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