Title of each class | Trading Symbol | Name of each exchange on which registered | ||
Common shares, par value $1.00 per share | HSHP | New York Stock Exchange |
PAGE | ||
PART 1 | ||
ITEM 1. | IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISORS | |
ITEM 2. | OFFER STATISTICS AND EXPECTED TIMETABLE | |
ITEM 3. | KEY INFORMATION | |
ITEM 4. | INFORMATION ON THE COMPANY | |
ITEM 4A. | UNRESOLVED STAFF COMMENTS | |
ITEM 5. | OPERATING AND FINANCIAL REVIEW AND PROSPECTS | |
ITEM 6. | DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES | |
ITEM 7. | MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS | |
ITEM 8. | FINANCIAL INFORMATION | |
ITEM 9. | THE OFFER AND LISTING | |
ITEM 10. | ADDITIONAL INFORMATION | |
ITEM 11. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK | |
ITEM 12. | DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES | |
PART 2 | ||
ITEM 13. | DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES | |
ITEM 14. | MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS | |
ITEM 15. | CONTROLS AND PROCEDURE | |
ITEM 16A. | AUDIT COMMITTEE FINANCIAL EXPERT | |
ITEM 16B. | CODE OF ETHICS | |
ITEM 16C. | PRINCIPAL ACCOUNTANT FEES AND SERVICES | |
ITEM 16D. | EXEMPTIONS FROM THE LISTING STANDARDS FOR AUDIT COMMITTEES | |
ITEM 16E. | PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASERS | |
ITEM 16F. | CHANGE IN REGISTRANT’S CERTIFYING ACCOUNTANT | |
ITEM 16G. | CORPORATE GOVERNANCE | |
ITEM 16H. | MINE SAFETY DISCLOSURE | |
ITEM 16I. | DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS | |
ITEM 16J. | INSIDER TRADING POLICY | |
ITEM 16K. | CYBERSECURITY | |
PART 3 | ||
ITEM 17. | FINANCIAL STATEMENTS | |
ITEM 18. | FINANCIAL STATEMENTS | |
ITEM 19. | EXHIBITS |
Vessel Name | Hull No. | Actual/Estimated Delivery Date | Purchase Price(1)(2) | |||
Mount Norefjell | 0120833 | March 2, 2023 | $70.3 million | |||
Mount Ita | 0120834 | March 9, 2023 | $70.3 million | |||
Mount Etna | 0120835 | April 13, 2023 | $70.3 million | |||
Mount Blanc | 0120836 | June 6, 2023 | $70.3 million | |||
Mount Matterhorn | 0120837 | July 13, 2023 | $72.2 million | |||
Mount Neblina | 0120838 | August 29, 2023 | $72.2 million | |||
Mount Bandeira | 0120839 | January 5, 2024 | $72.2 million | |||
Mount Hua | 0120840 | January 8, 2024 | $72.2 million | |||
Mount Elbrus | 0120841 | January 11, 2024 | $72.7 million | |||
Mount Denali | 0120842 | April 19,2024(3) | $72.7 million | |||
Mount Aconcagua | 0120843 | June 6, 2024(3) | $72.7 million | |||
Mount Emai | 0120844 | June 13, 2024(3) | $72.7 million |
Vessel Name | Hull No. | Actual or Estimated Delivery Date to Charterer | Rate (in U.S. dollars) | Charter period | ||||
Mount Norefjell | 0120833 | March 5, 2023 | 30,000 per day, gross | 24 months(4) | ||||
Mount Ita | 0120834 | March 10, 2023 | BCI 5TC plus premium, scrubber benefit(2)(3) | 32 to 38 months(5) | ||||
Mount Etna | 0120835 | April 16, 2023 | BCI 5TC plus premium, scrubber benefit(2)(3)(7) | Until December 31, 2026(6) | ||||
Mount Blanc | 0120836 | June 6, 2023 | BCI 5TC plus premium, scrubber benefit(2)(3)(7) | Until December 31, 2026(6) | ||||
Mount Matterhorn | 0120837 | July 15, 2023 | BCI 5TC plus premium, scrubber benefit(2)(3) | 32 to 38 months(5) | ||||
Mount Neblina | 0120838 | September 1, 2023 | BCI 5TC plus premium, scrubber benefit(2)(3)(7) | Until December 31, 2026(6) | ||||
Mount Bandeira | 0120839 | January 8, 2024 | BCI 5TC plus premium, scrubber benefit(2)(3)(7) | Until December 31, 2026(6) | ||||
Mount Hua | 0120840 | January 10, 2024 | BCI 5TC plus premium, scrubber benefit(2)(3)(7) | Until December 31, 2026(6) | ||||
Mount Elbrus | 0120841 | January 13, 2024 | BCI 5TC plus premium, scrubber benefit(2)(3) | 22 to 26 months(5) | ||||
Mount Denali | 0120842 | April 19, 2024(1) | BCI 5TC plus premium, scrubber benefit(2)(3) | Until December 31, 2026(6) | ||||
