Table of Contents
To
UNDER
THE SECURITIES ACT OF 1933
Republic of the Marshall Islands (State or other jurisdiction of incorporation or organization) | 4412 (Primary Standard Industrial Classification Code Number) | Not Applicable (I.R.S. Employer Identification Number) |
166 74 Glyfada
Athens, Greece
Tel: 30 210 9638461
(Address, including zip code, and telephone number, including area code, of Registrant’s principal executive offices)
Seanergy Maritime Holdings Corp.
1-3 Patriarchou Grigoriou
166 74 Glyfada
Athens, Greece
Tel: 30 210 9638461
(Address, including zip code, and telephone number, including area code, of agent for service)
A. Jeffry Robinson, Esq.
Broad and Cassel
2 South Biscayne Blvd, 21st Floor
Miami, Florida 33131
(305) 373-9400
Fax: (305) 373-9443
Table of Contents
Table of Contents
1,000,000 Shares of Common Stock issuable upon exercise of the underwriters’ unit purchase option
1,000,000 Warrants issuable upon exercise of the underwriters’ unit purchase option
1,000,000 shares of Common Stock underlying the Warrants issuable upon exercise of the underwriters’ unit
purchase option
5,500,000 Shares of Common Stock
2,260,000 Shares of Common Stock issuable upon Conversion of a Convertible Note
4,308,075 Shares of Common Stock issuable upon Meeting Certain EBITDA Targets
16,016,667 Private Common Stock Purchase Warrants
16,016,667 Shares of Common Stock underlying the Private Warrants
Page | ||||||||
i | ||||||||
ii | ||||||||
1 | ||||||||
8 | ||||||||
11 | ||||||||
12 | ||||||||
29 | ||||||||
30 | ||||||||
31 | ||||||||
32 | ||||||||
45 | ||||||||
46 | ||||||||
64 | ||||||||
79 | ||||||||
84 | ||||||||
91 | ||||||||
93 | ||||||||
98 | ||||||||
99 | ||||||||
101 | ||||||||
104 | ||||||||
111 | ||||||||
111 | ||||||||
111 | ||||||||
112 | ||||||||
112 | ||||||||
F-1 | ||||||||
EX-23.1 | ||||||||
EX-23.2 |
i
Table of Contents
ii
Table of Contents
1
Table of Contents
2
Table of Contents
3
Table of Contents
* | Enterprises Shipping and Trading, S.A., South African Marine Corporation S.A., Waterfront S.A., or Waterfront, and Safbulk Pty Ltd., are each affiliated with members of the Restis family. | |
** | Upon dissolution and liquidation of Seanergy Maritime on January 27, 2009, Seanergy became the parent company. |
Vessel(1) | Vessel-Owning Subsidiary(2) | Type | Dwt | Year Built | Term of Time Charter Party (3) | Daily Time Charter Hire Rate(4)(5) | ||||||||||||||||||
African Oryx | Cynthera Navigation Ltd. | Handysize | 24,110 | 1997 | 11-13 months | $ | 30,000 | |||||||||||||||||
African Zebra | Waldeck Maritime Co. | Handymax | 38,623 | 1985 | 11-13 months | $ | 36,000 | |||||||||||||||||
Bremen Max | Martinique Int’l Corp. | Panamax | 73,503 | 1993 | 11-13 months | $ | 65,000 | |||||||||||||||||
Hamburg Max | Harbour Business Int’l Corp. | Panamax | 72,338 | 1994 | 11-13 months | $ | 65,000 | |||||||||||||||||
Davakis G. | Amazons Management Inc. | Supramax | 54,051 | 2008 | 11-13 months | $ | 60,000 | |||||||||||||||||
Delos Ranger | Lagoon Shipholding Ltd. | Supramax | 54,051 | 2008 | 11-13 months | $ | 60,000 | |||||||||||||||||
Total | 316,676 | |||||||||||||||||||||||
4
Table of Contents
(1) | Each vessel is registered in the Bahamas except the M/V Bremen Max and the 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 the acquisition of the respective vessels. | |
(3) | The charters expire in September 2009. | |
(4) | Daily time charter rates represent the hire rates that SAMC pays to charter the respective vessels from Seanergy’s vessel-owning subsidiaries. | |
(5) | 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. |
• | 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 with 25-30 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. |
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
From Inception | ||||||||||||
(August 15, 2006) to | ||||||||||||
Years Ended December 31, | December 31, | |||||||||||
2008 | 2007 | 2006 | ||||||||||
Statement of Operations Data: | ||||||||||||
Vessel revenue — related party, net | $ | 34,453 | $ | — | $ | — | ||||||
Direct voyage expenses | $ | (151 | ) | $ | — | $ | — | |||||
Vessel operating expenses | $ | (3,180 | ) | $ | — | $ | — | |||||
Voyage expenses — related party | $ | (440 | ) | $ | — | $ | — | |||||
Management fees — related party | $ | (388 | ) | $ | — | $ | — | |||||
General and administration expenses | $ | (1,840 | ) | $ | (445 | ) | $ | (5 | ) | |||
General and administration expenses — related party | $ | (430 | ) | $ | — | $ | — | |||||
Depreciation | (9,929 | ) | — | $ | — | |||||||
Goodwill impairment loss | $ | (44,795 | ) | $ | — | $ | — | |||||
Vessels’ impairment loss | $ | (4,530 | ) | $ | — | $ | — | |||||
Interest income — money market funds | $ | 3,361 | $ | 1,948 | $ | 1 | ||||||
Interest and finance costs | $ | (4,077 | ) | $ | (58 | ) | $ | — | ||||
Foreign currency exchange (losses), net | $ | (39 | ) | $ | — | $ | — | |||||
Net (loss)/income | $ | (31,985 | ) | $ | 1,445 | $ | (4 | ) | ||||
8
Table of Contents
December 31, | ||||||||||||
2008 | 2007 | 2006 | ||||||||||
Balance Sheet Data: | ||||||||||||
Total current assets | $ | 29,814 | $ | 235,213 | $ | 376 | ||||||
Vessels, net | $ | 345,622 | $ | — | $ | — | ||||||
Total assets | $ | 378,202 | $ | 235,213 | $ | 632 | ||||||
Total current liabilities, including current portion of long- term debt | $ | 32,999 | $ | 5,995 | $ | 611 | ||||||
Long-term debt, net of current portion | $ | 213,638 | $ | — | $ | — | ||||||
Total shareholders’ equity | $ | 131,565 | $ | 148,369 | $ | 20 | ||||||
Year Ended | ||||
December 31, 2008 | ||||
Fleet Data: | ||||
Average number of vessels(1) | 5.5 | |||
Ownership days(2) | 686 | |||
Available days(3) | 686 | |||
Operating days(4) | 678 | |||
Fleet utilization(5) | 98.9 | % | ||
Average Daily Results: | ||||
Average TCE rate(6) | $ | 49,362 | ||
Vessel operating expenses(7) | $ | 4,636 | ||
Management fees(8) | $ | 566 | ||
Total vessel operating expenses(9) | $ | 5,202 |
(1) | Average number of vessels is the number of vessels that constituted the Company’s fleet for the relevant period (from August 28, 2008 through December 31, 2008), as measured by the sum of the number of days each vessel was a part of the Company’s fleet during the relevant period divided by the number of available days in the relevant 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 Company’s fleet over a period and affect both the amount of revenues and the amount of expenses that the Company 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, dry dockings 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 determined by dividing the number of operating days during a period by the number of available 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 excluding scheduled repairs, vessel upgrades, dry dockings or special or intermediate surveys. |
9
Table of Contents
(6) | Time charter equivalent, or TCE, rates are defined as our time charter revenues, net of address commission, less voyage expenses during a period divided by the number of our available days during the period, which is consistent with industry standards. Voyage expenses include port charges, bunker (fuel oil and diesel oil) expenses, canal charges and commissions. |
Year Ended | ||||
December 31, 2008 | ||||
Net revenues from vessels | $ | 34,453 | ||
Voyage expenses | (151 | ) | ||
Voyage expenses — related party | (440 | ) | ||
Net operating revenues | $ | 33,862 | ||
Available days | 686 | |||
Time charter equivalent rate | $ | 49,362 |
(7) | Average daily vessel operating expenses, which includes crew costs, and related costs, chemicals and lubricating oil, insurance, maintenance and repairs, is calculated by dividing vessel operating expenses by ownership days for the relevant time periods: |
Year Ended | ||||
December 31, 2008 | ||||
Operating expenses | $ | 3,180 | ||
Ownership days | 686 | |||
Daily vessel operating expenses | $ | 4,636 |
(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. |
10
Table of Contents
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 | |||||||||||||
2008 | $ | 10.00 | $ | 3.15 | $ | 2.62 | $ | 0.11 | $ | 11.90 | $ | 6.50 | |||||||||||||
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 09/30/02008 | $ | 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 | |||||||||||||||||||||||||
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 | |||||||||||||||
2009 | |||||||||||||||||||||||||
January 2009** | $ | 5.35 | $ | 4.98 | $ | 0.22 | $ | 0.12 | N/A | N/A | |||||||||||||||
February 2009** | $ | 4.99 | $ | 4.02 | $ | 0.12 | $ | 0.06 | N/A | N/A | |||||||||||||||
March 2009** | $ | 4.20 | $ | 3.68 | $ | 0.10 | $ | 0.06 | 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. | |
** | Following the dissolution of Seanergy Maritime, our common stock started trading on the Nasdaq Stock Market on January 28, 2009. |
11
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 our existing operations; | ||
• | enhancing our customer base; | ||
• | managing our expansion; and | ||
• | obtaining required financing, which could include debt, equity or combinations thereof. |
12
Table of Contents
• | 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; | ||
• | pay dividends; | ||
• | change or terminate the management of the vessels or terminate or materially amend the management agreement relating to each vessel; and | ||
• | sell the vessels. | ||
The restrictions included in our current loan agreement include financial restrictions setting: | |||
• | The ratio of total liabilities to total assets; | ||
• | The ratio of total net debt owed to LTM (last twelve months) EBITDA; | ||
• | The ratio of LTM EBITDA to net interest expense; | ||
• | The ratio of cash deposits held to total debt; and | ||
• | A security margin, or the Security Margin Clause, whereby the aggregate market value of the vessels and the value of any additional security should be at least 135% of the aggregate of the debt financing and any amount available for drawing under the revolving facility, less the aggregate amount of all deposits maintained. A waiver from Marfin has been received with respect to this clause, so long as the vessels continue to be under charter and dividends and repayments of shareholders’ loans are not made without the prior written consent of Marfin. |
13
Table of Contents
14
Table of Contents
15
Table of Contents
• | crew strikes and/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. |
16
Table of Contents
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; | ||
• | 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. |
19
Table of Contents
20
Table of Contents
• | a majority of our board of directors must be independent directors; | ||
• | 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; | ||
• | our director nominees must be selected or recommended by a majority of the independent directors or a nomination committee comprised solely of independent directors; and | ||
• | certain issuances of 20% or more of our common stock would be subject to shareholder approval. |
21
Table of Contents
22
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. |
23
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. |
24
Table of Contents
25
Table of Contents
26
Table of Contents
27
Table of Contents
28
Table of Contents
• | our future operating or financial results; | ||
