This earnings release focuses on the financial results and management’s discussion and analysis for the three-month period ended
Financial Highlights and Operational Updates
I. PROFITABILITY - LIQUIDITY - DEBT
- Q4 2025 Adjusted Net Loss1 of
$1.7 million ($0.07 loss per share). - Q4 2025 liquidity of
$311.0 million 2. - Debt3 of
$155.6 million and Cash4 of$226.3 million , resulting in negative net debt5 position of$70.7 million as of the end of Q4.
____________________________________
1 Adjusted Net Loss and respective per share figures are non-GAAP measures and should not be used in isolation or as substitutes for
2 Liquidity includes Cash (as defined in footnote 4) plus
3 Long-term debt including current and non-current portion.
4 Cash and cash equivalents (including restricted cash) of
5 Net debt is equal to Debt (as defined in footnote 3) minus Cash (as defined in footnote 4).
II. OPERATING PLATFORM - EFFECTIVE CONCLUSION OF AGREEMENT WITH CARGILL
- Following the Strategic Cooperation Agreement with
Cargill International S.A. (“Cargill”) (announced onSeptember 29, 2025 ), the Company has concluded the transfer of the majority of its trading book6, which included chartered-in vessels7, cargo transportation commitments and derivatives positions. - The operating platform8 is currently focused on Kamsarmax-type vessels consisting of 20 third-party owned dry bulk vessels of which:
- 6 Capesize vessels chartered-in under period charters out of which 5 are expected to be redelivered within 2026. All such vessels constitute legacy transactions into which the Company entered prior to the Strategic Cooperation Agreement.
- 12 Kamsarmax vessels chartered-in under period charters or for time charter trips. Two of the period chartered-in vessels constitute legacy transactions into which the Company entered prior to the Strategic Cooperation Agreement.
- 2 newbuild Kamsarmax vessels, which will be chartered-in under period charters with purchase options upon delivery. Delivery of vessels expected in Q2 2026 and Q2 2027 – Q1 2028 respectively.
III.
Vessel Disposals
- Agreement for the sale of the 2011-built, 180,643 DWT capacity dry bulk vessel, Miracle (expected conclusion within Q1 - Q2 2026) with estimated capital gains of approximately
$7.0 million on top of a$4.7 million profitability9 since her acquisition inFebruary 2024 10. - Sale of the 2008-built, 56,557 DWT capacity dry bulk vessel, Clara, with estimated capital gains of approximately
$0.7 million on top of a$3.2 million profitability9 since her acquisition inAugust 2021 10.
Vessel Acquisition
- Agreement for the purchase of the 2018-built, 60,297 DWT capacity dry bulk vessel, Koushun (tbr.
Astros ). Expected conclusion of the acquisition within Q1 - Q2 202611.
IV. OWNED FLEET
Costamare Bulkers currently owns a fleet of 3112 dry bulk vessels with a total capacity of approximately 2.8 million DWT, consisting of:- 7 Capesize vessels all of which are on period charters.
- 7 Kamsarmax vessels out of which 6 are on period charters.
- 9 Ultramax vessels out of which 7 are on period charters.
- 8 Supramax vessels out of which 7 are on period charters.
- The majority of the period charters are on index-linked charter agreements with owner’s option to convert to fixed rate based on the prevailing FFA curve.
____________________________________
6 As of
7 One additional chartered-in vessel is expected to be novated in Q2/Q3 2026, in accordance with the Strategic Cooperation Agreement.
8 As of
9 Amount represents the Total voyage revenue less any expenses and fees owed by the respective ship-owning company, for the period starting from each vessel acquisition date and until
10 Vessel initially acquired by Costamare Inc. and transferred to the Company pursuant to the spin-off.
11 The vessel is currently on time charter, expiring in
12 As of
Mr.
“During its second quarter as an independent listed entity
This quarter’s results continue to be affected by legacy positions not included in the
With total cash of about
Building upon solid market fundamentals we agreed to sell the 2011-built, Capesize vessel, Miracle, and sold the 2008-built, Supramax vessel, Clara. Total capital gains amounted to
Regarding the market, favorable supply and demand fundamentals supported by strong exports and improved sentiment have pushed the Capesize index higher.