Mount Aconcagua | 0120843 | June 6, 2024(1) | BCI 5TC plus premium, scrubber benefit(2)(3) | 22 to 26 months(5) | ||||
Mount Emai | 0120844 | June 13, 2024(1) | BCI 5TC plus premium, scrubber benefit(2)(3) | 23 to 27 months(5) |
Himalaya Shipping Ltd. | |||||
Bermuda | |||||
MOUNT NOREFJELL INC. | MOUNT BANDEIRA INC. | ||||
Jurisdiction | Hull no. 0120833 | Hull no. 0120839 | |||
Bermuda | MOUNT ITA INC. | MOUNT HUA INC. | |||
Hull no. 0120834 | Hull no. 0120840 | ||||
Liberian corporations | |||||
MOUNT ETNA INC. | MOUNT ELBRUS INC. | ||||
England and Wales | Hull no. 0120835 | Hull no. 0120841 | |||
MOUNT BLANC INC. | MOUNT DENALI INC. | ||||
Hull no. 0120836 | Hull no. 0120842 | ||||
MOUNT MATTERHORN INC. | MOUNT ACONCAGUA INC. | ||||
Hull no. 0120837 | Hull no. 0120843 | ||||
MOUNT NEBLINA INC. | MOUNT EMAI INC. | ||||
Hull no. 0120838 | Hull no. 0120844 | ||||
Himalaya Shipping Management (UK) Ltd. | |||||
Vessel | Delivery date | |
Mount Norefjell | March 2, 2023 | |
Mount Ita | March 9, 2023 | |
Mount Etna | April 13, 2023 | |
Mount Blanc | May 31, 2023 | |
Mount Matterhorn | July 13, 2023 | |
Mount Neblina | August 29, 2023 |
Year ended | Year ended | |||||||
(in thousands of $) | December 31, 2023 | December 31, 2022 | Change | % Change | ||||
Total operating revenues | 36,736 | — | 36,736 | 100% | ||||
Vessel operating expenses | (8,597) | — | (8,597) | 100% | ||||
Voyage expenses and commissions | (549) | — | (549) | 100% | ||||
General and administrative expenses | (3,846) | (1,971) | (1,875) | 95% | ||||
Depreciation and amortization | (9,118) | — | (9,118) | 100% | ||||
Total operating expenses | (22,110) | (1,971) | (20,139) | 1022% | ||||
Operating profit (loss) | 14,626 | (1,971) | 16,597 | (842)% | ||||
Total financial income (expenses), net | (13,112) | 18 | (13,130) | (72944)% | ||||
Net income (loss) attributable to shareholders of Himalaya Shipping Ltd | 1,514 | (1,953) | 3,467 | (178)% |
Year ended | Year ended | |||
(in thousands of $ except TCE earnings and number of days) | December 31, 2023 | December 31, 2022 | ||
Total operating revenues | 36,736 | — | ||
Add: Address commissions | 1,360 | — | ||
Total operating revenues, gross | 38,096 | — | ||
Fleet operational days | 1,369 | — | ||
Average daily TCE earnings, gross | 27,831 | — |
Year ended | Year ended | |||||||
(in thousands of $) | December 31, 2023 | December 31, 2022 | Change | % Change | ||||
Interest income | 830 | 38 | 792 | 2084% | ||||
Interest expense, net of amounts capitalized | (13,601) | — | (13,601) | 100% | ||||
Other financial expenses, net | (341) | (20) | (321) | 1605% | ||||
Total financial income (expenses), net | (13,112) | 18 | (13,130) | (72944)% |
Year ended | Year ended | |||||
(in thousands of $) | December 31, 2023 | December 31, 2022 | Change | |||
Net income (loss) | 1,514 | (1,953) | 3,467 | |||
Depreciation and amortization | 9,118 | — | 9,118 | |||
Total financial expenses, net | 13,112 | (18) | 13,130 | |||
Income tax | — | — | — | |||
Adjusted EBITDA | 23,744 | (1,971) | 25,715 |
(in thousands of $) | Year ended December 31, 2022 | Period from March 17 (Inception) to December 31, 2021 | Change | % Change | ||||
Operating expenses | ||||||||
General and administrative expenses | (1,971) | (1,044) | (927) | 89% | ||||
Total operating expenses | (1,971) | (1,044) | (927) | 89% | ||||
Operating loss | (1,971) | (1,044) | (927) | 89% | ||||
Net loss attributable to shareholders of Himalaya Shipping Ltd | (1,953) | (1,044) | (909) | 87% |
(in millions of U.S. dollars) | Year ended December 31, 2023 | Year ended December 31, 2022 | March 17 (Inception) to December 31, 2021 | |||
Net cash provided by (used in) operating activities | 6,474 | (1,446) | (516) | |||
Net cash used in investing activities | (413,055) | (78,198) | (68,800) | |||
Net cash provided by financing activities | 431,871 | 68,623 | 80,600 | |||
