throughout the period. Interest expense for the pro forma period was calculated using the 5.70% Libor based floating interest rate in effect at the August 25, 2005 acquisition date plus amortization of deferred debt service costs for the period. A change in the LIBOR rate of 1/8 percent would change interest expense for 2005 by $0.5 million. |
24
Table of ContentsThe components of this adjustment to interest expense are as follows:
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
Issuance of $412 million principal amount of credit facility | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Interest expense | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 15,258 | |
Amortization of deferred financing costs | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 1,045 | |
| ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 16,303 | |
Repayment of $49.8 million principal amount of historical credit facility | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Interest expense | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (1,252 | |
Amortization of deferred financing costs | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (425 | |
| ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (1,677 | |
| ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 14,626 | |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
(g) | Navios as predecessor and successor is incorporated under the laws of the Marshall Islands. Accordingly, it will be taxed as a foreign corporation by the United States. Navios does not expect to be liable for income taxes for any of the historical periods presented in this prospectus. Based on Navios' present plans, it does not expect to be liable for income taxes in the future. Since Navios successor does not expect to be liable for income taxes, the pro forma adjustments to the unaudited pro forma consolidated statements of operations have not been tax affected. See Navios' 2005 annual report filed on Form 20-F with the Securities Exchange Commission. |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
(h) | Pro forma net income per share was calculated by dividing pro forma net income by the weighted average number of shares outstanding as follows: |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
| ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Year Ended December 31, 2005 |
Pro forma weighted average number of shares assumed to be outstanding during 2005* | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 40,001,473 | |
Incremental shares on exercise of warrants ** | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 1,851,226 | |
Pro forma weighted average shares – diluted | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 41,852,699 | |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
* | Pro forma weighted average number of shares has been computed on the following information: |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
Pro forma outstanding shares for the period from 1/1/2005 until 8/25/2005 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 39,900,000 | |
Actual shares outstanding | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
8/26/2005 – 12/21/2005 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 39,900,000 | |
12/22/2005 – 12/26/2005 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 42,968,205 | |
12/27/2005 – 12/31/2005 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 44,239,319 | |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
** | Assuming exercise price of $5.00 per share, 65,550,000 warrants outstanding and average price for 2005 of $5.15. |
25
Table of ContentsEXPENSES
The following are the estimated expenses of the issuance and distribution of the securities being registered under the registration statement of which this prospectus forms a part, all of which will be paid by us.
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
SEC registration fee | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 5,040 | |
Printing and engraving expenses | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 2,000 | |
Legal fees and expenses | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 15,000 | |
Accounting fees and expenses | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 15,000 | |
Miscellaneous | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 2,960 | |
Total | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 40,000 | |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
*Estimated
LEGAL MATTERS
The validity of the securities offered by this prospectus being offered in connection with this offering relating to Marshall Islands law will be passed upon for us by Reeder & Simpson P.C.
EXPERTS
The consolidated financial statements of Navios Maritime Holdings Inc. incorporated in this prospectus by reference from our Annual Report on Form 20-F for the fiscal year ended December 31, 2005, have been so incorporated in reliance on the reports of PricewaterhouseCoopers S.A., an independent registered public accounting firm, given on the authority of said firm as experts in auditing and accounting.
The financial statements of International Shipping Enterprises, Inc. (a corporation in the development stage) as of December 31, 2004 and for the period from September 17, 2004 to December 31, 2004 included in this prospectus have been so included in reliance on the report of Goldstein Golub Kessler LLP, an independent registered public accounting firm, given on the authority of said firms as experts in accounting and auditing.
INCORPORATION OF DOCUMENTS BY REFERENCE
The SEC allows us to ‘‘incorporate by reference’’ the information we file with it, which means that we can disclose important information to you by referring you to those documents. The information incorporated by reference is considered to be part of this prospectus and information we file later with the SEC will automatically update and supersede this information. The documents we are incorporating by reference as of their respective dates of filing are:
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
| • | Annual Report on Form 20-F for the fiscal year ended December 31, 2005, filed on June 22, 2006; |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
| • | Current Report on Form 6-K filed on August 21, 2006; and |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
| • | The description of our common stock contained in our Form 8-A filed on November 24, 2004. |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
| • | All subsequent reports on Form 20-F shall be deemed to be incorporated by reference into this prospectus and deemed to be a part hereof after the date of this prospectus but before the termination of the offering by this prospectus. |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
| • | Our reports on Form 6-K furnished to the SEC after the date of this prospectus only to the extent that the forms expressly state that we incorporate them by reference in this prospectus. |
Any statement contained in a document incorporated by reference herein shall be deemed to be modified or superseded for all purposes to the extent that a statement contained in this prospectus, or in any other subsequently filed document which is also incorporated or deemed to be incorporated by reference, modifies or supersedes such statement. Any statement so modified or superseded shall not be deemed, except as so modified or superseded, to constitute a part of this prospectus.
26
Table of ContentsYou may request, orally or in writing, a copy of these documents, which will be provided to you at no cost, by contacting:
Vasiliki (Villy) Papaefthymiou
Secretary
Navios Maritime Holdings Inc.