On the Panamax size, the easing of US-China tensions, combined with improved sentiment stemming from a strong Capesize market, helped support the Panamax index.
Finally, the Supramax index remained healthy on the back of strong demand for coal and minor bulks, as well as improved sentiment from the larger sizes.”
| Financial Summary | ||||||||
| (Expressed in thousands of | Year ended | Three-month period ended | ||||||
| Voyage revenue | $ | 437,457 | $ | 171,478 | ||||
| Voyage revenue – related parties | $ | 159,766 | $ | 47,005 | ||||
| Total voyage revenue | $ | 597,223 | $ | 218,483 | ||||
| Accrued charter revenue (1) | $ | 2 | $ | - | ||||
| Total voyage revenue adjusted on a cash basis (2) | $ | 597,225 | $ | 218,483 | ||||
| Adjusted Net Loss (3) | $ | (12,166 | ) | $ | (1,743 | ) | ||
| Weighted Average number of shares | 16,374,555 | 24,148,902 | ||||||
| Adjusted Losses per share (3) | $ | (0.74 | ) | $ | (0.07 | ) | ||
| Net Loss | $ | (37,352 | ) | $ | (18,192 | ) | ||
| Weighted Average number of shares | 16,374,555 | 24,148,902 | ||||||
| Losses per share | $ | (2.28 | ) | $ | (0.75 | ) | ||
(1) Accrued charter revenue represents the difference between cash received during the period and revenue recognized during the period on a straight-line basis at the charter’s average rate. In the early years of a charter with escalating charter rates, voyage revenue will exceed cash received during the period and during the last years of such charter cash received will exceed revenue recognized on a straight-line basis. The reverse is true for charters with descending rates.
(2) Total voyage revenue adjusted on a cash basis represents Total voyage revenue after adjusting for non-cash “Accrued charter revenue” recorded under charters with escalating or descending charter rates. However, Total voyage revenue adjusted on a cash basis is not a recognized measurement under
(3) Adjusted Net Loss and Adjusted Losses per Share are non-GAAP measures. Refer to the reconciliation of Net Loss to Adjusted Net Loss and Adjusted Losses per Share.
Non-GAAP Measures
The Company reports its financial results in accordance with
Exhibit I
Reconciliation of Net Loss to Adjusted Net Loss and Adjusted Losses per Share
| Year ended | Three-month period ended | ||||||||
| (Expressed in thousands of | 2025 | 2025 | |||||||
| Net Loss | $ | (37,352 | ) | $ | (18,192 | ) | |||
| Accrued charter revenue | 2 | - | |||||||
| Deferred charter-in expense | 2,094 | 1,949 | |||||||
| General and administrative expenses - non-cash component | 2,125 | 933 | |||||||
| Loss on sale of vessels | 11,456 | - | |||||||
| Non-recurring, non-cash write-off of loan deferred financing costs | 274 | - | |||||||
| Non-recurring expenses for realignment of operating platform | 14,500 | 14,500 | |||||||
| Gain on derivative instruments, excluding realized (gain) / loss on derivative instruments (1) | (5,265 | ) | (933 | ) | |||||
| Adjusted Net Loss | $ | (12,166 | ) | $ | (1,743 | ) | |||
| Adjusted Losses per Share | $ | (0.74 | ) | $ | (0.07 | ) | |||
| Weighted average number of shares | 16,374,555 | 24,148,902 | |||||||
Adjusted Net Loss and Adjusted Losses per Share represent Net Loss before non-cash “Accrued charter revenue” recorded under charters with escalating or descending charter rates, deferred charter-in expense, loss on sale of vessels, non-recurring, non-cash write-off of loan deferred financing costs, non-recurring expenses for realignment of operating platform, general and administrative expenses - non-cash component and gain on derivative instruments, excluding realized (gain)/loss on derivative instruments. “Accrued charter revenue” is attributed to the timing difference between the revenue recognition and the cash collection. However, Adjusted Net Loss and Adjusted Losses per Share are not recognized measurements under
(1) Items to consider for comparability, when prior period figures are presented, include gains and charges. Gains positively impacting Net Loss are reflected as deductions to Adjusted Net Loss. Charges negatively impacting Net Loss are reflected as increases to Adjusted Net Loss.
