Table of Contents
UNDER
THE SECURITIES ACT OF 1933
Republic of the Marshall Islands | 4412 | Not Applicable | ||
(State or other jurisdiction of incorporation or organization) | (Primary Standard Industrial Classification Code Number) | (I.R.S. Employer Identification Number) |
Proposed Maximum | Proposed Maximum | ||||||||||||||
Title of Each Class | Amount Being | Offering Price | Aggregate Offering | Amount of | |||||||||||
of Securities Being Registered | Registered | per Security(1) | Price(1) | Registration Fee | |||||||||||
Common Stock | 22,361,227 | Shares | $4.30 | $96,153,276.10 | $3,778.82 | ||||||||||
Warrants | 38,984,667 | Warrants | — | — | (2) | ||||||||||
Common Stock underlying the Warrants | 38,984,667 | Shares | $6.50 | $253,400,335.50 | $9,958.63 | ||||||||||
Shares of Common Stock included as part of the underwriters’ unit purchase option(3) | 1,000,000 | Shares | $12.50 | $12,500,000 | $491.25 | ||||||||||
Warrants included as part of the underwriters’ unit purchase option(3) | 1,000,000 | Warrants | — | — | (2) | ||||||||||
Shares of Common Stock underlying the Warrants included as part of the underwriters’ unit purchase option(4) | 1,000,000 | Shares | $6.50 | $6,500,000 | $255.45 | ||||||||||
Total | 103,330,561 | $368,553,611.60 | $14,484.15 | ||||||||||||
(1) | Estimated solely for the purpose of calculating the registration fee in accordance with Rule 457(c) and 457(g) under the Securities Act of 1933, as amended, based on the closing sale price on October 29, 2008, as reported by the Nasdaq Stock Market. | |
(2) | No fee pursuant to Rule 457(g). | |
(3) | An option to purchase 1,000,000 units was sold to the representative of the underwriters in connection with Seanergy Maritime’s initial public offering. It reflects the 1,000,000 shares of Common Stock and the 1,000,000 Warrants comprising the units underlying the unit purchase option. | |
(4) | It reflects the shares of Common Stock issuable upon the exercise of the Warrants comprising the units underlying the unit purchase option. |
Table of Contents
The information in this prospectus is not complete and may be changed. We may not sell these securities until the registration statement filed with the Securities and Exchange Commission is effective. This prospectus is not an offer to sell these securities and is not soliciting an offer to buy these securities in any state where the offer or sale is not permitted. |
38,984,667 Common Stock Purchase Warrants
38,984,667 Shares of Common Stock underlying the Warrants
1,000,000 Shares of Common Stock included as part of the underwriters’ unit purchase option
1,000,000 Warrants included as part of the underwriters’ unit purchase option
1,000,000 shares of Common Stock underlying the Warrants included as part of the underwriters’ unit purchase option
Page | ||||||||
ii | ||||||||
1 | ||||||||
11 | ||||||||
14 | ||||||||
31 | ||||||||
32 | ||||||||
33 | ||||||||
45 | ||||||||
53 | ||||||||
68 | ||||||||
83 | ||||||||
90 | ||||||||
91 | ||||||||
97 | ||||||||
101 | ||||||||
107 | ||||||||
107 | ||||||||
107 | ||||||||
108 | ||||||||
108 | ||||||||
F-1 | ||||||||
EXHIBIT 5.1 | ||||||||
EXHIBIT 8.1 | ||||||||
EXHIBIT 23.1 | ||||||||
EXHIBIT 23.2 |
Table of Contents
ii
Table of Contents
1
Table of Contents
2
Table of Contents
* | Enterprise Shipping and Trading, S.A., South African Marine Corporation S.A., Waterfront S.A., and Safbulk Pty Ltd., are each affiliated with members of the Restis family. |
3
Table of Contents
Term of | Daily Time | |||||||||||||||||||
Time | Charter | |||||||||||||||||||
Year | Charter | Hire | ||||||||||||||||||
Vessel(1) | Vessel-Owning Subsidiary(2) | Type | Dwt | Built | Party | Rate(3)(4) | ||||||||||||||
African Oryx | Cynthera Navigation Ltd. | Handysize | 24,110 | 1997 | 1 year | $ | 30,000 | |||||||||||||
African Zebra | Waldeck Maritime Co. | Handymax | 38,632 | 1985 | 1 year | $ | 36,000 | |||||||||||||
Bremen Max | Martinique Intl. Corp. | Panamax | 73,503 | 1993 | 1 year | $ | 65,000 | |||||||||||||
Hamburg Max | Harbour Business Intl. Corp. | Panamax | 73,498 | 1994 | 1 year | $ | 65,000 | |||||||||||||
Davakis G. (ex. Hull No. KA215) | Amazons Management Inc. | Supramax | 54,000 | 2008 | 1 year | $ | 60,000 | |||||||||||||
Delos Ranger (ex. Hull No. KA216) | Lagoon Shipholding Ltd. | Supramax | 54,000 | 2008 | 1 year | $ | 60,000 | |||||||||||||
Total | 317,743 | |||||||||||||||||||
(1) | Each vessel is registered in the Bahamas except the M/V Bremen Max and M/V Hamburg Max, which are registered in the Isle of Man. | |
(2) | These are our vessel-owning subsidiaries that own and operate the vessels and which were incorporated specifically for this acquisition. | |
(3) | Daily time charter rates represent the hire rates that South African Marine Corporation S.A., an affiliate, or SAMC, pays to charter the respective vessels from Seanergy’s vessel-owning subsidiaries. | |
(4) | All charter hire rates are inclusive of a commission of 1.25% payable to Safbulk Pty, Ltd., an affiliate, or Safbulk, as commercial broker, and 2.5% address commission payable to SAMC, as charterer. |
• | Panamax. Panamax vessels have a carrying capacity of between 60,000 and 100,000 deadweight tons, or dwt. These vessels are designed to meet the physical restrictions of the Panama Canal locks (hence their name “Panamax” — the largest vessels able to transit the Panama Canal, making them more versatile than larger vessels). These vessels carry coal, grains, and, to a lesser extent, minerals such as bauxite/alumina and phosphate rock. As the availability of capesize vessels has dwindled, panamaxes have also been used to haul iron ore cargoes. | |
• | Handymax/Supramax. Handymax vessels have a carrying capacity of between 30,000 and 60,000 dwt. These vessels operate on a large number of geographically dispersed global trade routes, carrying primarily grains and minor bulks. The standard vessels are usually built with25-30 ton cargo gear, enabling them to discharge cargo where grabs are required (particularly industrial minerals), and to conduct cargo operations in countries and ports with limited infrastructure. This type of vessel offers good trading flexibility and can therefore be used in a wide variety of bulk and neobulk trades, such as steel products. Supramax are a sub-category of this category typically having a cargo carrying capacity of between 50,000 and 60,000 dwt. | |
• | Handysize. Handysize vessels have a carrying capacity of up to 30,000 dwt. These vessels are almost exclusively carrying minor bulk cargo. Increasingly, vessels of this type operate on regional trading routes, and may serve as trans-shipment feeders for larger vessels. Handysize vessels are well suited for small ports with length and draft restrictions. Their cargo gear enables them to service ports lacking the infrastructure for cargo loading and unloading. |
4
Table of Contents
5
Table of Contents
* | Each of these affiliates involved with Seanergy are indirectly owned by the named Restis family member or members through one or more intermediary entities. |
6
Table of Contents
7
Table of Contents
Securities offered: | Upon the dissolution and liquidation of Seanergy Maritime, Seanergy Maritime will distribute to each holder of common stock of Seanergy Maritime one share of common stock of Seanergy for each share of Seanergy Maritime common stock owned by such shareholder. In addition, all outstanding warrants of Seanergy Maritime, concurrently will become obligations of Seanergy and will become exercisable to purchase Seanergy common stock. We are registering for distribution (i) 22,361,227 shares of our common stock (the “Common Shares”), (ii) up to an aggregate of 38,984,667 of our common stock purchase warrants (the “Warrants”), (iii) up to an aggregate of 38,984,667 shares of our common stock issuable upon the exercise of the Warrants (the “Warrant Shares” and, together with the Common Shares, the “Shares”), (iv) 1,000,000 Common Shares included as part of the underwriters’ unit purchase option, (v) 1,000,000 Warrants included as part of the underwriters’ unit purchase option and (vi) 1,000,000 Warrant Shares included as part of the underwriters’ unit purchase option. The unit purchase option was issued to Maxim Group LLC, the representative of the underwriters, for $100, to purchase up to a total of 1,000,000 units at $12.50 per unit in connection with Seanergy Maritime’s initial public offering, which is equal to 125% of the initial public offering price of a unit. Each unit consists of one share of common stock and one warrant. The unit price option is exercisable commencing on September 28, 2007 until September 28, 2012. The warrants are exercisable at a price of $6.50 per share. | |
Common Shares: | ||
Number of Common Shares outstanding before this offering | 67,653,969 Common Shares. On September 15, 2008, we effected a 676,539.69 for one stock split so that the number of issued and outstanding shares of Seanergy was equal to the number of issued and outstanding shares of Seanergy Maritime, on a diluted basis as described below. Specifically, because Seanergy is unable to determine how many of the Warrants may actually be exercised prior to the dissolution and liquidation, whether the unit purchase option or any of the underlying Warrants will be exercised prior to the dissolution and liquidation, or whether the Restis affiliate shareholders will exercise their right to receive up to an aggregate of 4,308,075 shares of Seanergy common stock (which shares are exchangeable for shares of Seanergy Maritime common stock) originally issuable upon Seanergy meeting an EBITDA target of $72 million to be earned between October 1, 2008 and September 30, 2009, for purposes of calculating the ratio for the stock split, all of the 45,424,742 shares common stock underlying these Warrants and the unit purchase option and issuable to the Restis affiliate shareholders upon meeting the definitive predetermined |
8
Table of Contents
criteria described above were deemed outstanding. Furthermore, to the extent that any of these Warrants and/or the unit purchase option (or underlying Warrants) remain unexercised on the effective date of this registration statement or the Restis affiliate shareholders do not exercise their right to exchange shares described above, then Seanergy will redeem an equal number of shares of common stock immediately prior to the dissolution and liquidation so that its outstanding shares are equal to those of Seanergy Maritime on such effective date. | ||
Number of Common Shares to be outstanding after this offering | 67,653,969 Common Shares, subject to reduction as described above | |
Warrants: |
Number of Seanergy Maritime warrants outstanding before this offering | 38,984,667 warrants |
Number of Warrants to be outstanding after this offering | 38,984,667 Warrants |
Exercisability | Each Warrant is exercisable for one share of our common stock. | |
Exercise price | $6.50 | |
Exercise period | The Seanergy Maritime warrants became exercisable on September 24, 2008. | |
The Warrants will expire at 5:00 p.m., New York City time, on September 24, 2011 or earlier upon redemption. | ||
Redemption: | We may call the outstanding Warrants for redemption: | |
• in whole and not in part, | ||
• at a price of $.01 per Warrant at any time, | ||
• upon a minimum of 30 days’ prior written notice of redemption, and | ||
• if, and only if, the last sale price of the Common Shares equals or exceeds $14.25 per share for any 20 trading days within a 30 trading day period ending three business days before we send the notice of redemption; provided that a current registration statement under the Securities Act of 1934, as amended, relating to the Warrant Shares is effective. | ||
We have established the above criteria to provide warrant holders with (i) adequate notice of exercise only after the then prevailing Common Share price is substantially above the warrant exercise price and (ii) a sufficient differential between the then prevailing Common Share price and the Warrant exercise price so there is a reasonable cushion to absorb a negative market reaction, if any, to our redemption call. However, there can be no assurance that the price of the Common Shares will exceed the call trigger price or the Warrant exercise price after the redemption call is made. |
9
Table of Contents
Nasdaq Stock Market symbols for our: | ||
Common Shares | “SHIP” | |
Warrants | “SHIP.W” |
10
Table of Contents
Six Months Ended June 30, | Year Ended December 31, | |||||||||||||||||||
2008 | 2007 | 2007 | 2006 | 2005 | ||||||||||||||||
Statement of Operations Data: | ||||||||||||||||||||
Revenue | $ | 28,227 | $ | 13,751 | $ | 32,297 | $ | 15,607 | $ | 17,016 | ||||||||||
Revenue from vessel, related party | — | $ | 3,430 | $ | 3,420 | $ | 10,740 | $ | 10,140 | |||||||||||
Direct voyage expenses | $ | (759 | ) | $ | (60 | ) | $ | (82 | ) | $ | (64 | ) | $ | (139 | ) | |||||
Crew cost | $ | (2,143 | ) | $ | (1,343 | ) | $ | (2,803 | ) | $ | (2,777 | ) | $ | (1,976 | ) | |||||
Other operating expenses | $ | (1,831 | ) | $ | (1,471 | ) | $ | (3,228 | ) | $ | (2,842 | ) | $ | (3,085 | ) | |||||
Depreciation expense | $ | (16,314 | ) | $ | (6,260 | ) | $ | (12,625 | ) | $ | (6,567 | ) | $ | (6,970 | ) | |||||
Impairment reversal/(loss) | — | — | — | $ | 19,311 | $ | (19,311 | ) | ||||||||||||
Management fees to a related party | $ | (411 | ) | $ | (387 | ) | $ | (782 | ) | $ | (752 | ) | $ | (644 | ) | |||||
Finance income | $ | 36 | $ | 81 | $ | 143 | $ | 132 | $ | 24 | ||||||||||
Finance expense | $ | (1,014 | ) | $ | (1,540 | ) | $ | (2,980 | ) | $ | (3,311 | ) | $ | (2,392 | ) | |||||
Net profit/(loss) | $ | 5,791 | $ | 6,201 | $ | 13,360 | $ | 29,477 | $ | (7,337 | ) |
Six Months Ended | December 31, | |||||||||||
June 30, 2008 | 2007 | 2006 | ||||||||||
Balance Sheet Data: | ||||||||||||
Total current assets | $ | 19,246 | $ | 7,005 | $ | 5,842 | ||||||
Vessels | $ | 250,022 | $ | 244,801 | $ | 114,967 | ||||||
Total assets | $ | 269,268 | $ | 251,806 | $ | 120,809 | ||||||
Total current liabilities, including current portion of long-term debt | $ | 20,208 | $ | 13,569 | $ | 10,396 | ||||||
Long-term debt | $ | 48,520 | $ | 38,580 | $ | 41,354 | ||||||
Total shareholders’ equity | $ | 200,540 | $ | 199,657 | $ | 69,059 |
11
Table of Contents
Six Months Ended June 30, | Year Ended December 31, | |||||||||||||||||||
2008 | 2007 | 2007 | 2006 | 2005 | ||||||||||||||||
Fleet Data: | ||||||||||||||||||||
Average number of vessels(1) | 4.21 | 3.83 | 3.85 | 3.81 | 3.21 | |||||||||||||||
Ownership days(2) | 769 | 724 | 1,460 | 1,460 | 1,250 | |||||||||||||||
Available days(3) (equals operating days for the three-year period(4)) | 767 | 693 | 1,411 | 1,393 | 1,166 | |||||||||||||||
Fleet utilization(5) | 99.7 | % | 95.7 | % | 96.6 | % | 95.4 | % | 93.3 | % | ||||||||||
Average Daily Results: | ||||||||||||||||||||
Average TCE rate(6) | $ | 35,812 | $ | 24,706 | $ | 25,256 | $ | 18,868 | $ | 23,170 | ||||||||||
Vessel operating expenses(7) | $ | 5,168 | $ | 3,887 | $ | 4,130 | $ | 3,849 | $ | 4,049 | ||||||||||
Management fees(8) | $ | 535 | $ | 535 | $ | 535 | $ | 515 | $ | 515 | ||||||||||
Total vessel operating expenses(9) | $ | 5,703 | $ | 4,422 | $ | 4,665 | $ | 4,364 | $ | 4,564 |
(1) | Average number of vessels is the number of vessels that constituted the sellers’ fleet for the relevant period, as measured by the sum of the number of days each vessel was a part of the sellers’ fleet during the period divided by the number of available days in the period. | |
(2) | Ownership days are the total number of days in a period during which the vessels in a fleet have been owned. Ownership days are an indicator of the size of the sellers’ fleet over a period and affect both the amount of revenues and the amount of expenses that the sellers recorded during a period. | |
(3) | Available days are the number of ownership days less the aggregate number of days that vessels are off-hire due to major repairs, drydockings or special or intermediate surveys. The shipping industry uses available days to measure the number of ownership days in a period during which vessels should be capable of generating revenues. | |
(4) | Operating days are the number of available days in a period less the aggregate number of days that vessels are off-hire due to any reason, including unforeseen circumstances. The shipping industry uses operating days to measure the aggregate number of days in a period during which vessels actually generate revenues. | |
(5) | Fleet utilization is calculated by dividing the number of the fleet’s operating days during a period by the number of ownership days during that period. The shipping industry uses fleet utilization to measure a company’s efficiency in finding suitable employment for its vessels and minimizing the amount of days that its vessels are off-hire for reasons such as scheduled repairs, vessel upgrades, or drydockings or special or intermediate surveys. | |
(6) | Time charter equivalent, or TCE, is a measure of the average daily revenue performance of a vessel on a per voyage basis. The sellers’ method of calculating TCE is consistent with industry standards and is determined by dividing operating revenues (net of voyage expenses) by operating days for the relevant time period. Voyage expenses primarily consist of port, canal and fuel costs that are unique to a particular voyage, which would otherwise be paid by the charterer under a time charter contract. TCE is a standard shipping industry performance measure used primarily to compare period-to-period changes in a shipping company’s performance despite changes in the mix of charter types (i.e., spot charters, time charters and bareboat charters) under which the vessels may be employed between the periods: |
Six Months Ended June 30, | Year Ended December 31, | |||||||||||||||||||
2008 | 2007 | 2007 | 2006 | 2005 | ||||||||||||||||
Revenues from vessels | $ | 28,227 | $ | 17,181 | $ | 35,717 | $ | 26,347 | $ | 27,156 | ||||||||||
Direct voyage expenses | $ | (759 | ) | $ | (60 | ) | $ | (82 | ) | $ | (64 | ) | $ | (139 | ) | |||||
Net operating revenues | $ | 27,468 | $ | 17,121 | $ | 35,635 | $ | 26,283 | $ | 27,017 | ||||||||||
Operating days | 767 | 693 | 1,411 | 1,393 | 1,166 | |||||||||||||||
Time charter equivalent rates | $ | 35,812 | $ | 24,706 | $ | 25,256 | $ | 18,868 | $ | 23,170 |
12
Table of Contents
(7) | Average daily vessel operating expenses, which includes crew costs, provisions, deck and engine stores, lubricating oil, insurance, maintenance and repairs, is calculated by dividing vessel operating expenses by ownership days for the relevant time periods: |
Six Months Ended June 30, | Year Ended December 31, | |||||||||||||||||||
2008 | 2007 | 2007 | 2006 | 2005 | ||||||||||||||||
Crew costs and other operating expenses | $ | 3,974 | $ | 2,814 | $ | 6,031 | $ | 5,619 | $ | 5,061 | ||||||||||
Ownership days | 769 | 724 | 1,460 | 1,460 | 1,250 | |||||||||||||||
Daily vessel operating expense | $ | 5,168 | $ | 3,887 | $ | 4,130 | $ | 3,849 | $ | 4,049 |
(8) | Daily management fees are calculated by dividing total management fees by ownership days for the relevant time period. | |
(9) | Total vessel operating expenses, or TVOE, is a measurement of total expenses associated with operating the vessels. TVOE is the sum of vessel operating expenses and management fees. Daily TVOE is calculated by dividing TVOE by fleet ownership days for the relevant time period. |
Common Stock | Warrants | Units | ||||||||||||||||||||||
High | Low | High | Low | High | Low | |||||||||||||||||||
Annual highs and lows | ||||||||||||||||||||||||
2007 | $ | 9.67 | $ | 9.26 | $ | 1.66 | $ | 1.13 | $ | 10.94 | $ | 9.83 | ||||||||||||
Quarterly highs and lows | ||||||||||||||||||||||||
2007 | ||||||||||||||||||||||||
Quarter ended 12/31/2007 | $ | 9.48 | $ | 9.08 | $ | 1.66 | $ | 1.13 | $ | 10.94 | $ | 10.17 | ||||||||||||
2008 | ||||||||||||||||||||||||
Quarter ended 03/31/2008 | $ | 9.48 | $ | 9.01 | $ | 1.35 | $ | 0.37 | $ | 10.61 | $ | 9.45 | ||||||||||||
Quarter ended 06/30/2008 | $ | 10.00 | $ | 9.15 | $ | 2.62 | $ | 0.42 | $ | 12.31 | $ | 9.47 | ||||||||||||
Quarter ended 09/30/2008 | $ | 10.00 | $ | 7.21 | $ | 2.50 | $ | 0.75 | $ | 11.90 | $ | 8.70 | ||||||||||||
Quarter ended 12/31/2008 | $ | 8.55 | $ | 3.15 | $ | 0.92 | $ | 0.11 | $ | 9.10 | $ | 6.50 | ||||||||||||
Monthly highs and lows | ||||||||||||||||||||||||
2008 | ||||||||||||||||||||||||