Net increase/(decrease) in cash, cash equivalents and restricted cash | 25,290 | (11,021) | 11,284 | |||
Cash and cash equivalents at the beginning of the period | 263 | 11,284 | — | |||
Cash and cash equivalents at the end of the period | 25,553 | 263 | 11,284 | |||
Supplementary disclosure of cash flow information | ||||||
Non-cash settlement of debt | — | — | (13,600) | |||
Non-cash share issuance | — | — | 13,600 | |||
Non-cash additions in respect of newbuildings | — | (13,683) | (13,600) | |||
Issuance of liabilities for newbuilding installments | — | 13,683 | 13,600 | |||
Interest paid, net of capitalized interest | (12,992) | — | — |
Vessel name | Hull No. | Third Anniversary | Fourth Anniversary | Fifth Anniversary | Sixth Anniversary | Seventh Anniversary | ||||||
Mount Norefjell | 0120833 | $56,934,360 | $54,492,480 | $52,050,600 | $49,608,720 | $47,166,840 | ||||||
Mount Ita | 0120834 | $56,934,360 | $54,492,480 | $52,050,600 | $49,608,720 | $47,166,840 | ||||||
Mount Etna | 0120835 | $56,934,360 | $54,492,480 | $52,050,600 | $49,608,720 | $47,166,840 | ||||||
Mount Blanc | 0120836 | $56,934,360 | $54,492,480 | $52,050,600 | $49,608,720 | $47,166,840 | ||||||
Mount Matterhorn | 0120837 | $56,000,000 | $54,000,000 | $51,000,000 | $48,000,000 | $46,000,000 | ||||||
Mount Neblina | 0120838 | $56,000,000 | $54,000,000 | $51,000,000 | $48,000,000 | $46,000,000 | ||||||
Mount Bandeira | 0120839 | $56,000,000 | $54,000,000 | $51,000,000 | $48,000,000 | $46,000,000 | ||||||
Mount Hua | 0120840 | $56,000,000 | $54,000,000 | $51,000,000 | $48,000,000 | $46,000,000 | ||||||
Mount Elbrus | 0120841 | $56,000,000 | $54,000,000 | $51,000,000 | $48,000,000 | $46,000,000 | ||||||
Mount Denali | 0120842 | $56,000,000 | $54,000,000 | $51,000,000 | $48,000,000 | $46,000,000 | ||||||
Mount Aconcagua | 0120843 | $56,000,000 | $54,000,000 | $51,000,000 | $48,000,000 | $46,000,000 | ||||||
Mount Emai | 0120844 | $56,000,000 | $54,000,000 | $51,000,000 | $48,000,000 | $46,000,000 |
(in millions of $) | Total obligation | Due in 2024 | Due in 2025 - 2026 | Due in 2027 - 2028 | Due Thereafter | |||||
Financing | ||||||||||
Bareboat charters for delivered vessels (1) | 512.4 | 38.5 | 74.3 | 71.2 | 328.4 | |||||
Interest commitments on long-term debt (2) | 0.7 | 0.5 | 0.2 | — | — | |||||
Bareboat charters for newbuildings under construction (3) | 535.1 | 23.2 | 74.0 | 74.0 | 363.9 | |||||
Capital expenditure commitments (4) | ||||||||||
Mount Bandeira | — | — | — | — | — | |||||
Mount Hua | — | — | — | — | — | |||||
Mount Elbrus | 2.6 | 2.6 | — | — | — | |||||
Mount Denali | 2.6 | 2.6 | — | — | — | |||||
Mount Aconcagua | 2.6 | 2.6 | — | — | — | |||||
Mount Emai | 2.6 | 2.6 | — | — | — | |||||
1,058.6 | 72.6 | 148.5 | 145.2 | 692.3 |
Name | Age | Position | ||
Bjorn Isaksen | 40 | Chairman of our Board of Directors and Director | ||
Jehan Mawjee | 36 | Director and Audit Committee Chairperson | ||
Georgina Sousa | 73 | Director and Audit Committee Member | ||
Carl Steen | 73 | Director and Audit Committee Member | ||
Mi Hong Yoon | 53 | Director and Company Secretary |
Name | Age | Position | ||
Herman Billung | 66 | Chief Executive Officer and Chief Financial Officer(1) |
Director or Officer | Beneficial Ownership in Common Shares | Interest in Options | ||||||||
Number of shares | % | Total number of options | Exercise price | Expiry date | ||||||
Bjorn Isaksen(1) | 400,000 | * | 150,000(3) | $8.00 | December 8, 2026 | |||||
Jehan Mawjee | — | — | 50,000(5) | $8.00 | February 19, 2029 | |||||
Georgina Sousa | — | — | 50,000(3) | $8.00 | December 8, 2026 | |||||
Carl Steen(2) | 202,496 | * | 75,000(3) | $8.00 | December 8, 2026 | |||||
Mi Hong Yoon | — | — | — | — | — | |||||
Herman Billung | 41,241 | * | 100,000(4) | $8.00 | March 10, 2027 | |||||
All executive officers and directors as a group | 623,737 | 1.4% | 425,000 | $8.00 |
5% Equity holders | Beneficial Ownership in Common Shares(1) | |||