85 Akti Miaouli Street
Piraeus, Greece 185 38
Telephone: (011) +30-210-4595000
WHERE YOU CAN FIND ADDITIONAL INFORMATION
Government Filings
As required by the securities Act of 1933, we filed a registration statement on Form F-3 relating to the securities offered by this prospectus with the Commission. This prospectus is a part of that registration statement, which includes additional information. You should refer to the registration statement and its exhibits for additional information. Whenever we make reference in this prospectus to any of our contracts, agreements or other documents, the references are not necessarily complete and you should refer to the exhibits attached to the registration statement for copies of the actual contract, agreements or other document.
We are subject to the informational requirements of the Securities Exchange Act, applicable to foreign private issuers. We, as a ‘‘foreign private issuer’’, are exempt from the rules under the Securities Exchange Act prescribing certain disclosure and procedural requirements for proxy solicitations, and our officers, directors and principal shareholders are exempt from the reporting and ‘‘short-swing’’ profit recovery provisions contained in Section 16 of the Securities Exchange Act, with respect to their purchases and sales of shares. In addition, we are not required to file annual, quarterly and current reports and financial statements with the SEC as frequently or as promptly as United States companies whose securities are registered under the Securities Exchange Act. However, we will file with the SEC, within 180 days after the end of each fiscal year, an annual report on Form 20-F containing financial statements audited by an independent accounting firm. We will also furnish quarterly reports on Form 6-K containing unaudited interim financial information for the first three quarters of each fiscal year, within 60 days after the end of such quarter.
You may read and copy any document we file or furnish with the SEC at reference facilities at 100 F Street, N.E., Washington, DC 20549. You may also obtain copies of the documents at prescribed rates by writing to the Public Reference Section of the SEC at 100 F Street, N.E., Washington, DC 20549. Please call the SEC at 1-800-SEC-0330 for further information on the operation of the public reference facilities. You can review our SEC filings and the registration statement by accessing the SEC's internet site at http://www.sec.gov.
Documents may also be inspected at the National Association of Securities Dealers, Inc., 1735 K Street, N.W., Washington D.C. 20006.
Information provided by the Company
We will furnish holders of our common shares with annual reposts containing audited financial statements and a reports by our independent registered public accounting firm, and intend to furnish quarterly reports containing selected unaudited financial data for the three first quarter of each fiscal year. The audited financial statements will be prepared in accordance with United States generally accepted accounting principles and those reports will include a ‘‘Management’s Discussion and Analysis of Financial Condition and Results of Operations’’ section for the relevant periods. As a ‘‘foreign private issuer’’, we ware exempt from the rules under the Securities Exchange Act of 1934 prescribing the furnishing and content of proxy statements to shareholders. While we intend to furnish proxy statements to any shareholder in accordance with the rule of Nasdaq Global Market, those proxy statements are not expected to conform to Schedule 14A of the proxy rules promulgated under the Exchange Act. In addition as a ‘‘foreign issuer’’, we are exempt from the rules under the Exchange Act relating to short swing profit reporting and liability.
27
Table of ContentsFinancial Statement Explanatory Note
The historical financial statements of International Shipping Enterprises, Inc. are being included in this filing solely as a result of having included the Acquisition and Merger Pro Forma Financial Information on p. 22.
Index
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
| ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Page |
INTERNATIONAL SHIPPING ENTERPRISE, INC. | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
UNAUDITED BALANCE SHEET AT JUNE 30, 2005 AND BALANCE SHEET AT DECEMBER 31, 2004 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | F-2 | |
UNAUDITED STATEMENTS OF OPERATIONS FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2005 AND FOR THE PERIOD FROM SEPTEMBER 17, 2004 (INCEPTION) TO JUNE 30, 2005 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | F-3 | |
UNAUDITED STATEMENTS OF STOCKHOLDERS' EQUITY FOR THE SIX MONTHS ENDED JUNE 30, 2005 AND FOR THE PERIOD FROM SEPTEMBER 17, 2004 (INCEPTION) TO JUNE 30, 2005 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | F-4 | |
UNAUDITED STATEMENTS OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2005 AND FOR THE PERIOD FROM SEPTEMBER 17, 2004 (INCEPTION) TO JUNE 30, 2005 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | F-5 | |
NOTES TO THE UNAUDITED FINANCIAL STATEMENTS | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | F-6 | |
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | F-9 | |
BALANCE SHEET AT DECEMBER 31, 2004 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | F-10 | |
INCOME STATEMENT FOR THE PERIOD FROM SEPTEMBER 17, 2004 (INCEPTION) TO DECEMBER 31, 2004 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | F-11 | |
STATEMENT OF STOCKHOLDER'S EQUITY FOR THE PERIOD FROM SEPTEMBER 17, 2004 (INCEPTION) TO DECEMBER 31, 2004 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | F-12 | |
STATEMENT OF CASH FLOWS FOR THE PERIOD FROM SEPTEMBER 17, 2004 (INCEPTION) TO DECEMBER 31, 2004 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | F-13 | |
NOTES TO FINANCIAL STATEMENTS | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | F-14 | |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
F-1
Table of ContentsINTERNATIONAL SHIPPING ENTERPRISES, INC.
