• | Increase in the non-current liabilities of financial instrument by $7.2 million |
• | Decrease in additional paid in capital by $6.5 million |
• | Increase in accumulated deficit by $0.7 million |
• | Increase in net loss on financial instruments and net loss by $0.7 million |
• | Six months ended June 30, 2014: |
· | Decrease in basic EPS from $0.04/share to ($0.06)/share |
· | Decrease in diluted EPS from $0.02/share to ($0.06)/share |
• | Three months ended June 30, 2014: |
· | Decrease in basic EPS from $0.02/share to ($0.04)/share |
· | Decrease in diluted EPS from $0.02 /share to ($0.04)/share |
Name | Deadweight | Exposed Delivery | Charterer | Charter Duration |
Gross Rate fixed period/optionss | ||||||
M/T Eships Taweelah
|
50.000
|
Delivered June 2014
|
Stena Weco A/S
|
3+1+1 years
|
$16,200 / $17,200 / $18,000
|
||||||
Hull No S407 (tbn Ecomaxx)
|
50.000
|
Q1 2015
|
Stena Weco A/S
|
3+1+1 years
|
$16,200 / $17,200 / $18,000
|
||||||
Hull No S418 (tbn Ecofleet)
|
39.000
|
Q3 2015
|
BP Shipping Ltd UK
|
3+1+1 years
|
$15,200 / $16,000 / $16,750
|
||||||
Hull No S419 (tbn Eco Revolution)
|
39.000
|
Q1 2016
|
BP Shipping Ltd UK
|
3+1+1 years
|
$15,200 / $16,000 / $16,750
|
||||||
Hull No S414 (tbn Ecotank)
|
50.000
|
Q2 2016
|
Stena Weco A/S
|
3+1+1 years
|
$16,200 / $17,200 / $18,000
|
||||||
Hull No S417 (tbn Ecoship)
|
50.000
|
Q3 2016
|
DS Norden A/S
|
5+1+1 years
|
$16,800 / $17,600 / $18,400
|
TOP SHIPS INC.
UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Expressed in thousands of U.S. Dollars - except share and per share data) |
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
June 30,
|
June 30,
|
||||||||||||||
|
2013
|
2014
|
2013
|
2014
|
||||||||||||
REVENUES:
|
||||||||||||||||
|
||||||||||||||||
Revenues
|
$
|
6,763
|
$
|
170
|
$
|
14,237
|
$
|
619
|
||||||||
|
||||||||||||||||
EXPENSES:
|
||||||||||||||||
|
||||||||||||||||
Voyage expenses
|
197
|
5
|
393
|
11
|
||||||||||||
Vessel operating expenses
|
41
|
30
|
41
|
30
|
||||||||||||
Vessel depreciation
|
2,022
|
39
|
4,043
|
39
|
||||||||||||
Management fees-related parties
|
144
|
10
|
302
|
43
|
||||||||||||
Other operational income
|
-
|
(361
|
)
|
-
|
(361
|
)
|
||||||||||
General and administrative expenses
|
654
|
191
|
1,085
|
535
|
||||||||||||
|
||||||||||||||||
Operating income
|
3,705
|
256
|
8,373
|
322
|
||||||||||||
|
||||||||||||||||
OTHER INCOME (EXPENSES):
|
||||||||||||||||
|
||||||||||||||||
Interest and finance costs
|
(2,127
|
)
|
(57
|
)
|
(4,039
|
)
|
(101
|
)
|
||||||||
Net loss on financial instruments
|
9
|
(680
|
)
|
(60
|
)
|
(680
|
)
|
|||||||||
Interest income
|
25
|
12
|
54
|
49
|
||||||||||||
Other, net
|
148
|
-
|
158
|
(5
|
)
|
|||||||||||
|
||||||||||||||||
Total other expenses, net
|
(1,945
|
)
|
(725
|
)
|
(3,887
|
)
|
(737
|
)
|
||||||||
|
||||||||||||||||
Net income / (loss) and comprehensive income / (loss)
|
$
|
1,760
|
$
|
(469
|
)
|
$
|
4,486
|
$
|
(415
|
)
|
||||||
|
||||||||||||||||
Earnings / (loss) per common share, basic and diluted
|
$
|
0.72
|
$
|
(0.04
|
)
|
$
|
1.84
|
$
|
(0.06
|
)
|
||||||
|
||||||||||||||||
Weighted average common shares outstanding, basic
|
2,434,683
|
10,463,900
|
2,432,907
|
6,867,971
|
||||||||||||
|
||||||||||||||||
Weighted average common shares outstanding, diluted
|
2,435,754
|
10,463,900
|
2,433,978
|
6,867,971
|
TOP SHIPS INC.