Number of shares | % | |||
Drew Holdings Ltd.(2) | 13,814,268 | 31.5% | ||
Affinity Shipholdings I LLP(3) | 3,384,627 | 7.7% | ||
Citibank, N.A.(4) | 2,643,380 | 6.0% |
(in thousands of $) | ||
Fiscal year ended December 31, 2023 | 773 | |
Fiscal year ended December 31, 2022 | 294 |
(in thousands of $) | ||
Fiscal year ended December 31, 2023 | — | |
Fiscal year ended December 31, 2022 | — |
Number | Description of Exhibit | |
Certificate of Incorporation§ | ||
Memorandum of Association of Himalaya Shipping§ | ||
Amended and Restated Bye-laws§ | ||
Certificate of Deposit of Memorandum of Increase of Share Capital of Himalaya Shipping registered on July 2, 2021 (increasing Himalaya Shipping’s authorized capital)§ | ||
Description of Securities Registered under Section [12] of the Exchange Act† | ||
Form of Registration Rights Agreement§ | ||
Shipbuilding Contract for Construction of One 210,000 dwt Bulk Carrier between New Times Shipbuilding Co. Ltd. and MOUNT NOREFJELL INC. (formerly known as LHOTSE INC.), for vessel with hull number 0120833, dated March 10, 2021, as amended on November 16, 2022§,**,# | ||
Amended and Restated Memorandum of Agreement and Bareboat Charter, dated February 22, 2023, between MOUNT NOREFJELL INC., a wholly owned subsidiary of Himalaya Shipping, and Great Lhotse Limited, providing for the sale and leaseback of the Mount Norefjell vessel, with hull number 0120833 (Avic Leasing)§,***,# | ||
Memorandum of Agreement and Bareboat Charter, dated April 20, 2022, between MOUNT MATTERHORN INC. (formerly known as EVEREST INC.), a wholly owned subsidiary of Himalaya Shipping, and Jianxin Jinjiushiwu Leasing (Tianjin) Co. Ltd., providing for the sale and leaseback of the Mount Matterhorn vessel, with hull number 0120837 (CCBFL Leasing)§,****,# | ||
Novation Agreement, dated December 14, 2022, between MOUNT BANDEIRA INC., a wholly owned subsidiary of Himalaya Shipping, Jianxin Jinjiushiqui Leasing (Tianjin) Co. Ltd., as original buyer, and Huinuo (Tianjin) Shipping Leasing Co. Ltd., in respect of Mount Bandeira vessel, with hull number 0120839 (Jiangsu Leasing)§,****,*****,# | ||
Revolving Credit Facility Agreement between Himalaya Shipping Ltd. and Drew Holdings Limited. dated December 14, 2022§,# | ||
Management Agreement between Himalaya Shipping Ltd. and 2020 Bulkers Management AS, dated February 27, 2023§ | ||
Corporate Support Agreement between Himalaya Shipping Ltd. and Magni Partners (Bermuda) Limited, dated September 15, 2021§,# | ||
Bridge Facility Agreement between Himalaya Shipping Ltd. DNB Bank ASA and DNB Markets, dated March 1, 2023§,# | ||
Novation Agreement, dated July 10, 2023, between MOUNT MATTERHORN INC., a wholly owned subsidiary of Himalaya Shipping, Jianxin Jinjiushiwu Leasing (Tianjin) Co. Ltd., as original buyer, and Compass Shipping 90 Corporation Limited, in respect of Mount Matterhorn vessel, with hull number 0120837†,******,# | ||
Addendum to the Revolving Credit Facility Agreement between Himalaya Shipping Ltd. and Drew Holdings Limited dated January 11, 2024†,# | ||
List of subsidiaries of Himalaya Shipping§ | ||
Corporate Code of Business Ethics and Conduct† | ||
Certification of the Principal Executive and Financial Officer under Section 302 of the Sarbanes-Oxley Act† | ||
Certification of the Principal Executive and Financial Officer under Section 906 of the Sarbanes-Oxley Act† | ||
Clawback Policy† | ||
101.INS | XBRL Instance Document† | |
101.SCH | XBRL Taxonomy Extension Schema Document† | |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document† | |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document† | |
101.LAB | XBRL Taxonomy Extension Label Linkbase Document† | |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document† | |
104 | Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101) |
Himalaya Shipping Ltd. | ||||
(Registrant) | ||||
By: | /s/ Herman Billung | |||