(a corporation in the development stage)
BALANCE SHEET
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
| ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | June 30, 2005 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | December 31, 2004 |
| ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (unaudited) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | |
ASSETS | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Current assets: | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Cash and cash equivalents | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 172,064 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 2,032,478 | |
Investment held in Trust Fund | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 182,798,858 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 180,691,163 | |
Deferred Tax Asset | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 145,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | |
Prepaid expenses | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 63,850 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 12,988 | |
Total current assets | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 183,179,772 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 182,736,629 | |
Advances held in escrow for Acquisitions | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 3,016,178 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | |
Property & Equipment (net) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 9,205 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 7,195 | |
Deferred Acquisitions costs | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 1,894,859 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 81,000 | |
Deferred Finance costs | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 3,448,500 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | |
Total Assets | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 191,548,514 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 182,824,824 | |
LIABILITIES & STOCKHOLDERS' EQUITY | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Current Liabilities: | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Trade payable & Accrued Expenses | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 1,855,003 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 139,177 | |
Notes payable, stockholder | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 5,022,037 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 805 | |
Deferred Interest at Trust account | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 444,349 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 23,021 | |
Income taxes payable | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 712,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 6,700 | |
Total Current Liabilities | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 8,033,389 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 169,703 | |
Common Stock, Subject to possible conversion | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 36,097,142 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 36,097,142 | |
Stockholders' Equity: | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Preferred Stock $.0001 par value, authorized 1,000,000 shares, none issued | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | |
Common Stock $.0001 par value, authorized 120,000,000 shares, issued and outstanding 39,900,000 (which includes 6,551,723 shares subject to possible conversion) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 3,990 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 3,990 | |
Additional paid-in capital | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 146,551,057 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 146,545,159 | |
Earnings accumulated during the development stage | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 862,936 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 8,830 | |
Total stockholders' equity | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 147,417,983 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 146,557,979 | |
Total Liabilities and Stockholders' Equity | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 191,548,514 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 182,824,824 | |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
See Notes to Unaudited Financial Statements
F-2
Table of ContentsINTERNATIONAL SHIPPING ENTERPRISES, INC.
(a corporation in the development stage)
STATEMENT OF OPERATIONS
(unaudited)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
| ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Six months ended June 30, 2005 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Three months ended June 30, 2005 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | For the period from September 17, 2004 (inception) to June 30, 2005 |
Net revenue from operations | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Capital based Taxes | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | (130,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | (16,500 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | (184,759 | |
Other Operating expenses | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (157,430 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (80,159 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (179,856 | |
Formation & Operating Cost | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (287,430 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (96,659 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (364,615 | |
Operating Loss | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (287,430 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (96,659 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (364,615 | |
Income from Financing Activities | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Bank Interest Income, net | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 1,708,536 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 967,401 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 1,801,251 | |
Income before provision for income taxes | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 1,421,106 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 870,742 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 1,436,636 | |
Provision for Income Taxes | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 567,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 310,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 573,700 | |
Net Income | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 854,106 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 560,742 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 862,936 | |
Weighted average number of common shares outstanding | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 39,900,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 39,900,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Net income per share: | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 0.02 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 0.01 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
See Notes to Unaudited Financial Statements
F-3
Table of ContentsINTERNATIONAL SHIPPING ENTERPRISES, INC.
(a corporation in the development stage)
STATEMENT OF THE STOCKHOLDER'S EQUITY
For the period from September 17th, 2004 (inception) to June 30, 2005
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
| ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Common Stock and | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Additional Paid-In Capital | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Earnings Accumulated During the Development Stage | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Stockholders' Equity |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Shares | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Amount |
Sale of 7,125,000 shares of common stock to initial stockholders | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 7,125,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 713 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 24,287 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 25,000 | |
Sale of 32,775,000 units, net of underwriters' discount and offering expenses (includes 6,551,723 shares subject to possible convertion) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 32,775,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 3,277 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 182,618,014 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 182,621,291 | |
Proceeds subject to possible conversion of 6,551,723 shares | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (36,097,142 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (36,097,142 | |
Net Income | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $8,830 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 8,830 | |
Balance at December 31, 2004 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 39,900,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 3,990 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 146,545,159 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 8,830 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 146,557,979 | |
Unaudited: | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Finalization of estimated costs of the offering | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 5,898 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 5,898 | |
Net Income | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 854,106 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 854,106 | |
Balance at June 30, 2005 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 39,900,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 3,990 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 146,551,057 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ 862,936 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 147,417,983 | |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
See Notes to Unaudited Financial Statements
F-4
Table of ContentsINTERNATIONAL SHIPPING ENTERPRISE, INC.