June 2008 | $ | 9.89 | $ | 9.52 | $ | 2.62 | $ | 1.81 | $ | 12.31 | $ | 11.55 | ||||||||||||
July 2008 | $ | 9.91 | $ | 9.44 | $ | 2.50 | $ | 1.30 | $ | 11.90 | $ | 10.51 | ||||||||||||
August 2008 | $ | 10.00 | $ | 8.20 | $ | 1.90 | $ | 1.45 | $ | 11.70 | $ | 9.85 | ||||||||||||
September 2008 | $ | 9.40 | $ | 7.21 | $ | 1.85 | $ | 0.75 | $ | 10.47 | $ | 8.70 | ||||||||||||
October 2008* | $ | 8.65 | $ | 3.15 | $ | 0.92 | $ | 0.15 | $ | 9.10 | $ | 6.50 | ||||||||||||
November 2008* | $ | 5.90 | $ | 4.25 | $ | 0.30 | $ | 0.15 | N/A | N/A | ||||||||||||||
December 2008 | $ | 6.50 | $ | 4.25 | $ | 0.27 | $ | 0.11 | N/A | N/A |
* | Seanergy Maritime’s common stock, warrants and units were previously listed on the American Stock Exchange. On October 15, 2008, Seanergy Maritime’s common stock and warrants commenced trading on the Nasdaq Stock Market. Seanergy Maritime’s units were separated prior to being listed on the Nasdaq Stock Market and, therefore, were not listed on the Nasdaq Stock Market. Seanergy Maritime’s units stopped trading on the American Stock Exchange on October 14, 2008 and were not listed on the Nasdaq Stock Market. |
13
Table of Contents
• | locating and acquiring suitable vessels; | |
• | identifying and consummating acquisitions or joint ventures; | |
• | identifying reputable shipyards with available capacity and contracting with them for the construction of new vessels; | |
• | integrating any acquired vessels successfully with its existing operations; | |
• | enhancing its customer base; | |
• | managing its expansion; and | |
• | obtaining required financing, which could include debt, equity or combinations thereof. |
• | incur additional indebtedness; | |
• | create liens on our or our subsidiaries’ assets; | |
• | sell capital stock of our subsidiaries; | |
• | engage in any business other than the operation of the vessels; |
14
Table of Contents
• | pay dividends in excess of 60% of net cash flow; | |
• | change or terminate the management of the vessels or terminate or materially amend the management agreement relating to each vessel; and | |
• | sell the vessels. |
15
Table of Contents
16
Table of Contents
• | crew strikesand/or boycotts; | |
• | marine disaster; | |
• | piracy; | |
• | environmental accidents; | |
• | cargo and property losses or damage; and | |
• | business interruptions caused by mechanical failure, human error, war, terrorism, political action in various countries or adverse weather conditions. |
17
Table of Contents
18
Table of Contents
• | authorize our board of directors to issue “blank check” preferred stock without shareholder approval; | |
• | provide for a classified board of directors with staggered, three-year terms; |
19
Table of Contents
• | require a super-majority vote in order to amend the provisions regarding our classified board of directors with staggered, three-year terms; | |
• | permit the removal of any director from office at any time, with or without cause, at the request of the shareholder group entitled to designate such director; | |
• | allow vacancies on the board of directors to be filled by the shareholder group entitled to name the director whose resignation or removal led to the occurrence of the vacancy; |
• | require that our board of directors fill any vacancies on the shipping committee with the nominees selected by the party that nominated the person whose resignation or removal has caused such vacancies; and |
• | prevent our board of directors from dissolving the shipping committee or altering the duties or composition of the shipping committee without an affirmative vote of not less than 80% of the board of directors. |
20
Table of Contents
• | a majority of our board of directors must be independent directors; |
21
Table of Contents
• | the compensation of our chief executive officer must be determined or recommended by a majority of the independent directors or a compensation committee comprised solely of independent directors; and | |
• | our director nominees must be selected or recommended by a majority of the independent directors or a nomination committee comprised solely of independent directors. |
22
Table of Contents
23
Table of Contents
• | quarterly variations in our results of operations; | |
• | changes in sales or earnings estimates or publication of research reports by analysts; | |
• | speculation in the press or investment community about our business or the shipping industry generally; | |
• | changes in market valuations of similar companies and stock market price and volume fluctuations generally; | |
• | strategic actions by us or our competitors such as acquisitions or restructurings; | |
• | regulatory developments; | |
• | additions or departures of key personnel; | |
• | general market conditions; and | |
• | domestic and international economic, market and currency factors unrelated to our performance. |
24
Table of Contents
• | demand for and production of dry bulk products; | |
• | the distance cargo is to be moved by sea; | |
• | global and regional economic and political conditions; | |
• | environmental and other regulatory developments; and | |
• | changes in seaborne and other transportation patterns, including changes in the distances over which cargo is transported due to geographic changes in where commodities are produced and cargoes are used. |
• | the number of new vessel deliveries; | |
• | the scrapping rate of older vessels; | |
• | vessel casualties; | |
• | price of steel; | |
• | number of vessels that are out of service; | |
• | changes in environmental and other regulations that may limit the useful life of vessels; and | |
• | port or canal congestion. |
25
Table of Contents
26
Table of Contents
27
Table of Contents
28
Table of Contents
29
Table of Contents
• | success in retaining or recruiting, or changes required in, our officers, key employees or directors; | |
• | securities’ ownership being concentrated; | |
• | risks associated with operating in the shipping industry; | |
• | risks associated with the availability and terms of credit to us, our charterers and their customers; and | |
• | public securities’ limited liquidity and trading, as well as the current lack of a trading market. |
30
Table of Contents
31
Table of Contents
• | on an actual basis; | |
• | on an as adjusted basis giving effect to: |
— | the drawdown of the revolving credit facility of $54.8 million and the term loan facility of $165 million in connection with the vessel acquisition; | |
— | the vessel acquisition and | |
— | the redemption of 6,370,773 common shares subject to possible redemption. |
As of June 30, 2008 | ||||||||
Actual | As Adjusted | |||||||
(In thousands) | ||||||||
Debt: | ||||||||
Unsecured convertible note payable to Restis family | $ | — | $ | 28,250 | ||||
Long-term revolving financing (secured), including current portion of $18,000 | — | 54,800 | ||||||
Long-term acquisition financing (secured), including current portion of $30,000 | — | 165,000 | ||||||
Total debt | — | 248,050 | ||||||
Common stock subject to possible redemption | 80,850 | — | ||||||
Shareholders’ equity(1): | ||||||||
Preferred stock, $0.0001 par value; 1,000,000 shares authorized, none issued | ||||||||
Common stock, $0.0001 par value, authorized — 89,000,000 shares; issued and outstanding — 28,600,000 shares, inclusive of shares subject to possible redemption actual, 22,229,227 shares, as adjusted | 3 | 2 | ||||||
Additional paid-in capital | 146,926 | 165,502 | ||||||
Retained earnings | 3,456 | 3,456 | ||||||
Shareholder distributions | (3,173 | ) | (3,173 | ) | ||||
Total shareholders’ equity | 147,212 | 165,787 | ||||||
Total capitalization | $ | 228,062 | $ | 413,837 | ||||
(1) | As of January 5, 2009, 132,000 of the public warrants, which became exercisable on September 24, 2008, were exercised. |
32
Table of Contents
33
Table of Contents
Term of | Daily | |||||||||||||||||||
Time | Time | |||||||||||||||||||
Year | Charter | Charter | ||||||||||||||||||
Vessel(1) | Vessel-Owning Subsidiary(2) | Type | Dwt | Built | Party | Hire Rate(3)(4) | ||||||||||||||
African Oryx | Cynthera Navigation Ltd. | Handysize | 24,110 | 1997 | 1 year | $ | 30,000 | |||||||||||||
African Zebra | Waldeck Maritime Co. | Handymax | 38,632 | 1985 | 1 year | $ | 36,000 | |||||||||||||
Bremen Max | Martinique Intl. Corp. | Panamax | 73,503 | 1993 | 1 year | $ | 65,000 | |||||||||||||
Harbour Business Intl. | ||||||||||||||||||||
Hamburg Max | Corp. | Panamax | 73,498 | 1994 | 1 year | $ | 65,000 | |||||||||||||
Davakis G. (ex. Hull No. KA215) | Amazons Management Inc. | Supramax | 54,000 | 2008 | 1 year | $ | 60,000 | |||||||||||||
Delos Ranger (ex. Hull No. KA216) | Lagoon Shipholding Ltd. | Supramax | 54,000 | 2008 | 1 year | $ | 60,000 | |||||||||||||
Total | 317,743 |
(1) | Each vessel is registered in the Bahamas except the M/V Bremen Max and M/V Hamburg Max, which are registered in the Isle of Man. | |
(2) | These are the vessel-owning subsidiaries that own and operate the vessels. | |
(3) | Daily time charter rates represent the hire rates that SAMC pays to charter the respective vessels from Seanergy’s vessel-owning subsidiaries. | |
(4) | All charter hire rates are inclusive of a commission of 1.25% payable to Safbulk, as commercial broker, and 2.5% address commission payable to SAMC, as charterer. Address commission is a commission payable by the ship owner to the charterer, expressed as a percentage of freight or hire. Address commission is a standard commission that most charterers invoke when they enter into a contract with a tonnage supplier. The commission is used by the charterer to defray some of his voyage management costs. In return, the charterers’ agents, which owners are obliged to use, invariably do not charge the owners for their services when handling the owners’ normal husbandry matters. |
• | Panamax. Panamax vessels have a carrying capacity of between 60,000 and 100,000 dwt. These vessels are designed to meet the physical restrictions of the Panama Canal locks (hence their name “Panamax” — the largest vessels able to transit the Panama Canal, making them more versatile than larger vessels). These vessels carry coal, grains, and, to a lesser extent, minerals such as bauxite/alumina and phosphate rock. As the availability of capesize vessels has dwindled, panamaxes have also been used to haul iron ore cargoes. | |
• | Handymax/Supramax. Handymax vessels have a carrying capacity of between 30,000 and 60,000 dwt. These vessels operate on a large number of geographically dispersed global trade routes, carrying primarily grains and minor bulks. The standard vessels are usually built with25-30 ton cargo gear, enabling them to discharge cargo where grabs are required (particularly industrial minerals), and to conduct cargo operations in countries and ports with limited infrastructure. This type of vessel offers |
34
Table of Contents
good trading flexibility and can therefore be used in a wide variety of bulk and neobulk trades, such as steel products. Supramax are a sub-category of this category typically having a cargo carrying capacity of between 50,000 and 60,000 dwt. |
• | Handysize. Handysize vessels have a carrying capacity of up to 30,000 dwt. These vessels are almost exclusively carrying minor bulk cargo. Increasingly, vessels of this type operate on regional trading routes, and may serve as trans-shipment feeders for larger vessels. Handysize vessels are well suited for small ports with length and draft restrictions. Their cargo gear enables them to service ports lacking the infrastructure for cargo loading and unloading. |
35
Table of Contents
36
Table of Contents
37
Table of Contents
38
Table of Contents
39
Table of Contents
40
Table of Contents
41
Table of Contents
• | on-board installation of automatic information systems to enhancevessel-to-vessel andvessel-to-shore communications; | |
• | on-board installation of ship security alert systems; | |
• | the development of vessel security plans; and | |
• | compliance with flag state security certification requirements. |
Vessel | Next Schedule Drydock | Estimated Cost | ||
African Oryx | October 2010 | To be determined (TBD) | ||
African Zebra | February 2009 | $800,000 – $900,000 | ||
Bremen Max | May 2011 | TBD | ||
Hamburg Max | February 2009 | $1,100,000 – $1,200,000 | ||
Davakis G. (ex. Hull No. KA215)] | May 2011 | TBD | ||
Delos Ranger (ex. Hull No. KA216)] | August 2011 | TBD |
42
Table of Contents
43
Table of Contents
44
Table of Contents
AND RESULTS OF OPERATIONS FOR SEANERGY MARITIME AND SEANERGY
45
Table of Contents
46
Table of Contents
47
Table of Contents
48
Table of Contents
49
Table of Contents
50
Table of Contents
51
Table of Contents
Six Months Ended June 30, | Year Ended December 31, | |||||||||||||||||||
2008 | 2007 | 2007 | 2006 | 2005 | ||||||||||||||||
Statement of Operations Data: | ||||||||||||||||||||
Revenue | $ | 28,227 | $ | 13,751 | $ | 32,297 | $ | 15,607 | $ | 17,016 | ||||||||||
Revenue from vessel, related party | — | $ | 3,430 | $ | 3,420 | $ | 10,740 | $ | 10,140 | |||||||||||
Direct voyage expenses | $ | (759 | ) | $ | (60 | ) | $ | (82 | ) | $ | (64 | ) | $ | (139 | ) | |||||
Crew cost | $ | (2,143 | ) | $ | (1,343 | ) | $ | (2,803 | ) | $ | (2,777 | ) | $ | (1,976 | ) | |||||
Other operating expenses | $ | (1,831 | ) | $ | (1,471 | ) | $ | (3,228 | ) | $ | (2,842 | ) | $ | (3,085 | ) | |||||
Depreciation expense | $ | (16,314 | ) | $ | (6,260 | ) | $ | (12,625 | ) | $ | (6,567 | ) | $ | (6,970 | ) | |||||
Impairment reversal/(loss) | — | — | — | $ | 19,311 | $ | (19,311 | ) | ||||||||||||
Management fees to a related party | $ | (411 | ) | $ | (387 | ) | $ | (782 | ) | $ | (752 | ) | $ | (644 | ) | |||||
Finance income | $ | 36 | $ | 81 | $ | 143 | $ | 132 | $ | 24 | ||||||||||
Finance expense | $ | (1,014 | ) | $ | (1,540 | ) | $ | (2,980 | ) | $ | (3,311 | ) | $ | (2,392 | ) | |||||
Net profit/(loss) | $ | 5,791 | $ | 6,201 | $ | 13,360 | $ | 29,477 | $ | (7,337 | ) |
Six Months Ended | December 31, | |||||||||||
June 30, 2008 | 2007 | 2006 | ||||||||||
Balance Sheet Data: | ||||||||||||
Total current assets | $ | 19,246 | $ | 7,005 | $ | 5,842 | ||||||
Vessels | $ | 250,022 | $ | 244,801 | $ | 114,967 | ||||||
Total assets | $ | 269,268 | $ | 251,806 | $ | 120,809 | ||||||
Total current liabilities, including current portion of long-term debt | $ | 20,208 | $ | 13,569 | $ | 10,396 | ||||||
Long-term debt | $ | 48,520 | $ | 38,580 | $ | 41,354 | ||||||
Total shareholders’ equity | $ | 200,540 | $ | 199,657 | $ | 69,059 |
52
Table of Contents
CONDITION AND RESULTS OF OPERATIONS FOR VESSELS
53
Table of Contents
Date of Delivery to | ||||||||||||
Vessel Name | Dwt | Vessel Type | Built | Seanergy | ||||||||
African Oryx | 24,110 | Handysize | 1997 | August 28, 2008 | ||||||||
African Zebra | 38,632 | Handymax | 1985 | September 25, 2008 | ||||||||
Bremen Max | 73,503 | Panamax | 1993 | September 11, 2008 | ||||||||
Hamburg Max | 73,498 | Panamax | 1994 | September 25, 2008 | ||||||||
Davakis G. (ex. Hull No. KA 215) | 54,000 | Supramax | 2008 | August 28, 2008 | ||||||||
Delos Ranger (ex. Hull No. KA 216) | 54,000 | Supramax | 2008 | August 28, 2008 |
• | Ownership days. Ownership days are the total number of calendar days in a period during which the sellers owned each vessel in their fleet. Ownership days are an indicator of the size of the fleet over a period and affect both the amount of revenues and the amount of expenses recorded during that period. | |
• | Available days. Available days are the number of ownership days less the aggregate number of days that the sellers’ vessels are off-hire due to major repairs, drydockings or special or intermediate surveys. The shipping industry uses available days to measure the number of ownership days in a period during which vessels are actually capable of generating revenues. | |
• | Operating days. Operating days are the number of available days in a period less the aggregate number of days that vessels are off-hire due to any reason, including unforeseen circumstances. The shipping industry uses operating days to measure the aggregate number of days in a period during which vessels actually generate revenues. | |
• | Fleet utilization. Fleet utilization is determined by dividing the number of operating days during a period by the number of ownership days during that period. The shipping industry uses fleet utilization to measure a company’s efficiency in finding suitable employment for its vessels and minimizing the amount of days that its vessels are off-hire for any reason including scheduled repairs, vessel upgrades, drydockings or special or intermediate surveys. | |
• | Off-hire. The period a vessel is unable to perform the services for which it is required under a charter. Off-hire periods typically include days spent undergoing repairs and drydocking, whether or not scheduled. | |
• | Time charter. A time charter is a contract for the use of a vessel for a specific period of time during which the charterer pays substantially all of the voyage expenses, including port costs, canal charges and fuel expenses. The vessel owner pays the vessel operating expenses, which include crew wages, insurance, technical maintenance costs, spares, stores and supplies and commissions on gross voyage revenues. Time charter rates are usually fixed during the term of the charter. Prevailing time charter rates do fluctuate on a seasonal andyear-to-year basis and may be substantially higher or lower from a prior time charter agreement when the subject vessel is seeking to renew the time charter agreement with the existing charterer or enter into a new time charter agreement with another charterer. Fluctuations in time charter rates are influenced by changes in spot charter rates. | |
• | Voyage charter. A voyage charter is an agreement to charter the vessel for an agreed per-ton amount of freight from specified loading port(s) to specified discharge port(s). In contrast to a time charter, the vessel owner is required to pay substantially all of the voyage expenses, including port costs, canal charges and fuel expenses, in addition to the vessel operating expenses. |
54
Table of Contents
• | TCE. Time charter equivalent, or TCE, is a measure of the average daily revenue performance of a vessel on a per voyage basis. The sellers’ method of calculating TCE is consistent with industry standards and is determined by dividing operating revenues (net of voyage expenses) by operating days for the relevant time period. Voyage expenses primarily consist of port, canal and fuel costs that are unique to a particular voyage, which would otherwise be paid by the charterer under a time charter contract. TCE is a standard shipping industry performance measure used primarily to compare period-to-period changes in a shipping company’s performance despite changes in the mix of charter types (i.e., spot charters, time charters and bareboat charters) under which the vessels may be employed between the periods. |
• | The nature and duration of the sellers’ charters; | |
• | The amount of time that the sellers’ spent repositioning their vessels; | |
• | The amount of time that the sellers’ vessels spent in drydock undergoing repairs; | |
• | Maintenance and upgrade work; | |
• | The age, condition and specifications of the sellers’ vessels; | |
• | The levels of supply and demand in the dry bulk carrier transportation market; and | |
• | Other factors affecting charter rates for dry bulk carriers under voyage charters. |
55
Table of Contents
• | Number of vessels owned and operated; | |
• | Charter market rates and periods of charter hire; | |
• | Vessel operating expenses and voyage costs, which were incurred in both U.S. Dollars and other currencies, primarily Euros; | |
• | Cost of drydocking and special surveys; | |
• | Depreciation expenses, which were a function of the cost, any significant post-acquisition improvements, estimated useful lives and estimated residual scrap values of sellers’ vessels; | |
• | Financing costs related to indebtedness associated with the vessels; and | |
• | Fluctuations in foreign exchange rates. |
56
Table of Contents
Twelve Months Ended | ||||||||||||||||||||
Six Months Ended June 30, | December 31, | |||||||||||||||||||
2007 | 2008 | 2007 | 2006 | 2005 | ||||||||||||||||
Fleet Data: | ||||||||||||||||||||
Average number of vessels(1) | 4.21 | 3.83 | 3.85 | 3.81 | 3.21 | |||||||||||||||
Ownership days(2) | 769 | 724 | 1,460 | 1,460 | 1,250 | |||||||||||||||