Name: | Herman Billung | |||
Title: | Chief Executive Officer and Chief Financial Officer | |||
Date: March 27, 2024 |
Page | |
Report of Independent Registered Public Accounting Firm (PCAOB ID 01318) | |
Consolidated Statements of Operations for the periods ended December 31, 2023, 2022 and 2021 | |
Consolidated Statements of Cash Flows for the periods ended December 31, 2023, 2022 and 2021 | |
Consolidated Statements of Changes in Equity for the periods ended December 31, 2023, 2022 and 2021 | |
Notes to the Audited Consolidated Financial Statements |
Year ended | Year ended | Period from March 17 to | ||||||
(in thousands of $ except per share data) | Notes | December 31, 2023 | December 31, 2022 | December 31, 2021 | ||||
Operating revenues | ||||||||
Time charter revenues | 8 | 36,736 | — | — | ||||
Total operating revenues | 36,736 | — | — | |||||
Operating expenses | ||||||||
Vessel operating expenses | (8,597) | — | — | |||||
Voyage expenses and commissions | (549) | — | — | |||||
General and administrative expenses | (3,846) | (1,971) | (1,044) | |||||
Depreciation and amortization | 11 | (9,118) | — | — | ||||
Total operating expenses | (22,110) | (1,971) | (1,044) | |||||
Operating profit (loss) | 14,626 | (1,971) | (1,044) | |||||
Financial income (expenses), net | ||||||||
Interest income | 830 | 38 | — | |||||
Interest expense, net of amounts capitalized | 7 | (13,601) | — | — | ||||
Other financial expenses, net | (341) | (20) | — | |||||
Total financial income (expenses), net | (13,112) | 18 | — | |||||
Net income (loss) before income tax | 1,514 | (1,953) | (1,044) | |||||
Income tax (expense)/credit | 4 | — | — | — | ||||
Net income (loss) attributable to shareholders of Himalaya Shipping Ltd | 1,514 | (1,953) | (1,044) | |||||
Total comprehensive income (loss) attributable to shareholders of Himalaya Shipping Ltd. | 1,514 | (1,953) | (1,044) | |||||
Basic and diluted earnings (loss) per share | 0.04 | (0.06) | (0.06) |
(in thousands of $) | Notes | December 31, 2023 | December 31, 2022 | |||
ASSETS | ||||||
Current assets | ||||||
Cash and cash equivalents | 25,553 | 263 | ||||
Trade receivables | 811 | — | ||||
Prepaid expenses and other current assets | 9 | 6,443 | 1,407 | |||
Total current assets | 32,807 | 1,670 | ||||
Non-current assets | ||||||
Newbuildings | 10 | 132,646 | 176,145 | |||
Vessels and equipment, net | 11 | 428,617 | — | |||
Other non-current assets | 14 | 5,136 | — | |||
Total non-current assets | 566,399 | 176,145 | ||||
Total assets | 599,206 | 177,815 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||
Current liabilities | ||||||
Current portion of long-term debt | 12 | 19,795 | 7,003 | |||
Trade payables | 1,693 | 14,892 | ||||
Accrued expenses | 2,531 | 1,199 | ||||
Amounts due to related parties | 15 | — | 2,696 | |||
Other current liabilities | 1,281 | 261 | ||||
Total current liabilities | 25,300 | 26,051 | ||||
Non-current liabilities | ||||||
Long-term debt | 12 | 419,701 | 60,437 | |||
Amounts due to related parties | 15 | — | 1,000 | |||
Total non-current liabilities | 419,701 | 61,437 | ||||
Total liabilities | 445,001 | 87,488 | ||||
Commitment and contingencies | 14 | |||||
Shareholders' equity | ||||||
Common shares of par value $1.00 per share: authorized 140,010,000 (2022: 140,010,000) shares, issued and outstanding 43,900,000 (2022: 32,152,857) shares | 17 | 43,900 | 32,153 | |||
Additional paid-in capital | 17 | 111,788 | 61,171 | |||
Accumulated deficit | (1,483) | (2,997) | ||||
Total shareholders' equity | 154,205 | 90,327 | ||||
Total liabilities and shareholders' equity | 599,206 | 177,815 |
Year ended | Year ended | Period from March 17 to | ||||||
(in thousands of $) | Notes | December 31, 2023 | December 31, 2022 | December 31, 2021 | ||||
Cash flows from operating activities | ||||||||
Net income (loss) | 1,514 | (1,953) | (1,044) | |||||
