|
Quarter ended September 30, 2004 |
Commission File Number: |
|
1-10231 |
|
LIBERIA |
98-0101881 | |
|
(State or other jurisdiction |
(I.R.S. Employer | |
|
of incorporation or organization) |
Identification No.) |
|
Class |
Shares outstanding at |
|
September 30, 2004 | |
|
Common stock, |
|
|
par value $.01 |
8,765,974 |
| 1 | ||
|
| ||
|
Page | ||
|
PART 1 : |
FINANCIAL INFORMATION |
|
|
Item 1. |
Financial Statements |
|
|
Consolidated Balance Sheets - September 30, 2004
and December 31, 2003 |
3 | |
|
Consolidated Statements of Income for the Quarters
ended September 30, 2004 and September 30, 2003. |
5 | |
|
Consolidated Statements of Income for the 9 months
ended September 30, 2004 and September 30, 2003 |
6 | |
|
Consolidated Statements of Cash Flows for the 9 months
ended September 30, 2004 and September 30, 2003. |
7 | |
|
Notes to Consolidated Financial Statements |
8 | |
|
Item 2. |
Management's Discussion and Analysis of |
|
|
Financial Condition and Results of Operation |
14 | |
|
Item 3. Market Risk |
17 | |
|
Item 4. |
Controls and Procedures |
17 |
|
PART II: |
OTHER INFORMATION |
19 |
|
Signatures |
20 | |
|
Certifications provided by the Chief Executive Officer
and the Chief Financial Officer of the company pursuant
to section 302 of the Sarbanes-Oxley Act of 2004 |
21 | |
| 2 | ||
|
| ||
|
SEPTEMBER 30 |
DECEMBER 31 |
||||||
|
2004 |
2003 |
||||||
|
CURRENT ASSETS |
|||||||
|
Cash and cash equivalents |
$ |
10,957,780 |
$ |
16,446,582 |
|||
|
Restricted cash |
148,597 |
615,455 |
|||||
|
Hire receivables |
7,426 |
13,111 |
|||||
|
Recoverable from insurers |
609,821 |
807,530 |
|||||
|
Inventories |
623,487 |
582,388 |
|||||
|
Receivables from affiliates |
61,659 |
76,094 |
|||||
|
Prepaid expenses and other current assets |
1,139,966 |
1,186,015 |
|||||
|
TOTAL CURRENT ASSETS |
13,548,736 |
19,727,175 |
|||||
|
VESSELS, AT COST |
109,303,246 |
109,303,246 |
|||||
|
Less - Accumulated depreciation |
(50,639,413 |
) |
(47,114,005 |
) | |||
|
58,663,833 |
62,189,241 |
||||||
|
FURNITURE & EQUIPMENT, AT COST |
27,793 |
24,304 |
|||||
|
Less - Accumulated depreciation |
(27,685 |
) |
(21,737 |
) | |||
|
108 |
2,567 |
||||||
|
OTHER ASSETS |
|||||||
|
Dry-docking costs (net of accumulated amortisation of
$3,050,966 at September 30, 2004 and $2,006,533 at
December 31, 2003) |
3,934,656 |
4,894,163 |
|||||
|
Debt issuance cost (net of accumulated amortisation of
$1,580,048 at September 30, 2004 and $1,472,654 at
December 31, 2003) |
326,495 |
502,870 |
|||||
|
TOTAL ASSETS |
$ |
76,473,828 |
$ |
87,316,016 |
|||
|
THE ACCOMPANYING NOTES ARE AN INTEGRAL | |||||||
| 3 | ||
|
| ||
|
SEPTEMBER 30 |
DECEMBER 31 |
||||||
|
2004 |
2003 |
||||||
|
CURRENT LIABILITIES |
|||||||
|
Accounts payable |
251,365 |
$ |
612,759 |
||||
|
Hire received in advance |
584,843 |
584,843 |
|||||
|
Accrued expenses |
2,608,539 |
4,435,166 |
|||||
|
Accrued interest |
254,649 |
1,193,420 |
|||||
|
Current portion of long term debt |
4,179,553 |
4,179,553 |
|||||
|
11.25% Senior Notes called as of Nov 1, 2004 |
21,100,000 |
- |
|||||
|
TOTAL CURRENT LIABILITIES |
28,978,949 |
11,005,741 |
|||||
|
LONG TERM DEBT |
|||||||
|
11.25% Senior Notes due 2008 |
- |
27,640,000 |
|||||
|
Secured Loans |
15,935,262 |
19,441,690 |
|||||
|
TOTAL LONG TERM DEBT |
15,935,262 |
47,081,690 |
|||||
|
TOTAL LIABILITIES |
44,914,211 |
58,087,431 |
|||||
|
SHAREHOLDERS' EQUITY |
|||||||
|
Common stock, $.01 par value - 20,000,000 shares authorised |
|||||||
|
8,765,974 shares issued at September 30, 2004 (8,530,238 at |
|||||||
|
December 31, 2003) |
87,660 |
85,302 |
|||||
|
Additional paid-in capital |
51,280,010 |
52,135,576 |
|||||
|
Less : Treasury stock, at cost - None at September 30, 2004 (221,730 shares at December 31, 2003) |
- |
(891,806 |
) | ||||
|
Accumulated deficit |
(19,880,775 |
) |
(21,905,096 |
) | |||
|
Accumulated comprehensive income |
72,722 |
(195,391 |
) | ||||
|
31,559,617 |
29,228,585 |
||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
$ |
76,473,828 |
$ |
87,316,016 |
|||
| 4 | ||
|
| ||
|
SEPTEMBER 30 |
SEPTEMBER 30 |
||||||
|
2004 |
2003 |
||||||
|
CHARTERHIRE AND OTHER INCOME |
$ |
8,127,173 |
$ |
7,911,048 |
|||
|
COSTS AND EXPENSES |
|||||||
|
Commission on Charterhire |
(186,890 |
) |
(210,544 |
) | |||
|
Vessel Operating Expenses |
(4,129,633 |
) |
(4,899,586 |
) | |||
|
Amortisation of Dry-docking Costs |
(334,111 |
) |
(359,701 |
) | |||
|
Depreciation |
(1,150,659 |
) |
(1,549,717 |
) | |||
|
General and Administrative Expenses |
(857,011 |
) |
(253,775 |
) | |||
|
OPERATING INCOME |
1,468,869 |
(637,725 |
) | ||||
|
OTHER INCOME/(EXPENSES) |
|||||||
|
Interest Expense |
(965,152 |
) |
|||||