Available days(3) (equals operating days for the periods listed(4)) | 767 | 693 | 1,411 | 1,393 | 1,166 | |||||||||||||||
Fleet utilization(5) | 99.7 | % | 95.7 | % | 96.6 | % | 95.4 | % | 93.3 | % | ||||||||||
Average Daily Results: | ||||||||||||||||||||
Average TCE rate(6) | $ | 35,812 | $ | 24,706 | 25,256 | $ | 18,868 | $ | 23,170 | |||||||||||
Vessel operating expenses(7) | $ | 5,168 | $ | 3,887 | 4,130 | $ | 3,849 | $ | 4,049 | |||||||||||
Management fees(8) | $ | 535 | $ | 535 | 535 | $ | 515 | $ | 515 | |||||||||||
Total vessel operating expenses(9) | $ | 5,703 | $ | 4,422 | 4,665 | $ | 4,364 | $ | 4,564 |
(1) | Average number of vessels is the number of vessels the sellers owned for the relevant period, as measured by the sum of the number of days each vessel was owned during the period divided by the number of available days in the period. | |
(2) | Ownership days are the total number of days in a period during which the sellers owned each vessel. Ownership days are an indicator of the size of the sellers’ fleet over a period and affect both the amount of revenues and the amount of expenses that sellers recorded during a period. | |
(3) | Available days are the number of ownership days less the aggregate number of days that the sellers’ vessels were off-hire due to major repairs, drydockings or special or intermediate surveys. The shipping industry uses available days to measure the number of ownership days in a period during which vessels should be capable of generating revenues. | |
(4) | Operating days are the number of available days in a period less the aggregate number of days that the sellers’ vessels were off-hire due to any reason, including unforeseen circumstances. The shipping industry uses operating days to measure the aggregate number of days in a period during which vessels actually generate revenues. | |
(5) | Fleet utilization is calculated by dividing the number of operating days during a period by the number of ownership days during the period. The shipping industry uses fleet utilization to measure a company’s efficiency in finding suitable employment for its vessels and minimizing the amount of days that its vessels are off-hire for reasons such as scheduled repairs, vessel upgrades, or drydockings or special or intermediate surveys. | |
(6) | Time charter equivalent, is a measure of the average daily revenue performance of a vessel on a per voyage basis. The sellers’ method of calculating TCE was consistent with industry standards and was determined by dividing operating revenues (net of voyage expenses and commissions) by operating days for the relevant time period. Voyage expenses primarily consist of port, canal and fuel costs that are unique to a particular voyage, which would otherwise be paid by the charterer under a time charter contract. TCE is a standard shipping industry performance measure used primarily to compareperiod-to-period changes in a |
57
Table of Contents
shipping company’s performance despite changes in the mix of charter types (i.e., spot charters, time charters and bareboat charters) under which the vessels may be employed between the periods: |
Six Months Ended June 30, | Twelve Months Ended December 31, | |||||||||||||||||||
2008 | 2007 | 2007 | 2006 | 2005 | ||||||||||||||||
(Dollars in thousands except per diem amounts) | ||||||||||||||||||||
Operating revenues | $ | 28,227 | $ | 17,181 | $ | 35,717 | $ | 26,347 | $ | 27,156 | ||||||||||
Voyage expenses | $ | (759 | ) | $ | (60 | ) | $ | (82 | ) | $ | (64 | ) | $ | (139 | ) | |||||
Net operating revenues | $ | 27,468 | 17,121 | $ | 35,635 | $ | 26,283 | $ | 27,017 | |||||||||||
Operating days | 767 | 693 | 1,411 | 1,393 | 1,166 | |||||||||||||||
Average TCE daily rate | $ | 35,812 | $ | 24,706 | $ | 25,256 | $ | 18,868 | $ | 23,170 |
(7) | Average daily vessel operating expenses, which includes crew costs, provisions, deck and engine stores, lubricating oil, insurance, maintenance and repairs, is calculated by dividing vessel operating expenses by ownership days for the relevant time periods: |
Six Months Ended June 30, | Twelve Months Ended December 31, | |||||||||||||||||||
2008 | 2007 | 2007 | 2006 | 2005 | ||||||||||||||||
(Dollars in thousands except per diem amounts) | ||||||||||||||||||||
Crew costs and other operating expenses | $ | 3,974 | $ | 2,814 | $ | 6,031 | $ | 5,619 | $ | 5,061 | ||||||||||
Ownership days | 769 | 724 | 1460 | 1460 | 1250 | |||||||||||||||
Daily vessel operating expense | $ | 5,168 | $ | 3,887 | $ | 4,130 | $ | 3,849 | $ | 4,049 |
(8) | Daily management fees are calculated by dividing total management fees expensed on vessels owned by ownership days for the relevant time period. | |
(9) | Total vessel operating expenses, is a measurement of total expenses associated with operating sellers’ vessels. TVOE is the sum of daily vessel operating expense and daily management fees. Daily TVOE is calculated by dividing TVOE by fleet ownership days for the relevant time period. |
58
Table of Contents
59
Table of Contents
60
Table of Contents
61
Table of Contents
62
Table of Contents
63
Table of Contents
Vessel | Financed(1) | Cash(2) | ||||||
Africa Oryx | $ | 13,851,850 | $ | 6,648,150 | ||||
Africa Zebra | $ | 9,459,800 | $ | 4,540,200 | ||||
Bremen Max | $ | 19,595,300 | $ | 9,404,700 | ||||
Hamburg Max | $ | 21,622,400 | $ | 10,377,600 | ||||
Davakis G (ex. Hull No. KA 215) | $ | 16,674,000 | $ | 7,146,000 | ||||
Delos Ranger (ex. Hull No. KA 216) | $ | 16,674,000 | $ | 7,146,000 |
(1) | Financed with the credit facilities described above. | |
(2) | Cash provided to the sellers by their shareholders. |
64
Table of Contents
Payments due by period | ||||||||||||||||||||
Less than | More than | |||||||||||||||||||
December 31, 2007 | Total | 1 year | 1-2 years | 2-5 years | 5 years | |||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Long-term debt(1) | $ | 48,330 | $ | 9,750 | $ | 4,724 | $ | 14,171 | $ | 19,685 | ||||||||||
Management fees(2) | $ | 3,317 | $ | 973 | $ | 1,172 | $ | 1,172 | — | |||||||||||
Capital commitments for vessel construction | $ | 30,840 | $ | 30,840 | — | — | — | |||||||||||||
Total obligations | $ | 82,487 | $ | 41,563 | $ | 5,896 | $ | 15,343 | $ | 19,685 | ||||||||||
65
Table of Contents
Payments due by period | ||||||||||||||||||||
Less than | More than | |||||||||||||||||||
June 30, 2008 | Total | 1 year | 1-2 years | 2-5 years | 5 years | |||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Long-term debt | $ | 60,884 | $ | 12,364 | $ | 5,643 | $ | 16,931 | $ | 25,946 | ||||||||||
Management fees | $ | 2,901 | $ | 1,143 | $ | 1,172 | $ | 586 | — | |||||||||||
Capital commitments for vessel construction | $ | 11,820 | $ | 11,820 | — | — | — | |||||||||||||
Total obligations | $ | 75,605 | $ | 25,327 | $ | 6,815 | $ | 17,517 | $ | 25,946 | ||||||||||
(1) | The long-term debt has been repaid or reallocated as of the dates the vessels were delivered to Seanergy in August and September 2008. | |
(2) | EST provides management services in exchange for a fixed fee per day for each vessel in operation. These agreements are entered into with an initial three-year term until terminated by the other party. The amounts indicated above are based on a management fee of $535 dollars per day per vessel. This management fee agreement has been terminated as of the dates the vessels were delivered to Seanergy in August and September 2008. |
66
Table of Contents
67
Table of Contents
AFFILIATED VESSELS ACQUIRED
UNAUDITED PRO FORMA SUMMARY FINANCIAL DATA
68
Table of Contents
As | IFRS to U.S. GAAP | As | ||||||||||||||
Reported In | Adjustments to Convert | Reported In | ||||||||||||||
IFRS | Debit | Credit | U.S. GAAP | |||||||||||||
Revenue from vessels | $ | 35,717 | $ | 35,717 | ||||||||||||
Direct voyage expenses | 82 | 82 | ||||||||||||||
35,635 | 35,635 | |||||||||||||||
Operating expenses | ||||||||||||||||
Crew costs | 2,803 | 2,803 | ||||||||||||||
Management fees — related party | 782 | 782 | ||||||||||||||
Other operating expenses | 3,228 | 3,228 | ||||||||||||||
Depreciation expense | 12,625 | 830 | (1) | 6,311 | ||||||||||||
5,484 | (2) | |||||||||||||||
Amortization of dry docking | — | 830 | (1) | 830 | ||||||||||||
Total operating expenses | 19,438 | 13,954 | ||||||||||||||
Operating income | 16,197 | 21,681 | ||||||||||||||
Other income (expense) | ||||||||||||||||
Interest income | 143 | 143 | ||||||||||||||
Interest expense | (2,980 | ) | (2,980 | ) | ||||||||||||
Total other income (expense) | (2,837 | ) | (2,837 | ) | ||||||||||||
Net income | $ | 13,360 | $ | 18,844 | ||||||||||||
(1) | To reclassify the amortization of dry docking expenses that are considered a component of depreciation under IFRS. | |
(2) | To eliminate depreciation expense relating to the revaluation of the vessels to their fair value under IFRS. |
69
Table of Contents
Pro Forma | ||||||||||||||||||||
Restis | Combined | |||||||||||||||||||
Family | Seanergy | Companies | ||||||||||||||||||
Affiliated | Maritime | (with Actual | ||||||||||||||||||
Vessels | Corp. | Pro Forma | Stock | |||||||||||||||||
Acquired | and | Adjustments and Eliminations | Redemption - | |||||||||||||||||
(Note A) | Subsidiary | Debit | Credit | See Note F | ||||||||||||||||
Revenue from vessels | $ | 35,717 | $ | — | $ | 35,717 | ||||||||||||||
Direct voyage expenses | 82 | — | 82 | |||||||||||||||||
35,635 | — | 35,635 | ||||||||||||||||||
Operating expenses Crew costs | 2,803 | — | 2,803 | |||||||||||||||||
Management fees — related party | 782 | — | 7 | (10) | 789 | |||||||||||||||
Other operating expenses | 3,228 | 445 | 3,673 | |||||||||||||||||
Depreciation expense (Note D) | 6,311 | — | 20,001 | (9) | 26,312 | |||||||||||||||
Amortization of dry docking | 830 | — | 830 | |||||||||||||||||
Total operating expenses | 13,954 | 445 | 34,407 | |||||||||||||||||
Operating income (loss) | 21,681 | (445 | ) | 1,228 | ||||||||||||||||
Other income (expense) Interest income | 143 | 1,948 | 1,948 | (5) | 143 | |||||||||||||||
Interest expense | (2,980 | ) | (58 | ) | 236 | (1) | 2,980 | (6) | (11,537 | ) | ||||||||||
7,211 | (2) | |||||||||||||||||||
88 | (7) | |||||||||||||||||||
963 | (4) | |||||||||||||||||||
2,981 | (3) | |||||||||||||||||||
Total other income (expense) | (2,837 | ) | 1,890 | (11,394 | ) | |||||||||||||||
Net income (loss) | $ | 18,844 | $ | 1,445 | $ | (10,166 | ) | |||||||||||||
Net loss per common share — basic and diluted | $ | (0.46 | ) | |||||||||||||||||
Weighted average number of common shares outstanding — basic and diluted (Note E) | 22,229,227 | |||||||||||||||||||
Cash dividends paid per common share (Note B) | $ | 1.20 | ||||||||||||||||||
(1) | To record amortization of deferred loan facility arrangement and underwriting fees based on provisions of the facility agreements ($1,650 / 84 mo × 12 mo). | |
(2) | To record interest expense on the 7 year Marfin Egnatia S.A. term loan facility as if it had been in place from the beginning of the period presented. Pursuant to the term loan facility, interest is calculated based upon the 3 month LIBOR rate, plus an applicable margin, as defined in the agreement. For calculation purposes, the LIBOR rate at October 30, 2008 of 3.19% per annum, plus a margin of 1.50% was utilized. See Note G below. For each1/8 percentage point change in the annual interest rate charged, the resulting interest expense would change by $192 per year. |
70
Table of Contents
(3) | To record interest expense on the 7 year Marfin Egnatia S.A. revolving facility as if it had been in place from the beginning of the period presented. Pursuant to the revolving facility, interest is calculated based upon the 3 month LIBOR rate, plus an applicable margin of 2.25%, as defined in the agreement. For calculation purposes, the LIBOR rate at October 30, 2008 of 3.19% per annum was utilized. For each1/8 percentage point change in the annual interest rate charged, the resulting interest expense would change by $69 per year. | |
(4) | To record interest expense on the unsecured convertible note payable to Restis family as if it had been in place from the beginning of the period presented. Interest at 2.9% per annum is due at maturity, in two years. Additionally, an arrangement fee of $288 is due at maturity and note prepayment is not permitted. ($28,250 × 2.9% + $288 / 2 years = $963) | |
(5) | To eliminate interest income earned on funds held in trust. | |
(6) | To eliminate, effective January 1, 2007, interest expense on indebtedness of the Restis family affiliates to be acquired that is to be repaid pursuant to the agreements. | |
(7) | To record commitment fee on 7 year revolving facility at 0.25% per annum, payable quarterly in arrears, on the un-drawn revolving facility amount. These pro formas are based upon the assumption that operations are sufficient to fund working capital and dividend payment needs and any drawdown on the revolving facility will be for the purpose of funding the redemption of common stock. [($90,000 − $54,800) × 0.25% =$88] | |
(8) | Not used. | |
(9) | To record additional depreciation expense with respect to the four operating vessels, as a result of thestep-up in basis related to the purchase of the vessels. This adjustment does not include any depreciation on newly-built vessels, delivered and put into service in May and August 2008, respectively. | |
(10) | To record increment in management fees per the management agreement dated May 20, 2008 of Euro 416 (US$540 at October 23, 2008) per day for the first year of the agreement. (New daily fee of $540, less former daily fee of $535, times 365 days, times 4 vessels) |
(A) | Six vessels owned by the following Restis Family Affiliates were acquired by Seanergy: Goldie Navigation Ltd., Pavey Services Ltd., Shoreline Universal Ltd., Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A. Two of the six vessels are newly-built, delivered and put into service in 2008. | |
(B) | The cash dividends paid per common share is the amount as contemplated in the Master Agreement, however, such dividend may not be able to be paid if sufficient cash from operations is not available or if the lenders under the credit facility place restrictions on the payment of dividends. Seanergy Maritime’s founding shareholders and the Restis affiliate shareholders have agreed with Seanergy for a one-year period to subordinate their rights to receive dividends with respect to the 5,500,000 original shares owned by them to the rights of Seanergy’s public shareholders, but only to the extent that Seanergy has insufficient funds to pay dividends in the aggregate amount of $1.20 per share. | |
(C) | Pro forma entries are recorded to the extent they are a direct result of the vessel acquisition and are expected to have continuing future impact. |
(D) | No consideration has been given to up to 4,308,075 shares of Seanergy Maritime common stock potentially issuable to the Restis family as additional investment shares based upon attaining certain earnings thresholds. Management currently believes the earnings based thresholds can be achieved with the charters executed on the acquisition date, subject to achieving expected utilization and budgeted operating expense levels. Any shares issued upon attainment of these earnings thresholds will be treated as additional purchase consideration. See also Note E. |
71
Table of Contents
(E) | Basic common shares outstanding reflect the issuance of 5,500,000 net shares to Seanergy Maritime’s founding shareholders and 23,100,000 common shares issued in Seanergy Maritime’s September 2007 initial public offering as if these shares had been outstanding from January 1, 2007. In addition, basic common shares outstanding assume the redemption of 6,370,773 common shares as of January 1, 2007 as described in Note F. Basic and diluted earnings per share are the same as all common stock equivalents, convertible securities and contingently issuable shares are antidilutive. Basic and diluted pro forma weighted average number of common shares outstanding is calculated as follows: |
Number of | ||||
Shares | ||||
Seanergy Maritime’s founding shareholders’ shares | 5,500,000 | |||
Number of shares issued in connection with Seanergy Maritime’s initial public offering | 23,100,000 | |||
Pro forma shares: | ||||
Shares redeemed by public shareholders (Note F) | (6,370,773 | ) | ||
Pro forma weighted average number of common shares outstanding — basic and diluted | 22,229,227 | |||
Dilutive common shares outstanding exclude as antidilutive 23,100,000 common stock units, 16,016,667 Founders warrants, 2,000,000 underwriters’ purchase options, 2,260,000 shares issuable upon conversion of notes to the sellers and 4,308,075 common shares issuable to Restis upon the attainment of certain earnings thresholds. | ||
(F) | On August 26, 2008, shareholders of Seanergy Maritime approved the vessel acquisition, with holders of 6,514,175 shares voting against the vessel acquisition. Of the shareholders voting against the vessel acquisition, holders of 6,370,773 shares properly demanded redemption of their shares and were paid $63,707,730, or $10.00 per share, which included a forfeited portion of the deferred underwriter’s contingent fee. |
(G) | The margin on the Marfin term facility is 1.5% per annum, if the Total Assets to Total Liabilities ratio is greater than 165% and 1.75% if the ratio is less than 165%, to be tested quarterly. Based upon a calculation of the December 31, 2007 pro forma balance sheet, the ratio of Total Assets to Total Liabilities is 167%, accordingly, a margin of 1.5% has been utilized in these pro formas. |
72
Table of Contents
Unaudited Pro Forma Condensed Combined Balance Sheet
June 30, 2008
(In thousands of U.S. Dollars, except share and per share amounts, and US GAAP)
Pro Forma | ||||||||||||||||
Combined | ||||||||||||||||
Seanergy | Companies | |||||||||||||||
Maritime | (with Actual | |||||||||||||||
Corp. | Pro Forma | Stock | ||||||||||||||
and | Adjustments and Eliminations | Redemption - | ||||||||||||||
Subsidiary | Debit | Credit | See Note I) | |||||||||||||
Assets | ||||||||||||||||
Current assets | ||||||||||||||||
Cash and cash equivalents | $ | 1,403 | 232,153 | (1) | 4,036 | (2) | $ | 9,317 | ||||||||
163,350 | (5) | 7,414 | (4) | |||||||||||||
54,800 | (10) | 367,031 | (3) | |||||||||||||
200 | (7) | |||||||||||||||
63,708 | (8) | |||||||||||||||
Money market funds — held in trust | 232,153 | 232,153 | (1) | — | ||||||||||||
Trade accounts and other assets | 28 | 28 | ||||||||||||||
Total current assets | 233,584 | 9,345 | ||||||||||||||
Deferred acquisition costs | 1,501 | 1,501 | (4) | — | ||||||||||||
Deferred loan costs | — | 1,650 | (5) | 1,650 | ||||||||||||
Vessels, net | — | 395,281 | (3) | 403,016 | ||||||||||||
7,735 | (4) | |||||||||||||||
Total assets | $ | 235,085 | $ | 414,011 | ||||||||||||
Liabilities | ||||||||||||||||
Current liabilities | ||||||||||||||||
Current portion of Marfin Egnatia S.A. term facility | $ | — | 30,000 | (5) | $ | 30,000 | ||||||||||
Current portion of Marfin Egnatia S.A. revolving facility | — | 18,000 | (10) | 18,000 | ||||||||||||
Trade accounts payable and accrued expenses | 1,554 | 200 | (7) | 174 | ||||||||||||
1,180 | (4) | |||||||||||||||
Amounts due to underwriter | 5,469 | 1,433 | (9) | — | ||||||||||||
4,036 | (2) | |||||||||||||||
Total current liabilities | 7,023 | 48,174 | ||||||||||||||
Marfin Egnatia S.A. term facility, excluding current portion | — | 135,000 | (5) | 135,000 | ||||||||||||
Marfin Egnatia S.A. revolving facility, excluding current portion | — | 36,800 | (10) | 36,800 | ||||||||||||
Unsecured convertible note payable to Restis family | — | 28,250 | (3) | 28,250 | ||||||||||||
Total liabilities | 7,023 | 248,224 | ||||||||||||||
Common stock subject to possible redemption | 80,850 | 80,850 | (6) | — | ||||||||||||
Shareholders’ equity |
73
Table of Contents
Pro Forma | ||||||||||||||||
Combined | ||||||||||||||||
Seanergy | Companies | |||||||||||||||
Maritime | (with Actual | |||||||||||||||
Corp. | Pro Forma | Stock | ||||||||||||||
and | Adjustments and Eliminations | Redemption - | ||||||||||||||
Subsidiary | Debit | Credit | See Note I) | |||||||||||||
Common stock, $0.0001 par value | 3 | 1 | (8) | 2 | ||||||||||||
Additional paid-in capital | 146,926 | 63,707 | (8) | 80,850 | (6) | 165,502 | ||||||||||
1,433 | (9) | |||||||||||||||
Retained earnings | 3,456 | 3,456 | ||||||||||||||
Shareholder distributions | (3,173 | ) | (3,173 | ) | ||||||||||||
Total shareholders’ equity | 147,212 | 165,787 | ||||||||||||||
Total liabilities and shareholders’ equity | $ | 235,085 | $ | 414,011 | ||||||||||||
(1) | To liquidate investments held in trust. | |
(2) | To pay deferred underwriters’ compensation charged to capital at time of initial public offering but contingently payable upon the consummation of a business combination of $3,930, plus interest accrued thereon of $106. |
(3) | To record the acquisition of six dry bulk carriers and other intangibles by Seanergy Maritime Holdings Corp. (“Seanergy”), a wholly owned subsidiary of Seanergy Maritime Corp. (“Seanergy Maritime”), pursuant to the purchase method of accounting for an aggregate purchase price of $395,281, comprised of (i) $367,031 in cash, (ii) $28,250 in the form of a convertible promissory note, convertible into 2,260,000 shares of Seanergy common stock at $12.50 per shares, and (iii) up to 4,308,075 shares of Seanergy common stock, subject to Seanergy meeting certain predetermined earnings thresholds. See Notes (C), (E) and (F) below. For purposes of the pro forma presentation, the entire amount of the acquisition cost has been preliminarily allocated to vessels as the purchase price allocation has not yet been finalized. We are still assessing the value of the vessels and whether other intangible assets have been acquired, including goodwill. However, based on our preliminary assessment, we have not identified any material intangible assets and expect to allocate substantially all of the acquisition cost to the vessels acquired. We believe that this is consistent within the shipping industry. |
74
Table of Contents
(4) | To record payment of estimated direct transaction costs for the preparation and negotiation of the agreement related to the vessel acquisition based upon engagement letters, actual invoices and/or currently updated fee estimates as follows. See Note (F) below: |
Merger and acquisition advisors fee | $ | 3,826 | ||
Finders fee | 1,950 | |||
Legal fees | 1,250 | |||
Accountants fees | 50 | |||
Proxy solicitor fees | 35 | |||
Printing and mailing | 100 | |||
Road show fees and costs | 190 | |||
Vessel due diligence | 60 | |||
Fairness opinion | 174 | |||
Miscellaneous costs | 100 | |||
Total estimated direct transaction costs | $ | 7,735 | ||
(5) | To record drawdown on Marfin Egnatia Bank S.A. term loan facility of $165,000, including loan arrangement and underwriting fees of $1,650. Per the facility agreement, the first four quarterly installments of the term facility are to be $7,500 each. | |
(6) | To reclassify common stock subject to redemption to permanent equity — see also Note (8). | |
(7) | To record the payment of legal fees contingently payable upon the consummation of a business combination. | |
(8) | To record redemption of 6,370,773 shares of Seanergy Maritime shares of common stock issued in Seanergy Maritime’s initial public offering, at June 30, 2008 redemption value of $10.00 per share of which $0.225 per share represents a portion of the underwriter’s contingent fee, which the underwriter’s have agreed to forego for each share redeemed and which is included in amounts due to underwriter and has already been charged to additional paid-in capital. See Note I below. | |
(9) | To reverse portion of deferred underwriters’ fee forfeited to redeeming shareholders ($0.225 per share times 6,370,773 shares). |
(10) | To record drawdown on Marfin Egnatia Bank S.A. $90,000 revolving facility. Per the agreement, first principal reduction due on the revolving facility is one year from the date of the facility agreement in the amount of $18,000. |
(A) | The current market prices of Seanergy Maritime’s common stock, common stock purchase warrants and common stock units were as follows as of January 2, 2009: |
Market price per share of common stock (Nasdaq SHIP) | $ | 5.35 | ||
Market price per common stock warrant (Nasdaq SHIPW) | $ | 0.12 | ||
(B) | On May 20, 2008, the Restis Family purchased 2,750,000 shares of Seanergy Maritime founding shareholders common stock and 8,008,334 private placement warrants for the purchase of shares of Seanergy Maritime common stock from Messrs. Panagiotis and Simon Zafet for approximately $25,000. These common shares and common share warrants are currently being held in escrow and will remain in escrow until 12 months after the vessel acquisition. |
75
Table of Contents
(C) | No consideration has been given to up to 4,308,075 shares of Seanergy common stock potentially issuable to the Restis Family as additional investment shares based upon attaining certain earnings based thresholds. Management currently believes the earnings based thresholds can be achieved with the charters executed on the acquisition date, subject to achieving expected utilization and budgeted operating expense levels. Any shares issued upon attainment of these earnings will be treated as additional purchase consideration. See also Note F below. |
(D) | Pro forma entries are recorded to the extent they are a direct result of the vessel acquisition and are expected to have continuing future impact and are factually supportable, regardless of whether or not they have continuing future impact or are non-recurring. |
(E) | Six vessels owned by the following Restis Family Affiliates were acquired by Seanergy: Goldie Navigation Ltd., Pavey Services Ltd., Shoreline Universal Ltd., Valdis Marine Corp., Kalistos Maritime S.A. And Kalithea Maritime S.A. Two of the six vessels are newly-built, delivered and put into service in May and August 2008, respectively. | |
(F) | The acquisition of the six dry bulk carriers, including two newly built vessels, by Seanergy, will be accounted for by the purchase method and accordingly, based upon management’s preliminary estimates, the total acquisition cost will be allocated to the acquired vessels. Actual allocations may differ. See also Note C above. These aggregate acquisition cost are summarized as follows: |
Cash paid to the Restis family | $ | 367,031 | ||
Unsecured convertible note payable issued to the Restis family | 28,250 | |||
Direct transaction costs | 7,735 | |||
Total acquisition cost allocated to vessels | $ | 403,016 | ||
(G) | On July 15, 2008, Seanergy Maritime paid a distribution, consisting of the interest earned on the money market funds — held in trust for the period April 1, 2008 to June 30, 2008, subject to certain permitted adjustments, of $1,081 in total or $0.0468 per share to shareholders of record on July 9, 2008. | |
(H) | These pro formas are based upon the assumption that operations are sufficient to fund working capital and dividend payment needs and any drawdown on the revolving facility will be for the purpose of funding the redemption of common stock. In the event additional funds are needed to fund working capital and dividend payment needs, certain of Seanergy’s subsidiaries, as borrowers, have available, under a revolving facility, approximately $35,200 after taking into account actual redemptions. |
(I) | On August, 26, 2008, shareholders of Seanergy Maritime approved the vessel acquisition, with holders of 6,514,175 shares voting against the vessel acquisition. Of the shareholders voting against the vessel acquisition, holders of 6,370,773 shares properly demanded redemption of their shares and were paid $63,707,730, or $10.00 per share, which included a forfeited portion of the deferred underwriter’s contingent fee. |
76
Table of Contents
Unaudited Condensed Combined Statement of Operations
Conversion From IFRS to U.S. GAAP
Six Months Ended June 30, 2008
(In thousands of U.S. Dollars)
As | Adjustments to Convert | As | ||||||||||||||
Reported In | IFRS to U.S. GAAP | Reported In | ||||||||||||||
IFRS | Debit | Credit | U.S. GAAP | |||||||||||||
Revenue from vessels | $ | 28,227 | $ | 28,227 | ||||||||||||
Direct voyage expenses | 759 | 759 | ||||||||||||||
27,468 | 27,468 | |||||||||||||||
Operating expenses | ||||||||||||||||
Crew costs | 2,143 | 2,143 | ||||||||||||||
Management fees — related party | 411 | 411 | ||||||||||||||
Other operating expenses | 1,831 | 1,831 | ||||||||||||||
Depreciation expense | 16,314 | 605 | (1) | 4,779 | ||||||||||||
10,930 | (2) | |||||||||||||||
Amortization of dry docking | — | 605 | (1) | 605 | ||||||||||||
Total operating expenses | 20,699 | 9,769 | ||||||||||||||
Operating income | 6,769 | 17,699 | ||||||||||||||
Other income (expense) | ||||||||||||||||
Interest income | 36 | 36 | ||||||||||||||
Interest expense | (1,014 | ) | (1,014 | ) | ||||||||||||
Total other income (expense) | (978 | ) | (978 | ) | ||||||||||||
Net income | $ | 5,791 | $ | 16,721 | ||||||||||||
(1) | To reclassify the amortization of dry docking expenses that are considered a component of depreciation under IFRS. | |
(2) | To eliminate depreciation expense relating to the revaluation of the vessels to their fair value under IFRS. |
77
Table of Contents
Unaudited Pro Forma Condensed Combined Statement of Operations
Six Months Ended June 30, 2008
(In thousands of U.S. Dollars, except share and per share amounts, and US GAAP)
Pro Forma | ||||||||||||||||||||
Restis | Combined | |||||||||||||||||||
Family | Seanergy | Companies | ||||||||||||||||||
Affiliated | Maritime | (with Actual | ||||||||||||||||||
Vessels | Corp. | Pro Forma | Stock | |||||||||||||||||
Acquired | and | Adjustments and Eliminations | Redemption - | |||||||||||||||||
(Note A) | Subsidiary | Debit | Credit | See Note F) | ||||||||||||||||
Revenue from vessels | $ | 28,227 | $ | — | $ | 28,227 | ||||||||||||||
Direct voyage expenses | 759 | — | 759 | |||||||||||||||||
27,468 | — | 27,468 | ||||||||||||||||||
Operating expenses | ||||||||||||||||||||
Crew costs | 2,143 | — | 2,143 | |||||||||||||||||
Management fees — related party | 411 | — | 4 | (10) | 415 | |||||||||||||||
Other operating expenses | 1,831 | 597 | 2,428 | |||||||||||||||||
Depreciation expense (Note D) | 4,779 | — | 7,588 | (9) | 12,367 | |||||||||||||||
Amortization of dry docking | 605 | — | 605 | |||||||||||||||||
Total operating expenses | 9,769 | 597 | 17,958 | |||||||||||||||||
Operating income (loss) | 17,699 | (597 | ) | 9,510 | ||||||||||||||||
Other income (expense) | ||||||||||||||||||||
Interest income | 36 | 2,612 | 2,612 | (5) | 36 | |||||||||||||||
Interest expense | (1,014 | ) | — | 118 | (1) | 1,014 | (6) | (5,915 | ) | |||||||||||
3,781 | (2) | |||||||||||||||||||
44 | (7) | |||||||||||||||||||
481 | (4) | |||||||||||||||||||
1,491 | (3) | |||||||||||||||||||
Total other income (expense) | (978 | ) | 2,612 | (5,879 | ) | |||||||||||||||
Net income | $ | 16,721 | $ | 2,015 | $ | 3,631 | ||||||||||||||
Net income per common share - | ||||||||||||||||||||
Basic | $ | 0.16 | ||||||||||||||||||
Diluted | $ | 0.11 | ||||||||||||||||||
Weighted average number of common shares outstanding (Notes D and E) - | ||||||||||||||||||||
Basic | 22,229,227 | |||||||||||||||||||
Diluted | 34,497,073 | |||||||||||||||||||
Cash dividends paid per common share (Note B) | ||||||||||||||||||||
$ | 0.60 | |||||||||||||||||||
78
Table of Contents
(1) | To record amortization of deferred loan facility arrangement and underwriting fees based on provisions of the facility agreements ($1,650 / 84 mo X 6 mo). | |
(2) | To record interest expense on the 7 year Marfin Egnatia S.A. term loan facility as if it had been in place from the beginning of the period presented. Pursuant to the term loan facility, interest is calculated based upon the 3 month LIBOR rate, plus an applicable margin, as defined in the agreement. For calculation purposes, the LIBOR rate at October 30, 2008 of 3.19% per annum, plus a margin of 1.50% was utilized. For each 1/8 percentage point change in the annual interest rate charged, the resulting interest expense would change by $101 during the six month period. | |
(3) | To record interest expense on the 7 year Marfin Egnatia S.A. revolving facility as if it had been in place from the beginning of the period presented. Pursuant to the revolving facility, interest is calculated based upon the 3 month LIBOR rate, plus an applicable margin of 2.25%, as defined in the agreement. For calculation purposes, the LIBOR rate at October 30, 2008 of 3.19% per annum was utilized. For each 1/8 percentage point change in the annual interest rate charged, the resulting interest expense would change by $34 during the six month period. | |
(4) | To record interest expense on the unsecured convertible note payable to Restis family as if it had been in place from the beginning of the period presented. Interest at 2.9% per annum is due at maturity, in two years. Additionally, an arrangement fee of $288 is due at maturity and note prepayment is not permitted. ($28,250 X 2.9% / 12 mo X 6 mo + $288 / 24 mo X 6 mo = $481) | |
(5) | To eliminate interest income earned on funds held in trust. | |
(6) | To eliminate, effective January 1, 2008, interest expense on indebtedness of the Restis family affiliates to be acquired that is to be repaid pursuant to the agreements. | |
(7) | To record commitment fee on 7 year revolving facility at 0.25% per annum, payable quarterly in arrears, on the un-drawn revolving facility amount. These pro formas are based upon the assumption that operations are sufficient to fund working capital and dividend payment needs and any drawdown on the revolving facility will be for the purpose of funding the redemption of common stock. [($90,000 — $54,800) X 0.25% / 12 mo X 6 mo = $44] | |
(8) | Not used. | |
(9) | To record additional depreciation expense with respect to the four vessels in operation from January 1, 2008, as a result of thestep-up in basis related to the purchase of the vessels. One newly built vessel was put into operation on May 20, 2008 and therefore depreciation has been recorded from that date. This adjustment does not include any depreciation on the vessel still under construction as of June 30, 2008. |
(10) | To record increment in management fees per the management agreement dated May 20, 2008 of Euro 416 (US$540 at October 23, 2008) per day for the first year of the agreement. (New daily fee of $540, less former daily fee of $535, times 182 days, times 4 vessels, plus new daily fee of $540, less former daily fee of $535, times 41 days for a vessel put into operation on May 20, 2008) |
(A) | Six vessels owned by the following Restis Family Affiliates were acquired by Seanergy: Goldie Navigation Ltd., Pavey Services Ltd., Shoreline Universal Ltd., Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A. Two of the six vessels are newly-built, delivered and put into service in May and August 2008, respectively. | |
(B) | The cash dividends paid per common share is the amount required under the share purchase agreement, however, such dividend may not be able to be paid if sufficient cash from operations is not available or if the lenders under the credit facility place restrictions on the payment of dividends. The Restis family and Seanergy Maritime founders have agreed to waive dividends if Seanergy has insufficient funds to pay its scheduled dividend to all of its public shareholders, in which case such dividend shall be accrued and paid to them once Seanergy is current in the payment of its dividend to its public shareholders. |
79
Table of Contents
(C) | Pro forma entries are recorded to the extent they are a direct result of the vessel acquisition and are expected to have continuing future impact. | |
(D) | No consideration has been given to up to 4,308,075 shares of Seanergy common stock potentially issuable to the Restis family as additional investment shares based upon attaining certain earnings thresholds. Any shares issued upon attainment of these earnings thresholds will be treated as additional purchase consideration. See also Note E below. |
(E) | The actual number of shares redeemed have been utilized for both basic and dilutive shares outstanding, and the calculation is retroactively adjusted to eliminate such shares for the entire period (see Note F). Dilutive warrants include 23,100,000 public common stock warrants and 16,016,667 insider common stock warrants issued to the founders, less the number of treasury shares that could be repurchased with the assumed proceeds on exercise based on average stock prices during the reporting period. Basic and diluted pro forma weighted average number of common shares outstanding is calculated as follows: |
Number of | ||||
Shares | ||||
Actual number of common shares outstanding | 28,600,000 | |||
Pro forma shares: | ||||
Shares redeemed by public shareholders (Note F) | (6,370,773 | ) | ||
Pro forma weighted average number of common shares outstanding — basic | 22,229,227 | |||
Effect of dilutive warrants | 12,267,846 | |||
Pro forma weighted average number of common shares outstanding — diluted | 34,497,073 | |||
(F) | On August, 26, 2008, shareholders of Seanergy Maritime approved the vessel acquisition, with holders of 6,514,175 shares voting against the vessel acquisition. Of the shareholders voting against the vessel acquisition, holders of 6,370,773 shares properly demanded redemption of their shares and were paid $63,707,730, or $10.00 per share, which included a forfeited portion of the deferred underwriter’s contingent fee. |
(G) | The margin on the Marfin term facility is 1.5% per annum, if the Total Assets to Total Liabilities ratio is greater than 165% and 1.75% if the ratio is less than 165%, to be tested quarterly. Based upon the June 30, 2008 pro forma balance sheet, the ratio of Total Assets to Total Liabilities is 167%; accordingly, a margin of 1.5% has been utilized in these pro formas. |
80
Table of Contents
As Reported | Adjustments to Convert IFRS to U.S. GAAP | As Presented | ||||||||||||||
under IFRS | Debit | Credit | under U.S. GAAP | |||||||||||||
(In thousands of U.S. dollars) | ||||||||||||||||
Revenue from vessels | $ | 28,227 | $ | 28,227 | ||||||||||||
Direct voyage expenses | 759 | 759 | ||||||||||||||
27,468 | 27,468 | |||||||||||||||
Operating expenses | ||||||||||||||||
Crew costs | 2,143 | 2,143 | ||||||||||||||
Management fees — related party | 411 | 411 | ||||||||||||||
Other operating expenses | 1,831 | 1,831 | ||||||||||||||
Depreciation expense | 16,314 | 605 | (1) | 4,779 | ||||||||||||
10,930 | (2) | |||||||||||||||
Amortization of dry docking | — | 605 | (1) | 605 | ||||||||||||
Total operating expenses | 20,699 | 9,769 | ||||||||||||||
Operating income | 6,769 | 17,699 | ||||||||||||||
Other income (expense) | ||||||||||||||||
Interest income | 36 | 36 | ||||||||||||||
Interest expense | (1,014 | ) | (1,014 | ) | ||||||||||||
Total other income (expense) | (978 | ) | (978 | ) | ||||||||||||
Net income | $ | 5,791 | $ | 16,721 | ||||||||||||
(1) | To reclassify the amortization of dry docking expenses that are considered a component of depreciation under IFRS. | |
(2) | To eliminate depreciation expense relating to the revaluation of the vessels to their fair value under IFRS. |
81
Table of Contents
Restis Family | ||||||||||||||||
Affiliates to be | ||||||||||||||||
Restis Family | Acquired After | |||||||||||||||
Affiliates to be | Adjustments | Adjustments | ||||||||||||||
Acquired (Note E) | Debit | Credit | (Note E) | |||||||||||||
(In thousands of U.S. dollars) | ||||||||||||||||
ASSETS | ||||||||||||||||
Current assets | ||||||||||||||||
Cash and cash equivalents | $ | 4,161 | $ | 4,161 | ||||||||||||
Restricted cash | — | — | ||||||||||||||
Money market funds — held in trust | — | — | ||||||||||||||
Trade accounts and other receivables | 1,605 | 1,605 | ||||||||||||||
Inventories | 458 | 458 | ||||||||||||||
Due from related parties | 13,022 | 13,022 | ||||||||||||||
Amount due from Restis Family | — | |||||||||||||||
Total current assets | $ | 19,246 | $ | 19,246 | ||||||||||||
Restricted cash | — | |||||||||||||||
Deferred loan costs | — | |||||||||||||||
Vessels | 250,022 | 10,930 | (A1) | 1,177 | (A2) | 91,563 | ||||||||||
5,483 | (A4) | 154,384 | (A3) | |||||||||||||
19,311 | (A4) | |||||||||||||||
Dry Docking | 1,177 | (A2) | 1,177 | |||||||||||||
Deferred Finance Charges | 266 | (A5) | 266 | |||||||||||||
Total assets | $ | 269,268 | $ | 17,856 | $ | 174,872 | $ | 112,252 | ||||||||
LIABILITIES | ||||||||||||||||
Current liabilities | ||||||||||||||||
Current portion of long-term debt | $ | 12,364 | $ | 12,364 | ||||||||||||
Current portion of Marfin Egnatia S.A. term loan | — | — | ||||||||||||||
Marfin Egnatia S.A. revolving credit agreement | — | — | ||||||||||||||
Due to related parties | 1,395 | 1,395 | ||||||||||||||
Trade accounts payable and accrued expenses | 4,110 | 4,110 | ||||||||||||||
Amounts due to underwriter | — | — | ||||||||||||||