Exhibit II
Owned Dry Bulk Fleet Utilization(1)
| Year ended | Three-month period ended | ||
| 2025 | 2025 | ||
| Owned Dry Bulk Fleet Available Days (*) | 9,337 | 2,802 | |
| Owned Dry Bulk Fleet Utilization (*) | 97.9% | 97.5% | |
(*) Since late
(1) We calculate utilization of our owned dry bulk fleet (including vessels chartered-in by CBI) by dividing (i) the aggregate number of our on-hire days and ballast days (excluding dry dock ballast days) in a period of our owned dry bulk fleet by (ii) the number of our available days (owned dry bulk fleet) during such period. We use the following definitions in our calculation of utilization of owned dry bulk fleet:
- On-hire days. We define on-hire days as the total days that a vessel was on-hire during a period.
- Ballast days (excluding dry dock ballast days). We define ballast days (excluding dry dock ballast days) during a period, as the total number of days that a vessel is not on-hire, but is conducting ordinary ship operations (other than dry dock ballast days) which includes repositioning from a discharging port to a loading port, sailing to a port for the conclusion of a prospective sale of a vessel or a change of the technical manager of a vessel.
- Available days. We define available days as the number of our ownership days of our owned dry bulk fleet during a period less the aggregate number of dry dock days and dry dock ballast days during such period. We use the following definitions in our calculation of available days (owned dry bulk fleet):
- Dry dock days. We define dry dock days as the days during a period that a vessel underwent scheduled repairs or repairs under guarantee, vessel upgrades, scheduled dry-docking or special surveys.
- Dry dock ballast days. We define dry dock ballast days as the total days during a period that a vessel spends sailing to and from a shipyard for scheduled repairs or repairs under guarantee, vessel upgrades, scheduled dry-docking or special surveys.
- Dry dock days. We define dry dock days as the days during a period that a vessel underwent scheduled repairs or repairs under guarantee, vessel upgrades, scheduled dry-docking or special surveys.
Results of Operations
Three-month period ended
The discussion below reflects the fourth quarter 2025 consolidated financial results of
During the three-month period ended
During the three-month period ended
During the three-month period ended
Consolidated Financial Results and Vessels’ Operational Data(1)
| Three-month period ended | |||
| (Expressed in millions of except percentages) | 2025 | ||
| Voyage revenue | $ | 171.5 | |
| Voyage revenue – related parties | 47.0 | ||
| Total voyage revenue | 218.5 | ||
| Voyage expenses | (45.2 | ) | |
| Charter-in hire expenses | (133.4 | ) | |
| Voyage expenses – related parties | (2.4 | ) | |
| Vessels’ operating expenses | (18.8 | ) | |
| General and administrative expenses | (3.1 | ) | |
| Management and agency fees – related parties | (6.5 | ) | |
| General and administrative expenses – non-cash component | (0.9 | ) | |
| Amortization of dry-docking and special survey costs | (1.6 | ) | |
| Depreciation | (9.2 | ) | |
| Foreign exchange losses | (0.1 | ) | |
| Interest income | 1.3 | ||
| Interest and finance costs | (2.8 | ) | |
| Other, net | (13.7 | ) | |
| Loss on derivative instruments, net | (0.3 | ) | |
| Net Loss | $ | (18.2 | ) |
| (Expressed in millions of except percentages) | Three-month period ended 2025 | ||
| Total voyage revenue | $ | 218.5 | |
| Accrued charter revenue | - | ||
| Total voyage revenue adjusted on a cash basis(1) | $ | 218.5 | |
| Vessels’ operational data | |||
| Three-month period ended | |||
| Average number of vessels(2) | 31.1 | ||
| Ownership days(2) | 2,859 | ||
| Number of vessels under dry-docking and special survey(2) | 2 | ||
(1) Total voyage revenue adjusted on a cash basis is not a recognized measurement under
(2) Vessels in our owned fleet.