• | our financial condition and liquidity, including our ability to obtain additional financing in the future to fund capital expenditures, acquisitions and other general corporate activities; | ||
• | our ability to pay dividends in the future; | ||
• | dry bulk shipping industry trends, including charter rates and factors affecting vessel supply and demand; | ||
• | future, pending or recent acquisitions, business strategy, areas of possible expansion, and expected capital spending or operating expenses; | ||
• | the useful lives and value of our vessels; | ||
• | availability of crew, number of off-hire days, dry-docking requirements and insurance costs; | ||
• | global and regional economic and political conditions; | ||
• | our ability to leverage to Safbulk’s and EST’s relationships and reputation in the dry bulk shipping industry; | ||
• | changes in seaborne and other transportation patterns; | ||
• | changes in governmental rules and regulations or actions taken by regulatory authorities; | ||
• | potential liability from future litigation and incidents involving our vessels; |
29
Table of Contents
• | acts of terrorism and other hostilities; and | ||
• | other factors discussed in the section titled “Risk Factors.” |
30
Table of Contents
As of December 31, 2008 | ||||
Actual (1)(2) | ||||
(In thousands) | ||||
Debt: | ||||
Convertible promissory note payable to Restis family | $ | 29,043 | ||
Long-term revolving credit financing (secured) | $ | 54,845 | ||
Long-term term facility financing (secured), including current portion of $27,750 actual | $ | 157,500 | ||
Total debt | $ | 241,388 | ||
Shareholders’ equity: | ||||
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 — 22,361,227 shares actual | 2 | |||
Additional paid-in capital | 166,361 | |||
Accumulated deficit | (34,798 | ) | ||
Total shareholders’ equity | $ | 131,565 | ||
Total capitalization | $ | 372,953 | ||
(1) | The Company has not included the proceeds to be received from (i) the exercise of 22,968,000 Public Warrants at $6.50 per warrant; (ii) the exercise of 16,016,667 Private Warrants at $6.50 per warrant; (iii) the exercise of the underwriter’s purchase option at $12.50 per purchase option; and (iv) the conversion of the Note into 2,260,000 shares of our common stock at a conversion price of $12.50 per share as it has determined it is unlikely such Warrants and underwriter’s purchase option will be exercised or that such Note will be converted given the closing price of the Company’s common stock at $4.00 per share on March 30, 2009 and the exercise price of the Warrants at $6.50 per share and the conversion price of the Note at $12.50 per share. | |
(2) | The Company has not included the effect of the issuance of 4,308,075 of common stock if certain EBITDA thresholds for the period between October 1, 2008 and September 30, 2009 are met. |
31
Table of Contents
32
Table of Contents
Vessel(1) | Vessel-Owning Subsidiary(2) | Type | Dwt | Year Built | Term of Time Charter Party(3) | Daily Time Charter Hire Rates(4)(5) | ||||||||||||||
African Oryx | Cynthera Navigation Ltd. | Handysize | 24,110 | 1997 | 11-13 months | $ | 30,000 | |||||||||||||
African Zebra | Waldeck Maritime Co. | Handymax | 38,623 | 1985 | 11-13 months | $ | 36,000 | |||||||||||||
Bremen Max | Martininque Int’l Corp. | Panamax | 73,503 | 1993 | 11-13 months | $ | 65,000 | |||||||||||||
Hamburg Max | Harbour Business Int’l Corp. | Panamax | 72,338 | 1994 | 11-13 months | $ | 65,000 | |||||||||||||
Davakis G. | Amazons Management Inc. | Supramax | 54,051 | 2008 | 11-13 months | $ | 60,000 | |||||||||||||
Delos Ranger | Lagoon Shipholding Ltd. | Supramax | 54,051 | 2008 | 11-13 months | $ | 60,000 | |||||||||||||
Total | 316,676 | |||||||||||||||||||
(1) | Each vessel is registered in the Bahamas except the M/V Bremen Max and the 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) | The charters expire in September 2009. | |
(4) | Daily time charter rates represent the hire rates that SAMC pays to charter the respective vessels from Seanergy’s vessel-owning subsidiaries. | |
(5) | 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. |
33
Table of Contents
• | 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 with 25-30 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. |
34
Table of Contents
35
Table of Contents
• | Extensive Industry Visibility.Seanergy’s management and directors have extensive shipping and public company experience as well as relationships in the shipping industry and with charterers in the coal, steel and iron ore industries. Seanergy capitalizes on these relationships and contacts to gain market intelligence, source sale and purchase opportunities and identify chartering opportunities with leading charterers in these core commodities industries, many of whom consider the reputation of a vessel owner and operator when entering into time charters. | ||
• | Established Customer Relationships.Seanergy believes that its directors and management team have established relationships with leading charterers and a number of chartering, sales and purchase brokerage houses around the world. Seanergy believes that its directors and management team have maintained relationships with, and have achieved acceptance by, major national and private industrial users, commodity producers and traders. | ||
• | Experienced and Dedicated Management Team.Seanergy believes that the members of its management team have developed strong industry relationships with leading charterers, shipbuilders, insurance underwriters, protection and indemnity associations and financial institutions. Additionally, Seanergy’s management team comes equipped with extensive public company experience and with a successful track record of creating |
36
Table of Contents
shareholder value. All of its officers dedicate the necessary amount of time and effort to fulfill their obligations to Seanergy and its shareholders. |
• | Highly efficient operations.Seanergy believes that its directors’ and executive officers’ long experience in third-party technical management of dry bulk carriers enable Seanergy to maintain cost-efficient operations. Seanergy actively monitors and controls vessel operating expenses while maintaining the high quality of its fleet through regular inspections, comprehensive planned maintenance systems and preventive maintenance programs and by retaining and training qualified crew members. | ||
• | Balanced Chartering Strategies.All of Seanergy’s vessels are under medium-term charters with terms of 11 to 13 months and provide for fixed semi-monthly payments in advance. Seanergy believes that these charters will provide it with high fleet utilization and stable revenues. Seanergy may in the future pursue other market opportunities for its vessels to capitalize on favorable market conditions, including entering into short-term time and voyage charters, pool arrangements or bareboat charters. | ||
• | Focused Fleet Profile.Seanergy focuses on the medium size segments of the dry bulk sector such as Panamax, Handymax/Supramax and Handysize dry bulk carriers. However, it may consider dry bulk carriers of other sizes if the market conditions and other financial considerations make the acquisition of such vessel sizes attractive. Furthermore, Seanergy’s targeted fleet profile enables it to serve its customers in both major and minor bulk trades. Seanergy’s vessels are able to trade worldwide in a multitude of trade routes carrying a wide range of cargoes for a number of industries. Seanergy’s dry bulk carriers can carry coal and iron ore for energy and steel production as well as grain and steel products, fertilizers, minerals, forest products, ores, bauxite, alumina, cement and other cargoes. Seanergy’s fleet includes sister ships. Operating sister and similar ships provides Seanergy with operational and scheduling flexibility, efficiencies in employee training and lower inventory and maintenance expenses. Seanergy believes that operating sister ships allows it to maintain lower operating costs and streamline its operations. | ||
• | High Quality Fleet.Seanergy believes that its ability to maintain and increase its customer base depends largely on the quality and performance of its fleet. Seanergy believes that owning a high quality fleet reduces operating costs, improves safety and provides it with a competitive advantage in obtaining employment for its vessels. Seanergy carries out regular inspections and maintenance of its fleet in order to maintain its high quality. | ||
• | Fleet Growth Potential.Seanergy has the right of first refusal to acquire two additional vessels from affiliates of members of the Restis family on or prior to the second anniversary of the initial closing of the vessel acquisition. However, given the current situation of the dry bulk market it is unlikely that these vessels will be offered up for sale. Furthermore, Seanergy intends to acquire additional dry bulk carriers or enter into new vessel construction contracts through timely and selective acquisitions of vessels in a manner that it determines would be accretive to cash flow. Seanergy is currently in a period of consolidation as it transitions into an operating company, and it has not identified any expansion opportunities. Accordingly, the timing and terms of any such expansion are uncertain. Seanergy expects to fund acquisitions of additional vessels using amounts borrowed under its credit facility, future borrowings under other agreements as well as with proceeds from the exercise of the Warrants, if any, or through other sources of debt and equity. However, there can be no assurance that Seanergy will be successful in obtaining future funding or that any or all of the Warrants will be exercised. |
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 enhance vessel-to-vessel and vessel-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. |
42
Table of Contents
Vessel | Next Schedule Dry dock | Estimated Cost | ||||||
African Oryx | October 2010 | $ | 500,000 | |||||
African Zebra* | February 2011 | $ | 900,000 | |||||
Bremen Max | June 2011 | $ | 800,000 | |||||
Hamburg Max | April 2009 | $ | 1,100,000 - $1,200,000 | |||||
Davakis G. | May 2011 | $ | 450,000 | |||||
Delos Ranger | August 2011 | $ | 450,000 |
* | On February 24, 2009, the African Zebra commenced its scheduled dry-docking which is estimated to be completed by mid-April 2009 at an estimated cost of between $1,000,000 and $1,500,000. |
43
Table of Contents
44
Table of Contents
From Inception | ||||||||||||
(August 15, 2006) to | ||||||||||||
Years Ended December 31, | December 31, | |||||||||||
2008 | 2007 | 2006 | ||||||||||
Statement of Operations Data: | ||||||||||||
Vessel revenue — related party, net | $ | 34,453 | $ | — | $ | — | ||||||
Direct voyage expenses | $ | (151 | ) | $ | — | $ | — | |||||
Vessel operating expenses | $ | (3,180 | ) | $ | — | $ | — | |||||
Voyage expenses — related party | $ | (440 | ) | $ | — | $ | — | |||||
Management fees — related party | $ | (388 | ) | $ | — | $ | — | |||||
General and administration expenses | $ | (1,840 | ) | $ | (445 | ) | $ | (5 | ) | |||
General and administration expenses — related party | $ | (430 | ) | $ | — | $ | — | |||||
Depreciation | (9,929 | ) | — | $ | — | |||||||
Goodwill impairment loss | $ | (44,795 | ) | $ | — | $ | — | |||||
Vessels’ impairment loss | $ | (4,530 | ) | $ | — | $ | — | |||||
Interest income — money market funds | $ | 3,361 | $ | 1,948 | $ | 1 | ||||||