(a corporation in the development stage)
STATEMENT OF CASH FLOWS
(Unaudited)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
| ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Six months ended June 30, 2005 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | For the period from September 17, 2004 (inception) to June 30, 2005 |
CASH FLOWS FROM OPERATING ACTIVITIES | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Net Income | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 854,106 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 862,936 | |
Adjustments to reconcile net income to net cash used in operating activities: | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Depreciation | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 1,749 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 1,749 | |
Interest income on treasury bills | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (2,123,873 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (2,239,036 | |
Changes in operating assets & liabilities: | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Increase in prepaid expenses | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (50,862 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (63,850 | |
Increase in accounts payable and accrued expenses | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 15,711 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 154,888 | |
Increase in deferred interest | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 421,328 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 444,349 | |
Increase in income taxes payable | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 705,300 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 712,000 | |
Increase in deferred tax assets | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (145,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (145,000 | |
Net cash used in operating activities | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (321,541 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (271,964 | |
CASH FLOWS FROM INVESTING ACTIVITIES | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Purchase of Treasury Bills held in trust | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (180,575,746 | |
Increase in cash held in trust | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (254 | |
Purchase of property & equipment | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (3,760 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (10,955 | |
Advance for the acquisition of a target | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (3,000,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (3,000,000 | |
Payment of deferred acquisition costs | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (1,062,244 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (1,143,244 | |
Net cash used in investing activities | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (4,066,004 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (184,730,199 | |
CASH FLOWS FROM FINANCING ACTIVITIES | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Gross proceeds from initial public offering | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 196,650,000 | |
Payment of costs of initial public offering | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 5,899 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (14,022,810 | |
Proceeds from stockholders loans & advances | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 5,021,232 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 5,371,353 | |
Payment to stockholders loans & advances | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (349,316 | |
Proceeds from sale of common stock | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 25,000 | |
Payment of deferred finance costs | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (2,500,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (2,500,000 | |
Net cash provided by financing activities | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 2,527,131 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 185,174,227 | |
Increase/decrease in cash at end of period | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (1,860,414 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 172,064 | |
Cash and cash equivalents at beginning of period | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 2,032,478 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | |
Cash and cash equivalents at end of period | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 172,064 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 172,064 | |
Supplemental schedule of non-cash investing activity: | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Accrual of deferred acquisition costs | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 751,615 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 751,615 | |
Supplemental schedule of non-cash financing activity: | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Accrual of deferred finance costs | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 948,500 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 948,500 | |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
See Notes to ISE Unaudited Financial Statements
F-5
Table of ContentsINTERNATIONAL SHIPPING ENTERPRISES, INC.
(a corporation in the development stage)
Notes to ISE Unaudited Financial Statements
1. Organization and Business Operations
International Shipping Enterprises, Inc. (‘‘ISE’’) was incorporated in Delaware on September 17, 2004, as a blank check company, the objective of which is to acquire one or more vessels or an operating business in the dry bulk sector of the shipping industry.
All activity from January 1, 2005, through June 30, 2005, relates to ISE's search for a business combination and the negotiation of the acquisition of Navios Maritime Holdings Inc. described below. The Company has selected December 31 as its fiscal year-end.
The registration statement for ISE's initial public offering (‘‘Offering’’) was declared effective December 10, 2004. ISE consummated the Offering on December 16, 2004, and received net proceeds of approximately $182,621,000 (Note 2). ISE's management has broad discretion with respect to the specific application of the net proceeds of this Offering, although substantially all of the net proceeds of this Offering are intended to be generally applied toward consummating a business combination with (or acquisition of) one or more vessels or an operating business in the dry bulk sector of the shipping industry (‘‘Business Combination’’). Furthermore, there is no assurance that ISE will be able to successfully effect a Business Combination. An amount of $180,576,000 of the net proceeds were placed in an interest-bearing trust account (‘‘Trust Account’’) until the earlier of (i) the consummation of a Business Combination or (ii) the liquidation of ISE. Under the agreement governing the Trust Account, funds will only be invested in United States government securities (Treasury Bills) with a maturity of 180 days or less. (Note 3) The remaining net proceeds (not held in the Trust Account) may be used to pay for business, legal, and accounting due diligence on prospective acquisitions and continuing general and administrative expenses.
ISE, after signing a definitive agreement for the acquisition of a target business, will submit such transaction for stockholder approval. In the event that stockholders owning 20% or more of the shares sold in the Offering vote against the Business Combination and exercise their redemption rights described below, the Business Combination will not be consummated. All of ISE's stockholders prior to the Offering, including all of the officers and directors of the Company (‘‘Initial Stockholders’’), have agreed to vote their 7,125,000 founding shares of common stock in accordance with the vote of the majority in interest of all other stockholders of the Company (‘‘Public Stockholders’’) with respect to any Business Combination. After consummation of a Business Combination, these voting safeguards will no longer be applicable.
With respect to a Business Combination which is approved and consummated, any Public Stockholder who votes against the Business Combination may demand that ISE convert his shares. The per share conversion price will equal to the amount in the Trust Account calculated as of two business days prior to the proposed consummation of the Business Combination divided by the number of shares of common stock held by Public Stockholders at the consummation of the Offering. Accordingly, Public Stockholders holding 19.99% of the aggregate number of shares owned by all Public Stockholders may seek conversion of their shares in the event of a Business Combination. Such Public Stockholders are entitled to receive their per share interest in the Trust Account computed without regard to the shares held by Initial Stockholders. Accordingly, a portion of the net proceeds from the offering (19.99% of the amount held in the Trust Account) has been classified as common stock subject to possible conversion and 19.99% of the interest earned on the amount held in the Trust Account has been recorded as deferred interest in the accompanying June 30, 2005 balance sheet.
ISE's Certificate of Incorporation provides for mandatory liquidation of ISE in the event that the Company does not consummate a Business Combination within 12 months from the date of the consummation of the Offering, or 18 months from the consummation of the Offering if certain extension criteria have been satisfied. In the event of liquidation, it is likely that the per share value of the residual assets remaining available for distribution (including Trust Account assets) will be less than the initial public offering price per share in the Offering due to costs related to the Offering and since no value would be attributed to the Warrants contained in the Units sold (Note 2).