Total Voyage Revenue
Total voyage revenue was
Voyage Expenses
Voyage expenses were
Charter-in Hire Expenses
Charter-in hire expenses were
Voyage Expenses – related parties
Voyage expenses – related parties were
Vessels’ Operating Expenses
Vessels’ operating expenses were
General and Administrative Expenses
General and administrative expenses were
Management and Agency Fees – related parties
Management fees charged by our related party managers were
General and Administrative Expenses – non-cash component
General and administrative expenses - non-cash component for the three-month period ended
Amortization of Dry-Docking and Special Survey Costs
Amortization of deferred dry-docking and special survey costs was
Depreciation
Depreciation expense for the three-month period ended
Sale of vessel
During the three-month period ended
Interest Income
Interest income amounted to
Interest and Finance Costs
Interest and finance costs were
Other, net
Other, net, amounted to
Loss on Derivative Instruments, net
As of
As of
Cash Flows
Three-month period ended
The discussion below reflects the fourth quarter 2025 consolidated condensed cash flows of
| Condensed cash flows | |||
| (Expressed in millions of | Three-month period ended | ||
| Net Cash Provided by Operating Activities | $ | 26.4 | |
| Net Cash Provided by Investing Activities | $ | 8.6 | |
| $ | (3.9 | ) | |
Net Cash Provided by Operating Activities
Net cash flows provided by operating activities for the three-month period ended
Net Cash Provided by Investing Activities
Net cash provided by investing activities was
Net cash used in financing activities was
Liquidity and Unencumbered Vessels
Cash and cash equivalents
As of
Debt-free vessels
As of
| Unencumbered Vessels | ||||
| Year Built | DWT Capacity | |||
| ALWINE | 2014 | 61,090 | ||
| AUGUST | 2015 | 61,090 | ||
Conference Call details:
On
Live webcast:
There will also be a simultaneous live webcast over the Internet, through the
About
Forward-Looking Statements
This earnings release contains “forward-looking statements”. In some cases, you can identify these statements by forward-looking words such as “believe”, “intend”, “anticipate”, “estimate”, “project”, “forecast”, “plan”, “potential”, “may”, “should”, “could”, “expect” and similar expressions. You should not place undue reliance on these statements. These statements are not historical facts but instead represent only the Company’s beliefs regarding future results, many of which, by their nature, are inherently uncertain and outside of the Company’s control. Although the Company believes that its expectations stated in this earnings release are based on reasonable assumptions, it is possible that actual results may differ, possibly materially, from those anticipated in these forward-looking statements. For a discussion of some of the risks and important factors that could affect future results, see the discussion in the Company’s Registration Statement on Form 20-F (File No. 001-42581). All forward-looking statements reflect management’s current views with respect to certain future events, and the Company expressly disclaims any obligation to update or revise any of these forward-looking statements, whether because of future events, new information, a change in the Company’s views or expectations, or otherwise.
Company Contacts:
Tel: (+377) 92 00 1745
Email: ir@costamarebulkers.com
Owned Vessels
The table below provides information about our owned fleet as of
| Year Built | Capacity (DWT) | ||
| 1 | FRONTIER | 2012 | 181,415 |
| 2 | MIRACLE (i) | 2011 | 180,643 |
| 3 | PROSPER | 2012 | 179,895 |
| 4 | DORADO | 2011 | 179,842 |
| 5 | MAGNES | 2011 | 179,546 |
| 6 | IMPERATOR | 2012 | 176,387 |
| 7 | 2011 | 175,975 | |
| 8 | AEOLIAN | 2012 | 83,478 |
| 9 | GRENETA | 2010 | 82,166 |
| 10 | HYDRUS | 2011 | 81,601 |
| 11 | 2012 | 81,569 | |
| 12 | BUILDER | 2012 | 81,541 |
| 13 | FARMER | 2012 | 81,541 |
| 14 | SAUVAN | 2010 | 79,700 |
| 15 | MERCHIA | 2015 | 63,585 |
| 16 | DAWN | 2018 | 63,561 |
| 17 | SEABIRD | 2016 | 63,553 |
| 18 | ORION | 2015 | 63,473 |
| 19 | DAMON | 2012 | 63,301 |
| 20 | ARYA | 2013 | 61,424 |
| 21 | ALWINE | 2014 | 61,090 |
| 22 | AUGUST | 2015 | 61,090 |
| 23 | KOUSHUN (tbr. | 2018 | 60,297 |
| 24 | ATHENA | 2012 | 58,018 |
| 25 | ERACLE | 2012 | 58,018 |
| 26 | NORMA | 2010 | 58,018 |
| 27 | 2011 | 57,937 | |
| 28 | 2011 | 57,937 | |
| 29 | SERENA | 2010 | 57,266 |
| 30 | LIBRA | 2010 | 56,701 |
| 31 | BERMONDI | 2009 | 55,469 |
(i) Denotes vessel we have agreed to sell.