Adjustments to reconcile net loss to net cash used in operating activities | ||||||||
Non-cash compensation expense related to stock options | 474 | 401 | — | |||||
Depreciation of vessels | 11 | 9,118 | — | — | ||||
Amortization of deferred finance charges | 1,378 | — | — | |||||
Change in assets and liabilities: | ||||||||
Accounts receivable | (811) | — | — | |||||
Amounts due to/from related parties | 15 | (2,696) | — | — | ||||
Accounts payable | 485 | 444 | 434 | |||||
Accrued expenses | 1,028 | (60) | 94 | |||||
Other current and non-current assets | (5,036) | (539) | — | |||||
Other current liabilities | 1,020 | 261 | — | |||||
Net cash provided by (used in) operating activities | 6,474 | (1,446) | (516) | |||||
Cash flows from investing activities | ||||||||
Additions to newbuildings | (413,055) | (78,198) | (68,800) | |||||
Net cash used in investing activities | (413,055) | (78,198) | (68,800) | |||||
Cash flows from financing activities | ||||||||
Proceeds from issuance of common shares, net of paid issuance costs | 17 | 62,193 | (513) | 80,600 | ||||
Proceeds from issuance of long-term and short-term debt (net of deferred finance charges paid to lender) | 12 | 391,415 | 69,826 | — | ||||
Other deferred finance charges paid | (3,952) | (1,690) | — | |||||
Proceeds from issuance of long-term debt from related party | 15 | 1,020 | 1,000 | — | ||||
Repayment of long-term debt from related party | 15 | (2,020) | — | — | ||||
Repayment of long-term and short-term debt | 12 | (16,785) | — | — | ||||
Net cash provided by financing activities | 431,871 | 68,623 | 80,600 | |||||
Net increase/(decrease) in cash, cash equivalents and restricted cash | 25,290 | (11,021) | 11,284 | |||||
Cash and cash equivalents at the beginning of the period | 263 | 11,284 | — | |||||
Cash and cash equivalents at the end of the period | 25,553 | 263 | 11,284 |
Supplementary disclosure of cash flow information | ||||||||
Non-cash settlement of debt | — | — | (13,600) | |||||
Non-cash share issuance | — | — | 13,600 | |||||
Non-cash additions in respect of newbuildings | — | (13,683) | (13,600) | |||||
Issuance of liabilities for newbuilding installments | — | 13,683 | 13,600 | |||||
Interest paid, net of capitalized interest | (12,992) | — | — |
(in thousands of $ except share data) | Number of shares | Share capital | Additional paid-in capital | Accumulate d deficit | Total | |||||
Incorporation March 17, 2021 | 10,000 | 10 | — | — | 10 | |||||
Issuance of common shares | 32,142,857 | 32,143 | 62,857 | — | 95,000 | |||||
Equity issuance costs | (2,087) | — | (2,087) | |||||||
Net loss | (1,044) | (1,044) | ||||||||
Balance as of December 31, 2021 | 32,152,857 | 32,153 | 60,770 | (1,044) | 91,879 | |||||
Share based compensation | 401 | — | 401 | |||||||
Net loss | — | (1,953) | (1,953) | |||||||
Balance as of December 31, 2022 | 32,152,857 | 32,153 | 61,171 | (2,997) | 90,327 | |||||
Issuance of common shares | 11,747,143 | 11,747 | 55,894 | — | 67,641 | |||||
Equity issuance costs | (5,751) | — | (5,751) | |||||||
Share based compensation | 474 | — | 474 | |||||||
Net income | 1,514 | 1,514 | ||||||||
Balance as of December 31, 2023 | 43,900,000 | 43,900 | 111,788 | (1,483) | 154,205 |
Standard | Description | Date of adoption | Expected Effect on our Consolidated Financial Statements or Other Significant Matters |
ASU 2023-6 Disclosure Improvements - Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative | The amendments represent changes to clarify or improve disclosure and presentation requirements of a variety of Topics. Amendments allow users to more easily compare entities subject to the SEC’s existing disclosures with those entities that were not previously subject to the SEC’s requirements. Also, the amendments align the requirements in the Codification with the SEC’s regulations. | The date on which SEC removes related disclosure or two years later | Under evaluation |
