Attached files
file | filename |
---|---|
8-K - 8-K - DORIAN LPG LTD. | lpg-20200528x8k.htm |
Exhibit 99.1
Dorian LPG Ltd.
Unaudited Consolidated Balance Sheets
(Expressed in United States Dollars, except for number of shares)
|
|
As of |
|
As of |
|
||
|
|
March 31, 2020 |
|
March 31, 2019 |
|
||
Assets |
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
48,389,688 |
|
$ |
30,838,684 |
|
Short-term investments |
|
|
14,923,140 |
|
|
599,949 |
|
Restricted cash—current |
|
|
3,370,178 |
|
|
— |
|
Trade receivables, net and accrued revenues |
|
|
820,846 |
|
|
1,384,118 |
|
Due from related parties |
|
|
66,847,701 |
|
|
44,455,643 |
|
Inventories |
|
|
1,996,203 |
|
|
2,111,637 |
|
Prepaid expenses and other current assets |
|
|
3,266,999 |
|
|
3,199,038 |
|
Total current assets |
|
|
139,614,755 |
|
|
82,589,069 |
|
Fixed assets |
|
|
|
|
|
|
|
Vessels, net |
|
|
1,437,658,833 |
|
|
1,478,520,314 |
|
Other fixed assets, net |
|
|
185,613 |
|
|
160,283 |
|
Total fixed assets |
|
|
1,437,844,446 |
|
|
1,478,680,597 |
|
Other non-current assets |
|
|
|
|
|
|
|
Deferred charges, net |
|
|
7,336,726 |
|
|
2,000,794 |
|
Derivative instruments |
|
|
— |
|
|
6,448,498 |
|
Due from related parties—non-current |
|
|
23,100,000 |
|
|
19,800,000 |
|
Restricted cash—non-current |
|
|
35,629,261 |
|
|
35,633,962 |
|
Operating lease right-of-use assets |
|
|
26,861,551 |
|
|
— |
|
Other non-current assets |
|
|
1,573,104 |
|
|
217,097 |
|
Total assets |
|
$ |
1,671,959,843 |
|
$ |
1,625,370,017 |
|
Liabilities and shareholders’ equity |
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
Trade accounts payable |
|
$ |
13,552,796 |
|
$ |
7,212,580 |
|
Accrued expenses |
|
|
4,080,952 |
|
|
3,436,116 |
|
Due to related parties |
|
|
436,850 |
|
|
489,644 |
|
Deferred income |
|
|
2,068,205 |
|
|
4,258,683 |
|
Derivative instruments |
|
|
2,605,442 |
|
|
— |
|
Current portion of long-term operating lease liabilities |
|
|
9,212,589 |
|
|
— |
|
Current portion of long-term debt |
|
|
53,056,125 |
|
|
63,968,414 |
|
Total current liabilities |
|
|
85,012,959 |
|
|
79,365,437 |
|
Long-term liabilities |
|
|
|
|
|
|
|
Long-term debt—net of current portion and deferred financing fees |
|
|
581,919,094 |
|
|
632,122,372 |
|
Long-term operating lease liabilities |
|
|
17,651,939 |
|
|
— |
|
Derivative instruments |
|
|
9,152,829 |
|
|
— |
|
Other long-term liabilities |
|
|
1,170,824 |
|
|
1,199,650 |
|
Total long-term liabilities |
|
|
609,894,686 |
|
|
633,322,022 |
|
Total liabilities |
|
|
694,907,645 |
|
|
712,687,459 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
Shareholders’ equity |
|
|
|
|
|
|
|
Preferred stock, $0.01 par value, 50,000,000 shares authorized, none issued nor outstanding |
|
|
— |
|
|
— |
|
Common stock, $0.01 par value, 450,000,000 shares authorized, 59,083,290 and 58,882,515 shares issued, 50,827,952 and 55,167,708 shares outstanding (net of treasury stock), as of March 31, 2020 and March 31, 2019, respectively |
|
|
590,833 |
|
|
588,826 |
|
Additional paid-in-capital |
|
|
866,809,371 |
|
|
863,583,692 |
|
Treasury stock, at cost; 8,255,338 and 3,714,807 shares as of March 31, 2020 and March 31, 2019, respectively |
|
|
(87,183,865) |
|
|
(36,484,561) |
|
Retained earnings |
|
|
196,835,859 |
|
|
84,994,601 |
|
Total shareholders’ equity |
|
|
977,052,198 |
|
|
912,682,558 |
|
Total liabilities and shareholders’ equity |
|
$ |
1,671,959,843 |
|
$ |
1,625,370,017 |
|