(ii) Denotes vessel we have agreed to acquire.
Chartered-In Vessels
The table below provides information about our chartered-in fleet13 as of
| Year Built | Capacity (DWT) | Earliest Redelivery to Owners | ||
| 1 | 2021 | 210,896 | ||
| 2 | 2021 | 210,800 | ||
| 3 | 2022 | 210,800 | ||
| 4 | CAPE PROTEUS (ii) | 2011 | 180,585 | |
| 5 | MILDRED | 2011 | 179,678 | |
| 6 | MILESTONE | 2010 | 176,354 | |
| 7 | GRAMPUS CHARM | 2013 | 82,937 | |
| 8 | 2023 | 82,698 | TC Trip | |
| 9 | APJ PRITI 2 | 2006 | 82,574 | |
| 10 | IKAN KEMBUNG | 2020 | 82,023 | TC Trip |
| 11 | EVER MAJESTY | 2021 | 81,936 | TC Trip |
| 12 | 2020 | 81,878 | ||
| 13 | MAJESTIC ISLAND | 2017 | 81,632 | TC Trip |
| 14 | NAVIOS CITRINE (ii) | 2017 | 81,626 | |
| 15 | GEORGITSI (ii) | 2012 | 81,309 | |
| 16 | SEA UNITY | 2016 | 81,112 | TC Trip |
| 17 | KYPROS LOYALTY | 2015 | 78,000 | TC Trip |
| 18 | EASTERN YUCCA | 2012 | 74,844 | TC Trip |
(i) Time-chartered out to a large extent for the remaining charter-in period.
(ii) Time-chartered out for the whole remaining charter-in period.
Chartered-In Newbuilding Vessels
| Vessel | Capacity (DWT) | Estimated Delivery | |
| 1 | Newbuilding 1 | 81,800 | Q2 2026 |
| 2 | Newbuilding 2 | 82,400 | Q2 2027 – Q1 2028 |
13 Excluding (i) two vessels already sub-chartered out to
Consolidated Statement of Operations | |||||||||||||||
| Years ended | Three-month period ended | ||||||||||||||
| (Expressed in thousands of | 2024 | 2025 | 2024 | 2025 | |||||||||||
| (Audited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||
| REVENUES: | |||||||||||||||
| Voyage revenue | $ | - | $ | 437,457 | $ | - | $ | 171,478 | |||||||
| Voyage revenue – related parties | - | 159,766 | - | 47,005 | |||||||||||
| Total voyage revenue | - | 597,223 | - | 218,483 | |||||||||||
| EXPENSES: | |||||||||||||||
| Voyage expenses | - | (161,357 | ) | - | (45,156 | ) | |||||||||
| Charter-in hire expenses | - | (325,510 | ) | - | (133,366 | ) | |||||||||
| Voyage expenses – related parties | - | (7,684 | ) | - | (2,447 | ) | |||||||||
| Vessels’ operating expenses | - | (57,615 | ) | - | (18,824 | ) | |||||||||
| General and administrative expenses | - | (8,526 | ) | - | (3,056 | ) | |||||||||
| Management and agency fees – related parties | - | (19,638 | ) | - | (6,464 | ) | |||||||||
| General and administrative expenses – non-cash component | - | (2,125 | ) | - | (933 | ) | |||||||||
| Amortization of dry-docking and special survey costs | - | (5,206 | ) | - | (1,649 | ) | |||||||||
| Depreciation | - | (28,410 | ) | - | (9,194 | ) | |||||||||
| Loss on sale of vessels | - | (11,456 | ) | - | - | ||||||||||
| Foreign exchange losses | - | (303 | ) | - | (55 | ) | |||||||||
| Operating loss | - | (30,607 | ) | - | (2,661 | ) | |||||||||
| OTHER INCOME / (EXPENSES): | |||||||||||||||
| Interest income | 6 | 3,136 | 6 | 1,339 | |||||||||||
| Interest and finance costs | - | (9,696 | ) | - | (2,791 | ) | |||||||||
| Other, net | - | (13,116 | ) | - | (13,747 | ) | |||||||||
| Gain / (loss) on derivative instruments, net | - | 12,931 | - | (332 | ) | ||||||||||
| Total other income / (expenses), net | 6 | (6,745 | ) | 6 | (15,531 | ) | |||||||||
| Net income / (loss) | $ | 6 | $ | (37,352 | ) | $ | 6 | $ | (18,192 | ) | |||||