Accrued interest — Restis Family | ||||||||||||||||
Deferred revenue | 2,339 | 2,339 | ||||||||||||||
Total current liabilities | $ | 20,208 | $ | 20,208 | ||||||||||||
Long-term debt, excluding current portion | 48,520 | 266 | (A5) | 48,786 | ||||||||||||
Marfin Egnatia S.A. term loan, excluding current portion | — | |||||||||||||||
Secured convertible note payable to Restis Family | — | |||||||||||||||
Total liabilities | $ | 68,728 | $ | 266 | $ | 68,994 | ||||||||||
Common stock subject to possible redemption | — | |||||||||||||||
Shareholders’ equity | ||||||||||||||||
Common stock, $0.0001 par value | — | |||||||||||||||
Additional paid-in capital | 48,769 | 48,769 | ||||||||||||||
Revaluation reserve | 154,384 | 154,384 | (A3) | 0 | — | |||||||||||
Retained earnings | (2,613 | ) | 19,311 | (A4) | 10,930 | (A1) | (5,511 | ) | ||||||||
5,483 | (A4) | |||||||||||||||
Total shareholders’ equity | $ | 200,540 | $ | 173,695 | $ | 16,413 | $ | 43,258 | ||||||||
Total liabilities and shareholders’ equity | $ | 269,268 | $ | 173,695 | $ | 16,679 | $ | 112,252 | ||||||||
(A1) | Recalculation of accumulated depreciation in accordance with historical cost basis. | |
(A2) | Reclassification of dry docking expenses that under IFRS are considered a component of the asset. | |
(A3) | Reversal of revaluations reserves recorded under IFRS. | |
(A4) | Impairment loss under USGAAP can not be reversed. | |
(A5) | Reclassification of deferred financing charges from a reduction of the associated debt to a deferred cost. |
82
Table of Contents
Name | Age | Position | Class | |||||||
Christina Anagnostara | 38 | Chief Financial Officer and Director | B | |||||||
Elias M. Culucundis | 65 | Director | A | |||||||
Kyriakos Dermatis | 61 | Director | C | |||||||
Alexios Komninos | 42 | Director | B | |||||||
Georgios Koutsolioutsos | 39 | Chairman of the Board of Directors | C | |||||||
Kostas Koutsoubelis | 53 | Director | C | |||||||
Dimitrios N. Panagiotopoulos | 47 | Director | A | |||||||
Alexander Papageorgiou | 35 | Director | C | |||||||
Lambros Papakonstantinou | 43 | Director | A | |||||||
Dale Ploughman | 60 | Chief Executive Officer and Director | B | |||||||
George Taniskidis | 47 | Director | A | |||||||
Ioannis Tsigkounakis | 42 | Secretary and Director | B | |||||||
George Tsimpis | 62 | Director | B |
83
Table of Contents
84
Table of Contents
85
Table of Contents
86
Table of Contents
87
Table of Contents
88
Table of Contents
89
Table of Contents
• | Each person known by us to be the beneficial owner of more than 5% of our outstanding shares of common stock; | |
• | Each of Seanergy Maritime’s officers and directors; and | |
• | Seanergy Maritime’s officers and directors as a group. |
Percentage of | Percentage of | |||||||||||||||
Outstanding | Investment | Outstanding | ||||||||||||||
Name and Address of Beneficial Owner(1) | Voting Power | Common Stock | Power | Common Stock | ||||||||||||
Georgios Koutsolioutsos(2) | 21,638,161 | (3)(4)(8) | 74.39 | % | 9,568,380 | (6) | 32.89 | % | ||||||||
Alexios Komninos(2) | 15,753,378 | (3)(8) | 67.78 | % | 1,183,417 | (6) | 5.09 | % | ||||||||
Ioannis Tsigkounakis(2) | 15,272,877 | (3)(8) | 67.10 | % | 557,916 | (6) | 2.45 | % | ||||||||
Dale Ploughman | 0 | * | 0 | * | ||||||||||||
Kostas Koutsoubelis | 0 | * | 0 | * | ||||||||||||
Elias M. Culucundis | 0 | * | 0 | * | ||||||||||||
United Capital Investments Corp.(7)(8) | 19,159,295 | (3)(5)(8) | 76.07 | % | 7,649,030 | (6) | 30.37 | % | ||||||||
Atrion Shipholding S.A.(7)(8) | 17,874,544 | (3)(8) | 73.37 | % | 5,751,278 | (6) | 23.61 | % | ||||||||
Plaza Shipholding Corp.(4)(8) | 18,008,138 | (3)(5)(8) | 73.91 | % | 5,884,872 | (6) | 24.15 | % | ||||||||
Comet Shipholding Inc.(7)(8) | 17,953,885 | (3) | 73.45 | % | 5,251,278 | (6) | 23.85 | % | ||||||||
Benbay Limited | 7,649,030 | (6) | 30.37 | % | 7,149,030 | (6) | 28.38 | % | ||||||||
United Capital Trust, Inc. | 7,649,030 | (6) | 30.37 | % | 7,149,030 | (6) | 28.38 | % | ||||||||
QVT Financial LP(9) | 1,800,670 | 8.05 | % | 1,800,670 | 8.05 | % | ||||||||||
HBK Investments LP(10) | 2,314,587 | 10.35 | % | 2,314,587 | 10.35 | % | ||||||||||
Fir Tree, Inc.(11) | 1,760,000 | 7.87 | % | 1,760,000 | 7.87 | % | ||||||||||
Aldebaran Investments LLC(12) | 3,366,650 | 13.09 | % | 3,366,650 | 13.09 | % | ||||||||||
Nisswa Acquisition Master Fund Ltd.(13) | 3,300,874 | 14.76 | % | 3,300,874 | 14.76 | % | ||||||||||
Integrated Core Strategies (US) LLC(14) | 1,561,712 | 6.5 | % | 1,561,712 | 6.5 | % | ||||||||||
All directors and executive officers as a group (6 individuals) | 22,919,494 | (3)(4) | 75.47 | % | 11,309,713 | 37.24 | % |
* | Less than one (1%) percent. | |
(1) | Unless otherwise indicated, the business address of each of the shareholders is 1-3 Patriarchou Grigoriou, 166 74 Glyfada, Athens, Greece. | |
(2) | Includes 6,727,000, 880,927, and 400,416 shares of our common stock for Mr. Koutsolioutsos, Mr. Komninos and Mr. Tsigkounakis, respectively, issuable upon exercise of warrants, which became exercisable on September 24, 2008. | |
(3) | Includes an aggregate of 14,872,461 shares of our common stock owned by the Restis affiliated shareholders, United Capital Investments, Atrion, Plaza and Comet, and Seanergy Maritime’s founding shareholders, which are subject to the Voting Agreement, as amended, described above. | |
(4) | Includes 38,700 shares of our common stock purchased on August 29, 2008, as to which Mr. Koutsolioutsos has sole voting power. | |
(5) | Includes 70,000 shares of common stock owned by Argonaut SPC, a fund managed by Oxygen Capital AEPEY an entity affiliated with Victor Restis and Katia Restis. |
90
Table of Contents
(6) | None of the Restis affiliate shareholders, or other shareholders who are affiliates of the Restis family, or Seanergy Maritime’s founding shareholders has shared voting power and investment power with respect to any of the shares beneficially owned, except for (i) 19,159,295 and 7,649,030 shares included for United Capital Investments Corp. as to which it has shared voting power and investment power, respectively, (ii) 14,872,461 shares and 70,000 shares included for Plaza Shipholding Corp. as to which each of United and Plaza have shared voting power and investment power, respectively, and (iii) 14,872,461 shares included for Atrion Shipholding Corp., Comet Shipholding Inc., George Koutsolioutsos, Alex Komninos and Ioannis Tsigkounakis as to which each such person or entity has shared voting power; and (iv) 7,649,030 shares included for United Capital Investments Corp., United Capital Trust, Inc. and Benbay Limited as to which each of United Capital Investments, United Capital Trust and Benbay have shared voting and investment power. | |
(7) | On May 20, 2008, each of United Capital Investments, Atrion, Plaza and Comet, each of which is controlled by Victor Restis, Bella Restis, Katia Restis and Claudia Restis, respectively, purchased a beneficial interest in 687,500 shares of Seanergy common stock (for an aggregate of 2,750,000 shares) from Messrs. Panagiotis and Simon Zafet, each of whom was a former officer and director of Seanergy. These shares are subject to the same restrictions as the founding shares issued to Seanergy Maritime’s founding shareholders. Does not include up to an aggregate of 2,260,000 shares of Seanergy common stock issuable to these entities if they convert the Note and up to an aggregate of 4,308,075 shares of Seanergy common stock issuable to these entities if Seanergy achieves certain definitive predetermined criteria described in this prospectus, for a total of up to an aggregate of 6,568,075, which shares are exchangeable for Seanergy Maritime common stock on a one-for-one basis. Each of United Capital Investments Corp., Atrion Shipholding S.A., Plaza Shipholding Corp. and Comet Shipholding Inc. is an affiliate of members of the Restis family. The address of each of United Capital Investments Corp., Atrion Shipholding S.A., Plaza Shipholding Corp., and Comet Shipholding Inc., isc/o 11 Poseidonos Avenue, 16777 Elliniko, Athens, Greece, Attn: Evan Breibart. | |
(8) | Includes 2,826,584, 2,002,038, 2,002,084, and 2,081,133 shares of our common stock for United Capital Investments, Atrion, Plaza and Comet, respectively, in connection with the exercise of the Warrants, which became exercisable on September 24, 2008. | |
(9) | Represents the aggregate holdings of QVT Financial LP, QVT Financial GP LLC, QVT Fund LP, and QVT Associates GP LLC. Based on an amended Schedule 13G filed on January 25, 2008, QVT Financial LP is the beneficial owner of 1,800,670 shares; QVT Financial GP LLC is the beneficial owner of 1,800,670 shares; QVT Fund LP is the beneficial owner of 1,483,397 shares; and QVT Associates GP LLC is the beneficial owner of 1,643,519 shares. The address of each of QVT Financial LP, QVT Financial GP LLC and QVT Associates GP LLC is 1177 Avenue of the Americas, 9th Floor, New York, New York 10036. The address of QVT Fund LP is Walkers SPV, Walkers House, Grand Cayman, KY1 9001 Cayman Islands. | |
(10) | Represents the aggregate holdings of HBK Investments LP, HBK Services LLC, HBK Partners II LP, HBK Management LLC, and HBK Master Fund LP. Based on an amended Schedule 13G filed on February 8, 2008, each of HBK Investments LP, HBK Services LLC, HBK Partners II LP, HBK Management LLC, and HBK Master Fund LP is the beneficial owner of 2,314,587 shares (or 8.09% of our outstanding common stock). The address of each of HBK Investments L.P., HBK Services LLC, HBK Partners II L.P., HBK Management LLC, and HBK Master Fund L.P. is 300 Crescent Court, Suite 700, Dallas, Texas 75201. | |
(11) | Represents the aggregate holdings of Fir Tree, Inc., Fir Tree Capital Opportunity Master Fund, LP, and Sapling LLC. Based on an amended Schedule 13G filed on February 14, 2008, Fir Tree, Inc. is the beneficial owner of 1,760,000 shares; Sapling LLC is the beneficial owner of 1,514,500 shares; and Fir Tree Capital Opportunity Master Fund LP is the beneficial owner of 245,500 shares; Fir Tree, Inc. is the investment manager of both Sapling and Fir Tree Capital. The address of each of Fir Tree, Inc. and Sapling, LLC is 505 Fifth Avenue, 23rd Floor, New York, NY 10017. The address of Fir Tree Capital Opportunity Master Fund, L.P. isc/o Admiral Administration Ltd., Admiral Financial Center, 5th Floor, 90 Fort Street, Box 32021 SMB, Grand Cayman Islands, Cayman Islands. |
91
Table of Contents
(12) | Represents shares issuable upon exercise of Warrants which became exercisable on September 24, 2008. The address is 500 Park Avenue, 5th Floor, New York, NY 10022. | |
(13) | Based on Schedule 13G filed on September 5, 2008. Mr. Brian Taylor, who is the sole member of Pine River Capital Management L.P. and director of Nisswa Acquisition Master Fund Ltd., and Pine River Capital Management L.P., Nisswa Acquisition Master Fund’s investment manager, initially had shared voting power and shared investment power for 5,073,467 shares. Nisswa Acquisition Master Fund Ltd. initially had shared voting power and shared investment power for 4,856,253 shares. The address of each of Mr. Taylor, Pine River Capital Management L.P. and Nisswa Acquisition Master Fund Ltd. isc/o Pine River Capital Management L.P., 601 Carlson Parkway, Suite 330, Minnetonka, MN 55305. |
(14) | Based on Schedule 13G filed on December 29, 2008. Represents shares issuable upon exercise of Warrants which became exercisable on September 24, 2008. Integrated Core Strategies (US) LLC, Millennium Management LLC and Israel A. Englander have shared voting power and shared investment power for these 1,561,712 shares. The address isc/o Millennium Management LLC, 666 Fifth Avenue, New York, NY 10103. |
92
Table of Contents
93
Table of Contents
94
Table of Contents
95
Table of Contents
• | The founding shares are held in escrow by Continental Stock Transfer & Trust Company and cannot be transferred until 12 months after a business combination, which is why the Restis affiliate shareholders could only purchase the beneficial interests in such shares, including voting rights, as the founding shares must remain in the registered names of the Zafets; and | |
• | The private placement warrants were being held by Maxim subject to the terms of alock-up agreement and could not be transferred until the consummation of a business combination, which was why the Restis affiliate shareholders could only purchase the beneficial interests in such warrants as the private placement warrants must remain in the registered names of the Zafets. |
96
Table of Contents
97
Table of Contents
• | in whole and not in part; | |
• | at a price of $0.01 per Warrant at any time; | |
• | upon not less than 30 days’ prior written notice of redemption to each warrant holder; and | |
• | if, and only if, the reported last sale price of the Common Shares equals or exceeds $14.25 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; provided that a current registration statement under the Securities Act relating to the Warrant Shares is then effective. |
98
Table of Contents
99
Table of Contents
100
Table of Contents
• | an individual citizen or resident of the United States; | |
• | a corporation (or other entity treated as a corporation for U.S. federal income tax purposes) that is created or organized (or treated as created or organized) in or under the laws of the United States, any state thereof or the District of Columbia; | |
• | an estate whose income is includible in gross income for U.S. federal income tax purposes regardless of its source; or | |
• | a trust if (i) a U.S. court can exercise primary supervision over the trust’s administration and one or more U.S. persons are authorized to control all substantial decisions of the trust, or (ii) it has a valid election in effect under applicable U.S. Treasury regulations to be treated as a U.S. person. |
• | financial institutions or “financial services entities”; | |
• | broker-dealers; | |
• | taxpayers who have elected mark-to-market accounting; | |
• | tax-exempt entities; | |
• | governments or agencies or instrumentalities thereof; | |
• | insurance companies; | |
• | regulated investment companies; | |
• | real estate investment trusts; | |
• | certain expatriates or former long-term residents of the United States; | |
• | persons that actually or constructively own 10% or more of our voting shares; | |
• | persons that hold our common stock and warrants as part of a straddle, constructive sale, hedging, conversion or other integrated transaction; or | |
• | persons whose functional currency is not the U.S. dollar. |
101
Table of Contents
102
Table of Contents
• | any gain recognized (or deemed recognized) by the U.S. Holder on the sale or other taxable disposition of our common stock or warrants; and | |
• | any “excess distribution” made to the U.S. Holder (generally, any distributions to such holder during a taxable year that are greater than 125% of the average annual distributions received by such holder in |
103
Table of Contents
respect of our common stock during the three preceding taxable years or, if shorter, such holder’s holding period for the common stock). |
• | the U.S. Holder’s gain or excess distribution will be allocated ratably over the U.S. Holder’s holding period for the common stock or warrants; | |
• | the amount allocated to the taxable year in which the U.S. Holder recognized the gain or received the excess distribution, or to any taxable year prior to the first taxable year in which we are a PFIC, will be taxed as ordinary income; | |
• | the amount allocated to other taxable years will be taxed at the highest tax rate in effect for that year and applicable to the U.S. Holder; and | |
• | the interest charge generally applicable to underpayments of tax will be imposed in respect of the tax attributable to each such other taxable year. |
104
Table of Contents
105
Table of Contents
• | fails to provide an accurate taxpayer identification number; | |
• | is notified by the IRS that backup withholding is required; or | |
• | in certain circumstances, fails to comply with applicable certification requirements. |
106
Table of Contents
SEC Registration Fee | $ | 14,484.15 | ||
Printing Expenses | $ | 100,000 | ||
Legal Fees and Expenses | $ | 326,000 | ||
Accounting Fees and Expenses | $ | 330,000 | ||
Miscellaneous | $ | 500 | ||
Total | $ | 770,984.15 | ||
107
Table of Contents
108
Page | ||||
Financial Statements of Seanergy Maritime Corp. | ||||
F-2 | ||||
F-3 | ||||
F-4 | ||||
F-5 | ||||
F-6 | ||||
F-7 | ||||
F-18 | ||||
F-19 | ||||
F-20 | ||||
F-21 | ||||
F-22 | ||||
Combined Financial Statements of Goldie Navigation Ltd., Pavey Services Ltd., Shoreline Universal Ltd., Valdis Marine Corp., Kalistos Maritime S.A., and Kalithea Maritime S.A. | ||||
F-36 | ||||
F-37 | ||||
F-38 | ||||
F-39 | ||||
F-40 | ||||
F-41 | ||||
F-62 | ||||
F-63 | ||||
F-64 | ||||
F-65 | ||||
F-66 |
F-1
Table of Contents
F-2
Table of Contents
(a corporation in the development stage)
BALANCE SHEETS
DECEMBER 31, 2007 AND 2006
2007 | 2006 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 2,210,726 | $ | 355,938 | ||||
Money market funds — held in trust | 232,923,020 | — | ||||||
Prepaid expenses and other current assets | 79,978 | 20,000 | ||||||
Total current assets | 235,213,724 | 375,938 | ||||||
Deferred offering costs | — | 256,253 | ||||||
Total assets | $ | 235,213,724 | $ | 632,191 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued expenses | $ | 587,872 | $ | 184,753 | ||||
Amounts due to underwriter | 5,407,142 | — | ||||||
Accrued interest payable to shareholders | — | 824 | ||||||
Due to shareholders | — | 75,986 | ||||||
Notes payable to shareholders | — | 350,000 | ||||||
Total current liabilities | 5,995,014 | 611,563 | ||||||
Common stock subject to possible redemption — 8,084,999 shares at redemption value | 80,849,990 | — | ||||||
Commitments and contingencies | ||||||||
Shareholders’ equity: | ||||||||
Preferred stock, $0.0001 par value; authorized — 1,000,000 shares; issued — none | — | — | ||||||
Common stock, $0.0001 par value; authorized — 89,000,000 shares; issued and outstanding — 28,600,000 shares, inclusive of 8,084,999 shares subject to possible redemption, at December 31, 2007 and 7,264,893 shares at December 31, 2006 | 2,860 | 726 | ||||||
Additional paid-in capital | 146,924,982 | 24,274 | ||||||
Retained earnings (deficit) | 1,440,878 | (4,372 | ) | |||||
Total shareholders’ equity | 148,368,720 | 20,628 | ||||||
Total liabilities and shareholders’ equity | $ | 235,213,724 | $ | 632,191 | ||||
F-3
Table of Contents
(a corporation in the development stage)
Period from | ||||||||||||
Period from | August 15, 2006 | |||||||||||
August 15, 2006 | (Inception) to | |||||||||||
Year Ended | (Inception) to | December 31, 2007 | ||||||||||
December 31, 2007 | December 31, 2006 | (Cumulative) | ||||||||||
Operating expenses | $ | (445,039 | ) | $ | (4,576 | ) | $ | (449,615 | ) | |||
Interest income | 1,948,192 | 1,028 | 1,949,220 | |||||||||
Interest expense — underwriter | (44,642 | ) | — | (44,642 | ) | |||||||
Interest expense — shareholders | (13,261 | ) | (824 | ) | (14,085 | ) | ||||||
Net income (loss) | $ | 1,445,250 | $ | (4,372 | ) | $ | 1,440,878 | |||||
Net income (loss) per common share — | ||||||||||||
Basic | $ | 0.12 | $ | (0.00 | ) | |||||||
Diluted | $ | 0.10 | $ | (0.00 | ) | |||||||
Weighted average common shares outstanding — | ||||||||||||
Basic | 11,754,095 | 7,264,893 | ||||||||||
Diluted | 15,036,283 | 7,264,893 | ||||||||||
F-4
Table of Contents
Additional | Retained | Total | ||||||||||||||||||
Common Stock | Paid-in | Earnings | Shareholders’ | |||||||||||||||||
Shares | Amount | Capital | (Deficit) | Equity | ||||||||||||||||
Balance, August 15, 2006 (Inception) | — | $ | — | $ | — | — | — | |||||||||||||
Sale of shares to founding shareholders at $0.0034 per share | 7,264,893 | 726 | 24,274 | — | 25,000 | |||||||||||||||
Net loss for the period from August 15, 2006 (Inception) to December 31, 2006 | — | — | — | (4,372 | ) | (4,372 | ) | |||||||||||||
Balance, December 31, 2006 | 7,264,893 | 726 | 24,274 | (4,372 | ) | 20,628 | ||||||||||||||
Shares surrendered and cancelled | (1,764,893 | ) | (176 | ) | 176 | — | — | |||||||||||||
Sale of shares and warrants in private placement and public offering, net of offering costs of $18,062,268 | 23,100,000 | 2,310 | 227,350,422 | — | 227,352,732 | |||||||||||||||
Sale of underwriter’s purchase option | — | — | 100 | — | 100 | |||||||||||||||
Capital contributed by founding shareholders | — | — | 400,000 | — | 400,000 | |||||||||||||||
Shares reclassified to “Common stock subject to mandatory redemption” | — | — | (80,849,990 | ) | — | (80,849,990 | ) | |||||||||||||
Net income for the year ended December 31, 2007 | — | — | — | 1,445,250 | 1,445,250 | |||||||||||||||
Balance, December 31, 2007 | 28,600,000 | $ | 2,860 | $ | 146,924,982 | $ | 1,440,878 | $ | 148,368,720 | |||||||||||
F-5
Table of Contents
Period | ||||||||||||
Period | from | |||||||||||
from | August 15, | |||||||||||
August 15, | 2006 | |||||||||||
Year | 2006 | (Inception) to | ||||||||||
Ended | (Inception) to | December 31, | ||||||||||
December 31, | December 31, | 2007 | ||||||||||
2007 | 2006 | (Cumulative) | ||||||||||
Net income (loss) | $ | 1,445,250 | $ | (4,372 | ) | $ | 1,440,878 | |||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ||||||||||||
Changes in operating assets and liabilities: | ||||||||||||
(Increase) decrease in — | ||||||||||||
Prepaid expenses and other current assets | (59,978 | ) | (20,000 | ) | (79,978 | ) | ||||||
Increase (decrease) in — | ||||||||||||
Accounts payable and accrued expenses | 155,335 | 3,500 | 158,835 | |||||||||
Accrued interest payable to shareholders | (824 | ) | 824 | — | ||||||||
Accrued interest payable to underwriter | 44,642 | — | 44,642 | |||||||||
Net cash provided by (used in) operating activities | 1,584,425 | (20,048 | ) | 1,564,377 | ||||||||
Cash flows from investing activities: | ||||||||||||
Increase in trust account from interest earned on funds held in trust | (1,923,020 | ) | — | (1,923,020 | ) | |||||||
Funds placed in trust account from offerings | (231,000,000 | ) | — | (231,000,000 | ) | |||||||
Net cash used in investing activities | (232,923,020 | ) | — | (232,923,020 | ) | |||||||
Cash flows from financing activities: | ||||||||||||
Proceeds from initial sale of common stock | — | 25,000 | 25,000 | |||||||||
Gross proceeds from private placement | 14,415,000 | — | 14,415,000 | |||||||||
Gross proceeds from public offering | 231,000,000 | — | 231,000,000 | |||||||||
Payment of offering costs | (11,795,731 | ) | (75,000 | ) | (11,870,731 | ) | ||||||
Proceeds from underwriter’s purchase option | 100 | — | 100 | |||||||||
Proceeds from shareholders loans | — | 350,000 | 350,000 | |||||||||
Repayment of shareholders loans | (450,986 | ) | — | (450,986 | ) | |||||||
Advances from shareholders, net | 25,000 | 75,986 | 100,986 | |||||||||
Net cash provided by financing activities | 233,193,383 | 375,986 | 233,569,369 | |||||||||
Net increase in cash | 1,854,788 | 355,938 | 2,210,726 | |||||||||
Cash at beginning of period | 355,938 | — | — | |||||||||
Cash at end of period | $ | 2,210,726 | $ | 355,938 | $ | 2,210,726 | ||||||
Cash paid for: | ||||||||||||
Interest | $ | 14,086 | — | $ | 14,086 | |||||||
Income taxes | $ | — | $ | — | $ | — | ||||||
Supplemental disclosure of non-cash financing activities: | ||||||||||||
Capital contributed by founding shareholders in the form of legal fees paid | $ | 400,000 | $ | — | $ | 400,000 | ||||||
Increase in accrued offering costs and placement fees | $ | 5,610,284 | $ | 181,253 | $ | 5,791,537 | ||||||
Shareholder advances converted to notes payable | $ | 100,986 | $ | — | $ | 100,986 | ||||||
Common stock subject to possible redemption | $ | 84,849,990 | $ | — | $ | 80,849,990 | ||||||
Par value of common stock surrendered and cancelled | $ | 176 | $ | — | $ | 176 | ||||||
Fair value of unit purchase option issued to underwriters | $ | 7,390,000 | $ | — | $ | 7,390,000 | ||||||
F-6
Table of Contents
(a corporation in the development stage)
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2007 AND 2006
1. | Organization and Proposed Business Operations |
2. | Summary of Significant Accounting Policies |
F-7
Table of Contents
(a corporation in the development stage)
NOTES TO FINANCIAL STATEMENTS — (Continued)
DECEMBER 31, 2007 AND 2006
Period from | ||||||||
August 15, | ||||||||
2006 | ||||||||
Year Ended | (Inception) to | |||||||
December 31, | December 31, | |||||||
2007 | 2006 | |||||||
Basic: | ||||||||
Net income (loss) | $ | 1,445,250 | $ | (4,372 | ) | |||
Weighted average common shares outstanding | 11,754,095 | 7,264,893 | ||||||
Net income (loss) per common share — basic | $ | 0.12 | $ | (0.00 | ) | |||
Diluted: | ||||||||
Net income (loss) | $ | 1,445,250 | $ | (4,372 | ) | |||
Weighted average common shares outstanding | 11,754,095 | 7,264,893 | ||||||
Effect of dilutive warrants | 3,282,188 | — | ||||||
Diluted weighted average common shares outstanding | 15,036,283 | 7,264,893 | ||||||
Net income (loss) per common share — diluted | $ | 0.10 | $ | (0.00 | ) | |||
F-8
Table of Contents
(a corporation in the development stage)
NOTES TO FINANCIAL STATEMENTS — (Continued)
DECEMBER 31, 2007 AND 2006
F-9
Table of Contents
(a corporation in the development stage)
NOTES TO FINANCIAL STATEMENTS — (Continued)
DECEMBER 31, 2007 AND 2006
F-10
Table of Contents
(a corporation in the development stage)
NOTES TO FINANCIAL STATEMENTS — (Continued)
DECEMBER 31, 2007 AND 2006
3. | Private Placement and Public Offering |
F-11
Table of Contents
(a corporation in the development stage)
NOTES TO FINANCIAL STATEMENTS — (Continued)
DECEMBER 31, 2007 AND 2006
F-12
Table of Contents
(a corporation in the development stage)
NOTES TO FINANCIAL STATEMENTS — (Continued)
DECEMBER 31, 2007 AND 2006
4. | Money Market Funds — Held In trust |
5. | Notes Payable and Due to Shareholders |
F-13
Table of Contents
(a corporation in the development stage)
NOTES TO FINANCIAL STATEMENTS — (Continued)
DECEMBER 31, 2007 AND 2006
6. | Common Stock |
7. | Preferred Stock |
8. | Commitments and Contingencies |
F-14
Table of Contents
(a corporation in the development stage)
NOTES TO FINANCIAL STATEMENTS — (Continued)
DECEMBER 31, 2007 AND 2006
9. | Registration Rights |
F-15
Table of Contents
(a corporation in the development stage)
NOTES TO FINANCIAL STATEMENTS — (Continued)
DECEMBER 31, 2007 AND 2006
10. | Quarterly Results of Operations (Unaudited) |
Three Months Ended | Year Ended | |||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | December 31, | ||||||||||||||||
2007 | 2007 | 2007 | 2007 | 2007 | ||||||||||||||||
Operating expenses | $ | (270 | ) | $ | (405 | ) | $ | (16,735 | ) | $ | (427,629 | ) | $ | (445,039 | ) | |||||
Interest income | 3,775 | 2,213 | 1,121 | 1,941,083 | 1,948,192 | |||||||||||||||
Interest expense — underwriter | — | — | — | (44,642 | ) | (44,642 | ) | |||||||||||||
Interest expense — shareholders | (4,315 | ) | (4,498 | ) | (4,448 | ) | — | (13,261 | ) | |||||||||||
Net income (loss) | $ | (810 | ) | $ | (2,690 | ) | $ | (20,062 | ) | $ | 1,468,812 | $ | 1,445,250 | |||||||
Net income (loss) per common share — | ||||||||||||||||||||
Basic | $ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | $ | 0.05 | $ | 0.12 | |||||||
Diluted | $ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | $ | 0.04 | $ | 0.10 | |||||||
Weighted average common shares outstanding — | ||||||||||||||||||||
Basic | 6,480,496 | 5,500,000 | 6,253,261 | 28,600,000 | 11,754,095 | |||||||||||||||
Diluted | 6,480,496 | 5,500,000 | 6,253,261 | 41,210,513 | 15,036,283 | |||||||||||||||
F-16
Table of Contents
(a corporation in the development stage)
NOTES TO FINANCIAL STATEMENTS — (Continued)
DECEMBER 31, 2007 AND 2006
Period from | Period from | |||||||||||
August 15, | Three | August 15, | ||||||||||
2006 | Months | 2006 | ||||||||||
(Inception) to | Ended | (Inception) to | ||||||||||
September 30, | December 31, | December 31, | ||||||||||
2006 | 2006 | 2006 | ||||||||||
Operating expenses | $ | (950 | ) | $ | (3626 | ) | $ | (4,576 | ) | |||
Interest income | — | 1,028 | 1,028 | |||||||||
Interest expense — shareholders | — | (824 | ) | (824 | ) | |||||||
Net loss | $ | (950 | ) | $ | (3,422 | ) | $ | (4,372 | ) | |||
Net loss per common share — | ||||||||||||
Basic and diluted | $ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | |||
Weighted average common shares outstanding — | ||||||||||||
Basic and diluted | 7,264,893 | 7,264,893 | 7,264,893 | |||||||||
11. | Subsequent Events (Unaudited) |
F-17
Table of Contents
(a corporation in the development stage)
CONDENSED CONSOLIDATED BALANCE SHEETS
June 30, | December 31, | |||||||
2008 | 2007 | |||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 1,402,660 | $ | 2,210,726 | ||||
Money market funds — held in trust | 232,153,251 | 232,923,020 | ||||||
Prepaid expenses and other current assets | 28,153 | 79,978 | ||||||
Total current assets | 233,584,064 | 235,213,724 | ||||||
Deferred acquisition costs | 1,500,585 | — | ||||||
Total assets | $ | 235,084,649 | $ | 235,213,724 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued expenses | $ | 1,553,625 | $ | 587,872 | ||||
Amounts due to underwriter | 5,468,679 | 5,407,142 | ||||||
Total current liabilities | 7,022,304 | 5,995,014 | ||||||
Common stock subject to possible redemption — 8,084,999 shares at redemption value | 80,849,990 | 80,849,990 | ||||||
Commitments and contingencies | ||||||||
Shareholders’ equity: | ||||||||
Preferred stock, $0.0001 par value; authorized — 1,000,000 shares; issued — none | — | — | ||||||
Common stock, $0.0001 par value; authorized — 89,000,000 shares; issued and outstanding — 28,600,000 shares, inclusive of 8,084,999 shares subject to possible redemption | 2,860 | 2,860 | ||||||
Additional paid-in capital | 146,926,405 | 146,924,982 | ||||||
Retained earnings | 3,456,230 | 1,440,878 | ||||||
Shareholder distributions | (3,173,140 | ) | — | |||||
Total shareholders’ equity | 147,212,355 | 148,368,720 | ||||||
Total liabilities and shareholders’ equity | $ | 235,084,649 | $ | 235,213,724 | ||||
F-18
Table of Contents
(a corporation in the development stage)
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
Period from | ||||||||||||||||||||
August 15, | ||||||||||||||||||||
2006 | ||||||||||||||||||||
(Inception) to | ||||||||||||||||||||
June 30, | ||||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | 2008 | ||||||||||||||||||
2008 | 2007 | 2008 | 2007 | (Cumulative) | ||||||||||||||||
Operating expenses | $ | (136,945 | ) | $ | (405 | ) | $ | (596,708 | ) | $ | (675 | ) | $ | (1,046,322 | ) | |||||
Interest income | 1,057,078 | 2,213 | 2,612,060 | 5,989 | 4,516,638 | |||||||||||||||
Interest expense — shareholders | — | (4,497 | ) | — | (8,813 | ) | (14,086 | ) | ||||||||||||
Net income (loss) | $ | 920,133 | $ | (2,689 | ) | $ | 2,015,352 | $ | (3,499 | ) | $ | 3,456,230 | ||||||||
Net income (loss) per common share — | ||||||||||||||||||||
Basic | $ | 0.03 | $ | (0.00 | ) | $ | 0.07 | $ | (0.00 | ) | ||||||||||
Diluted | $ | 0.02 | $ | (0.00 | ) | $ | 0.05 | $ | (0.00 | ) | ||||||||||
Weighted average common shares outstanding — | ||||||||||||||||||||
Basic | 28,600,000 | 5,500,000 | 28,600,000 | 5,987,540 | ||||||||||||||||
Diluted | 41,148,398 | 5,500,000 | 40,867,846 | 5,987,540 | ||||||||||||||||
F-19
Table of Contents
(a corporation in the development stage)
CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY
FOR THE PERIOD FROM AUGUST 15, 2006 (INCEPTION) TO JUNE 30, 2008
Additional | Retained | Total | ||||||||||||||||||||||
Common Stock | Paid-in | Earnings | Shareholder | Shareholders’ | ||||||||||||||||||||
Shares | Amount | Capital | (Deficit) | Distributions | Equity | |||||||||||||||||||
Balance, August 15, 2006 (Inception) | — | $ | — | $ | — | $ | — | $ | $ | — | ||||||||||||||
Sale of shares to founding shareholders at $0.0034 per share | 7,264,893 | 726 | 24,274 | — | — | 25,000 | ||||||||||||||||||
Net loss for the period from August 15, 2006 (Inception) to December 31, 2006 | — | — | — | (4,372 | ) | — | (4.372 | ) | ||||||||||||||||
Balance, December 31, 2006 | 7,264,893 | 726 | 24,274 | (4,372 | ) | — | 20,628 | |||||||||||||||||
Shares surrendered and cancelled | (1,764,893 | ) | (176 | ) | 176 | — | — | — | ||||||||||||||||
Sale of shares and warrants in private placement and public offering, net of offering costs of $18,062,268 | 23,100,000 | 2,310 | 227,350,422 | — | — | 227,352,732 | ||||||||||||||||||
Sale of underwriter’s purchase option | — | — | 100 | — | — | 100 | ||||||||||||||||||
Capital contributed by founding shareholders | — | — | 400,000 | — | — | 400,000 | ||||||||||||||||||
Shares reclassified to “Common stock subject to possible redemption” | — | — | (80,849,990 | ) | — | — | (80,849,990 | ) | ||||||||||||||||
Net income for the year ended December 31, 2007 | — | — | — | 1,445,250 | — | 1,445,250 | ||||||||||||||||||
Balance, December 31, 2007 | 28,600,000 | 2,860 | 146,924,982 | 1,440,878 | — | 148,368,720 | ||||||||||||||||||
Adjustment to offering costs | — | — | 1,423 | — | — | 1,423 | ||||||||||||||||||
Net income for the six months ended June 30, 2008 (Unaudited) | — | — | — | 2,015,352 | — | 2,015,352 | ||||||||||||||||||
Distributions paid to public shareholders (Unaudited) | — | — | — | — | (3,173,140 | ) | (3,173,140 | ) | ||||||||||||||||
Balance, June 30, 2008 (Unaudited) | 28,600,000 | $ | 2,860 | $ | 146,926,405 | $ | 3,456,230 | $ | (3,173,140 | ) | $ | 147,212,355 | ||||||||||||
F-20
Table of Contents
(a corporation in the development stage)
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
Period from | ||||||||||||
August 15, | ||||||||||||
2006 | ||||||||||||
(Inception) to | ||||||||||||
Six Months Ended | June 30, | |||||||||||
June 30, | 2008 | |||||||||||
2008 | 2007 | (Cumulative) | ||||||||||
Net income (loss) | $ | 2,015,352 | $ | (3,499 | ) | $ | 3,456,230 | |||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||
Changes in operating assets and liabilities: | ||||||||||||
(Increase) decrease in — Prepaid expenses and other current assets | 51,825 | 15,000 | (28,153 | ) | ||||||||
Increase (decrease) in — Accounts payable and accrued expenses | (212,476 | ) | (3,500 | ) | (53,641 | ) | ||||||
Accrued interest payable to shareholders | — | 8,813 | — | |||||||||
Net cash provided by operating activities | 1,854,701 | 16,814 | 3,374,436 | |||||||||
Cash flows from investing activities: | ||||||||||||
Increase in trust account from interest earned on funds held in trust | (3,670,268 | ) | — | (5,548,646 | ) | |||||||
Withdrawals from trust account | 4,501,574 | — | 4,501,574 | |||||||||
Payment of acquisition costs | (320,933 | ) | — | (320,933 | ) | |||||||
Funds placed in trust account from offerings | — | — | (231,000,000 | ) | ||||||||
Net cash provided by (used in) investing activities | 510,373 | — | (232,368,005 | ) | ||||||||
Cash flows from financing activities: | ||||||||||||
Proceeds from initial sale of common stock | — | — | 25,000 | |||||||||
Gross proceeds from private placement | — | — | 14,415,000 | |||||||||
Gross proceeds from public offering | — | — | 231,000,000 | |||||||||
Distribution to public shareholders | (3,173,140 | ) | — | (3,173,140 | ) | |||||||
Payment of offering costs | — | (270,843 | ) | (11,870,731 | ) | |||||||
Proceeds from underwriter’s purchase option | — | — | 100 | |||||||||
Proceeds from shareholders loans | — | — | 350,000 | |||||||||
Repayment of shareholders loans | — | — | (450,986 | ) | ||||||||
Advances from shareholders, net | — | 25,000 | 100,986 | |||||||||
Net cash provided by (used in) financing activities | (3,173,140 | ) | (245,843 | ) | 230,396,229 | |||||||
Net increase (decrease) in cash | (808,066 | ) | (229,029 | ) | 1,402,660 | |||||||
Cash at beginning of period | 2,210,726 | 355,938 | — | |||||||||
Cash at end of period | $ | 1,402,660 | $ | 126,909 | $ | 1,402,660 | ||||||
Cash paid for: | ||||||||||||
Interest | $ | — | $ | — | $ | 14,086 | ||||||
Supplemental disclosure of non-cash financing activities: | ||||||||||||
Capital contributed by founding shareholders in the form of legal fees paid | $ | — | $ | — | $ | 400,000 | ||||||
Increase in accrued offering costs and placement fees | $ | — | $ | 430,816 | $ | 5,791,537 | ||||||
Increase in accrued acquisition costs | $ | 1,179,652 | $ | — | $ | 1,179,652 | ||||||
Shareholder advances converted to notes payable | $ | — | $ | 100,986 | $ | 100,986 | ||||||
Common stock subject to possible redemption | $ | — | $ | — | $ | 80,849,990 | ||||||
Par value of common stock surrendered and cancelled | $ | — | $ | 176 | $ | 176 | ||||||
Fair value of unit purchase option issued to underwriters | $ | — | $ | — | $ | 7,390,000 | ||||||
F-21
Table of Contents
(a corporation in the development stage)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Three Months and Six Months Ended June 30, 2008 and 2007
1. | Basis of Presentation |
2. | Organization and Proposed Business |
F-22
Table of Contents
(a corporation in the development stage)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) — (Continued)
Three Months and Six Months Ended June 30, 2008 and 2007
3. | Summary of Significant Accounting Policies |
F-23
Table of Contents
(a corporation in the development stage)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) — (Continued)
Three Months and Six Months Ended June 30, 2008 and 2007
F-24
Table of Contents
(a corporation in the development stage)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) — (Continued)
Three Months and Six Months Ended June 30, 2008 and 2007
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Basic: | ||||||||||||||||
Net income (loss) | $ | 920,133 | $ | (2,689 | ) | $ | 2,015,352 | $ | (3,499 | ) | ||||||
Weighted average common shares outstanding | 28,600,000 | 5,500,000 | 28,600,000 | 5,987,540 | ||||||||||||
Net income (loss) per common share — basic | $ | 0.03 | $ | (0.00 | ) | $ | 0.07 | $ | (0.00 | ) | ||||||
Diluted: | ||||||||||||||||
Net income (loss) | $ | 920,133 | $ | (2,689 | ) | $ | 2,015,352 | $ | (0.00 | ) | ||||||
Weighted average common shares outstanding | 28,600,000 | 5,500,000 | 28,600,000 | 5,987,540 | ||||||||||||
Effect of dilutive warrants | 12,548,398 | — | 12,267,846 | — | ||||||||||||
Diluted weighted average common shares outstanding | 41,148,398 | 5,500,000 | 40,867,846 | 5,987,540 | ||||||||||||
Net income (loss) per common share — diluted | $ | 0.02 | $ | (0.00 | ) | $ | 0.05 | $ | (0.00 | ) | ||||||
Insiders warrants | 16,016,667 | |||
Public warrants | 23,100,000 | |||
Underwriters purchase option | 2,000,000 | |||
Total | 41,116,667 | |||
F-25
Table of Contents
(a corporation in the development stage)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) — (Continued)
Three Months and Six Months Ended June 30, 2008 and 2007
F-26
Table of Contents
(a corporation in the development stage)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) — (Continued)
Three Months and Six Months Ended June 30, 2008 and 2007
F-27
Table of Contents
(a corporation in the development stage)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) — (Continued)
Three Months and Six Months Ended June 30, 2008 and 2007
4. | Private Placement and Public Offering |
F-28
Table of Contents
(a corporation in the development stage)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) — (Continued)
Three Months and Six Months Ended June 30, 2008 and 2007
F-29
Table of Contents
(a corporation in the development stage)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) — (Continued)
Three Months and Six Months Ended June 30, 2008 and 2007
F-30
Table of Contents
(a corporation in the development stage)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) — (Continued)
Three Months and Six Months Ended June 30, 2008 and 2007
5. | Money Market Funds — Held in Trust |
6. | Notes Payable and Due to Shareholders |
7. | Common Stock |
F-31
Table of Contents
(a corporation in the development stage)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) — (Continued)
Three Months and Six Months Ended June 30, 2008 and 2007
8. | Preferred Stock |
9. | Commitments and Contingencies |
F-32
Table of Contents
(a corporation in the development stage)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) — (Continued)
Three Months and Six Months Ended June 30, 2008 and 2007
10. | Registration Rights |
F-33
Table of Contents
(a corporation in the development stage)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) — (Continued)
Three Months and Six Months Ended June 30, 2008 and 2007
11. | Subsequent Events |
F-34
Table of Contents
(a corporation in the development stage)
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) — (Continued)
Three Months and Six Months Ended June 30, 2008 and 2007
F-35
Table of Contents
Goldie Navigation Ltd., Pavey Services Ltd., Shoreline Universal Ltd., Valdis Marine Corp.,
Kalistos Maritime S.A. and Kalithea Maritime S.A.