F-6
Table of ContentsINTERNATIONAL SHIPPING ENTERPRISES, INC.
(a corporation in the development stage)
Notes to ISE Unaudited Financial Statements
In connection with a proposed acquisition (Note 4), ISE has deferred $3,448,500 relating to bank commitment fees and $1,246,983 of costs relating to professional fees for legal, due diligence and accounting services.
Management does not believe that any recently issued, but not yet effective, accounting standards if currently adopted would have a material effect on the accompanying financial statements.
2. Initial Public Offering
On December 16, 2004, ISE sold 32,775,000 units (‘‘Units’’) in the Offering, which included all of the 4,275,000 Units subject to the underwriters' over-allotment option. Each Unit consists of one share of ISE's common stock, $.0001 par value, and two Redeemable Common Stock Purchase Warrants (‘‘Warrants’’). Each Warrant entitles the holder to purchase from ISE one share of common stock at an exercise price of $5.00 commencing the later of the completion of a Business Combination with a target business or one year from the effective date of the Offering and expiring four years from the date of the prospectus. The Warrants will be redeemable, upon prior written consent of ISE's underwriter in the Offering, Sunrise Securities Corp., at a price of $.01 per Warrant upon 30 days' notice after the Warrants become exercisable, only in the event that the last sale price of the common stock is at least $8.50 per share for any 20 trading days within a 30 trading day period ending on the third day prior to date on which notice of redemption is given and only if the weekly trading volume of ISE's common stock has been at least 800,000 shares for each of the two calendar weeks prior to the date on which notice of redemption is given.
At June 30, 2005, 65,550,000 shares of common stock were reserved for issuance upon exercise of Warrants.
3. Investments Held in Trust Account
At June 30, 2005, the investments held in the Trust Account consist principally of short-term Treasury Bills which are treated as trading securities and recorded at their market value. The excess of market value over cost, exclusive of 19.99% of the interest which has been recorded as deferred interest as described above, is included in interest income on the accompanying income statement.
4. Acquisition of Navios Maritime Holdings Inc.
On February 28, 2005, ISE entered into a Stock Purchase Agreement (the ‘‘Purchase Agreement’’) with Navios Maritime Holdings Inc., a Marshall Islands corporation (‘‘Navios’’), and all of the shareholders of Navios in connection with ISE's acquisition of all of the outstanding capital of Navios. At the closing, the Navios shareholders will be paid an aggregate of $607.5 million in cash for all the outstanding capital stock of Navios, subject to adjustments and certain holdbacks. The purchase price will be partially funded through a secured credit facility with HSH Nordbank AG.
Simultaneously with the signing of the Purchase Agreement, ISE deposited $3,000,000 with an escrow agent as a deposit to be applied against the purchase price at closing. On July 15, 2005, ISE deposited an additional $3,000,000 in conjunction with the extension of closing date to August 31, 2005, in accordance with the terms and conditions of the Purchase Agreement. In the event that the closing does not occur, any and all deposits will be returned to ISE, except in those cases where the closing has not occurred due to ISE's breach of one of its representation, warranty, covenant or agreement in the Purchase Agreement. In connection with the deposit and other costs and expenses associated with the transaction, an Initial Stockholder has agreed to loan the necessary funds to ISE (Note 5).
At June 30, 2005, trade payables and accrued expenses include $647,876 due to Navios.
The transaction is expected to be consummated upon receipt of the required approval by ISE's stockholders. The special meeting of ISE's stockholders is currently scheduled for August 23, 2005.
F-7
Table of ContentsINTERNATIONAL SHIPPING ENTERPRISES, INC.
(a corporation in the development stage)
Notes to ISE Unaudited Financial Statements
5. Note Payable, Stockholder
ISE issued a $4,022,037 unsecured promissory note to an Initial Stockholder, who is also an officer, on April 18, 2005. The amount of $5,022,037, including additional advances of $1,000,000, is due to the Initial Stockholder as of June 30, 2005. The amount due to the Initial Stockholder is non interest-bearing and is payable on demand at any time on or after the closing date of the acquisition of Navios.
6. Commitment
ISE presently has certain office and secretarial services made available to it by unaffiliated third parties, as may be required by ISE from time to time. Under its agreement with its underwriters, ISE is permitted to pay up to an aggregate of $5,500 per month for office space and all such services on an ongoing basis. The statement of operations for the period ended June 30, 2005 includes approximately $9,672 related to this agreement.
7. Subsequent events
On August 25th, 2005, pursuant to a stock purchase agreement dated February 28, 2005, as amended, by and between ISE and Navios Maritime Holdings, Inc. (‘‘Navios’’), ISE acquired all of the outstanding shares of common stock of Navios for a cash payment of $594.4 million. Approximately $182.4 million of the cash payment was obtained from funds from ISE's initial public offering and the balance of approximately $412 million was obtained from a $514.4 million senior secured credit facility, entered into on July 12, 2005 and funded on August 25, 2005, with HSH Nordbank AG.