| Earnings /(Losses) per common share, basic and diluted | $ | 1.28 | $ | (2.28 | ) | $ | 0.61 | $ | (0.75 | ) | |||||
| Weighted average number of shares, basic and diluted | 4,754 | 16,374,555 | 10,000 | 24,148,902 | |||||||||||
Consolidated Balance Sheets | |||||||
| (Expressed in thousands of | As of | As of | |||||
| ASSETS | (Audited) | (Unaudited) | |||||
| CURRENT ASSETS: | |||||||
| Cash and cash equivalents | $ | 4 | $ | 211,845 | |||
| Margin deposits | - | 10,825 | |||||
| Accounts receivable | 2 | 22,597 | |||||
| Inventories | - | 14,217 | |||||
| Due from related parties | - | 4,444 | |||||
| Insurance claims receivable | - | 4,785 | |||||
| Fair value of derivatives | - | 268 | |||||
| Prepayments and other | - | 24,668 | |||||
| Total current assets | 6 | 293,649 | |||||
| FIXED ASSETS, NET: | |||||||
| Vessels, net | - | 565,547 | |||||
| Total fixed assets, net | - | 565,547 | |||||
| NON-CURRENT ASSETS: | |||||||
| Deferred charges, net | - | 18,357 | |||||
| Operating leases, right-of-use assets | - | 41,667 | |||||
| Accounts receivable, non-current | - | 5,503 | |||||
| Due from related parties, non-current | - | 1,050 | |||||
| Restricted cash | 2,100 | 3,650 | |||||
| Total assets | $ | 2,106 | $ | 929,423 | |||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
| CURRENT LIABILITIES: | |||||||
| Current portion of long-term debt | $ | - | $ | 14,995 | |||
| Operating lease liabilities, current portion | - | 39,155 | |||||
| Accounts payable | - | 26,028 | |||||
| Due to related parties | 2,100 | 5,145 | |||||
| Accrued liabilities | - | 9,732 | |||||
| Unearned revenue | - | 11,911 | |||||
| Fair value of derivatives | - | 825 | |||||
| Other current liabilities | - | 15,385 | |||||
| Total current liabilities | 2,100 | 123,176 | |||||
| NON-CURRENT LIABILITIES: | |||||||
| Long-term debt, net of current portion | - | 140,599 | |||||
| Total non-current liabilities | - | 140,599 | |||||
| COMMITMENTS AND CONTINGENCIES | - | - | |||||
| STOCKHOLDERS’ EQUITY: | |||||||
| Common stock | - | 2 | |||||
| Additional paid-in capital | - | 702,992 | |||||
| Retained earnings / (Accumulated deficit) | 6 | (37,346 | ) | ||||
| Total stockholders’ equity | 6 | 665,648 | |||||
| Total liabilities and stockholders’ equity | $ | 2,106 | $ | 929,423 | |||
Exhibit III14
| COSTAMARE BULKERS HOLDINGS LIMITED PREDECESSOR Combined Carve-out Statements of Operations | |||||||
| (Expressed in thousands of | For the year ended | For the period from | |||||
| REVENUES: | (Audited) | (Unaudited) | |||||
| Voyage revenue | $ | 985,314 | $ | 239,719 | |||
| Voyage revenue – related parties | 210,087 | 87,683 | |||||
| Total voyage revenue | 1,195,401 | 327,402 | |||||
| EXPENSES: | |||||||
| Voyage expenses | (342,484 | ) | (107,383 | ) | |||
| Charter-in hire expenses | (706,569 | ) | (166,506 | ) | |||
| Voyage expenses-related parties | (9,403 | ) | (3,765 | ) | |||
| Vessels’ operating expenses | (82,288 | ) | (27,165 | ) | |||
| General and administrative expenses | (13,858 | ) | (10,832 | ) | |||
| General and administrative expenses – related parties | (3,940 | ) | (528 | ) | |||
| Management and agency fees - related parties | (30,640 | ) | (10,760 | ) | |||