Interest and finance costs | $ | (4,077 | ) | $ | (58 | ) | $ | — | ||||
Foreign currency exchange (losses), net | $ | (39 | ) | $ | — | $ | — | |||||
Net (loss)/income | $ | (31,985 | ) | $ | 1,445 | $ | (4 | ) | ||||
December 31, | ||||||||||||
2008 | 2007 | 2006 | ||||||||||
Balance Sheet Data: | ||||||||||||
Total current assets | $ | 29,814 | $ | 235,213 | $ | 376 | ||||||
Vessels, net | $ | 345,622 | $ | — | $ | — | ||||||
Total assets | $ | 378,202 | $ | 235,213 | $ | 632 | ||||||
Total current liabilities, including current portion of long- term debt | $ | 32,999 | $ | 5,995 | $ | 611 | ||||||
Long-term debt, net of current portion | $ | 213,638 | $ | — | $ | — | ||||||
Total shareholders’ equity | $ | 131,565 | $ | 148,369 | $ | 20 | ||||||
45
Table of Contents
AND RESULTS OF OPERATIONS FOR SEANERGY MARITIME AND SEANERGY
46
Table of Contents
47
Table of Contents
48
Table of Contents
49
Table of Contents
50
Table of Contents
• | Ownership days. Ownership days are the total number of calendar days in a period during which the Company 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 Company’ vessels are off-hire due to major repairs, dry dockings 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 available 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 excluding scheduled repairs, vessel upgrades, dry dockings 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 unscheduled repairs and unscheduled dry docking. | ||
• | 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 and year-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. | ||
• | TCE.Time charter equivalent or TCE rates are defined as our time charter revenues less voyage expenses during a period divided by the number of our available days during the period, which is consistent with industry standards. Voyage expenses include port charges, bunker (fuel oil and diesel oil) expenses, canal charges and commissions. |
51
Table of Contents
• | The nature and duration of the Company’ charters; | ||
• | The amount of time that the Company’ spent repositioning its vessels; | ||
• | The amount of time that the Company’ vessels spent in dry dock undergoing repairs; | ||
• | Maintenance and upgrade work; | ||
• | The age, condition and specifications of the Company’ 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. |
52
Table of Contents
• | Number of vessels owned and operated; | ||
• | Charter market rates and periods of charter hire; | ||
• | Vessel operating expenses and direct voyage costs, which were incurred in both U.S. Dollars and other currencies, primarily Euros; | ||
• | Depreciation expenses, which were a function of the cost, any significant post-acquisition improvements, estimated useful lives and estimated residual scrap values of Company’ vessels; | ||
• | Financing costs related to indebtedness associated with the vessels; and | ||
• | Fluctuations in foreign exchange rates. |
Year Ended | ||||
December 31, 2008 | ||||
Fleet Data: | ||||
Average number of vessels(1) | 5.5 | |||
Ownership days(2) | 686 | |||
Available days(3) | 686 | |||
Operating Days (4) | 678 | |||
Fleet utilization(5) | 98.9 | % | ||
Average Daily Results: | ||||
Average TCE rate(6) | $ | 49,362 | ||
Vessel operating expenses(7) | $ | 4,636 | ||
Management fees(8) | $ | 566 |
53
Table of Contents
Year Ended | ||||
December 31, 2008 | ||||
Total vessel operating expenses(9) | $ | 5,202 |
(1) | Average number of vessels is the number of vessels that constituted the Company’ fleet for the relevant period (from August 28, 2008 up to December 31, 2008), as measured by the sum of the number of days each vessel was a part of the Company’s’ fleet during the relevant period divided by the number of available days in the relevant 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 Company’s fleet over a period and affect both the amount of revenues and the amount of expenses that the Company 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, dry dockings 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 determined by dividing the number of operating days during a period by the number of available 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 excluding scheduled repairs, vessel upgrades, dry dockings or special or intermediate surveys. | |
(6) | Time charter equivalent or TCE rates are defined as our time charter revenues less voyage expenses during a period divided by the number of our available days during the period, which is consistent with industry standards. Voyage expenses include port charges, bunker (fuel oil and diesel oil) expenses, canal charges and commissions. |
Year Ended | ||||
December 31, 2008 | ||||
Net revenues from vessels | $ | 34,453 | ||
Voyage expenses | (151 | ) | ||
Voyage expenses — related party | (440 | ) | ||
Net operating revenues | $ | 33,862 | ||
Available days | 686 | |||
Time charter equivalent rate | $ | 49,362 |
(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: |
Year Ended | ||||
December 31, 2008 | ||||
Operating expenses | $ | 3,180 | ||
Ownership days | 686 | |||
Daily vessel operating expenses | $ | 4,636 |
54
Table of Contents
(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. |
55
Table of Contents
56
Table of Contents
57
Table of Contents
58
Table of Contents
59
Table of Contents
• | not to borrow any money or permit such borrowings to continue other than by way of subordinated shareholders’ loans or enter into any agreement for deferred terms, other than in any customary supplier’s credit terms or any equipment lease or contract hire agreement other than in ordinary course of business; | ||
• | no loans, advances or investments in, any person, firm, corporation or joint venture or to any officer director, shareholder or customer; | ||
• | not to assume, guarantee or otherwise undertake the liability of any person, firm, or company; | ||
• | not to authorize any capital commitments; |
60
Table of Contents
• | not to declare or pay dividends in any amount greater than 60% of the net cash flow of Seanergy, on a consolidated basis as determined by the lender on the basis of the most recent annual audited financial statements provided, or repay any shareholder’s loans or make any distributions in excess of the above amount without the lenders’ prior written consent (see below for terms of waiver obtained on December 31, 2008); | ||
• | not to change our Chief Executive Officer and/or Chairman without the prior written consent of the lender; | ||
• | not to assign, transfer, sell or otherwise dispose of vessels or any of the property, assets or rights without the prior written consent of the lender; | ||
• | to ensure that the members of the Restis and Koutsolioutsos families (or companies affiliated with them) own at all times an aggregate of at least 10% of our issued share capital; | ||
• | no change of control without the written consent of the lender; | ||
• | not to engage in any business other than the operation of the vessels without the prior written consent of the lender; | ||
• | not to violate the security margin clause, which provides that: the aggregate market values of the vessels and the value of any additional security shall not be less than (or at least) 135% of the aggregate of the outstanding amounts under the revolving credit and term facilities and any amount available for drawing under the revolving facility, less the aggregate amount of all deposits maintained. A waiver dated December 31, 2008 has been received for the period that the vessels continue to be under their current charter agreements. The waiver also stipulates that dividends will not be declared and/or any shareholders’ loans repaid without the prior written consent of Marfin. |
• | ratio of financial indebtedness to earnings, before interest, taxes, depreciation and amortization (EBITDA) shall be less than 6.5:1 (financial indebtedness or net debt are defined is the sum of all outstanding debt facilities minus cash and cash equivalents). The covenant is to be tested quarterly on an LTM basis (the “last twelve months”). The calculation of the covenant is not applicable for the quarter ended December 31, 2008. | ||
• | the ratio of LTM (“last twelve months”) EBITDA to net interest expense shall not be less than 2:1. The covenant is to be tested quarterly on a LTM basis. The calculation of the covenant is not applicable for the quarter ended December 31, 2008. | ||
• | the ratio of total liabilities to total assets shall not exceed 0.70:1; | ||
• | unrestricted cash deposits, other than in favor of the lender shall not be less than 2.5% of the financial indebtedness; and | ||
• | average quarterly unrestricted cash deposits, other than in favor of the lender, shall not be less than 5% of the financial indebtedness. |
61
Table of Contents
Vessel | Next Schedule Dry dock | Estimated Cost | ||||
African Oryx | October 2010 | $500,000 | ||||
African Zebra* | February 2011 | $900,000 | ||||
Bremen Max | June 2011 | $800,000 | ||||
Hamburg Max | April 2009 | $1,100,000 – $1,200,000 | ||||
Davakis G. | May 2011 | $450,000 | ||||
Delos Ranger | August 2011 | $450,000 |
* | On February 24, 2009, the African Zebra commenced its scheduled dry-docking which is estimated to be completed by mid-April 2009. Estimated cost of between $1,000,000 and $1,500,000 |
Convertible | ||||||||||||||||
promissory | ||||||||||||||||
Reducing revolving | note due to | |||||||||||||||
Term Facility | credit facility | shareholders | Total | |||||||||||||
2009 | $ | 27,750 | $ | — | $ | — | $ | 27,750 | ||||||||
2010 | 18,950 | — | 28,250 | 47,200 | ||||||||||||
2011 | 12,800 | 6,845 | — | 19,645 | ||||||||||||
2012 | 12,800 | 12,000 | — | 24,800 | ||||||||||||
2013 | 12,800 | 12,000 | — | 24,800 | ||||||||||||
Thereafter | 72,400 | 24,000 | — | 96,400 | ||||||||||||
$ | 157,500 | $ | 54,845 | $ | 28,250 | $ | 240,595 | |||||||||
62
Table of Contents
2014 and | ||||||||||||||||||||||||||||
2009 | 2010 | 2011 | 2012 | 2013 | thereafter | Total | ||||||||||||||||||||||
Revolving credit facility (1) | $ | — | $ | — | $ | 6,845 | $ | 12,000 | $ | 12,000 | $ | 24,000 | $ | 54,845 | ||||||||||||||
Interest on revolving credit facility (2) | 2,331 | 2,331 | 2,185 | 1,785 | 1,275 | 1,147 | 11,054 | |||||||||||||||||||||
Property leases (3) | 655 | 655 | 655 | 573 | — | — | 2,538 | |||||||||||||||||||||
Term facility | 27,750 | 18,950 | 12,800 | 12,800 | 12,800 | 72,400 | 157,500 | |||||||||||||||||||||
Convertible promissory note due to shareholders (face value) | — | 28,250 | — | — | — | — | 28,250 | |||||||||||||||||||||
Interest on term facility (4) | 5,484 | 4,570 | 3,975 | 3,495 | 3,015 | 4,121 | 24,660 | |||||||||||||||||||||
Management fees (5) | 1,211 | 1,235 | 1,259 | 1,283 | 1,309 | — | 6,297 |
(1) | Commencing one year from signing the loan agreement, the revolving facility shall be reduced to the applicable limit available on such reduction date. The first annual reduction will reduce the available credit amount by $18,000,000 i.e. to ($72,000,000) in August 2009, followed by five consecutive annual reductions of $12,000,000 and any outstanding balance to be fully repaid together with the balloon payment of the term loan. The annual principal payments on the revolving credit facility are based on the amount drawn down as of December 31, 2008. | |
(2) | The revolving credit facility bears interest at LIBOR plus 2.25%. In addition, an availability fee of 0.25% is computed on the un-drawn un-cancelled amount. Interest has been computed by using a LIBOR rate of 2% for all years presented. | |
(3) | The property lease reflects our lease agreement with Waterfront for the lease of our executive offices. The initial lease term is for a period of three years with an option to extend for one more year. The lease payments are EURO 42,000 per month. The monthly payment due under property lease in dollars has been computed by using a rate of EURO/$1.30. | |
(4) | The term facility bears interest at a three-month LIBOR plus 1.5%, if our ratio of total assets to total liabilities is greater than 165%, which is increased to 1.75% if the ratio is equal or less that 165%. Interest has been computed by using a LIBOR rate of 2% for all years presented and a rate of 1.75% assuming that the ratio of total assets to total liabilities is less than 165%. | |
(5) | Management fees for 2009 are Euro 425 per vessel per day, which thereafter are adjusted on an annual basis as defined per the agreement. Management fees in dollars have been computed by using a rate of EURO/$1.30, an assumption of 2% increase annually and 365 days per year. |
63
Table of Contents
RESULTS OF OPERATIONS FOR THE VESSELS PREVIOUSLY OWNED BY SELLERS
64
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 | 72,338 | Panamax | 1994 | September 25, 2008 | ||||||||
Davakis G. | 54,051 | Supramax | 2008 | August 28, 2008 | ||||||||
Delos Ranger | 54,051 | 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, dry dockings 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, dry dockings 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 dry docking, 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 and year-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. |
65
Table of Contents
• | 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. | ||
• | 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 dry dock 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. |
66
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; |
67
Table of Contents
• | Cost of dry docking 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. |
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, dry dockings 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 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, dry dockings or special or intermediate surveys. |
68
Table of Contents
(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 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 following table is unaudited and includes information that is extracted directly from the combined financial statements, as well as other information used by the sellers for monitoring performance. |
Six Months Ended | Twelve Months Ended | |||||||||||||||||||
June 30, | 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 | Twelve Months Ended | |||||||||||||||||||
June 30, | 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 | 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 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. |
69
Table of Contents
70
Table of Contents
71
Table of Contents
72
Table of Contents
73
Table of Contents
74
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. |
75
Table of Contents
76
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 | ||||||||||
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 (1) | $ | 60,884 | $ | 12,364 | $ | 5,643 | $ | 16,931 | $ | 25,946 | ||||||||||
Management fees (2) | $ | 2,901 | $ | 1,143 | $ | 1,172 | $ | 586 | — | |||||||||||
Capital commitment 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. |
77
Table of Contents
78
Table of Contents
RESTIS FAMILY AFFILIATED
VESSELS ACQUIRED
UNAUDITED PRO FORMA SUMMARY FINANCIAL DATA
79
Table of Contents
Year Ended December 31, 2008
Seanergy Maritime | Restis Family | Proforma Adjustments and | ||||||||||||||||||
Holdings Corp. and | affiliated Vessels | Eliminations | ||||||||||||||||||
subsidiaries (A) | Acquired (Note B) | Debit | Credit | Proforma | ||||||||||||||||
Revenues: | ||||||||||||||||||||
Vessel revenue — related party | 35,333 | 28,227 | 14,014 | (1) | 77,574 | |||||||||||||||
Commissions — related party | (880 | ) | — | (880 | ) | |||||||||||||||
Vessel revenue — related party, net | 34,453 | 28,227 | 76.694 | |||||||||||||||||
Expenses: | ||||||||||||||||||||
Direct voyage expenses | (151 | ) | (759 | ) | (44 | )(1) | (954 | ) | ||||||||||||
Vessel operating expenses | (3,180 | ) | (3,974 | ) | (2,006 | )(1) | (9,160 | ) | ||||||||||||
Voyage expenses — related party | (440 | ) | — | (440 | ) | |||||||||||||||
Management fees — related party | (388 | ) | (411 | ) | (159 | )(1) | (973 | ) | ||||||||||||
(15 | )(10) | |||||||||||||||||||
General and administration expenses | (1,840 | ) | — | (1,840 | ) | |||||||||||||||
General and administration expenses — related party | (430 | ) | — | (582 | )(11) | (1,012 | ) | |||||||||||||
Depreciation | (9,929 | ) | (4,779 | ) | (14,719 | )(9) | (29,427 | ) | ||||||||||||
Amortization of dry docking | — | (605 | ) | (605 | ) | |||||||||||||||
Goodwill impairment loss | (44,795 | ) | — | (44,795 | ) | |||||||||||||||
Vessels’ impairment loss | (4,530 | ) | — | 4,530 | (12) | — | ||||||||||||||
Operating income (loss) | (31,230 | ) | 17,699 | (12,512 | ) | |||||||||||||||
Other expenses, net: | ||||||||||||||||||||
Interest and finance costs | (3,895 | ) | (1,014 | ) | (243 | )(2) | 1,014 | (7) | (7,121 | ) | ||||||||||
(1,814 | )(3) | |||||||||||||||||||
(1,110 | )(4) | |||||||||||||||||||
(59 | )(8) | |||||||||||||||||||
Interest and finance costs — shareholders | (182 | ) | — | (656 | )(5) | (838 | ) | |||||||||||||
Interest income — money market funds | 3,361 | 36 | (3,361 | )(6) | 36 | |||||||||||||||
Foreign currency exchange gains (losses), net | (39 | ) | — | (39 | ) | |||||||||||||||
(755 | ) | (978 | ) | (7,962 | ) | |||||||||||||||
Net (loss) income | (31,985 | ) | 16,721 | (20,474 | ) | |||||||||||||||
Net (loss) income per common share | ||||||||||||||||||||
Basic | (0.92 | ) | ||||||||||||||||||
Diluted | (0.92 | ) | ||||||||||||||||||
Weighted average common shares outstanding | ||||||||||||||||||||
Basic | 22,361,227 | |||||||||||||||||||
Diluted | 22,361,227 | |||||||||||||||||||
(1) | Represents the additional revenue and direct vessel operating expenses for the vessels operating from July 1, 2008 to August 28, 2008. | |
(2) | To record amortization of deferred loan facility arrangement and underwriting fees based on provisions of the facility agreements ($2,550 / 84 mo X 8 mo). | |
(3) | To record interest expense on the 7 year Marfin 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 |
80
Table of Contents
LIBOR rate at March 27, 2009 of 1.23% per annum, plus a margin of 1.75% was utilized. For each 1/8 percentage point change in the annual interest rate charged, the resulting interest expense would change by $256 during the twelve month period. | ||
(4) | To record interest expense on the 7 year Marfin 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 March 27, 2009 of 1.23% per annum was utilized. For each 1/8 percentage point change in the annual interest rate charged, the resulting interest expense would change by $192 during the twelve month period. | |
(5) | 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 8 mo + $288 / 21 mo X 8 mo = $656) | |
(6) | To eliminate interest income earned on funds held in trust. | |
(7) | To eliminate, effective January 1, 2008, interest expense on indebtedness of the Restis family affiliates to be acquired that was repaid pursuant to the agreements. | |
(8) | 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 — $54,845) X 0.25% / 12 mo X 8 mo = $59] | |
(9) | To record additional depreciation expense with respect to the four vessels in operation from January 1, 2008, as a result of the step-up in basis related to the purchase of the vessels. One newly built vessel was put into operation on May 20, 2008 and one newly built vessel put into operation on August 28, 2008 and therefore depreciation has been recorded from the delivery date until August 28, 2008. | |
(10) | To record increment in management fees per the management agreement dated May 20, 2008 of Euro 416 (US$549 at March 27, 2009) per day for the first year of the agreement. (New daily fee of $549 less former daily fee of $535, times 241 days, times 4 vessels, plus new daily fee of $549 less former daily fee of $535, times 100 days for a vessel put into operation on May 20, 2008). The sixth vessel was placed into operation on August 28, 2008. | |
(11) | Rental expense for the period January 1, 2008 to November 16, 2008. | |
(12) | Vessel impairment would not arise after giving effect to Note (9) above, as the fair market value of the impaired vessel would be greater than its carrying value. |
(A) | Derived from the consolidated statement of operations of Seanergy Maritime Holdings Corp. and subsidiaries for the year ended December 31, 2008. | |
(B) | 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. | |
(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 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. It is reasonably possible in the near future that any amounts recorded upon achievement of the earn-out in 2009 may be impaired based on current market conditions. See also Note D below. | |
(D) | 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 E): |
81
Table of Contents
Number of | ||||
Shares | ||||
Actual number of common shares outstanding — basic | 22,361,227 | |||
Effect of dilutive warrants | — | |||
Pro forma weighted average number of common shares outstanding — diluted | 22,361,227 | |||
As of December 31, 2008 all outstanding warrants and options to acquire 39,984,667 shares of common stock were anti-dilutive as the Company reported a net loss. The convertible note to acquire 2,260,000 shares of common stock and the underwriters’ purchase options (common shares of 1,000,000 and warrants of 1,000,000 included in the total warrants mentioned above) were also anti-dilutive. Furthermore, 4,308,075 of shares of common stock whose issuance is contingent upon satisfaction of certain conditions were anti-dilutive and the contingency has not yet been satisfied. | ||
(E) | On August, 26, 2008, shareholders of Seanergy Maritime approved the business combination 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. | |
(F) | 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 December 31, 2008 balance sheet, the ratio of Total Assets to Total Liabilities is 153%; accordingly, a margin of 1.75% has been utilized in these pro formas. |
82
Table of Contents
Conversion From IFRS to U.S. GAAP
Six Months Ended June 30, 2008
As | Adjustments to Convert | As Presented | ||||||||||||||
Reported | IFRS to U.S. GAAP | under U.S. | ||||||||||||||
under IFRS | Debit | Credit | 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. |
83
Table of Contents
Name | Age | Position | Class | |||||
Georgios Koutsolioutsos | 39 | Chairman of the Board of Directors | C | |||||
Dale Ploughman | 62 | Chief Executive Officer and Director | B | |||||
Christina Anagnostara | 38 | Chief Financial Officer and Director | B | |||||
Ioannis Tsigkounakis | 42 | Secretary and Director | B | |||||
Alexios Komninos | 42 | Director | B | |||||
Kostas Koutsoubelis | 53 | Director | C | |||||
Elias M. Culucundis | 65 | Director | A | |||||
George Taniskidis | 47 | Director | A | |||||
Kyriakos Dermatis | 61 | Director | C | |||||
Alexander Papageorgiou | 35 | Director | C | |||||
Dimitrios N. Panagiotopoulos | 47 | Director | A | |||||
George Tsimpis | 62 | Director | B |
84
Table of Contents
85
Table of Contents
86
Table of Contents
87
Table of Contents
88
Table of Contents
89
Table of Contents
90
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 our officers and directors; and | ||
• | Our officers and directors as a group. |
Percentage of | Percentage of | |||||||||||||||
Outstanding | Outstanding | |||||||||||||||
Name and Address of Beneficial | Common | Common | ||||||||||||||
Owner(1) | Voting Power | Stock | Investment Power | 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 | * | ||||||||||||
Christina Anagnostara | 0 | * | 0 | * | ||||||||||||
George Taniskidis | 0 | * | 0 | * | ||||||||||||
Kyriakos Dermatis | 0 | * | 0 | * | ||||||||||||
Alexander Papageorgiou | 0 | * | 0 | * | ||||||||||||
Dimtrios N. Panagiotopoulos | 0 | * | 0 | * | ||||||||||||
George Tsimpis | 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.(7)(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 | % | ||||||||
HBK Investments LP(9) | 2,314,587 | 10.35 | % | 2,314,587 | 10.35 | % | ||||||||||
Aldebaran Investments LLC(10) | 3,085,257 | 9.74 | % | 3,085,257 | 9.74 | % | ||||||||||
Nisswa Acquisition Master Fund Ltd.(11) | 3,300,874 | 14.76 | % | 3,300,874 | 14.76 | % | ||||||||||
Integrated Core Strategies (US) LLC(12) | 1,647,408 | 6.9 | % | 1,647,408 | 6.9 | % | ||||||||||
All directors and executive officers as a group (12 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. |
91
Table of Contents
(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. | |
(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., is c/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 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. | |
(10) | Based on Schedule 13G filed on February 17, 2009. Includes 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. |
92
Table of Contents
(11) | 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. is c/o Pine River Capital Management L.P., 601 Carlson Parkway, Suite 330, Minnetonka, MN 55305. | |
(12) | Based on Schedule 13G filed on February 5, 2008. Includes 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 1,647,408 shares. The address is c/o Millennium Management LLC, 666 Fifth Avenue, New York, NY 10103. |
93
Table of Contents
94
Table of Contents
95
Table of Contents
96
Table of Contents
97
Table of Contents
Common Stock | ||||||||||||||||||||
Common Stock Beneficially | Number of Shares | Beneficially Owned | ||||||||||||||||||
Owned Before the Offering | Offered by Selling | After the Offering | ||||||||||||||||||
Selling security holder(1) | Number | Percent(2) | Shareholders(3) | Number(4) | Percent(2) | |||||||||||||||
Georgios Koutsolioutsos(5) | 21,638,161 | (6)(7)(9) | 74.39 | % | 9,037,000 | 13,828,161 | 61.8 | % | ||||||||||||
Alexios Komninos(5) | 15,753,378 | (6)(9) | 67.78 | % | 1,183,417 | 9,372,461 | 41.9 | % | ||||||||||||
Ioannis Tsigkounakis(5) | 15,272,877 | (6)(9) | 67.10 | % | 537,916 | 9,372,461 | 41.9 | % | ||||||||||||
United Capital Investments Corp.(9)(10) | 19,159,295 | (6)(8)(9) | 76.07 | % | 4,331,603 | 11,657,211 | 50.3 | % | ||||||||||||
Atrion Shipholding S.A.(9)(10) | 17,874,544 | (6)(9) | 73.37 | % | 4,331,602 | 10,372,461 | 46.4 | % | ||||||||||||
Plaza Shipholding Corp.(9)(10) | 18,008,138 | (6)(8)(9) | 73.91 | % | 4,331,602 | 10,506,054 | 47.0 | % | ||||||||||||
Comet Shipholding Inc.(9)(10) | 17,953,885 | (6) | 73.45 | % | 4,331,602 | 10,451,802 | 46.7 | % |
* | Less than 1%. | |
(1) | Unless otherwise indicated, the business address of each of the shareholders is 1-3 Patriarchou Grigoriou, 166 74 Glyfada, Athens, Greece. | |
(2) | Based on 22,361,227 shares of our common stock issued and outstanding as of the date of this prospectus. For purposes of calculating the percentage ownership, any shares that each selling security holder has the right to acquire within 60 days under warrants or options have been included in the total number of shares outstanding for that person, in accordance with Rule 13d-3 under the Exchange Act. | |
(3) | Includes shares held in escrow for a period of 12 months following the vessel acquisition. Does not include shares beneficially owned by other selling security holders listed herein, which shares are being offered for sale by such selling security holder. | |
(4) | Assumes that the selling security holders sell all of their shares of common stock beneficially owned by each selling security holder, as well as each other selling security holder that is a party to the voting agreement and that is listed as a selling security holder and offered hereby. | |
(5) | 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. | |
(6) | 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. |
98
Table of Contents
(7) | Includes 38,700 shares of cur common stock purchased on August 29, 2008, as to which Mr. Koutsolioutsos has sole voting power. | |
(8) | 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. | |
(9) | 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) 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 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., is c/o 11 Poseidonos Avenue, 16777 Elliniko, Athens, Greece, Attn: Evan Breibart. | |
(10) | 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. |
• | United Capital Investments Corp. is controlled by Victor Restis. | ||
• | Atrion Shipholdings S.A. is controlled by Bella Restis. | ||
• | Plaza Shipholding Corp. is controlled by Katia Restis. | ||
• | Comet Shipholding Inc. is controlled by Claudia Restis. |
• | ordinary brokerage transactions and transactions in which the broker-dealer solicits investors; | ||
• | block trades in which the broker-dealer will attempt to sell the shares as agent but may position and resell a portion of the block as principal to facilitate the transaction; |
99
Table of Contents
• | purchases by a broker-dealer as principal and resale by the broker-dealer for its account; | ||
• | an exchange distribution in accordance with the rules of the applicable exchange; | ||
• | privately negotiated transactions; | ||
• | to cover short sales made after the date that this registration statement is declared effective by SEC; | ||
• | broker-dealers may agree with the selling security holders to sell a specified number of such shares at a stipulated price per share; | ||
• | a combination of any such methods of sale; and | ||
• | any other method permitted pursuant to applicable law. |
100
Table of Contents
101
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. |
102
Table of Contents
103
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; |
104
Table of Contents
• | 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. |
105
Table of Contents
106
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 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. |
107
Table of Contents
108
Table of Contents
109
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. |
110
Table of Contents
SEC registration fee(1) | $ | — | ||
Printing expenses | $ | 115,000 | ||
Legal fees and expenses | $ | 50,000 | ||
Accounting fees and expenses | $ | 85,000 | ||
Miscellaneous | $ | 1,500 | ||
Total | $ | 251,500 | ||
(1) | Previously paid in connection with the filing of the original registration statements on Form F-1. |
111
Table of Contents
112
Table of Contents
Page | ||
Consolidated Financial Statements of Seanergy Maritime Holdings Corp. (successor to Seanergy Maritime Corp.) and subsidiaries | ||
F-2 | ||
F-3 | ||
F-4 | ||
F-5 | ||
F-6 | ||
F-7 | ||
F-8 | ||
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 | ||
Unaudited Combined Interim Financial Statements: | ||
F-60 | ||
F-61 | ||
F-62 | ||
F-63 | ||
F-64 |
F-1
Table of Contents
of Seanergy Maritime Holdings Corp. (successor to Seanergy Maritime Corp.)
Athens, Greece
March 27, 2009
F-2
Table of Contents
Seanergy Maritime Corp.
Weinberg & Company, P.A.
Boca Raton, Florida
March 12, 2008
F-3
Table of Contents
subsidiaries
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
Notes | 2008 | 2007 | ||||||||||
ASSETS | ||||||||||||
Current assets: | ||||||||||||
Cash and cash equivalents | 6 | 27,543 | 2,211 | |||||||||
Money market funds — held in trust | 6 | — | 232,923 | |||||||||
Advances (trade) to related party | 7 | 577 | — | |||||||||
Inventories | 872 | — | ||||||||||
Prepaid insurance expenses | 574 | 79 | ||||||||||
Prepaid expenses and other current assets — related parties | 4 | 248 | — | |||||||||
Total current assets | 29,814 | 235,213 | ||||||||||
Fixed assets: | ||||||||||||
Vessels, net | 8 | 345,622 | — | |||||||||
Office equipment, net | 8 | 9 | — | |||||||||
Total fixed assets | 345,631 | — | ||||||||||
Other assets | ||||||||||||
Deferred finance charges | 9 | 2,757 | — | |||||||||
TOTAL ASSETS | 378,202 | 235,213 | ||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||
Current liabilities: | ||||||||||||
Current portion of long-term debt | 12 | 27,750 | — | |||||||||
Trade accounts and other payables | 674 | 588 | ||||||||||
Due to underwriters | 13 | 419 | 5,407 | |||||||||
Accrued expenses | 541 | — | ||||||||||
Accrued interest | 166 | — | ||||||||||
Accrued charges on convertible promissory note due to shareholders | 11 | 420 | — | |||||||||
Deferred revenue — related party | 10 | 3,029 | — | |||||||||
Total current liabilities | 32,999 | 5,995 | ||||||||||
Long-term debt, net of current portion | 12 | 184,595 | — | |||||||||
Convertible promissory note due to shareholders | 11 | 29,043 | — | |||||||||
Total liabilities | 246,637 | 5,995 | ||||||||||
Common stock subject to possible redemption — 8,084,999 shares at $10.00 per share | 13 | — | 80,849 | |||||||||
Consolidated shareholders’ equity: | ||||||||||||
Preferred stock, $0.0001 par value; authorized — 1,000,000 shares; issued — none | 13 | — | — | |||||||||
Common stock, $0.0001 par value; authorized shares -89,000,000; issued and outstanding (2008: 22,361,227 shares; 2007: 28,600,000 shares, inclusive of 8,084,999 shares subject to possible redemption) | 13 | 2 | 3 | |||||||||
Additional paid-in capital | 13 | 166,361 | 146,925 | |||||||||
Retained earnings (accumulated deficit) | (34,798 | ) | 1,441 | |||||||||
Total consolidated shareholders’ equity | 131,565 | 148,369 | ||||||||||
Commitments and contingencies | 16 | — | — | |||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | 378,202 | 235,213 | ||||||||||
F-4
Table of Contents
subsidiaries
For the years ended December 31, 2008 and 2007 and for the period from August 15,
2006 (Inception) to December 31, 2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
Year ended | Year ended | August 15, 2006 to | ||||||||||||||
Notes | December 31, 2008 | December 31, 2007 | December 31, 2006 | |||||||||||||
Revenues: | ||||||||||||||||
Vessel revenue — related party | 35,333 | — | — | |||||||||||||
Commissions — related party | 3 | (880 | ) | — | — | |||||||||||
Vessel revenue — related party, net | 17 | 34,453 | — | — | ||||||||||||
Expenses: | ||||||||||||||||
Direct voyage expenses | 18 | (151 | ) | — | — | |||||||||||
Vessel operating expenses | 19 | (3,180 | ) | — | — | |||||||||||
Voyage expenses — related party | 3 | (440 | ) | — | — | |||||||||||
Management fees — related party | 3 | (388 | ) | — | — | |||||||||||
General and administration expenses | 20 | (1,840 | ) | (445 | ) | (5 | ) | |||||||||
General and administration expenses — related party | 21 | (430 | ) | — | — | |||||||||||
Depreciation | 8 | (9,929 | ) | — | — | |||||||||||
Goodwill impairment loss | 5 | (44,795 | ) | — | — | |||||||||||
Vessels’ impairment loss | 8 | (4,530 | ) | — | — | |||||||||||
Operating (loss) | (31,230 | ) | (445 | ) | (5 | ) | ||||||||||
Other expenses: | ||||||||||||||||
Interest and finance costs | 22 | (3,895 | ) | (45 | ) | — | ||||||||||
Interest and finance costs — shareholders | 9,11 | (182 | ) | (13 | ) | — | ||||||||||
Interest income — money market funds | 3,361 | 1,948 | 1 | |||||||||||||
Foreign currency exchange gains (losses), net | ||||||||||||||||
(39 | ) | — | — | |||||||||||||
(755 | ) | 1,890 | 1 | |||||||||||||
Net (loss) income | (31,985 | ) | 1,445 | (4 | ) | |||||||||||
Net (loss) income per common share | ||||||||||||||||
Basic | 15 | (1.21 | ) | 0.12 | (0.00 | ) | ||||||||||
Diluted | 15 | (1.21 | ) | 0.10 | (0.00 | ) | ||||||||||
Weighted average common shares outstanding | ||||||||||||||||
Basic | 15 | 26,452,291 | 11,754,095 | 7,264,893 | ||||||||||||
Diluted | 15 | 26,452,291 | 15,036,283 | 7,264,893 | ||||||||||||
F-5
Table of Contents
subsidiaries
For the years ended December 31, 2008 and 2007 and for the period from August 15,
2006 (Inception) to December 31, 2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
Common | Additional | Retained earnings | Total | |||||||||||||||||
Stock # of | Par | paid-in | (Accumulated | shareholders’ | ||||||||||||||||
Shares | value | capital | deficit) | equity | ||||||||||||||||
Balance, August 15, 2006 (Inception) | — | — | — | — | — | |||||||||||||||
Sale of shares to founding shareholders at $0.0034 per share | 7,264,893 | 1 | 24 | — | 25 | |||||||||||||||
Net loss for the period from August 15, 2006 (Inception) to December 31, 2006 | — | — | — | (4 | ) | (4 | ) | |||||||||||||
Balance December 31, 2006 | 7,264,893 | 1 | 24 | (4 | ) | 21 | ||||||||||||||
Shares surrendered and cancelled | (1,764,893 | ) | — | — | — | — | ||||||||||||||
Sales of shares and warrants in private placement and public offering, net of offering costs of $18,063 | 23,100,000 | 2 | 227,350 | — | 227,352 | |||||||||||||||
Capital contributed by founding shareholders | — | — | 400 | — | 400 | |||||||||||||||
Shares reclassified to “Common stock subject to mandatory redemption” | — | — | (80,849 | ) | — | (80,849 | ) | |||||||||||||
Net income for the year ended December 31, 2007 | — | — | — | 1,445 | 1,445 | |||||||||||||||
Balance, December 31, 2007 | 28,600,000 | 3 | 146,925 | 1,441 | 148,369 | |||||||||||||||
Net (loss) for the year ended December 31, 2008 | — | — | — | (31,985 | ) | (31,985 | ) | |||||||||||||
Dividends paid (Note 14) | — | — | — | (4,254 | ) | (4,254 | ) | |||||||||||||
Reclassification of common stock no longer subject to redemption (Note 13) | (6,370,773 | ) | — | 17,144 | — | 17,144 | ||||||||||||||
Reversal of underwriter fees forfeited to redeeming shareholders (Note 13) | — | — | 1,433 | — | 1,433 | |||||||||||||||
Liquidation and dissolution common stock exchange (Note 25) | — | (1 | ) | 1 | — | — | ||||||||||||||
Warrants exercised (Note 13) | 132,000 | — | 858 | — | 858 | |||||||||||||||
Balance December 31, 2008 | 22,361,227 | 2 | 166,361 | (34,798 | ) | 131,565 | ||||||||||||||
F-6
Table of Contents
For the years ended December 31, 2008 and 2007 and for the period from August 15, 2006 (Inception) to December 31,
2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
Period from August | ||||||||||||
15, 2006 (inception) | ||||||||||||
Year ended | Year ended | to December 31, | ||||||||||
December 31, 2008 | December 31, 2007 | 2006 | ||||||||||
Cash flows from operating activities: | ||||||||||||
Net (loss) income | (31,985 | ) | 1,445 | (4 | ) | |||||||
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities: | ||||||||||||
Impairment of goodwill | 44,795 | — | — | |||||||||
Impairment of vessels | 4,530 | — | — | |||||||||
Depreciation | 9,929 | — | — | |||||||||
Amortization of deferred finance charges | 224 | — | — | |||||||||
Changes in operating assets and liabilities: | ||||||||||||
(Increase) decrease in — Advances (trade) to related party | (577 | ) | — | — | ||||||||
Inventories | (872 | ) | — | — | ||||||||
Prepaid insurance expenses | (495 | ) | (60 | ) | (20 | ) | ||||||
Prepaid expenses and other current assets — related parties | (248 | ) | — | — | ||||||||
Trade accounts and other payables | 86 | 155 | 3 | |||||||||
Due to underwriters | (3,555 | ) | 46 | — | ||||||||
Accrued expenses | 541 | — | — | |||||||||
Accrued interest on convertible note due to shareholders | 132 | (1 | ) | 1 | ||||||||
Accrued interest | 166 | — | — | |||||||||
Deferred revenue — related party | 3,029 | — | — | |||||||||
Net cash (used in) provided by operating activities | 25,700 | 1,585 | (20 | ) | ||||||||
Cash flows from investing activities: | ||||||||||||
Acquisition of business, net of cash acquired of $NIL | (375,833 | ) | — | — | ||||||||
Increase in trust account from interest earned on funds held in trust | — | (1,923 | ) | — | ||||||||
Funds placed in (used from) trust account from offerings | 232,923 | (231,000 | ) | — | ||||||||
Additions to office furniture and equipment | (9 | ) | — | — | ||||||||
Net cash used in investing activities | (142,919 | ) | (232,923 | ) | — | |||||||
Cash flows from financing activities: | ||||||||||||
Proceeds from initial sale of common stock | — | — | 25 | |||||||||
Gross proceeds from private placement | — | 14,415 | — | |||||||||
Gross proceeds from public offering | — | 231,000 | — | |||||||||
Payment of offering costs | — | (11,796 | ) | (75 | ) | |||||||
Redemption of common shares | (63,705 | ) | — | — | ||||||||
Proceeds from warrants exercised | 858 | |||||||||||
Proceeds from long term debt and revolving facility | 219,845 | — | — | |||||||||
Repayment of long term debt | (7,500 | ) | — | — | ||||||||
Dividends paid | (4,254 | ) | — | — | ||||||||
Proceeds from shareholders’ loans | — | — | 350 | |||||||||
Repayment of shareholders loans | — | (451 | ) | — | ||||||||
Advances from shareholders, net | — | 25 | 76 | |||||||||
Deferred finance charges | (2,693 | ) | — | — | ||||||||
Net cash provided by financing activities | 142,551 | 233,193 | 376 | |||||||||
Net increase in cash | 25,332 | 1,855 | 356 | |||||||||
Cash at beginning of period | 2,211 | 356 | — | |||||||||
Cash at end of period | 27,543 | 2,211 | 356 | |||||||||
Cash paid for: | ||||||||||||
Interest | 3,402 | 14 | — | |||||||||
Income taxes (U.S. source income taxes) | — | — | — | |||||||||
Supplemental disclosure of non-cash financing activities: | ||||||||||||
Capital contributed by founding shareholders in the form of legal fees paid | — | 400 | — | |||||||||
Increase in accrued offering costs and placement fees | — | 5,610 | 181 | |||||||||
Amount of forfeited underwriters’ fee | 1,433 | — | — | |||||||||
Shareholder advances converted to notes payable | — | 101 | — | |||||||||
Common stock subject to possible redemption | — | 80,849 | — | |||||||||
Par value of common stock surrendered and cancelled | — | 176 | — | |||||||||
Issuance of $28,250 convertible promissory note due to shareholders (fair value at issue) | 29,043 | — | — | |||||||||
Arrangement fee on convertible promissory note due to shareholders | 288 | — | — | |||||||||
Common stock no longer subject to redemption | 17,144 | — | — | |||||||||
F-7
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
F-8
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
Remaining | ||||||||||||||||
estimated useful | Dead weight | |||||||||||||||
Seller | Jurisdiction | Vessel | Built | life | Flag | ton (dwt) | ||||||||||
Valdis Marine Corp. | Marshall Islands | African Oryx | 1997 | 14 years | Bahamas | 24,110 | ||||||||||
Goldie Navigation Ltd. | Marshall Islands | African Zebra | 1985 | 2 years | Bahamas | 38,623 | ||||||||||
Kalistos Maritime S.A. | Marshall Islands | Davakis G | 2008 | 24 years | Bahamas | 54,051 | ||||||||||
Kalithea Maritime S.A. | Marshall Islands | Delos Ranger | 2008 | 25 years | Bahamas | 54,051 | ||||||||||
Pavey Services Ltd. | British Virgin Islands | Bremen Max | 1993 | 9 years | Isle of Man | 73,503 | ||||||||||
Shoreline Universal Ltd. | British Virgin Islands | Hamburg Max | 1994 | 10 years | Isle of Man | 72,338 |
F-9
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
Country of | Date of | |||||||
Company | Incorporation | Incorporation | Vessel name | Date of Delivery | ||||
Seanergy Management Corp. | Marshall Islands | May 9 , 2008 | N/A | N/A | ||||
Amazons Management Inc. | Marshall Islands | April 21 , 2008 | Davakis G. | August 28, 2008 | ||||
Lagoon Shipholding Ltd. | Marshall Islands | April 21, 2008 | Delos Ranger | August 28, 2008 | ||||
Cynthera Navigation Ltd. | Marshall Islands | March 18, 2008 | African Oryx | August 28, 2008 | ||||
Martinique International Corp. | British Virgin Islands | May 14, 2008 | Bremen Max. | September 11, 2008 | ||||
Harbour Business International Corp. | British Virgin Islands | April 1, 2008 | Hamburg Max. | September 25, 2008 | ||||
Waldeck Maritime Co. | Marshall Islands | April 21, 2008 | African Zebra | September 25, 2008 |
F-10
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
F-11
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
F-12
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
F-13
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
F-14
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
F-15
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
F-16
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
• | The Master Agreement to purchase an aggregate of six dry bulk vessels from companies affiliated with certain members of the Restis family, for an aggregate purchase price of $404,876 including direct transaction costs plus contingent consideration (see Note 5). | |
• | A management agreement concluded with EST for the provision of technical management services relating to vessels for an initial period of two years from the date of signing. | |
• | A brokerage agreement was concluded with Safbulk, for the provision of chartering services for an initial period of two years from the date of signing. |
F-17
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
F-18
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
2008 | 2007 | |||||||
Prepaid commission on hire (SAMC) — (see Note 3(b)) | 68 | — | ||||||
Office rental deposit (Waterfront SA — (see Note 3(d)) | 180 | — | ||||||
248 | — | |||||||
Cash paid | $ | 367,031 | ||
Convertible promissory note — related party (Note 11) | $ | 29,043 | ||
Direct transaction costs | $ | 8,802 | ||
Aggregate acquisition cost | $ | 404,876 | ||
Less: Fair value of assets acquired — Vessels | $ | 360,081 | ||
Goodwill on acquisition | $ | 44,795 | ||
F-19
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
Balance beginning of year | ||||
Goodwill acquired on August 28, 2008 | 44,795 | |||
Impairment loss | (44,795 | ) | ||
Balance end of year | — | |||
2008 | 2007 | |||||||
Cash at bank | 9,011 | 710 | ||||||
Term deposits | 18,532 | 1,501 | ||||||
27,543 | 2,211 | |||||||
F-20
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
Office furniture | ||||||||||||
Cost: | Vessel Cost | and fittings | Total Value | |||||||||
Balance beginning of period | — | — | — | |||||||||
- Additions | — | — | — | |||||||||
Balance, December 31, 2007 | — | — | — | |||||||||
- Additions (Note 5) | 360,081 | 9 | 360,090 | |||||||||
- Impairment charge | (4,530 | ) | — | (4,530 | ) | |||||||
Balance December 31, 2008 | 355,551 | 9 | 355,560 | |||||||||
Accumulated depreciation: | ||||||||||||
Balance beginning of period | — | — | — | |||||||||
- Depreciation charge for the year | — | — | — | |||||||||
Balance, December 31, 2007 | — | — | — | |||||||||
- Depreciation charge for the year | (9,929 | ) | — | (9,929 | ) | |||||||
Balance December 31, 2008 | (9,929 | ) | — | (9,929 | ) | |||||||
Net book value December 31, 2008 | 345,622 | 9 | 345,631 | |||||||||
Net book value December 31, 2007 | — | — | — | |||||||||
Net book value January 1, 2007 | — | — | — | |||||||||
F-21
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
2008 | 2007 | |||||||
Arrangement fee convertible promissory note, net of amortization (Note 11) | 238 | — | ||||||
Long term debt issuance costs, net of amortization (Note 12) | 2,519 | — | ||||||
2,757 | — | |||||||
F-22
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
Borrower(s) | 2008 | 2007 | ||||||||||
(a | ) | Reducing revolving credit facility | 54,845 | — | ||||||||
(b | ) | Term facility | 157,500 | — | ||||||||
Total | 212,345 | — | ||||||||||
Less- current portion | (27,750 | ) | — | |||||||||
Long-term portion | 184,595 | — | ||||||||||
F-23
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
Borrower(s) | Vessel name | 2008 | 2007 | |||||||||||||
(a | ) | Amazons Management Inc. | Davakis G. | 35,175 | — | |||||||||||
(b | ) | Lagoon Shipholding Ltd. | Delos Ranger | 35,175 | — | |||||||||||
(c | ) | Cynthera Navigation | African Oryx | 17,659 | — | |||||||||||
(d | ) | Martinique International Corp. | Bremen Max | 27,491 | — | |||||||||||
(e | ) | Harbour Business International Corp. | Hamburg Max | 28,636 | — | |||||||||||
(f | ) | Waldeck Maritime Co. | African Zebra | 13,364 | — | |||||||||||
Total | 157,500 | — | ||||||||||||||
Less- current portion | (27,750 | ) | — | |||||||||||||
Long-term portion | 129,750 | — | ||||||||||||||
Reducing revolving | ||||||||||||
Term Facility | credit facility | Total | ||||||||||
2009 | 27,750 | — | 27,750 | |||||||||
2010 | 18,950 | — | 18,950 | |||||||||
2011 | 12,800 | 6,845 | 19,645 | |||||||||
2012 | 12,800 | 12,000 | 24,800 | |||||||||
2013 | 12,800 | 12,000 | 24,800 | |||||||||
Thereafter | 72,400 | 24,000 | 96,400 | |||||||||
157,500 | 54,845 | 212,345 | ||||||||||
F-24
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
• | not to borrow any money or permit such borrowings to continue other than by way of subordinated shareholders’ loan or enter into any agreement for deferred terms, other than in any customary supplier’s credit terms or any equipment lease or contract hire agreement other than in ordinary course of business; | |
• | no loans, advances or investments in, any person, firm, corporation or joint venture or to officer director, shareholder or customer or any such person; | |
• | not to assume, guarantee or otherwise undertake the liability of any person, firm, company; | |
• | not to authorize any capital commitments; | |
• | not to declare or pay dividends in any amount greater than 60% of the net cash flow of the Group as determined by the lender on the basis of the most recent annual audited financial statements provided, or repay any shareholder’s loans or make any distributions in excess of the above amount without the lenders prior written consent (see below for terms of waiver obtained on December 31, 2008); | |
• | not to change the Chief Executive Officer and/or Chairman of the corporate guarantor without the prior written consent of the lender; | |
• | not to assign, transfer, sell or otherwise or dispose vessels or any of the property, assets or rights without prior written consent of the lender (see also Note 14); | |
• | to ensure that the members of the Restis and Koutsolioutsos families (or companies affiliated with them) own at all times an aggregate of at least 10% of the issued share capital of the corporate guarantor; | |
• | no change of control in either the corporate guarantor without the written consent of the lender; |
F-25
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
• | not to engage in any business other than the operation of the vessels without the prior written consent of the lender; | |
• | Security margin clause: the aggregate market values of the vessels and the value of any additional security shall not be less than (or at least) 135% of the aggregate of the outstanding revolving credit and term facilities and any amount available for drawing under the revolving facility, less the aggregate amount of all deposits maintained. A waiver dated December 31, 2008 has been received for the period that the vessels continue to be under their current charter agreements (see Note 3(b)). The waiver also stipulates that dividends will not be declared and/or any shareholders’ loans repaid without the prior written consent of Marfin Egnatia Bank S.A. |
• | ratio of financial indebtedness to earnings, before interest, taxes, depreciation and amortization (EBITDA) shall be less than 6.5:1 (financial indebtedness or Net Debt are defined as the sum of all outstanding debt facilities minus cash and cash equivalents). The covenant is to be tested quarterly on a LTM basis (the “last twelve months”). The calculation of the covenant is not applicable for the quarter ended December 31, 2008. | |
• | the ratio of LTM (“last twelve months”) EBITDA to Net Interest Expense shall not be less than 2:1. The covenant is to be tested quarterly on a LTM basis. The calculation of the covenant is not applicable for the quarter ended December 31, 2008. | |
• | the ratio of total liabilities to total assets shall not exceed 0.70:1; | |
• | unrestricted cash deposits, other than in the favour of the lender shall not be less than 2.5% of the financial indebtedness. | |
• | average quarterly unrestricted cash deposits, other than in the favour of the lender shall not be less than 5% of the financial indebtedness. |
F-26
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
(i) | subject to certain limited exceptions, none of the warrants are transferable or saleable until after Seanergy Maritime Corp. completes a business combination; | |
(ii) | the warrants are not subject to redemption if held by the initial holders thereof; and | |
(iii) | the warrants may be exercised on a cashless basis if held by the initial holders thereof by surrendering these warrants for that number of shares of common stock equal to the quotient obtained by dividing the product of the number of shares of common stock underlying the warrants, multiplied by the difference between the warrant price and fair value. The fair value is defined to mean the average reported last sales price of common stock for the 10 trading days ending on the third business day prior to the date on which notice of exercise is received. A portion of the proceeds from the sale of these insider warrants has been added to the proceeds from the public offering held in the Trust Account pending the completion of the Company’s initial business combination, with the balance held outside the Trust Account to be used for working capital purposes. No placement fees were payable on the warrants sold in |
F-27
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
the Private Placement. The sale of the warrants to executive officers did not result in the recognition of any stock-based compensation expense because they were sold at approximate fair market value. |
• | in whole and not in part, | |
• | at a price of $0.10 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 stock equals or exceeds $14.25 per share for any 20 trading days within a 30 trading day period ending three business days prior to the notice of redemption to the warrant holders. |
F-28
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
2008 | 2007 | 2006 | ||||||||||
Basic: | ||||||||||||
Net (loss) income | $ | (31,985 | ) | $ | 1,445 | $ | (4 | ) | ||||
Weighted average common shares outstanding | 26,452,291 | 11,754,095 | 7,264,893 | |||||||||
Net income (loss) per common share-basic | $ | (1.21 | ) | $ | 0.12 | $ | (0.00 | ) | ||||
Diluted: | ||||||||||||
Net (loss)income | $ | (31,985 | ) | $ | 1,445 | $ | (4 | ) | ||||
Weighted average common shares outstanding | 26,452,291 | 11,754,095 | 7,264,893 | |||||||||
Effect of dilutive warrants | — | 3,282,188 | — | |||||||||
Diluted weighted average common shares outstanding | 26,452,291 | 15,036,283 | 7,264,893 | |||||||||
Net income (loss) per common share-diluted | $ | (1.21 | ) | $ | 0.10 | $ | (0.00 | ) | ||||
F-29
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
Private warrants | 16,016,667 | |||
Public warrants | 22,968,000 | |||
Underwriters purchase options — common shares | 1,000,000 | |||
Underwriters purchase options — warrants | 1,000,000 | |||
Convertible note — to related party | 2,260,000 | |||
Contingently-issuable shares — earn-out (Note 5) | 4,308,075 | |||
Total | 47,552,742 | |||
Rental commitments | ||||
2009 | 666 | |||
2010 | 682 | |||
2011 | 700 | |||
Total | 2,048 | |||
Rental receipts | ||||
2009 | 78,490 | |||
F-30
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
2008 | 2007 | 2006 | ||||||||||
Bunkers | 107 | — | — | |||||||||
Port expenses | 44 | — | — | |||||||||
Total | 151 | — | — | |||||||||
2008 | 2007 | 2006 | ||||||||||
Crew wages and related costs | 1,734 | — | — | |||||||||
Chemicals and lubricants | 591 | — | — | |||||||||
Repairs and maintenance | 449 | — | — | |||||||||
Insurance | 300 | — | — | |||||||||
Miscellaneous expenses | 106 | — | — | |||||||||
Total | 3,180 | — | — | |||||||||
2008 | 2007 | 2006 | ||||||||||
Auditors’ and accountants’ fees | 695 | — | — | |||||||||
Legal expenses | 432 | — | — | |||||||||
D&O Insurance | 96 | 25 | — | |||||||||
Subscriptions | 38 | — | — | |||||||||
Transportation expenses | 37 | — | — | |||||||||
Professional fees | 371 | 357 | — | |||||||||
Other | 171 | 63 | 5 | |||||||||
Total | 1,840 | 445 | 5 | |||||||||
2008 | 2007 | 2006 | ||||||||||
Office rental (Note 3(d)) | 88 | — | — | |||||||||
Consulting fees (Note 3(e)) | 27 | — | — | |||||||||
Salaries (Note 3(g)) | 139 | — | — | |||||||||
Administrative fee (Note 3(a)) | 21 | — | — | |||||||||
BoD remuneration (Note 3(g)) | 155 | — | — | |||||||||
Total | 430 | — | — | |||||||||
F-31
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
2008 | 2007 | 2006 | ||||||||||
Interest on long-term debt | 2,768 | — | — | |||||||||
Interest on revolving credit facility | 799 | |||||||||||
Amortization of debt issuance costs | 174 | — | — | |||||||||
Commitment fee on un-drawn revolving credit facility | 39 | — | — | |||||||||
Other | 115 | 45 | — | |||||||||
Total | 3,895 | 45 | — | |||||||||
F-32
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
F-33
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
2008 | 2007 | |||||||||||||||
Carrying value | Fair value | Carrying value | Fair value | |||||||||||||
Financial assets | ||||||||||||||||
Cash and cash equivalents | 27,543 | 27,543 | 2,211 | 2,211 | ||||||||||||
Money market funds — held in trust | — | — | 232,923 | 232,923 | ||||||||||||
Advances (trade) to related party | 577 | 577 | — | — | ||||||||||||
Prepaid insurance expenses | 574 | 574 | 79 | 79 | ||||||||||||
Prepaid expenses and other current assets — related parties | 248 | 248 | — | — | ||||||||||||
Financial liabilities: | ||||||||||||||||
Long-term debt | 212,345 | 212,345 | — | — | ||||||||||||
Convertible promissory note due to shareholders | 29,043 | 28,453 | — | — | ||||||||||||
Trade accounts and other payables | 674 | 674 | �� | 588 | 588 | |||||||||||
Due to underwriters | 419 | 419 | 5,407 | 5,047 | ||||||||||||
Accrued expenses | 541 | 541 | — | — | ||||||||||||
Accrued interest | 166 | 166 | — | — | ||||||||||||
Deferred revenue — related party | 3,029 | 3,029 | — | — |
• | Cash and cash equivalents, money market funds — held in trust, advances (trade) to related party, prepaid insurance expenses, prepaid expenses and other current assets — related parties, trade accounts and other payables, due to underwriters, accrued expenses, accrued interest and deferred revenue — related party: The carrying amounts approximate fair value because of the short maturity of these instruments. | |
• | Convertible promissory note: The fair value is determined by a trinomial Tree approach that takes a single volatility as an input and takes into account the interest rate curve of the currency of the convertible note, the credit spread of the Company, the stock volatility, as well as any dividends paid by the Company, resulting in an imputed interest rate of 1.38% | |
• | Long-term debt: The carrying value approximates the fair market value as the long-term debt bears interest at floating interest rates. |
F-34
Table of Contents
Notes to the Consolidated Financial Statements
December 31, 2008 and 2007
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
F-35
Table of Contents
June 16, 2008, except as to Note 20(i), which is as of July 25, 2008
F-36
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
December 31, 2007 and December 31, 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.
December 31, 2007 and 2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
Country of | Vessel Name or Hull | |||||
Vessel-owning Company | Incorporation | Date of Incorporation | 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.
December 31, 2007 and 2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
F-42
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
December 31, 2007 and 2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
F-43
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
December 31, 2007 and 2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
F-44
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
December 31, 2007 and 2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
F-45
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
December 31, 2007 and 2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
F-46
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
December 31, 2007 and 2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
F-47
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
December 31, 2007 and 2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
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 | ||||||||||
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 | ||||||||||
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 | ||||||||||
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-48
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
December 31, 2007 and 2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
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-49
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
December 31, 2007 and 2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
2007 | 2006 | |||||||
Lubricants | 223 | 209 | ||||||
Other | — | 3 | ||||||
223 | 212 | |||||||
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 | |||||||
2007 | 2006 | |||||||
On demand | 21 | 506 | ||||||
Term deposits | — | 940 | ||||||
21 | 1,446 | |||||||
F-50
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
December 31, 2007 and 2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
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 | — |
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-51
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
December 31, 2007 and 2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
F-52
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
December 31, 2007 and 2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
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 |
2007 | 2006 | |||||||
Suppliers | 883 | 350 | ||||||
Insurance agents | 167 | 125 | ||||||
Agents | 16 | — | ||||||
Other | 114 | 129 | ||||||
1,180 | 604 | |||||||
2007 | 2006 | |||||||
Masters’ accounts | 225 | 179 | ||||||
Expenses for vessels | 784 | 120 | ||||||
Charterers’ accounts | 51 | 35 | ||||||
Other | 38 | 18 | ||||||
1,098 | 352 | |||||||
F-53
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
December 31, 2007 and 2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
Charterer | 2007 | 2006 | ||||||
B | 50 | % | 100 | % | ||||
E | 43 | % | — |
Charterer | 2007 | 2006 | 2005 | |||||||||
A — related party (Note 19) | — | 38 | % | 37 | % | |||||||
B | 33 | % | 37 | % | 43 | % | ||||||
C | 25 | % | — | — | ||||||||
D | — | 17 | % | — | ||||||||
E | 28 | % | — | — |
F-54
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
December 31, 2007 and 2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
2007 | 2006 | |||||||
Up to 30 days | 928 | 243 | ||||||
Past due 31 — 120 days | — | 100 | ||||||
Over 120 days | 660 | 660 | ||||||
1,588 | 1,003 | |||||||
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 |
F-55
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
December 31, 2007 and 2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
US | ||||
Dollars | ||||
2007 | ||||
Euro | 149 | |||
GBP, JPY, ZAR | 88 | |||
2006 | ||||
Euro | 104 | |||
GBP, JPY, ZAR | 89 |
F-56
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
December 31, 2007 and 2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
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 | ) |
F-57
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
December 31, 2007 and 2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
F-58
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
December 31, 2007 and 2006
(In thousands of US Dollars, except for share and per share data, unless otherwise stated)
F-59
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-60
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-61
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-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
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-63
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
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-64
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
June 30, 2008 and December 31, 2007
(In Thousands of US dollars)
F-65
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
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 | |||||||
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 | ||||||
F-66
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
June 30, 2008 and December 31, 2007
(In Thousands of US dollars)
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 | ||||||||||||
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 | |||||||
F-67
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
June 30, 2008 and December 31, 2007
(In Thousands of US dollars)
June 30, 2008 | December 31, 2007 | |||||||
On demand | 61 | 21 | ||||||
Term deposits | 4,100 | — | ||||||
4,161 | 21 | |||||||
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 | ||||||
F-68
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
June 30, 2008 and December 31, 2007
(In Thousands of US dollars)
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-69
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
June 30, 2008 and December 31, 2007
(In Thousands of US dollars)
F-70
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
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-71
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
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-72
Table of Contents
Valdis Marine Corp., Kalistos Maritime S.A. and Kalithea Maritime S.A.
June 30, 2008 and December 31, 2007
(In Thousands of US dollars)
F-73
Table of Contents
II-1
Table of Contents
II-2
Table of Contents
Exhibit No. | Description | |
3.1 | Form of Amended and Restated Articles of Incorporation++ | |
3.2 | Form of Amended and Restated By-laws++ | |
4.1 | Specimen Common Stock Certificate+++ | |
4.2 | Specimen Public Warrant Certificate+++ | |
4.3 | Specimen Private Warrant Certificate+++ | |
4.4 | Form of Warrant Agreement between Continental Stock Transfer & Trust Company and the Registrant+++++ | |
5.1 | Opinion of Reeder & Simpson, P.C., Marshall Islands counsel to the Registrant+++ | |
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 of Convertible Unsecured Promissory Note++ | |
10.17 | Form of Plan of Dissolution and Liquidation++ | |
10.18 | Form of Stock Escrow Agreement+++++ | |
10.19 | Form of Joinder Agreement+++ | |
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) | |
24 | Power of Attorney (included on the signature page). |
+ | Incorporated by reference to the corresponding agreement in the Exhibit filed with Seanergy’s Form 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 on Form 6-K filed with the SEC on July 31, 2008. |
II-3
Table of Contents
+++ | Incorporated by reference to the corresponding agreement in the Exhibit filed with Seanergy’s Form F-1 filed with the SEC on January 15, 2009. | |
++++ | Incorporated by reference to the corresponding agreement in the Annex filed with Seanergy Maritime’s supplemental proxy statement on Form 6-K filed with the SEC on August 22, 2008. | |
+++++ | Incorporated by reference to the corresponding agreement in the Exhibit filed with Seanergy Maritime’s Form F-1 filed with the SEC on July 10, 2007. |
II-4
Table of Contents
II-5
Table of Contents
SEANERGY MARITIME HOLDINGS CORP. | ||||
By: | /s/Georgios Koutsolioutsos | |||
Georgios Koutsolioutsos, | ||||
Chairman of the Board of Directors | ||||
Signatures | Title | Date | ||
/s/Georgios Koutsolioutsos | Chairman of the Board of Directors | April 1, 2009 | ||
Georgios Koutsolioutsos | ||||
/s/Dale Ploughman | Chief Executive Officer and Director | April 1, 2009 | ||
Dale Ploughman | (Principal executive officer) | |||
/s/Christina Anagnostara | Chief Financial Officer (Principal | April 1, 2009 | ||
Christina Anagnostara | financial and accounting officer) | |||
/s/Ioannis Tsigkounakis | Secretary and Director | April 1, 2009 | ||
Ioannis Tsigkounakis | ||||
/s/Alexios Komninos | Director | April 1, 2009 | ||
Alexios Komninos | ||||
/s/Kostas Koutsoubelis | Director | April 1, 2009 | ||
Kostas Koutsoubelis |
II-6
Table of Contents
Signatures | Title | Date | ||
/s/Elias M. Culucundis | Director | April 1, 2009 | ||
Elias M. Culucundis | ||||
/s/George Taniskidis | Director | April 1, 2009 | ||
George Taniskidis | ||||
/s/Kyriakos Dermatis | Director | April 1, 2009 | ||
Kyriakos Dermatis | ||||
/s/Alexander Papageorgiou | Director | April 1, 2009 | ||
Alexander Papageorgiou | ||||
/s/Dimitrios Panagiotopoulos | Director | April 1, 2009 | ||
Dimitrios Panagiotopoulos | ||||
/s/George Tsimpis | Director | April 1, 2009 | ||
George Tsimpis |
II-7
Table of Contents
Authorized U.S. Representative | ||||
/s/A. Jeffry Robinson | ||||
A. Jeffry Robinson | ||||
II-8