As a result of such acquisition, Navios became a wholly owned subsidiary of ISE. In addition, on August 25, 2005, simultaneously with the acquisition of Navios, ISE effected a reincorporation from the State of Delaware to the Republic of the Marshall Islands through a downstream merger with and into its newly acquired wholly-owned subsidiary Navios.
F-8
Table of ContentsINTERNATIONAL SHIPPING ENTERPRISES, INC.
(a corporation in the development stage)
Notes to ISE Unaudited Financial Statements
Report of Independent Registered Public Accounting Firm
To the Board of Directors
International Shipping Enterprises, Inc.
We have audited the accompanying balance sheet of International Shipping Enterprises, Inc. (a corporation in the development stage) as of December 31, 2004, and the related statements of income, stockholders' equity and cash flows for the period from September 17, 2004 (inception) to December 31, 2004. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of International Shipping Enterprises, Inc. as of December 31, 2004, and the results of its operations and its cash flows for the period from September 17, 2004 (inception) to December 31, 2004 in conformity with United States generally accepted accounting principles.
/s/Goldstein Golub Kessler LLP
New York, New York
January 17, 2005
F-9
Table of ContentsINTERNATIONAL SHIPPING ENTERPRISES, INC.
(a corporation in the development stage)
BALANCE SHEET
DECEMBER 31, 2004
ASSETS
Current assets:
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
Cash | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 2,032,478 | |
Investments held in trust | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 180,691,163 | |
Prepaid expenses and other current assets | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 12,988 | |
Total Current Assets | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 182,736,629 | |
Property and Equipment | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 7,195 | |
Deferred acquisition costs | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 81,000 | |
Total Assets | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 182,824,824 | |
LIABILITIES AND STOCKHOLDERS' EQUITY | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Current liabilities: | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Accounts payable and accrued expenses | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 139,177 | |
Deferred interest | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 23,021 | |
Due to stockholder | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 805 | |
Income taxes payable | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 6,700 | |
Total liabilities | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 169,703 | |
Commitment | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Common stock subject to possible conversion | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 36,097,142 | |
Stockholder's Equity: | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Preferred stock $.0001 par value, authorized 1,000,000 shares, none issued | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Common stock $.0001 par value; authorized 120,000,000 shares, issued and outstanding 39,900,000 (which includes 6,551,723 subject to possible conversion) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 3,990 | |
Additional paid-in-capital | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 146,545,159 | |
Earnings accumulated during the development stage | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 8,830 | |
Total stockholders' equity | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 146,557,979 | |
Total Liabilities and Stockholders' Equity | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 182,824,824 | |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
See Notes to Financial Statements
F-10
Table of ContentsINTERNATIONAL SHIPPING ENTERPRISES, INC.
(a corporation in the development stage)
INCOME STATEMENT
FOR THE PERIOD FROM SEPTEMBER 17, 2004 (INCEPTION) TO DECEMBER 31, 2004
Operating expenses:
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
Capital based taxes | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | (54,759 | |
Other operating expenses | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (22,426 | |
Total operating expenses | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (77,185 | |
Net operating loss | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (77,185 | |
Interest income | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 92,715 | |
Income before provision for income taxes | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 15,530 | |
Provision for income taxes | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 6,700 | |
Net income | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 8,830 | |
Weighted average number of common shares outstanding | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 12,743,571 | |
Net income per shares basic and diluted | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 0.00 | |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
See Notes to Financial Statements
F-11
Table of ContentsINTERNATIONAL SHIPPING ENTERPRISES, INC.
(a corporation in the development stage)
STATEMENT OF STOCKHOLDERS' EQUITY
For the period from September 17, 2004 (inception) to December 31, 2004
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
| ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Common Stock and | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | |
| ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Shares | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Amount | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Additional Paid-In Capital | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Earnings Accumulated During the Development Stage | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | Stockholders' Equity |
Sale of 7,125,000 shares of common stock to initial stockholders for $.0035 per share, as adjusted (Note 7) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 7,125,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 713 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 24,287 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 25,000 | |
Sale of 32,775,000 units, net of underwriters' discount and offering expenses (includes 6,551,723 shares subject to possible conversion) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 32,775,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 3,277 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 182,618,014 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 182,621,291 | |
Proceeds subject to possible conversion of 6,551,723 shares | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (36,097,142 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (36,097,142 | |
Net income for the period | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 8,830 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 8,830 | |
Balance at December 31, 2004 | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 39,900,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 3,990 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 146,545,159 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 8,830 | | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 146,557,979 | |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
See Notes to Financial Statements
F-12
Table of ContentsINTERNATIONAL SHIPPING ENTERPRISES, INC.