| Amortization of dry-docking and special survey costs | (6,282 | ) | (2,337 | ) | |||
| Depreciation | (37,385 | ) | (14,044 | ) | |||
| Gain / (loss) on sale of vessels, net | 3,788 | (4,669 | ) | ||||
| Loss on vessels held for sale | - | (1,579 | ) | ||||
| Vessel’s impairment loss | - | (179 | ) | ||||
| Foreign exchange gains | 11 | 219 | |||||
| Operating loss | (33,649 | ) | (22,126 | ) | |||
| OTHER INCOME / (EXPENSES): | |||||||
| Interest income | 1,479 | 236 | |||||
| Interest and finance costs, net | (23,503 | ) | (7,313 | ) | |||
| Interest expense – related parties | (1,044 | ) | (815 | ) | |||
| Other, net | 1,477 | (47 | ) | ||||
| Loss on derivative instruments, net | (43,015 | ) | (710 | ) | |||
| Total other expenses, net | (64,606 | ) | (8,649 | ) | |||
| Net loss | $ | (98,255 | ) | $ | (30,775 | ) | |
____________________________
14 This exhibit includes combined carve-out financial information for Costamare Bulkers Holdings Limited Predecessor, prepared in accordance with the same accounting principles as disclosed in Costamare Bulkers’ Registration Statement on Form 20-F (File No. 001-42581).
| COSTAMARE BULKERS HOLDINGS LIMITED PREDECESSOR Combined Carve-out Balance Sheet | |||
| (Expressed in thousands of | |||
| ASSETS | (Audited) | ||
| CURRENT ASSETS: | |||
| Cash and cash equivalents | $ | 49,858 | |
| Restricted cash | 941 | ||
| Margin deposits | 45,221 | ||
| Accounts receivable, net | 39,648 | ||
| Inventories | 44,500 | ||
| Due from related parties | 7,014 | ||
| Fair value of derivatives | 197 | ||
| Insurance claims receivable | 2,842 | ||
| Prepayments and other assets | 49,796 | ||
| Total current assets | 240,017 | ||
| FIXED ASSETS, NET: | |||
| Vessels and advances, net | 671,844 | ||
| Total fixed assets, net | 671,844 | ||
| OTHER NON-CURRENT ASSETS: | |||
| Accounts receivable, net, non-current | 1,610 | ||
| Deferred charges, net | 19,119 | ||
| Due from related parties, non-current | 1,050 | ||
| Fair value of derivatives, non-current | 147 | ||
| Restricted cash, non-current | 9,236 | ||
| Operating leases, right-of-use assets | 297,975 | ||
| Total assets | $ | 1,240,998 | |
| LIABILITIES AND SHAREHOLDERS’ EQUITY | |||
| CURRENT LIABILITIES: | |||
| Current portion of long-term debt, net of deferred financing costs | $ | 30,505 | |
| Related party loans | 85,000 | ||
| Accounts payable | 41,477 | ||
| Due to related parties | 5,319 | ||
| Operating lease liabilities, current portion | 205,172 | ||
| Accrued liabilities | 11,906 | ||
| Unearned revenue | 22,911 | ||
| Fair value of derivatives | 14,465 | ||
| Other current liabilities | 3,902 | ||
| Total current liabilities | 420,657 | ||
| NON-CURRENT LIABILITIES: | |||
| Long-term debt, net of current portion and deferred financing costs | 305,724 | ||
| Operating lease liabilities, non-current portion | 87,424 | ||
| Fair value of derivatives, non-current portion | 5,174 | ||
| Total non-current liabilities | 398,322 | ||
| COMMITMENTS AND CONTINGENCIES | - | ||
| SHAREHOLDERS’ EQUITY: | |||
| Common shares | 250 | ||
| Additional paid-in capital | 207,284 | ||
| 312,546 | |||
| Accumulated deficit | (98,061 | ) | |
| Total shareholders’ equity | 422,019 | ||
| Total liabilities and shareholders’ equity | $ | 1,240,998 | |
Source: