The table below describes our fleet development and deployment as of today: Monthly Vessel Delivered Charter Rate Size Vessel Year To Employment Expira- (1*) Vessel (cbm) Type Built GASS Status tion US$ ------- ------ ------- ------- ------------ ------- ------- CURRENT FLEET Gas Cathar 7,517 F.P. 2001 Oct-05 Time Charter Aug-07 355,000 ------- ------ ------- ------- ------------ ------- ------- Gas Marathon 6,572 F.P. 1995 Nov-05 Bareboat Oct-07 220,000 ------- ------ ------- ------- ------------ ------- ------- Gas Chios(4) 6,562 F.P. 1991 Oct-05 Time Charter Mar-07 300,000 ------- ------ ------- ------- ------------ ------- ------- Gas Amazon 6,526 F.P. 1992 May-05 Time Charter Nov -07 252,500 ------- ------ ------- ------- ------------ ------- ------- Gas Flawless 6,300 F.P. 2007 Feb-07 Time Charter Feb-09 299,000 ------- ------ ------- ------- ------------ ------- ------- Gas Monarch 5,018 F.P. 1997 Dec-05 Time Charter Jun-07 295,000 ------- ------ ------- ------- ------------ ------- ------- Gas Nemesis 5,016 F.P. 1995 Jun-06 Time Charter June-07 225,000 ------- ------ ------- ------- ------------ ------- ------- Lyne (2) 5,014 F.P. 1996 May-06 Bareboat May-09 163,636 ------- ------ ------- ------- ------------ ------- ------- Gas Emperor 5,013 F.P. 1995 Feb-05 Time Charter Jun-07 245,000 ------- ------ ------- ------- ------------ ------- ------- Birgit Kosan(6) 5,012 F.P. 1995 Apr-05 Bareboat Apr-07 190,000 ------- ------ ------- ------- ------------ ------- ------- Catterick 5,001 F.P 1995 Nov-05 Time Charter Jan-08 217,000 ------- ------ ------- ------- ------------ ------- ------- Sir Ivor(3) 5,000 F.P. 2003 May-06 Bareboat May-09 163,636 ------- ------ ------- ------- ------------ ------- ------- Gas Sincerity 4,123 F.P. 2000 Nov-05 Time Charter Jul-07 245,000 ------- ------ ------- ------- ------------ ------- ------- Gas Spirit 4,112 F.P. 2001 Dec-05 Time Charter Jun-07 250,000 ------- ------ ------- ------- ------------ ------- ------- Gas Zael 4,111 F.P. 2001 Dec-05 Time Charter Mar-07 402,800 ------- ------ ------- ------- ------------ ------- ------- Gas Courchevel 4,109 S.R. 1991 Nov-04 Time Charter Mar-07 390,000 ------- ------ ------- ------- ------------ ------- ------- Gas Prophet(5) 3,556 F.P. 1996 Oct-04 Bareboat Sep-09 110,000 ------- ------ ------- ------- ------------ ------- ------- Gas Shanghai(8) 3,526 F.P. 1999 Dec-04 Time Charter Mar-07 194,000 ------- ------ ------- ------- ------------ ------- ------- Gas Czar 3,510 F.P. 1995 Feb-06 Time Charter Nov-07 190,000 ------- ------ ------- ------- ------------ ------- ------- Gas Legacy 3,500 F.P. 1998 Oct-05 Time Charter Apr-07 250,000 ------- ------ ------- ------- ------------ ------- ------- Gas Fortune 3,500 F.P. 1995 Feb-06 Time Charter Dec-07 186,000 ------- ------ ------- ------- ------------ ------- ------- Gas Eternity(7) 3,500 F.P. 1998 Mar-06 Bareboat Apr-10 122,500 ------- ------ ------- ------- ------------ ------- ------- Gas Artic 3,434 S.R. 1992 Apr-05 Bareboat Apr-09 190,000 ------- ------ ------- ------- ------------ ------- ------- Gas Ice 3,434 S.R. 1991 Apr-05 Bareboat Apr-08 174,250 ------- ------ ------- ------- ------------ ------- ------- Batangas 3,244 F.P. 1995 Jun-06 Bareboat Jul-08 106,000 ------- ------ ------- ------- ------------ ------- ------- Gas Crystal 3,211 S.R. 1990 Nov-05 Spot N/A N/A ------- ------ ------- ------- ------------ ------- ------- Gas Oracle 3,014 F.P. 1990 Dec-05 Time Charter Dec-07 220,000 ------- ------ ------- ------- ------------ ------- ------- Gas Prodigy 3,014 F.P. 1995 Oct-05 Time Charter Dec-07 180,000 ------- ------ ------- ------- ------------ ------- ------- Gas Tiny 1,320 S.R. 1991 Oct-04 Time Charter Jan-09 140,000 ------- ------ ------- ------- ------------ ------- ------- FLEET TOTAL 126,769 29 VESSELS Cbm ------- ------ ------- ------- ------------ ------- ------- Additional Vessels (with expected delivery date) Gas Haralambos 7,000 F.P. Oct-07 Oct-07 FLEET TOTAL 133,769 30 VESSELS cbm ------- ------ ------- ------- ------------ ------- -------