F-36
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
December 31, 2007 and 2006
Note | 2007 | 2006 | ||||||||||
(In thousands of US dollars) | ||||||||||||
ASSETS | ||||||||||||
Vessels, net | 7 | 244,801 | 114,487 | |||||||||
Due from related parties | 19 | — | 480 | |||||||||
Total non-current assets | 244,801 | 114,967 | ||||||||||
Inventories | 8 | 223 | 212 | |||||||||
Trade accounts receivable and other assets | 9 | 928 | 343 | |||||||||
Due from related parties | 19 | 5,833 | 3,841 | |||||||||
Cash and cash equivalents | 10 | 21 | 1,446 | |||||||||
Total current assets | 7,005 | 5,842 | ||||||||||
Total assets | 251,806 | 120,809 | ||||||||||
Equity | ||||||||||||
Capital contributions | 11 | 40,865 | 36,960 | |||||||||
Revaluation reserve | 7 | 154,384 | 25,119 | |||||||||
Retained earnings | 4,408 | 6,980 | ||||||||||
Total equity | 199,657 | 69,059 | ||||||||||
LIABILITIES | ||||||||||||
Long-term debt, net | 12 | 38,580 | 41,354 | |||||||||
Total non-current liabilities | 38,580 | 41,354 | ||||||||||
Current portion of long-term debt, net | 12 | 9,750 | 8,420 | |||||||||
Trade accounts payable | 13 | 1,180 | 604 | |||||||||
Accrued expenses | 14 | 1,098 | 352 | |||||||||
Deferred revenue | 781 | 651 | ||||||||||
Due to related parties | 19 | 720 | 353 | |||||||||
Accrued interest expense | 40 | 16 | ||||||||||
Total current liabilities | 13,569 | 10,396 | ||||||||||
Total equity and liabilities | 251,806 | 120,809 | ||||||||||
F-37
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
For the three years ended December 31, 2007
Note | 2007 | 2006 | 2005 | |||||||||||||
(In thousands of US dollars) | ||||||||||||||||
Revenue from vessels | 32,297 | 15,607 | 17,016 | |||||||||||||
Revenue from vessels — related party | 19 | 3,420 | 10,740 | 10,140 | ||||||||||||
35,717 | 26,347 | 27,156 | ||||||||||||||
Direct voyage expenses | 3 | (82 | ) | (64 | ) | (139 | ) | |||||||||
35,635 | 26,283 | 27,017 | ||||||||||||||
Expenses: | ||||||||||||||||
Crew costs | 4 | (2,803 | ) | (2,777 | ) | (1,976 | ) | |||||||||
Management fees — related party | 19 | (782 | ) | (752 | ) | (644 | ) | |||||||||
Other operating expenses | 5 | (3,228 | ) | (2,842 | ) | (3,085 | ) | |||||||||
Depreciation | 7 | (12,625 | ) | (6,567 | ) | (6,970 | ) | |||||||||
Impairment reversal/(loss) | 7 | — | 19,311 | (19,311 | ) | |||||||||||
Results from operating activities | 16,197 | 32,656 | (4,969 | ) | ||||||||||||
Finance income | 6 | 143 | 132 | 24 | ||||||||||||
Finance expense | 6 | (2,980 | ) | (3,311 | ) | (2,392 | ) | |||||||||
Net finance cost | (2,837 | ) | (3,179 | ) | (2,368 | ) | ||||||||||
Net profit/(loss) for the year | 13,360 | 29,477 | (7,337 | ) | ||||||||||||
F-38
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
For the three years ended December 31, 2007
(Accumulated | ||||||||||||||||
Deficit)/ | ||||||||||||||||
Capital | Revaluation | Retained | ||||||||||||||
Contributions | Reserve | Earnings | Total | |||||||||||||
(In thousands of US dollars) | ||||||||||||||||
Balance at January 1, 2005 | 12,817 | — | (3 | ) | 12,814 | |||||||||||
Net (loss) for the year | — | — | (7,337 | ) | (7,337 | ) | ||||||||||
Total recognized income and expense | — | — | (7,337 | ) | (7,337 | ) | ||||||||||
Capital contributions | 15,980 | — | — | 15,980 | ||||||||||||
Dividends paid | — | — | (3,319 | ) | (3,319 | ) | ||||||||||
Balance at December 31, 2005 | 28,797 | — | (10,659 | ) | 18,138 | |||||||||||
Net profit for the year | — | — | 29,477 | 29,477 | ||||||||||||
Revaluation of vessels | — | 25,119 | — | 25,119 | ||||||||||||
Total recognized income and expense | — | 25,119 | 29,477 | 54,596 | ||||||||||||
Capital contributions | 8,163 | — | — | 8,163 | ||||||||||||
Dividends paid | — | — | (11,838 | ) | (11,838 | ) | ||||||||||
Balance at December 31, 2006 | 36,960 | 25,119 | 6,980 | 69,059 | ||||||||||||
Net profit for the year | — | — | 13,360 | 13,360 | ||||||||||||
Revaluation of vessels | — | 129,265 | — | 129,265 | ||||||||||||
Total recognized income and expense | — | 129,265 | 13,360 | 142,625 | ||||||||||||
Capital contributions | 3,905 | — | — | 3,905 | ||||||||||||
Dividends paid | — | — | (15,932 | ) | (15,932 | ) | ||||||||||
Balance at December 31, 2007 | 40,865 | 154,384 | 4,408 | 199,657 | ||||||||||||
F-39
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
For the three years ended December 31, 2007
2007 | 2006 | 2005 | ||||||||||
(In thousands of US dollars) | ||||||||||||
Cash flows from operating activities | ||||||||||||
Net profit/(loss) | 13,360 | 29,477 | (7,337 | ) | ||||||||
Adjustments for: | ||||||||||||
Depreciation | 12,625 | 6,567 | 6,970 | |||||||||
Impairment loss on trade accounts receivable and due from related parties | — | 870 | — | |||||||||
Impairment (reversal) loss on vessels | — | (19,311 | ) | 19,311 | ||||||||
Interest expense | 2,914 | 3,272 | 2,371 | |||||||||
Interest income | (143 | ) | (132 | ) | (13 | ) | ||||||
28,756 | 20,743 | 21,302 | ||||||||||
Due from related parties | (1,512 | ) | 1,589 | 6,726 | ||||||||
Inventories | (11 | ) | (56 | ) | (156 | ) | ||||||
Trade accounts receivable and other assets | (585 | ) | (216 | ) | (768 | ) | ||||||
Trade accounts payable | 576 | 96 | 488 | |||||||||
Accrued expenses | 746 | 178 | 174 | |||||||||
Deferred revenue | 130 | (260 | ) | 911 | ||||||||
Due to related parties | 367 | 352 | (144 | ) | ||||||||
28,467 | 22,426 | 28,533 | ||||||||||
Interest paid | (2,890 | ) | (3,265 | ) | (2,364 | ) | ||||||
Net cash from operating activities | 25,577 | 19,161 | 26,169 | |||||||||
Cash flows from investing activities | ||||||||||||
Interest received | 143 | 132 | 13 | |||||||||
Additions for vessels | (12,685 | ) | (5,038 | ) | (86,706 | ) | ||||||
Dry-docking costs | (989 | ) | (1,568 | ) | (18 | ) | ||||||
Net cash used in investing activities | (13,531 | ) | (6,474 | ) | (86,711 | ) | ||||||
Cash flows from financing activities | ||||||||||||
Dividends paid | (15,932 | ) | (11,838 | ) | (3,319 | ) | ||||||
Capital contributions | 3,905 | 8,163 | 15,980 | |||||||||
Proceeds from long-term debt | 8,400 | — | 55,070 | |||||||||
Repayment of long-term debt | (9,844 | ) | (7,573 | ) | (7,182 | ) | ||||||
Net cash (used in) provided from financing activities | (13,471 | ) | (11,248 | ) | 60,549 | |||||||
Net (decrease)/increase in cash and cash equivalents | (1,425 | ) | 1,439 | 7 | ||||||||
Cash and cash equivalents at January 1 | 1,446 | 7 | — | |||||||||
Cash and cash equivalents at December 31 | 21 | 1,446 | 7 | |||||||||
F-40
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Combined Financial Statements
1. | Business and basis of presentation |
(a) | General |
Country | Date | Vessel Name | ||||
Vessel-owning Company | of Incorporation | of Incorporation | or Hull Number | |||
Goldie Navigation Ltd. | Marshall Islands | November 23, 2004 | African Zebra | |||
Pavey Services Ltd. | British Virgin Islands | October 29, 2004 | Bremen Max | |||
Shoreline Universal Ltd. | British Virgin Islands | November 25, 2004 | Hamburg Max | |||
Valdis Marine Corp. | Marshall Islands | November 3, 2004 | African Oryx | |||
Kalistos Maritime S.A. | Marshall Islands | February 16, 2004 | KA 215 | |||
Kalithea Maritime S.A. | Marshall Islands | February 16, 2004 | KA 216 |
F-41
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Combined Financial Statements — (Continued)
December 31, 2007 and 2006
(b) | Basis of presentation |
(c) | Statement of compliance |
(d) | Basis of measurement and functional presentation currency |
(e) | Use of estimates and judgments |
F-42
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Combined Financial Statements — (Continued)
December 31, 2007 and 2006
2. | Significant accounting policies |
(a) | Principles of combination |
(b) | Foreign currency |
(c) | Vessels |
F-43
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Combined Financial Statements — (Continued)
December 31, 2007 and 2006
(d) | Dry-docking costs |
(e) | Financial instruments |
F-44
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Combined Financial Statements — (Continued)
December 31, 2007 and 2006
(f) | Trade accounts receivable |
(g) | Insurance claim |
(h) | Cash and cash equivalents |
(i) | Trade and other amounts payable |
(j) | Long-term debt |
(k) | Inventories |
(l) | Impairment of financial assets |
F-45
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Combined Financial Statements — (Continued)
December 31, 2007 and 2006
(m) | Impairment of non-financial assets |
(n) | Dividends |
(o) | Provisions |
(p) | Employee benefits |
(q) | Revenue |
F-46
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Combined Financial Statements — (Continued)
December 31, 2007 and 2006
(r) | Vessel voyage and other operating expenses |
(s) | Finance income and expenses |
(t) | Income tax |
(u) | Segment reporting |
F-47
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Combined Financial Statements — (Continued)
December 31, 2007 and 2006
(v) | New standards and interpretations not yet adopted |
F-48
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Combined Financial Statements — (Continued)
December 31, 2007 and 2006
3. | Direct voyage expenses |
2007 | 2006 | 2005 | ||||||||||
Classification fees and surveys | 8 | 6 | 33 | |||||||||
Bunkers expenses | 40 | 25 | 40 | |||||||||
Port expenses | 9 | 15 | 24 | |||||||||
Tugs | 2 | 3 | 27 | |||||||||
Commission and fees | 13 | 8 | 14 | |||||||||
Insurance and other voyage expenses | 10 | 7 | 1 | |||||||||
82 | 64 | 139 | ||||||||||
F-49
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Combined Financial Statements — (Continued)
December 31, 2007 and 2006
4. | Crew costs |
2007 | 2006 | 2005 | ||||||||||
Basic and supplementary wages | 1,162 | 1,183 | 920 | |||||||||
Overtime | 633 | 635 | 500 | |||||||||
Vacation | 342 | 338 | 200 | |||||||||
Bonus | 448 | 88 | 48 | |||||||||
Other crew expenses | 218 | 533 | 308 | |||||||||
2,803 | 2,777 | 1,976 | ||||||||||
5. | Other operating expenses |
2007 | 2006 | 2005 | ||||||||||
Chemicals and lubricants | 1,432 | 1,192 | 1,151 | |||||||||
Repairs and maintenance | 1,176 | 1,055 | 740 | |||||||||
Insurance | 566 | 558 | 424 | |||||||||
Administration expenses for vessels | 54 | 37 | 54 | |||||||||
Reimbursement to time charters | — | — | 716 | |||||||||
3,228 | 2,842 | 3,085 | ||||||||||
6. | Financial income and expense |
2007 | 2006 | 2005 | ||||||||||
Financial income: | ||||||||||||
Interest income | 143 | 132 | 13 | |||||||||
Foreign exchange gain | — | — | 11 | |||||||||
143 | 132 | 24 | ||||||||||
Financial expense: | ||||||||||||
Interest expense | 2,914 | 3,272 | 2,371 | |||||||||
Amortization of finance costs | 59 | 22 | 21 | |||||||||
Foreign exchange loss | 7 | 17 | — | |||||||||
2,980 | 3,311 | 2,392 | ||||||||||
Net finance cost | 2,837 | 3,179 | 2,368 | |||||||||
F-50
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Combined Financial Statements — (Continued)
December 31, 2007 and 2006
7. | Vessels Cost |
Advances to | ||||||||||||||||
Shipyards | ||||||||||||||||
for Vessels | ||||||||||||||||
Under | ||||||||||||||||
Vessels | Construction | Dry-Docking | Total | |||||||||||||
Cost | ||||||||||||||||
Balance at January 1, 2006 | 76,970 | — | 18 | 76,988 | ||||||||||||
Additions | 116 | 4,922 | 1,568 | 6,606 | ||||||||||||
Revaluation | 25,119 | — | — | 25,119 | ||||||||||||
Reversal of impairment loss | 19,311 | — | — | 19,311 | ||||||||||||
Balance at December 31, 2006 | 121,516 | 4,922 | 1,586 | 128,024 | ||||||||||||
Additions | 24 | 12,661 | 989 | 13,674 | ||||||||||||
Revaluation | 129,265 | — | — | 129,265 | ||||||||||||
Balance at December 31, 2007 | 250,805 | 17,583 | 2,575 | 270,963 | ||||||||||||
Accumulated depreciation | ||||||||||||||||
Balance at January 1, 2006 | (6,970 | ) | — | — | (6,970 | ) | ||||||||||
Depreciation | (6,083 | ) | — | (484 | ) | (6,567 | ) | |||||||||
Balance December 31, 2006 | (13,053 | ) | — | (484 | ) | (13,537 | ) | |||||||||
Depreciation | (11,795 | ) | — | (830 | ) | (12,625 | ) | |||||||||
Balance December 31, 2007 | (24,848 | ) | — | (1,314 | ) | (26,162 | ) | |||||||||
Net book value January 1, 2006 | 70,000 | — | 18 | 70,018 | ||||||||||||
Net book value December 31, 2006 | 108,463 | 4,922 | 1,102 | 114,487 | ||||||||||||
Net book value December 31, 2007 | 225,957 | 17,583 | 1,261 | 244,801 | ||||||||||||
F-51
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Combined Financial Statements — (Continued)
December 31, 2007 and 2006
8 | Inventories |
2007 | 2006 | |||||||
Lubricants | 223 | 209 | ||||||
Other | — | 3 | ||||||
223 | 212 | |||||||
9 | Trade accounts receivable and other assets |
2007 | 2006 | |||||||
Charterers | 1,237 | 717 | ||||||
Insurance claims | 22 | 26 | ||||||
Prepayments for insurance premiums | 238 | 209 | ||||||
Agents | 48 | 33 | ||||||
Other | 43 | 18 | ||||||
1,588 | 1,003 | |||||||
Impairment loss (Note 15(b)) | (660 | ) | (660 | ) | ||||
928 | 343 | |||||||
10 | Cash and cash equivalents |
2007 | 2006 | |||||||
On demand | 21 | 506 | ||||||
Term deposits | — | 940 | ||||||
21 | 1,446 | |||||||
11 | Capital contributions |
F-52
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Combined Financial Statements — (Continued)
December 31, 2007 and 2006
Number of | Par Value per | |||||||
Vessel-Owning Companies | Shares | Share | ||||||
Goldie Navigation Ltd. | 500 | — | ||||||
Pavey Services Ltd. | 50,000 | $ | 1 | |||||
Shoreline Universal Ltd. | 50,000 | $ | 1 | |||||
Valdis Marine Corp. | 500 | — | ||||||
Kalistos Maritime S.A. | 500 | — | ||||||
Kalithea Maritime S.A. | 500 | — |
12 | Long-term debt |
Borrower | 2007 | 2006 | ||||||
Goldie Navigation Ltd. | 5,858 | 7,279 | ||||||
Valdis Marine Corp. | 8,576 | 10,684 | ||||||
Pavey Services Ltd. | 12,134 | 15,124 | ||||||
Shoreline Universal Ltd. | 13,390 | 16,687 | ||||||
Kalistos Maritime S.A. | 5,026 | — | ||||||
Kalithea Maritime S.A. | 3,346 | — | ||||||
Total | 48,330 | 49,774 | ||||||
Less: Current portion | 9,750 | 8,420 | ||||||
Long-term portion | 38,580 | 41,354 | ||||||
F-53
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Combined Financial Statements — (Continued)
December 31, 2007 and 2006
F-54
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Combined Financial Statements — (Continued)
December 31, 2007 and 2006
More | ||||||||||||||||||||||||
Year of | 1 Year | 1 to 2 | 2 to 5 | Than | ||||||||||||||||||||
Maturity | or Less | Years | Years | 5 Years | Total | |||||||||||||||||||
31 December 2006 | 2015 | 8,420 | 4,724 | 14,171 | 22,459 | 49,774 | ||||||||||||||||||
31 December 2007 | 2015 | 9,750 | 4,724 | 14,171 | 19,685 | 48,330 |
13 | Trade accounts payable |
2007 | 2006 | |||||||
Suppliers | 883 | 350 | ||||||
Insurance agents | 167 | 125 | ||||||
Agents | 16 | — | ||||||
Other | 114 | 129 | ||||||
1,180 | 604 | |||||||
14 | Accrued expenses |
2007 | 2006 | |||||||
Masters’ accounts | 225 | 179 | ||||||
Expenses for vessels | 784 | 120 | ||||||
Charterers’ accounts | 51 | 35 | ||||||
Other | 38 | 18 | ||||||
1,098 | 352 | |||||||
F-55
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Combined Financial Statements — (Continued)
December 31, 2007 and 2006
15 | Financial instruments |
(a) | Credit risk |
Charterer | 2007 | 2006 | ||||||
B | 50 | % | 100 | % | ||||
E | 43 | % | — |
F-56
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Combined Financial Statements — (Continued)
December 31, 2007 and 2006
Charterer | 2007 | 2006 | 2005 | |||||||||
A — related party (Note 19) | — | 38 | % | 37 | % | |||||||
B | 33 | % | 37 | % | 43 | % | ||||||
C | 25 | % | — | — | ||||||||
D | — | 17 | % | — | ||||||||
E | 28 | % | — | — |
2007 | 2006 | |||||||
Up to 30 days | 928 | 243 | ||||||
Past due 31 — 120 days | — | 100 | ||||||
Over 120 days | 660 | 660 | ||||||
1,588 | 1,003 | |||||||
(b) | Liquidity risk |
(c) | Interest rate risk |
F-57
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Combined Financial Statements — (Continued)
December 31, 2007 and 2006
Effective | ||||||||||||||||
Note | Interest Rate | Total | 1 Year or Less | |||||||||||||
2006 | ||||||||||||||||
Term deposits | 10 | 5.13 | % | (940 | ) | (940 | ) | |||||||||
Bank loan | 12 | 6.12 | % | 49,774 | 8,420 | |||||||||||
2007 | ||||||||||||||||
Bank loan | 12 | 6.1 | % | 48,330 | 9,750 |
(d) | Sensitivity analysis |
(e) | Currency risk |
US | ||||
Dollars | ||||
2007 | ||||
Euro | 149 | |||
GBP, JPY, ZAR | 88 | |||
2006 | ||||
Euro | 104 | |||
GBP, JPY, ZAR | 89 |
(f) | Fair values |
16 | Capital Management |
F-58
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Combined Financial Statements — (Continued)
December 31, 2007 and 2006
17 | Contingencies |
18 | Commitments |
19 | Related parties |
2007 | 2006 | |||||||
Due from related parties — non current | ||||||||
Due from EST | — | 480 | ||||||
Due from related parties — current | ||||||||
Due from EST | 480 | — | ||||||
Due from Lincoln | 4,909 | 3,551 | ||||||
Charter revenue receivable from Swiss Marine Services S.A. | 444 | 290 | ||||||
5,833 | 3,841 | |||||||
Due to related parties — current | ||||||||
Due to EST | 386 | 299 | ||||||
Due to First | 334 | 54 | ||||||
720 | 353 | |||||||
2007 | 2006 | 2005 | ||||||||||
Voyage revenue (Swiss Marine Services S.A.) | 3,420 | 10,740 | 10,140 | |||||||||
Management fees (EST) | (782 | ) | (752 | ) | (644 | ) |
(a) | Directors |
F-59
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Combined Financial Statements — (Continued)
December 31, 2007 and 2006
(b) | EST |
(c) | Lincoln and First |
(d) | Swiss Marine Services S.A. (SwissMarine) |
20 | Subsequent events |
F-60
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Combined Financial Statements — (Continued)