ASU 2023-7 Segment Reporting (Topic 280) - Improvements to Reportable Segment Disclosures | January 1, 2024 | Under evaluation | |
ASU 2023-9 Income Taxes (Topic 740) - Improvements to Income Tax Disclosures | The amendments improve the transparency of income tax disclosures by requiring annual disclosure of (1) specific categories in the rate reconciliation; and (2) additional information for reconciling items if the effect of those reconciling items is equal to or greater than 5% .of the resulting amount by multiplying pretax income (or loss) by the applicable statutory income tax rate. An entity is also required to provide the nature, effect and underlying causes of the reconciling items, and the judgment used in categorizing them, if not otherwise evident. The amendments also improve the comparability and effectiveness of disclosures by (1) adding disclosures of pretax income (or loss) and income tax expense (or benefit) to be consistent with U.S. Securities and Exchange Commission (SEC) Regulation S-X 210.4-08(h), Rules of General Application—General Notes to Financial Statements: Income Tax Expense, and (2) removing disclosures that are no longer considered relevant or cost beneficial. | January 1, 2025 | Under evaluation |
Year ended | Year ended | Period from March 17 to | |||||||
(in thousands of $) | December 31, 2023 | December 31, 2022 | December 31, 2021 | ||||||
Major commodity trading company | 14,941 | 41% | — | —% | — | —% | |||
Commodity and energy transition company | 13,078 | 35% | — | —% | — | —% | |||
Multi-modal transport company | 8,717 | 24% | — | —% | — | —% |
Year ended | Year ended | Period from March 17 to | ||||
(in thousands of $ except share and per share data) | December 31, 2023 | December 31, 2022 | December 31, 2021 | |||
Basic earnings (loss) per share | $0.04 | $(0.06) | $(0.06) | |||
Diluted earnings (loss) per share | $0.04 | $(0.06) | $(0.06) | |||
Net income (loss) | 1,514 | (1,953) | (1,044) | |||
Issued common shares at end of the period | 43,900,000 | 32,152,857 | 32,152,857 | |||
Weighted average number of shares outstanding for the period, basic | 38,644,250 | 32,152,857 | 18,316,970 | |||
Weighted average number of shares outstanding for the period, diluted | 38,644,250 | 32,152,857 | 18,316,970 |
Year ended | Year ended | Period from March 17 to | ||||
(in thousands of $ ) | December 31, 2023 | December 31, 2022 | December 31, 2021 | |||
Interest expense, gross | (21,406) | (1,787) | — | |||
Capitalized interest on newbuildings | 7,805 | 1,787 | — | |||
Interest expense, net | (13,601) | — | — |
Year ended | Year ended | Period from March 17 to | ||||
(in thousands of $ ) | December 31, 2023 | December 31, 2022 | December 31, 2021 | |||
Time charter revenues | 36,736 | — | — |
(in thousands of $) | ||||||
2024(1) | 19,614 | |||||
2025 | 1,920 | |||||
Total | 21,534 |
(in thousands of $) | December 31, 2023 | December 31, 2022 | ||
Prepaid interest (1) | 2,410 | 426 | ||
Other prepaid expenses (2) | 997 | 123 | ||
Inventory | 634 | — | ||
Other current assets (3) | 2,402 | — | ||
Prepaid listing costs (4) | — | 858 | ||
6,443 | 1,407 |
(in thousands of $) | 2023 | 2022 | ||
As of January 1 | 176,145 | 83,479 | ||
Installment payments(1) | 378,305 | 88,542 | ||
Capitalized interest | 7,805 | 1,780 | ||
Other capitalized costs(2) | 8,126 | 2,344 | ||
Reclassification to Vessels and equipment(3) | (437,735) | — | ||
As of December 31 | 132,646 | 176,145 |
(in thousands of $) | Vessels and equipment | |
Cost | ||
As of January 1, 2022 and 2023 | — | |
Additions | 437,735 | |
As of December 31, 2023 | 437,735 | |
Depreciation and amortization | ||
As of January 1, 2022 and 2023 | — | |
Charge for the period | (9,118) | |
As of December 31, 2023 | (9,118) | |
Net book value as of December 31, 2023 | 428,617 |
Vessel | Delivery date | |
Mount Norefjell | March 2, 2023 | |