|
UNAUDITED INTERIM CONDENSED CONSOLIDATED BALANCE SHEETS
|
DECEMBER 31, 2013 AND JUNE 30, 2014
|
|
(Expressed in thousands of U.S. Dollars - except share and per share data)
|
|
December 31,
|
June 30,
|
||
|
2013
|
2014
|
||
ASSETS
|
|
|
||
CURRENT ASSETS:
|
|
|
||
Cash and cash equivalents
|
|
9,706
|
|
13,643
|
Due from related parties
|
|
-
|
|
239
|
Inventories
|
|
-
|
|
390
|
Advances to various creditors
|
|
38
|
|
41
|
Prepayments and other
|
|
518
|
|
596
|
Total current assets
|
|
10,262
|
|
14,909
|
|
|
|
|
|
FIXED ASSETS:
|
|
|
|
|
Advances for vessels acquisitions / under construction
|
|
14,400
|
|
22,301
|
Vessels, net
|
|
-
|
|
38,919
|
Other fixed assets, net
|
|
1,467
|
|
1,403
|
Total fixed assets
|
|
15,867
|
|
62,623
|
|
|
|
|
|
OTHER NON CURRENT ASSETS:
|
|
|
|
|
Restricted cash
|
|
1,739
|
|
1,294
|
Total assets
|
|
27,868
|
|
78,826
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
Current portion of long-term debt
|
|
-
|
|
1,386
|
Current portion of financial instruments
|
|
1,135
|
|
1,134
|
Due to related parties
|
|
807
|
|
597
|
Accounts payable
|
|
2,082
|
|
2,007
|
Accrued liabilities
|
|
4,581
|
|
5,272
|
Total current liabilities
|
|
8,605
|
|
10,396
|
|
|
|
|
|
NON-CURRENT LIABILITIES:
|
|
|
|
|
Long-term debt
|
|
-
|
|
18,549
|
Financial instruments
|
|
562
|
|
7,157
|
Other non-current liabilities
|
|
3,906
|
|
3,506
|
|
|
|
|
|
Total non-current liabilities
|
|
4,468
|
|
29,212
|
COMMITMENTS AND CONTINGENCIES
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
13,073
|
|
39,608
|
|
|
|
|
|
STOCKHOLDERS' EQUITY:
|
|
|
|
|
Preferred stock, $0.01 par value; 20,000,000 shares authorized; none issued
|
|
-
|
|
-
|
Common stock, $0.01 par value; 1,000,000,000 shares authorized; 2,469,648,and 18,969,989 shares issued and outstanding at December 31, 2013 and June 30, 2014
|
|
25
|
|
190
|
Additional paid-in capital
|
|
293,453
|
|
318,126
|
Accumulated deficit
|
|
(278,683)
|
|
(279,098)
|
Total stockholders' equity
|
|
14,795
|
|
39,218
|
Total liabilities and stockholders' equity
|
|
27,868
|
|
78,826
|
|
|
|
|
Six months ended
June 30
|
|||
|
|
|
2013
|
|
2014
|
||
Cash Flows provided by / (used in) Operating Activities:
|
|||||||
|
Net income
|
|
4,486
|
|
(415)
|
||
|
Adjustments to reconcile net income to net cash
|
|
|
|
|
||
|
provided by operating activities:
|
|
|
|
|
||
|
|
Depreciation of fixed assets including vessels and amortization of deferred financing fees
|
|
5,154
|
|
98
|
|
|
|
Translation gain of foreign currency denominated loan and unrealized foreign exchange differences
|
|
(29)
|
|
5
|
|
|
|
Stock-based compensation expense
|
|
88
|
|
-
|
|
|
|
Change in fair value of financial instruments
|
|
(1,387)
|
|
116
|
|
|
|
Loss on sale of other fixed assets
|
|
2
|
|
5
|
|
|
|
Gain on sale of vessels
|
|
(14)
|
|
-
|
|
|
(Increase) Decrease in:
|
|
|
|
|
||
|
Trade accounts receivable
|
|
(674)
|
|
-
|
||
|
Inventories
|
|
-
|
|
(390)
|
||
|
Due from related parties
|
|
-
|
|
(239)
|
||
|
Advances to various creditors
|
|
(1)
|
|
(3)
|
||
|
Prepayments and other
|
|
159
|
|
(78)
|
||
|
Increase (Decrease) in:
|
|
|
|
|
||
|
Due to related Parties
|
|
(568)
|
|
(798)
|
||
|
Accounts payable
|
|
164
|
|
(858)
|
||
|
Other non-current liabilities
|
|
(400)
|
|
(400)
|
||
|
Accrued liabilities
|
|
94
|
|
191
|
||
|
Unearned revenue
|
|
18
|
|
-
|
||
|
|
|
|
|
|
|
|
Net Cash provided by / (used in) Operating Activities
|
|
7,092
|
|
(2,766)
|
|||
|
|
|
|
|
|||
Cash Flows provided by / (used in) Investing Activities:
|
|||||||
|
Net proceeds from sale of vessels
|
|
25,214
|
|
-
|
||
|
Advances for vessel acquisitions / under construction
|
|
-
|
|
(33,707)
|
||
|
Decrease in restricted cash
|
|
733
|
|
445
|
||
|
Net proceeds from sale of other fixed assets
|
|
50
|
|
-
|
||
|
|
|
|
|
|
|
|
Net Cash provided by / (used in) Investing Activities
|
|
25,997
|
|
(33,262)
|
|||
|
|
|
|
|
|||
Cash Flows (used in) / provided by Financing Activities:
|
|||||||
|
Principal payments of debt
|
|
(7,676)
|
|
-
|
||
|
Prepayment of debt
|
|
(24,364)
|
|
-
|
||
|
Payment of financing costs
|
|
(1,049)
|
|
(151)
|
||
|
Proceeds from long-term debt
|
|
-
|
|
20,125
|
||
|
Proceeds from the issuance of common shares, net
|
|
-
|
|
19,991
|
||
|
|
|
|
|
|
|
|
Net Cash (used in) / provided by Financing Activities
|
|
(33,089)
|
|
39,965
|
|||
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
-
|
|
3,937
|
|||
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
-
|
|
9,706
|
|||
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
-
|
|
13,643
|
Dated: August 14, 2014
|
|
By:
|
/s/ Evangelos J. Pistiolis
|
|
|
|
|
Evangelos J. Pistiolis
|
|
|
|
|
Chief Executive Officer
|
|