(a corporation in the development stage)
STATEMENT OF CASH FLOWS
For the period from September 17, 2004 (inception) to December 31, 2004
CASH FLOWS FROM OPERATING ACTIVITIES
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
Net income | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 8,830 | |
Adjustements to reconcile net income to net cash provided by operating activities: | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Interest income on treasury bills | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (115,163 | |
Changes in operating assets and liabilities: | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Increase in prepaid expenses | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (12,988 | |
Increase in accounts payable and accrued expenses | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 79,235 | |
Increase in deferred interest | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 23,021 | |
Increase in income taxes payable | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 6,700 | |
Net cash provided by operating activities | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (10,365 | |
CASH FLOWS FROM INVESTING ACTIVITIES | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Purchase of Treasury Bills held in trust | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (180,575,746 | |
Increase in cash held in trust | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (254 | |
Purchase of property and equipment | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (7,195 | |
Payment of deferred acquisition costs | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (81,000 | |
Net cash used in investing activities | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (180,664,195 | |
CASH FLOWS FROM FINANCING ACTIVITIES | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Gross proceeds from initial public offering | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 196,650,000 | |
Payment of costs of initial public offering | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (13,968,767 | |
Proceeds from stockholder loans and advances | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 350,121 | |
Payment of stockholder loans and advances | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (349,316 | |
Proceeds from sale of shares of common stock | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 25,000 | |
Net cash provided by financing activities | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 182,707,038 | |
Increase in cash and cash at end of period | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 2,032,478 | |
Supplemental schedule of non-cash financing activity: | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | | |
Accrual of costs of initial public offering | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 59,942 | |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
See Notes to Financial Statements
F-13
Table of ContentsINTERNATIONAL SHIPPING ENTERPRISES, INC.
(a corporation in the development stage)
Notes to Financial Statements
1. Organization and Business Operations
International Shipping Enterprises, Inc. (‘‘ISE’’ or the ‘‘Company’’) was incorporated in Delaware on September 17, 2004 as a blank check company, the objective of which is to acquire one or more vessels or an operating business in the shipping industry.
All activity from September 17, 2004 (inception) through December 31, 2004 relates to the Company's formation, initial public offering and search for a business combination described below. The Company has selected December 31 as its fiscal year-end.
The registration statement for the Company's initial public offering (‘‘Offering’’) was declared effective December 10, 2004. The Company consummated the Offering on December 16, 2004 and received net proceeds of approximately $182,621,000 (Note 2). The Company's management has broad discretion with respect to the specific application of the net proceeds of this Offering, although substantially all of the net proceeds of this Offering are intended to be generally applied toward consummating a business combination with (or acquisition of) one or more vessels or an operating business in the shipping industry (‘‘Business Combination’’). Furthermore, there is no assurance that the Company will be able to successfully effect a Business Combination. An amount of $180,576,000 of the net proceeds is being held in an interest-bearing trust account (‘‘Trust Account’’) until the earlier of (i) the consummation of a Business Combination or (ii) the liquidation of the Company. Under the agreement governing the Trust Account, funds will only be invested in United States government securities (Treasury Bills) with a maturity of 180 days or less. (Note 3) The remaining net proceeds (not held in the Trust Account) may be used to pay for business, legal and accounting due diligence on prospective acquisitions and continuing general and administrative expenses.
The Company, after signing a definitive agreement for the acquisition of a target business, will submit such transaction for stockholder approval. In the event that stockholders owning 20% or more of the shares sold in the Offering vote against the Business Combination and exercise their redemption rights described below, the Business Combination will not be consummated. All of the Company's stockholders prior to the Offering, including all of the officers and directors of the Company (‘‘Initial Stockholders’’), have agreed to vote their 7,125,000 founding shares of common stock in accordance with the vote of the majority in interest of all other stockholders of the Company (‘‘Public Stockholders’’) with respect to any Business Combination. After consummation of a Business Combination, these voting safeguards will no longer be applicable.
With respect to a Business Combination which is approved and consummated, any Public Stockholder who voted against the Business Combination may demand that the Company convert his shares. The per share conversion price will equal the amount in the Trust Account calculated as of two business days prior to the proposed consummation of the Business Combination divided by the number of shares of common stock held by Public Stockholders at the consummation of the Offering. Accordingly, Public Stockholders holding 19.99% of the aggregate number of shares owned by all Public Stockholders may seek conversion of their shares in the event of a Business Combination. Such Public Stockholders are entitled to receive their per share interest in the Trust Account computed without regard to the shares held by Initial Stockholders. Accordingly, a portion of the net proceeds from the offering (19.99% of the amount held in the Trust Account) has been classified as common stock subject to possible conversion and 19.99% of the interest earned on the amount held in the Trust Account has been recorded as deferred interest in the accompanying December 31, 2004 balance sheet.
The Company's Certificate of Incorporation provides for mandatory liquidation of the Company in the event that the Company does not consummate a Business Combination within 12 months from the date of the consummation of the Offering, or 18 months from the consummation of the Offering if certain extension criteria have been satisfied. In the event of liquidation, it is likely that the per share value of the residual assets remaining available for distribution (including Trust Account assets) will
F-14
Table of ContentsINTERNATIONAL SHIPPING ENTERPRISES, INC.
(a corporation in the development stage)
Notes to Financial Statements
be less than the initial public offering price per share in the Offering due to costs related to the Offering and since no value would be attributed to the Warrants contained in the Units sold (Note 2).
For purposes of the statement of cash flows, the Company considers all highly liquid debt instruments purchased with an original maturity of three months or less to be cash equivalents.
Depreciation of property, plant and equipment will be provided for by the straight-line method over the estimated useful lives of the related assets.
In connection with a proposed acquisition, the Company has deferred $81,000 of related costs, principally relating to a retainer paid in December 2004 for legal services.
Deferred income taxes are provided for the differences between the bases of assets and liabilities for financial reporting and income tax purposes. A valuation allowance is established when necessary to reduce deferred tax assets to the amount expected to be realized.
