INTERNATIONAL SHIPPING ENTERPRISES, INC.
(a corporation in the development stage)
Notes to ISE Unaudited Financial Statements
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).
INTERNATIONAL 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
INTERNATIONAL 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
INTERNATIONAL 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
INTERNATIONAL SHIPPING ENTERPRISES, INC.
(a corporation in the development stage)
BALANCE SHEET
DECEMBER 31, 2004
ASSETS
Current assets:
![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) |
Cash | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | $ | 2,032,478 | |
Investments held in trust | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 180,691,163 | |
Prepaid expenses and other current assets | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 12,988 | |
Total Current Assets | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 182,736,629 | |
Property and Equipment | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 7,195 | |
Deferred acquisition costs | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 81,000 | |
Total Assets | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | $ | 182,824,824 | |
LIABILITIES AND STOCKHOLDERS' EQUITY | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | | |
Current liabilities: | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | | |
Accounts payable and accrued expenses | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | $ | 139,177 | |
Deferred interest | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 23,021 | |
Due to stockholder | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 805 | |
Income taxes payable | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 6,700 | |
Total liabilities | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 169,703 | |
Commitment | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | | |
Common stock subject to possible conversion | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 36,097,142 | |
Stockholder's Equity: | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | | |
Preferred stock $.0001 par value, authorized 1,000,000 shares, none issued | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/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/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 3,990 | |
Additional paid-in-capital | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 146,545,159 | |
Earnings accumulated during the development stage | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 8,830 | |
Total stockholders' equity | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 146,557,979 | |
Total Liabilities and Stockholders' Equity | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | $ | 182,824,824 | |
![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) |
See Notes to Financial Statements
F-10
INTERNATIONAL 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/424B3/0000950136-06-008891/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) |
Capital based taxes | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | $ | (54,759 | |
Other operating expenses | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | (22,426 | |
Total operating expenses | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | (77,185 | |
Net operating loss | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | (77,185 | |
Interest income | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 92,715 | |
Income before provision for income taxes | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 15,530 | |
Provision for income taxes | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 6,700 | |
Net income | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | $ | 8,830 | |
Weighted average number of common shares outstanding | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 12,743,571 | |
Net income per shares basic and diluted | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | $ | 0.00 | |
![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) |
See Notes to Financial Statements
F-11
INTERNATIONAL 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/424B3/0000950136-06-008891/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) |
| ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | Common Stock and | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | |
| ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | Shares | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | Amount | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | Additional Paid-In Capital | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | Earnings Accumulated During the Development Stage | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/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/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 7,125,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | $ | 713 | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | $ | 24,287 | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | $ | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/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/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 32,775,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 3,277 | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 182,618,014 | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 182,621,291 | |
Proceeds subject to possible conversion of 6,551,723 shares | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | (36,097,142 | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | (36,097,142 | |
Net income for the period | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | — | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 8,830 | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 8,830 | |
Balance at December 31, 2004 | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 39,900,000 | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | $ | 3,990 | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | $ | 146,545,159 | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | $ | 8,830 | | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | $ | 146,557,979 | |
![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) |
See Notes to Financial Statements
F-12
INTERNATIONAL 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/424B3/0000950136-06-008891/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) |
Net income | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | $ | 8,830 | |
Adjustements to reconcile net income to net cash provided by operating activities: | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | | |
Interest income on treasury bills | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | (115,163 | |
Changes in operating assets and liabilities: | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | | |
Increase in prepaid expenses | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | (12,988 | |
Increase in accounts payable and accrued expenses | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 79,235 | |
Increase in deferred interest | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 23,021 | |
Increase in income taxes payable | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 6,700 | |
Net cash provided by operating activities | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | (10,365 | |
CASH FLOWS FROM INVESTING ACTIVITIES | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | | |
Purchase of Treasury Bills held in trust | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | (180,575,746 | |
Increase in cash held in trust | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | (254 | |
Purchase of property and equipment | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | (7,195 | |
Payment of deferred acquisition costs | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | (81,000 | |
Net cash used in investing activities | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | (180,664,195 | |
CASH FLOWS FROM FINANCING ACTIVITIES | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | | |
Gross proceeds from initial public offering | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 196,650,000 | |
Payment of costs of initial public offering | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | (13,968,767 | |
Proceeds from stockholder loans and advances | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 350,121 | |
Payment of stockholder loans and advances | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | (349,316 | |
Proceeds from sale of shares of common stock | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 25,000 | |
Net cash provided by financing activities | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 182,707,038 | |
Increase in cash and cash at end of period | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | $ | 2,032,478 | |
Supplemental schedule of non-cash financing activity: | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | | |
Accrual of costs of initial public offering | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | $ | 59,942 | |
![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) |
See Notes to Financial Statements
F-13
INTERNATIONAL 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
INTERNATIONAL 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
INTERNATIONAL 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/424B3/0000950136-06-008891/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) |
Delaware franchise tax payable | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | $ | 12,859 | |
New York capital taxes | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 41,900 | |
Printing costs due on initial public offering | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 59,942 | |
Accrued professional fees | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 13,629 | |
Other accounts payable and accrued expenses | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 10,847 | |
| ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | $ | 139,177 | |
![](https://capedge.com/proxy/424B3/0000950136-06-008891/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
INTERNATIONAL 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/424B3/0000950136-06-008891/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) |
Federal | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | $ | 1,600 | |
State and local | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 5,100 | |
Total current | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | $ | 6,700 | |
![](https://capedge.com/proxy/424B3/0000950136-06-008891/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/424B3/0000950136-06-008891/spacer.gif)
![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) |
Federal statutory rate | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 34.0 | |
State income taxes, net of federal income tax effect | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 7.5 | |
Effect of reduced federal rates based on income levels | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | (19.0 | |
Nondeductible expenses for state tax purposes | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 20.6 | |
| ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | ![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) | 43.1 | |
![](https://capedge.com/proxy/424B3/0000950136-06-008891/spacer.gif) |
F-17
49,571,720 Shares of Common Stock
[NAVIOS LOGO]
NAVIOS MARITIME HOLDINGS INC.
PROSPECTUS
October 25, 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.