Mount Ita | March 9, 2023 | |
Mount Etna | April 13, 2023 | |
Mount Blanc | May 31, 2023 | |
Mount Matterhorn | July 13, 2023 | |
Mount Neblina | August 29, 2023 |
(in thousands of $) | December 31, 2023 | December 31, 2022 | ||
Total debt, net of deferred finance charges | 439,496 | 67,440 | ||
Less: Current portion of long-term debt, net of deferred finance charges | (19,795) | (7,003) | ||
Long-term debt, net of deferred finance charges | 419,701 | 60,437 |
(in thousands of $) | December 31, 2023 | December 31, 2022 | ||||
Vessel financing (Mount Norefjell) | 61,297 | 13,583 | March 2030 | |||
Vessel financing (Mount Ita) | 61,302 | 13,583 | March 2030 | |||
Vessel financing (Mount Etna) | 61,812 | 13,583 | April 2030 | |||
Vessel financing (Mount Blanc) | 61,681 | 13,583 | May 2030 | |||
Vessel financing (Mount Matterhorn) | 62,509 | 13,684 | July 2030 | |||
Vessel financing (Mount Neblina) | 62,509 | 6,843 | August 2030 | |||
Vessel financing (Mount Hua) | 13,683 | — | January 2031 | |||
Vessel financing (Mount Bandeira) | 13,683 | — | January 2031 | |||
Vessel financing (Mount Elbrus) | 13,783 | — | January 2031 | |||
Vessel financing (Mount Denali)(1) | 13,783 | — | April 2031 | |||
Vessel financing (Mount Aconcagua)(1) | 13,783 | — | June 2031 | |||
Vessel financing (Mount Emai)(1) | 13,783 | — | June 2031 | |||
Total long-term debt, gross | 453,608 | 74,859 | ||||
Less: Deferred finance charges | (14,112) | (7,419) | ||||
Total debt, net of deferred finance charges | 439,496 | 67,440 |
Year ending December 31 | ||||
(in thousands of $) | ||||
2024 | 21,234 | |||
2025 | 26,913 | |||
2026 | 26,064 | |||
2027 | 27,538 | |||
2028 | 29,563 | |||
Thereafter | 322,296 | |||
Total | 453,608 | |||
Deferred finance charges | (14,112) | |||
Total debt, net of deferred finance charges | 439,496 |
(in thousands of $) | December 31, 2023 | December 31, 2022 | ||||||||
Hierarchy | Fair value | Carrying value | Fair value | Carrying value | ||||||
Assets | ||||||||||
Cash and cash equivalents(1) | Level 1 | 25,553 | 25,553 | 263 | 263 | |||||
Liabilities | ||||||||||
Current portion of long-term debt(2)(3) | Level 2 | 21,234 | 21,234 | 7,003 | 7,003 | |||||
Related party liabilities - current(4) | Level 1 | — | — | 2,696 | 2,696 | |||||
Long-term debt(2)(3) | Level 2 | 429,037 | 432,374 | 66,902 | 60,437 | |||||
Related party liabilities - non-current(5) | Level 1 | — | — | 1,000 | 1,000 | |||||
(in thousands of $) | December 31, 2023 | December 31, 2022 | ||
Book value of vessels secured against long-term debt | 428,617 | — | ||
Book value of newbuildings secured against long-term debt | 132,646 | 176,145 | ||
Total | 561,263 | 176,145 |
(in thousands of $) | ||
2024 | 306,000 | |
Total | 306,000 |
Outstanding share options | Weighted average remaining life | Weighted average exercise price (in $) | Weighted average grant date fair value (in $) | |||||
Outstanding as of March 17, 2021 | — | 0.0 | — | — | ||||
Granted | 500,000 | 4.0 | 8.00 | 2.20 | ||||
Vested | — | 0.0 | — | — | ||||
Forfeited | — | 0.0 | — | — | ||||
Outstanding as of December 31, 2021, unvested | 500,000 | 4.0 | 8.00 | 2.20 | ||||
Outstanding as of December 31, 2021, exercisable | — | 0.0 | — | — | ||||
Granted | 120,000 | 4.0 | 8.00 | 1.95 | ||||
Vested | — | 0.0 | — | — | ||||
Forfeited | — | 0.0 | — | — | ||||
Outstanding as of December 31, 2022, unvested | 620,000 | 3.0 | 8.00 | 2.15 | ||||
Outstanding as of December 31, 2022, exercisable | — | 0.0 | — | — | ||||
Granted | — | 0.0 | — | — | ||||
Vested | — | 0.0 | — | — | ||||
Forfeited | — | 0.0 | — | — | ||||
Outstanding as of December 31, 2023, unvested | 620,000 | 3.0 | 8.00 | 2.15 | ||||
Outstanding as of December 31, 2023, exercisable | — | 0.0 | — | — |
2022 | 2021 | |||
Grant date | March 10 | December 8 | ||
Risk-free rate | 2.00% | 1.52% | ||
Expected life | 4.0 years | 4.0 years | ||
Expected future volatility | 56% | 57% |