Basic net income per common share is computed using the weighted average number of shares outstanding. Diluted net income per common share is computed using the weighted average number of shares outstanding adjusted for the incremental shares attributed to outstanding options to purchase common stock. There are no incremental shares included in the diluted calculations since the common stock was not trading separately during the period and the warrants were therefore not exercisable.
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of expenses during the reporting period. Actual results could differ from those estimates.
Management does not believe that any recently issued, but not yet effective, accounting standards if currently adopted would have a material effect on the accompanying financial statements.
2. Initial Public Offering
On December 31, 2004, the Company sold 32,775,000 units (‘‘Units’’) in the Offering, which included all of the 4,275,000 Units subject to the underwriters' overallotment option. Each Unit consists of one share of the Company's common stock, $.0001 par value, and two Redeemable Common Stock Purchase Warrants (‘‘Warrants’’). Each Warrant will entitle the holder to purchase from the Company one share of common stock at an exercise price of $5.00 commencing the later of the completion of a Business Combination with a target business or one year from the effective date of the Offering and expiring four years from the date of the prospectus. The Warrants will be redeemable, upon prior written consent of the Company's underwriter in the Offering, Sunrise Securities Corp., at a price of $.01 per Warrant upon 30 days notice after the Warrants become exercisable, only in the event that the last sale price of the common stock is at least $8.50 per share for any 20 trading days within a 30 trading day period ending on the third day prior to date on which notice of redemption is given and only if the weekly trading volume of our common stock has been at least 800,000 shares for each of the two calendar weeks prior to the date on which notice of redemption is given.
At December 31, 2004, 65,550,000 shares of common stock were reserved for issuance upon exercise of Warrants.
3. Investments Held in Trust Account
At December 31, 2004, the investments held in the Trust Account consist principally of short-term Treasury Bills which are treated as trading securities and recorded at their market value. The excess of market value over cost, exclusive of 19.99% of the interest which has been recorded as deferred interest as described above, is included in interest income on the accompanying income statement.
F-15
Table of ContentsINTERNATIONAL SHIPPING ENTERPRISES, INC.
(a corporation in the development stage)
Notes to Financial Statements
4. Property and equipment
Property and equipment, at cost, consists of computer equipment with an estimated useful life of three years. No depreciation has been charged against the Company's property and equipment as they were not in service during the period.
5. Accounts Payable and Accrued Expenses
Accounts payable and accrued expenses consist of the following:
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
Delaware franchise tax payable | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 12,859 | |
New York capital taxes | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 41,900 | |
Printing costs due on initial public offering | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 59,942 | |
Accrued professional fees | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 13,629 | |
Other accounts payable and accrued expenses | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 10,847 | |
| ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 139,177 | |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
6. Note Payable, Stockholder
The Company issued a $225,000 unsecured promissory note to an Initial Stockholder, who is also an officer, on September 23, 2004. The Initial Stockholder also advanced approximately $125,000 of additional funds to the Company. The amount due to the Initial Stockholder was non interest-bearing and substantially all the amount due was paid from the net proceeds of the Offering. At December 31, 2004, there is a remaining due amount to the Initial Stockholder of $805.
7. Commitment
The Company presently occupies office space from, and has certain office and secretarial services made available to it by, unaffiliated third parties, as may be required by the Company from time to time. The Company has agreed to pay approximately $1,500 per month for office space through March 15, 2005 and, under its agreement with its underwriters, is permitted to pay up to an aggregate of $5,500 per month for office space and all such services on an ongoing basis. The statement of operations for the period ended December 31, 2004 includes approximately $5,700 related to this agreement.
8. Preferred Stock
The Company is authorized to issue 1,000,000 shares of preferred stock with such designations, voting and other rights and preferences as may be determined from time to time by the Board of Directors.
9. Common Stock
On November 29, 2004, the Company's Board of Directors authorized a stock dividend of approximately 0.676 shares of common stock for each outstanding share of common stock and increased the number of authorized shares of common stock to 120,000,000. The accompanying financial statements have been retroactively restated to reflect these transactions.
F-16
Table of ContentsINTERNATIONAL SHIPPING ENTERPRISES, INC.
(a corporation in the development stage)
Notes to Financial Statements
10. Income Taxes
The provision for income taxes consists of:
Period from September 17, 2004 (inception) to December 31, 2004
Current:
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
Federal | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 1,600 | |
State and local | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 5,100 | |
Total current | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | $ | 6,700 | |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
The provision for income taxes differs from the amount computed using the federal statutory rate of 34% as a result of the following:
Period from September 17, 2004 (inception) to December 31, 2004
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
Federal statutory rate | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 34.0 | |
State income taxes, net of federal income tax effect | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 7.5 | |
Effect of reduced federal rates based on income levels | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | (19.0 | |
Nondeductible expenses for state tax purposes | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 20.6 | |
| ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) | 43.1 | |
![](https://capedge.com/proxy/424B3/0000950136-06-007705/spacer.gif) |
F-17
Table of Contents10,020,993 Shares of Common Stock
[NAVIOS LOGO]
NAVIOS MARITIME HOLDINGS INC.
PROSPECTUS
September 13, 2006
All dealers that buy, sell or trade our shares of common stock, whether or not participating in this offering, may be required to deliver a prospectus.