December 31, 2007 and 2006
F-61
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
June 30, 2008 and December 31, 2007
Note | June 30, 2008 | December 31, 2007 | ||||||||||
(In thousands of US dollars) | ||||||||||||
ASSETS | ||||||||||||
Vessels, net | 10 | 250,022 | 244,801 | |||||||||
Total non-current assets | 250,022 | 244,801 | ||||||||||
Inventories | 458 | 223 | ||||||||||
Trade accounts receivable and other assets | 11 | 1,605 | 928 | |||||||||
Due from related parties | 19 | 13,022 | 5,833 | |||||||||
Cash and cash equivalents | 12 | 4,161 | 21 | |||||||||
Total current assets | 19,246 | 7,005 | ||||||||||
Total assets | 269,268 | 251,806 | ||||||||||
Equity | ||||||||||||
Capital contributions | 13 | 48,769 | 40,865 | |||||||||
Revaluation reserve | 154,384 | 154,384 | ||||||||||
(Accumulated deficit) retained earnings | (2,613 | ) | 4,408 | |||||||||
Total equity | 200,540 | 199,657 | ||||||||||
LIABILITIES | ||||||||||||
Long-term debt, net | 14 | 48,520 | 38,580 | |||||||||
Total non-current liabilities | 48,520 | 38,580 | ||||||||||
Current portion of long-term debt, net | 14 | 12,364 | 9,750 | |||||||||
Trade accounts payable | 15 | 3,234 | 1,180 | |||||||||
Accrued expenses | 862 | 1,098 | ||||||||||
Deferred revenue | 16 | 2,339 | 781 | |||||||||
Due to related parties | 19 | 1,395 | 720 | |||||||||
Accrued interest expense | 14 | 40 | ||||||||||
Total current liabilities | 20,208 | 13,569 | ||||||||||
Total equity and liabilities | 269,268 | 251,806 | ||||||||||
F-62
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
For the six months ended June 30, 2008 and 2007
Note | 2008 | 2007 | ||||||||||
(In thousands of US dollars) | ||||||||||||
Revenue from vessels | 28,227 | 13,751 | ||||||||||
Revenue from vessels — related party | 19 | — | 3,430 | |||||||||
28,227 | 17,181 | |||||||||||
Direct voyage expenses | 6 | (759 | ) | (60 | ) | |||||||
27,468 | 17,121 | |||||||||||
Expenses: | ||||||||||||
Crew costs | 7 | (2,143 | ) | (1,343 | ) | |||||||
Management fees — related party | 19 | (411 | ) | (387 | ) | |||||||
Other operating expenses | 8 | (1,831 | ) | (1,471 | ) | |||||||
Depreciation | 10 | (16,314 | ) | (6,260 | ) | |||||||
Results from operating activities | 6,769 | 7,660 | ||||||||||
Finance income | 9 | 36 | 81 | |||||||||
Finance expense | 9 | (1,014 | ) | (1,540 | ) | |||||||
Net finance cost | (978 | ) | (1,459 | ) | ||||||||
Net profit for the period | 5,791 | 6,201 | ||||||||||
F-63
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
For the six months ended June 30, 2008 and 2007
(Accumulated | ||||||||||||||||
Capital | Revaluation | Deficit)/ Retained | ||||||||||||||
Contributions | Reserve | Earnings | Total | |||||||||||||
(In thousands of US dollars) | ||||||||||||||||
Balance at December 31, 2006 | 36,960 | 25,119 | 6,980 | 69,059 | ||||||||||||
Net profit for the period | — | — | 6,201 | 6,201 | ||||||||||||
Total recognized income and expense | — | — | 6,201 | 6,201 | ||||||||||||
Capital contributions | 1,508 | — | — | 1,508 | ||||||||||||
Balance at June 30, 2007 | 38,468 | 25,119 | 13,181 | 76,768 | ||||||||||||
Balance at December 31, 2007 | 40,865 | 154,384 | 4,408 | 199,657 | ||||||||||||
Net profit for the period | — | — | 5,791 | 5,791 | ||||||||||||
Total recognized income and expense | — | — | 5,791 | 5,791 | ||||||||||||
Capital contributions | 7,904 | — | — | 7,904 | ||||||||||||
Dividends paid | — | — | (12,812 | ) | (12,812 | ) | ||||||||||
Balance at June 30, 2008 | 48,769 | 154,384 | (2,613 | ) | 200,540 | |||||||||||
F-64
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
For the six months ended June 30, 2008 and 2007
2008 | 2007 | |||||||
(In thousands of US dollars) | ||||||||
Cash flows from operating activities | ||||||||
Net profit | 5,791 | 6,201 | ||||||
Adjustments for: | ||||||||
Depreciation | 16,314 | 6,260 | ||||||
Interest expense | 993 | 1,519 | ||||||
Interest income | (36 | ) | (81 | ) | ||||
23,062 | 13,899 | |||||||
Due from related parties | (7,189 | ) | (8,467 | ) | ||||
Inventories | (235 | ) | (32 | ) | ||||
Trade accounts receivable and other assets | (677 | ) | (280 | ) | ||||
Trade accounts payable | 2,054 | 295 | ||||||
Accrued expenses | (236 | ) | (55 | ) | ||||
Deferred revenue | 1,558 | 91 | ||||||
Due to related parties | 675 | 178 | ||||||
19,012 | 5,629 | |||||||
Interest paid | (1,019 | ) | (1,535 | ) | ||||
Net cash from operating activities | 17,993 | 4,094 | ||||||
Cash flows from investing activities | ||||||||
Interest received | 36 | 81 | ||||||
Dry docking costs | (521 | ) | (5,071 | ) | ||||
Additions for vessels | (21,014 | ) | (544 | ) | ||||
Net cash used in investing activities | (21,499 | ) | (5,534 | ) | ||||
Cash flows from financing activities | ||||||||
Dividends paid | (12,812 | ) | — | |||||
Capital contributions | 7,904 | 1,508 | ||||||
Proceeds from long-term debt | 21,635 | 3,360 | ||||||
Repayment of long-term debt | (9,081 | ) | (4,854 | ) | ||||
Net cash from financing activities | 7,646 | 14 | ||||||
Net increase/(decrease) in cash and cash equivalents | 4,140 | (1,426 | ) | |||||
Cash and cash equivalents at January 1 | 21 | 1,446 | ||||||
Cash and cash equivalents at June 30 | 4,161 | 20 | ||||||
F-65
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Condensed Combined Unaudited Interim Financial Statements
June 30, 2008 and December 31, 2007
(In Thousands of US dollars)
Country of | Date of | |||||||
Vessel-Owning Company | Incorporation | Incorporation | Vessel Name | Date of Delivery | ||||
Goldie Navigation Ltd. | Marshall Islands | November 23, 2004 | African Zebra | January 3, 2005 | ||||
Pavey Services Ltd. | British Virgin Islands | October 29, 2004 | Bremen Max | January 26, 2005 | ||||
Shoreline Universal Ltd. | British Virgin Islands | November 25, 2004 | Hamburg Max | April 1, 2005 | ||||
Valdis Marine Corp. | Marshall Islands | November 3, 2004 | African Oryx | April 4, 2005 | ||||
Kalistos Maritime S.A. | Marshall Islands | February 16, 2004 | Davakis G. | May 20, 2008 | ||||
Kalithea Maritime S.A. | Marshall Islands | February 16, 2004 | Delos Ranger | August 22, 2008 |
F-66
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Condensed Combined Unaudited Interim Financial Statements — (Continued)
June 30, 2008 and December 31, 2007
(In Thousands of US dollars)
F-67
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Condensed Combined Unaudited Interim Financial Statements — (Continued)
June 30, 2008 and December 31, 2007
(In Thousands of US dollars)
2008 | 2007 | |||||||
Classification fees and surveys | 1 | 4 | ||||||
Bunkers expenses | 608 | 38 | ||||||
Port expenses | 11 | 5 | ||||||
Tugs | — | 2 | ||||||
Commission and fees | 5 | 4 | ||||||
Insurance and other voyage expenses | — | 7 | ||||||
Accrued voyage expenses | 134 | — | ||||||
759 | 60 | |||||||
2008 | 2007 | |||||||
Basic and supplementary wages | 654 | 579 | ||||||
Overtime | 447 | 319 | ||||||
Vacation | 218 | 164 | ||||||
Bonus | 517 | 151 | ||||||
Other crew expenses | 307 | 130 | ||||||
2,143 | 1,343 | |||||||
2008 | 2007 | |||||||
Chemicals and lubricants | 837 | 689 | ||||||
Repairs and maintenance | 508 | 458 | ||||||
Insurance | 334 | 272 | ||||||
Other operating expenses | 152 | 52 | ||||||
1,831 | 1,471 | |||||||
F-68
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Condensed Combined Unaudited Interim Financial Statements — (Continued)
June 30, 2008 and December 31, 2007
(In Thousands of US dollars)
2008 | 2007 | |||||||
Financial income: | ||||||||
Interest income | 36 | 81 | ||||||
Financial expense: | ||||||||
Interest expense | 993 | 1,519 | ||||||
Amortization of finance costs | 13 | 11 | ||||||
Foreign exchange loss, net | 8 | 10 | ||||||
1,014 | 1,540 | |||||||
Net finance cost | 978 | 1,459 | ||||||
Advances to | ||||||||||||||||
Shipyards for | ||||||||||||||||
Vessels Under | ||||||||||||||||
Vessels | Construction | Dry-Docking | Total | |||||||||||||
Cost | ||||||||||||||||
Balance at January 1, 2007 | 121,516 | 4,922 | 1,586 | 128,024 | ||||||||||||
Additions | 24 | 12,661 | 989 | 13,674 | ||||||||||||
Revaluation | 129,265 | — | — | 129,265 | ||||||||||||
Balance at December 31, 2007 | 250,805 | 17,583 | 2,575 | 270,963 | ||||||||||||
Additions | 675 | 20,339 | 521 | 21,535 | ||||||||||||
Transfers | 25,127 | (25,127 | ) | — | — | |||||||||||
Balance at June 30, 2008 | 276,607 | 12,795 | 3,096 | 292,498 | ||||||||||||
Accumulated depreciation | ||||||||||||||||
Balance at January 1, 2007 | (13,053 | ) | — | (484 | ) | (13,537 | ) | |||||||||
Depreciation | (11,795 | ) | — | (830 | ) | (12,625 | ) | |||||||||
Balance December 31, 2007 | (24,848 | ) | — | (1,314 | ) | (26,162 | ) | |||||||||
Depreciation | (15,709 | ) | — | (605 | ) | (16,314 | ) | |||||||||
Balance June 30, 2008 | (40,557 | ) | — | (1,919 | ) | (42,476 | ) | |||||||||
Net book value January 1, 2007 | 108,463 | 4,922 | 1,102 | 114,487 | ||||||||||||
Net book value December 31, 2007 | 225,957 | 17,583 | 1,261 | 244,801 | ||||||||||||
Net book value June 30, 2008 | 236,050 | 12,795 | 1,177 | 250,022 | ||||||||||||
F-69
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Condensed Combined Unaudited Interim Financial Statements — (Continued)
June 30, 2008 and December 31, 2007
(In Thousands of US dollars)
June 30, 2008 | December 31, 2007 | |||||||
Charterers | 1,324 | 1,237 | ||||||
Insurance claims | 14 | 22 | ||||||
Prepayments for insurance premiums | 675 | 238 | ||||||
Agents | 252 | 48 | ||||||
Other | — | 43 | ||||||
2,265 | 1,588 | |||||||
Impairment loss | (660 | ) | (660 | ) | ||||
1,605 | 928 | |||||||
June 30, 2008 | December 31, 2007 | |||||||
On demand | 61 | 21 | ||||||
Term deposits | 4,100 | — | ||||||
4,161 | 21 | |||||||
F-70
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Condensed Combined Unaudited Interim Financial Statements — (Continued)
June 30, 2008 and December 31, 2007
(In Thousands of US dollars)
Borrower | June 30, 2008 | December 31, 2007 | ||||||
Goldie Navigation Ltd. | 5,513 | 5,858 | ||||||
Valdis Marine Corp. | 8,072 | 8,576 | ||||||
Pavey Services Ltd. | 11,421 | 12,134 | ||||||
Shoreline Universal Ltd. | 12,602 | 13,390 | ||||||
Kalistos Maritime S.A. | 16,617 | 5,026 | ||||||
Kalithea Maritime S.A. | 6,659 | 3,346 | ||||||
Total | 60,884 | 48,330 | ||||||
Less: Current portion | 12,364 | 9,750 | ||||||
Long-term portion | 48,520 | 38,580 | ||||||
Year of | 1 Year or | 1 to 2 | 2 to 5 | More Than | ||||||||||||||||||||
Maturity | Less | Years | Years | 5 Years | Total | |||||||||||||||||||
December 31, 2007 | 2015 | 9,750 | 4,724 | 14,171 | 19,685 | 48,330 | ||||||||||||||||||
June 30, 2008 | 2015 | 12,364 | 5,643 | 16,931 | 25,946 | 60,884 |
F-71
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Condensed Combined Unaudited Interim Financial Statements — (Continued)
June 30, 2008 and December 31, 2007
(In Thousands of US dollars)
F-72
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Condensed Combined Unaudited Interim Financial Statements — (Continued)
June 30, 2008 and December 31, 2007
(In Thousands of US dollars)
F-73
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Condensed Combined Unaudited Interim Financial Statements — (Continued)
June 30, 2008 and December 31, 2007
(In Thousands of US dollars)
June 30, 2008 | December 31, 2007 | |||||||
Suppliers | 2,463 | 883 | ||||||
Insurance agents | 543 | 167 | ||||||
Other | 228 | 130 | ||||||
3,234 | 1,180 | |||||||
F-74
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Condensed Combined Unaudited Interim Financial Statements — (Continued)
June 30, 2008 and December 31, 2007
(In Thousands of US dollars)
June 30, 2008 | December 31, 2007 | |||||||
Due from related parties — current | ||||||||
Due from EST | 600 | 480 | ||||||
Due from Lincoln | 11,978 | 4,909 | ||||||
Charter revenue receivable from Swiss Marine Services S.A. | 444 | 444 | ||||||
13,022 | 5,833 | |||||||
Due to related parties — current | ||||||||
Due to EST | 1,020 | 386 | ||||||
Due to First | 375 | 334 | ||||||
1,395 | 720 | |||||||
2008 | 2007 | |||||||
Voyage revenue (Swiss Marine Services S.A.) | — | 3,430 | ||||||
Management fees (EST) | 411 | 387 |
F-75
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
Notes to Condensed Combined Unaudited Interim Financial Statements — (Continued)
June 30, 2008 and December 31, 2007
(In Thousands of US dollars)
F-76
Table of Contents
Item 6. | Indemnification of Directors and Officers. |
II-1
Table of Contents
Item 7. | Recent Sales of Unregistered Securities. |
Number of | ||||
Shareholders | Shares | |||
Georgios Koutsolioutsos | 1,386,934 | |||
Panagiotis Zafet | 825,556 | |||
Simon Zafet | 825,556 | |||
Alexios Komninos | 181,622 | |||
Ioannis Tsigkounakis | 82,556 |
II-2
Table of Contents
Item 8. | Exhibits and Financial Statement Schedules. |
Exhibit No. | Description | |||
3 | .1 | Form of Amended and Restated Articles of Incorporation++ | ||
3 | .2 | Form of Amended and Restate By-laws++ | ||
4 | .1 | Specimen Common Stock Certificate++++ | ||
4 | .2 | Specimen Public Warrant Certificate++++ | ||
4 | .3 | Specimen Private Warrant Certificate++++ | ||
5 | .1 | Form of Opinion of Reeder & Simpson, P.C., Marshall Islands counsel to the Registrant | ||
8 | .1 | Form of Opinion of Loeb & Loeb LLP, special counsel to the Registrant, relating to tax matters | ||
10 | .1 | Master Agreement dated as May 20, 2008++ | ||
10 | .2 | Amendment to Master Agreement dated July 25, 2008++ | ||
10 | .3 | Memorandum of Agreement relating to the African Oryx dated May 20, 2008 between Seanergy Maritime Corp., as buyer, and Valdis Marine Corp., as seller, as amended++ | ||
10 | .4 | Memorandum of Agreement relating to the African Zebra dated May 20, 2008 between Seanergy Maritime Corp., as buyer, and Goldie Navigation Ltd., as seller, as amended++ | ||
10 | .5 | Memorandum of Agreement relating to the Domestic Trade Ministry Kouan Shipping Industry Co. Davakis G. (ex. Hull No. KA215) dated May 20, 2008 between Seanergy Maritime Corp., as buyer, and Kalistos Maritime S.A., as seller, as amended++ | ||
10 | .6 | Memorandum of Agreement relating to the Domestic Trade Ministry Kouan Shipping Industry Co. Hull No. KA216 dated May 20, 2008 between Seanergy Maritime Corp., as buyer, and Kalithea Maritime S.A., as seller, as amended++ | ||
10 | .7 | Memorandum of Agreement relating to the Bremen Max dated May 20, 2008 between Seanergy Maritime Corp., as buyer, and Pavey Services Ltd., as seller, as amended++ | ||
10 | .8 | Memorandum of Agreement relating to the Hamburg Max dated May 20, 2008 between Seanergy Maritime Corp., as buyer, and Shoreline Universal Limited, as seller, as amended++ | ||
10 | .9 | Management Agreement dated as of May 20, 2008++ | ||
10 | .10 | Brokerage Agreement dated as of May 20, 2008++ | ||
10 | .11 | Voting Agreement dated as of May 20, 2008++ | ||
10 | .12 | Amendment to Voting Agreement dated July 25, 2008++ | ||
10 | .13 | Second Amendment to Voting Agreement dated August 21, 2008+++ | ||
10 | .14 | Third Amendment to Voting Agreement dated August 27, 2008+ | ||
10 | .15 | Fourth Amendment to Voting Agreement dated November 20, 2008+ | ||
10 | .16 | Form Convertible Unsecured Promissory Note++ | ||
10 | .17 | Form of Plan of Dissolution and Liquidation++ | ||
23 | .1 | Consent of Weinberg & Company, P.A. | ||
23 | .2 | Consent of KPMG Certified Auditors A.E. | ||
23 | .3 | Consent of Reeder & Simpson, P.C., Marshall Islands counsel to the Registrant (included in Exhibit 5.1) | ||
23 | .4 | Form of Consent of Loeb & Loeb LLP, special counsel to the Registrant, relating to tax matters (included in Exhibit 8.1) | ||
24 | Power of Attorney (included on the signature page). |
+ | Incorporated by reference to the corresponding agreement in the Exhibit filed with Seanergy’sForm F-1 filed with the SEC on December 12, 2008. |
++ | Incorporated by reference to the corresponding agreement in the Annex filed with Seanergy Maritime’s proxy statement onForm 6-K filed with the SEC on July 31, 2008. |
+++ | Incorporated by reference to the corresponding agreement in the Annex filed with Seanergy Maritime’s supplemental proxy statement onForm 6-K filed with the SEC on August 22, 2008. |
++++ | To be filed by amendment. |
II-3
Table of Contents
Item 9. | Undertakings. |
II-4
Table of Contents
II-5
Table of Contents
By: | /s/ Georgios Koutsolioutsos |
Signature | Title | Date | ||||
/s/ Dale Ploughman Dale Ploughman | Chief Executive Officer and Director | January 5, 2009 | ||||
/s/ Christina Anagnostara Christina Anagnostara | Chief Financial Officer (principal financial and accounting officer) | January 5, 2009 | ||||
/s/ Alexios Komninos Alexios Komninos | Director | January 5, 2009 | ||||
/s/ Georgios Koutsolioutsos Georgios Koutsolioutsos | Chairman of the Board of Directors | January 5, 2009 | ||||
/s/ Ioannis Tsigkounakis Ioannis Tsigkounakis | Secretary and Director | January 5, 2009 | ||||
/s/ Elias M. Culucundis Elias M. Culucundis | Director | January 5, 2009 | ||||
/s/ Kyriakos Dermatis Kyriakos Dermatis | Director | January 5, 2009 |
II-6
Table of Contents
Signature | Title | Date | ||||
/s/ Kostas Koutsoubelis Kostas Koutsoubelis | Director | January 5, 2009 | ||||
/s/ Dimitrios N. Panagiotopoulos Dimitrios N. Panagiotopoulos | Director | January 5, 2009 | ||||
/s/ Alexander Papageorgiou Alexander Papageorgiou | Director | January 5, 2009 | ||||
/s/ Lambos Papakonstantinou Lambros Papakonstantinou | Director | January 5, 2009 | ||||
/s/ George Taniskidis George Taniskidis | Director | January 5, 2009 | ||||
/s/ George Tsimpis George Tsimpis | Director | January 5, 2009 |
II-7
Table of Contents
By: | /s/ Donald J. Puglisi |
Title: | Managing Director |