Long-term Debt | 7. Long-term Debt The amounts shown in the accompanying unaudited interim Consolidated Balance Sheets as at December 31, 2023 and June 30, 2024, are analyzed as follows: Schedule of Long-Term Debt December 31, June 30, Vessel (Borrower) 2023 2024 (a) “Pyxis Theta” (Seventhone) $ 11,350 $ 10,750 (b) “Pyxis Karteria” (Tenthone) 14,150 13,400 (c) “Pyxis Lamda” (Eleventhone) 17,390 16,527 (d) “Konkar Ormi” (Dryone Corp.) 18,600 17,800 (e) “Konkar Asteri” (Drytwo Corp.) — 14,200 (f) “Konkar Venture” (Drythree Corp.) — 16,500 Total $ 61,490 $ 89,177 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: December 31, June 30, 2023 2024 Current portion $ 5,777 $ 7,887 Less: Current portion of deferred financing costs (197 ) (250 ) Current portion of long-term debt, net of deferred financing costs, current $ 5,580 $ 7,637 Long-term portion $ 55,713 $ 81,290 Less: Non-current portion of deferred financing costs (343 ) (444 ) Long-term debt, net of current portion and deferred financing costs, non-current $ 55,370 $ 80,846 (a) 15,250 11,293 10,750 300 9,250 July 2025 2.40 3.35 Standard loan covenants include, among others, a minimum liquidity and a minimum 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 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 ● 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” (b) “Pyxis Karteria” 15,500 11,500 13,400 300,000 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 on average of $ $ 900 500 ● The ratio of the corporate guarantor’s total liabilities (exclusive of the Promissory Note) to market adjusted total assets is not to exceed 75 ● MSC is to be at least 130 ● Minimum cash and cash equivalent shall not be less than the greater of (i) $ 2,000 3 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: (c) “Pyxis Malou” “Pyxis Lamda” On the same date, Fourthone drew down an amount of $ 7,320 7,320 750 “Pyxis Lamda” Upon delivery of “Pyxis Lamda” 21,680 16,527 431.67 12,210 December 2026 3.15 2.40 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 agreements: Covenants: ● The borrower undertakes 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 ● 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. (d) “Konkar Ormi” “Konkar Ormi” 28,500 19,000 17,800 400 300 12,600 September 2028 2.35 ● The borrower undertakes to maintain minimum deposit with the bank of $ 800 65 ● The ratio of the corporate guarantor’s total liabilities (exclusive of the Promissory Note) to market adjusted total assets is not to exceed 75 ● MSC is to be at least 130 (e) “Konkar Asteri” 82,013 2015 26,625 14,500 14,200 300 8,500 February 2029 2.35 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: Covenants: ● The borrower undertakes to maintain minimum deposit with the bank of $ 350 ● The ratio of the corporate guarantor’s total liabilities (exclusive of the Promissory Note) to market adjusted total assets is not to exceed 75 ● 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. (f) “Konkar Venture” 16,500 16,500 315 10,200 June 2029 2.15 ● The borrower undertakes to maintain minimum deposit with the bank on average of $ 300 ● The ratio of the corporate guarantor’s total liabilities (exclusive of the Promissory Note) to market adjusted total assets is not to exceed 75 ● MSC is to be at least 130 ● Minimum cash and cash equivalent shall not be less than the greater of (i) $ 2,000 3 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, 2024, giving effect to the debt refinancing discussed in Note 7 and Note 16, are as follows: Schedule of Principal Payments To June 30, Amount 2025 $ 7,887 2026 7,787 2027 19,133 2028 14,660 2029 and thereafter 39,710 Total $ 89,177 Total interest expense on long-term debt and the Promissory Note for the six months ended June 30, 2023, and 2024, amounted to $ 2,661 2,935 8.17 8.11 As of June 30, 2024, 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. |