F-13
CONSOLIDATED STATEMENTS
OF CASH FLOWS
For the years ended December 31, 2025, 2024 and 2023
(Expressed in thousands of U.S. Dollars)
2025
2024
2023
Cash Flows from Operating Activities:
Net income
$
17,827
$
12,746
$
49,844
Adjustments
to
reconcile
net
income
to
cash
provided
by
operating
activities
Depreciation and amortization of deferred charges
46,525
44,691
49,785
Amortization of debt issuance costs (Note 12)
2,139
2,372
2,620
Compensation cost on restricted stock (Note 11(i))
9,605
10,012
9,938
Dividend income
-
-
(3)
Pension and other postretirement benefits
23
4
55
(Gain)/loss on derivative instruments (Note 8)
196
(274)
439
Gain on sale of vessels (Note 6)
(3,663)
(5,799)
(5,323)
(Gain)/loss on related party investments (Note 5)
1,072
3,905
(1,502)
Loss on extinguishment of debt
-
3,475
748
Gain on deconsolidation of subsidiary
-
-
(844)
Loss from equity method investments, net of dividend (Note 4)
2,830
146
262
(Gain)/loss on equity securities (Note 5(b))
(14,671)
400
(2,813)
Gain on warrants (Note 11(h))
(490)
(719)
(1,583)
(Increase) / Decrease
Accounts receivable, trade
2,826
(695)
256
Due from related parties
(808)
119
(252)
Inventories
56
863
(511)
Prepaid expenses and other assets
(1,379)
1,247
(1,950)
Other non-current assets
-
-
70
Investments in equity securities
-
20,329
(17,916)
Accounts payable
1,621
(673)
(1,761)
Due to related parties
(101)
(569)
(57)
Accrued liabilities
1,548
(520)
282
735
672
(4,195)
Other non-current liabilities
(293)
(158)
437
Drydock cost
(18,091)
(8,044)
(5,646)
Net Cash Provided by Operating Activities
$
47,507
$
83,530
$
70,380
Cash Flows from Investing Activities:
Payments
for
vessels
under
construction
and
vessel
improvements
(Note 6)
(1,502)
(20,516)
(29,732)
Proceeds from sale of vessels, net of expenses (Note 6)
22,975
35,154
36,560
Return of capital from equity method investment (Note 4)
3,505
-
-
Payments to acquire investments (Note 4 and 5 (b))
(121,821)
(27,203)
(10,595)
Proceeds from sale of investments (Note 4 and 5 (a))
3,005
-
-
Time deposits (Note 2 (c))
63,500
(23,500)
6,500
Payments to acquire other assets
-
-
(216)
Cash divested from deconsolidation
-
-
(771)
Proceeds from convertible loan with limited partnership
-
-
25,189
Payments to acquire property, furniture and fixtures (Note 7)
(1,671)
(3,718)
(2,006)
Net Cash Provided by/(Used in) Investing Activities
$
(32,009)
$
(39,783)
$
24,929
Cash Flows from Financing Activities:
Proceeds from issuance of long-term debt and finance
liabilities (Note
8)
55,000
117,150
57,696
Proceeds from issuance of common stock, net of fees (Note 11(h))
93
24,195
-
Payments for issuance of common stock (Note 11(e))
-
-
(79)
Payments of dividends, preferred stock (Note 11(b))
(5,769)
(5,769)
(5,769)
Payments of dividends, common stock (Note 11(f))
(4,630)
(29,004)
(41,427)
Payments for repurchase of common stock (Note 11(e))
(23,048)
-
-
Payments of financing costs (Notes 8 and 9)
(348)
(5,238)
(1,724)
Repayments of long-term debt and finance liabilities (Notes 8 and 9)
(58,207)
(123,007)
(79,842)
Net Cash Used in Financing Activities
$
(36,909)
$
(21,673)
$
(71,145)
Cash,
Cash
Equivalents
and
Restricted
Cash,
Year
Increase/(Decrease)
(21,411)
22,074
24,164
Cash, Cash Equivalents and Restricted Cash, Beginning Balance
143,666
121,592
97,428
Cash, Cash Equivalents and Restricted Cash, Ending Balance
$
122,255
$
143,666
$
121,592