Long-term Debt | 7. Long-term Debt The amounts shown in the accompanying Consolidated Balance Sheets at December 31, 2022 and June 30, 2023, are analyzed as follows: Schedule of Long-Term Debt December 31, June 30, Vessel (Borrower) 2022 2023 (a) “Pyxis Malou” (Fourthone) $ 6,616 $ — (b) “Pyxis Theta” (Seventhone) 12,550 11,950 (c) “Pyxis Epsilon” (Eighthone) 14,900 14,300 (d) “Pyxis Karteria” (Tenthone) 11,800 15,050 (e) “Pyxis Lamda” (Eleventhone) 19,884 18,253 Total $ 65,750 $ 59,553 December 31, June 30, 2022 2023 Current portion $ 6,100 $ 5,776 Less: Current portion of deferred financing costs (271 ) (217 ) Current portion of long-term debt, net of deferred financing costs, current $ 5,829 $ 5,559 Long-term portion $ 59,650 $ 53,777 Less: Non-current portion of deferred financing costs (603 ) (391 ) Long-term debt, net of current portion and deferred financing costs, non-current $ 59,047 $ 53,386 (a)&(e) “Pyxis Malou” “Pyxis Lamda” On the same date, Fourthone drew down an amount of $ 7,320 7,320 24.8 6.4 0.75 Upon delivery of “Pyxis Lamda” 21,680 18,253 431.67 12,210 December 2026 The loan bears interest at SOFR plus a margin of 3.15 Standard loan covenants include, among others, a minimum liquidity and a minimum required Security Cover Ratio (“MSC”). The facility imposes certain customary covenants and restrictions with respect to, among other things, the borrower’s ability to distribute dividends, incur additional indebtedness, create liens, change its share capital, engage in mergers, or sell the vessel and a minimum collateral value to outstanding loan principal. Certain major covenants include, as defined in such agreements: Covenants: ● The borrower undertook to maintain minimum deposit with the bank of $ 750 500 ● The ratio of the corporate guarantor’s total liabilities (exclusive of the Promissory Note) to market adjusted total assets is not to exceed 75 34.4 40.6 ● MSC is to be at least 125 ● No change of control shall be made directly or indirectly in the ownership, beneficial ownership, control or management of any of the borrower and the corporate guarantor or any share therein or the vessels, as a result of which less than 100% of the shares and voting rights in each borrower are owned by the corporate guarantor or less than 25% of the shares and voting rights in the corporate guarantor will remain in the ultimate legal and beneficial ownership of the beneficial shareholders. PYXIS TANKERS INC. Notes to the Unaudited Interim Condensed Consolidated Financial Statements (Expressed in thousands of U.S. Dollars, except for share and per share data) 7. Long-term Debt: – Continued: (b) 15,250 11,293 11,950 300 9,250 July 2025 3.35 Standard loan covenants include, among others, a minimum liquidity and a MSC. The facility imposes certain customary covenants and restrictions with respect to, among other things, the borrower’s ability to distribute dividends, incur additional indebtedness, create liens, change its share capital, engage in mergers, or sell the vessel and a minimum collateral value to outstanding loan principal. Certain major covenants include, as defined in such agreement: Covenants: ● The borrower undertakes to maintain minimum deposit with the bank of $ 500 ● The ratio of the corporate guarantor’s total liabilities (exclusive of the Promissory Note) to market adjusted total assets is not to exceed 75 34.4 40.6 ● MSC is to be at least 125 ● No change shall be made directly or indirectly in the ownership, beneficial ownership, control or management of Seventhone or of the Company or any share therein or the “Pyxis Theta” (c) 14,300 300 11,000 March 2026 3.35 Standard loan covenants include, among others, a minimum liquidity and a MSC. The facility imposes certain customary covenants and restrictions with respect to, among other things, the borrower’s ability to distribute dividends, incur additional indebtedness, create liens, change its share capital, engage in mergers, or sell the vessel and a minimum collateral value to outstanding loan principal. Certain major covenants include, as defined in such agreement: ● The borrower undertakes to maintain minimum deposit with the bank of $ 500 ● The ratio of the corporate guarantor’s total liabilities (exclusive of the Promissory Note) to market adjusted total assets is not to exceed 75 34.4 40.6 ● MSC is to be at least 125 ● No change shall be made directly or indirectly in the ownership, beneficial ownership, control or management of Eighthone or of Pyxis or any share therein or the “Pyxis Epsilon” (d) 15,500 11,500 15,050 450,000 300,000 8,900 March 2028 Standard loan covenants of the Tenthone loan include, among others, a minimum liquidity and a MSC. Certain major covenants include, as defined in such agreement: ● The borrower undertakes to maintain minimum deposit with the bank of $ $ 900,000 500,000 ● The ratio of the corporate guarantor’s total liabilities (exclusive of the Promissory Note) to market adjusted total assets is not to exceed 75 34.4 40.6 ● MSC is to be at least 125 ● Minimum cash and cash equivalent shall not be less than the greater of (i) $ 2.0 million and (ii) 3 % of the total debt excluding any promissory note. PYXIS TANKERS INC. Notes to the Unaudited Interim Condensed Consolidated Financial Statements (Expressed in thousands of U.S. Dollars, except for share and per share data) 7. Long-term Debt: – Continued: Amounts presented in Restricted cash, current and non-current, in the Consolidated Balance Sheets are related to minimum cash and the retention account requirements imposed by the Company’s debt agreements. The annual principal payments required to be made after June 30, 2023, are as follows: Schedule of Principal Payments To June 30, Amount 2024 $ 5,777 2025 5,327 2026 24,377 2027 and thereafter 24,072 Total $ 59,553 Total interest expense on long-term debt and the Promissory Note for the six months ended June 30, 2022, and 2023, amounted to $ 1,686 2,661 4.30 8.17 As of June 30, 2023, the Company was in compliance with all of the loan covenants in its loan agreements and there was no amount available to be drawn down under the existing loan agreements. |