-- F.P.: Fully-Pressurized -- S.R.: Semi-Refrigerated -- (1) To calculate daily rate divide by 30.4. All rates are quoted on a gross basis and do not take into account chartering commissions -- (2) Lyne is employed under a bareboat charter until May 2009 at the rate of USD 163,636 per calendar month. Thereafter, at charterer's option, the bareboat charter can be extended for a further one year at the rate of USD 171,717 per calendar month. -- (3) Sir Ivor is employed under a bareboat charter until May 2009 at the rate of USD 163,636 per calendar month. Thereafter, at charterer's option, the bareboat charter can be extended for a further one year at the rate of USD 171,717 per calendar month. -- (4) Gas Chios charter has been extended for an additional twelve-month period at the rate of USD 252,500 per month. The charter will commence in March 2007. -- (5) Gas Prophet has for the three year duration of her bareboat charter been renamed the M.T. Ming Long. -- (6) Birgit Kosan is currently employed under a bareboat charter to an international owner of LPGs expiring in April 2007. This bareboat charter has been extended for 6 months from April 2007 to October 2007 at a rate of USD 150,000 per calendar month. -- (7) Gas Eternity will, from the commencement of her three year bareboat charter in March 2007, be renamed the M.T Yu Tian 9. -- (8) Gas Shanghai is currently employed under a time charter until March 2007. Thereafter she will be employed on a further six month time charter at the rate of USD 225,000 per calendar month.Fleet Data The following key indicators highlight the Company's operating performance during the fourth quarter ended December 31, 2006 and December 31, 2005.
FLEET DATA Q4 2006 Q4 2005 --------- --------- Average number of vessels (1) 28.0 17.2 --------- --------- Period end number of vessels in fleet 28.0 21.0 --------- --------- Total calendar days for fleet (2) 2,576 1,585 --------- --------- Total voyage days for fleet (3) 2,564 1,581 --------- --------- Fleet utilization (4) 99.5% 99.7% --------- --------- Total time charter days for fleet (5) 2,281 1,532 --------- --------- Total spot market days for fleet (6) 283 49 --------- --------- AVERAGE DAILY RESULTS Q4 2006 Q4 2005 ---------- ---------- Time Charter Equivalent - TCE (7) $ 7,323 $ 8,125 ---------- ---------- Vessel operating expenses (8) 2,113 2,092 ---------- ---------- Management fees 320 337 ---------- ---------- General and administrative expenses 568 272 ---------- ---------- Total vessel operating expenses (9) 2,682 2,364 ---------- ----------The following key indicators highlight the Company's operating performance during the full-year period ended December 31, 2006 and December 31, 2005.
FLEET DATA 12M 2006 12M 2005 --------- --------- Average number of vessels (1) 25.9 11.9 --------- --------- Period end number of vessels in fleet 28.0 21.0 --------- --------- Total calendar days for fleet (2) 9,451 4,334 --------- --------- Total voyage days for fleet (3) 9,346 4,288 --------- --------- Fleet utilization (4) 98.9% 98.9% --------- --------- Total time charter days for fleet (5) 8,209 4,105 --------- --------- Total spot market days for fleet (6) 1,137 183 --------- --------- AVERAGE DAILY RESULTS 12M 2006 12M 2005 ---------- ---------- Time Charter Equivalent - TCE (7) $ 7,174 $ 7,919 ---------- ---------- Vessel operating expenses (8) 2,061 2,099 ---------- ---------- Management fees 325 340 ---------- ---------- General and administrative expenses 366 180 ---------- ---------- Total vessel operating expenses (9) 2,426 2,279 ---------- ----------1) Average number of vessels is the number of vessels that constituted our fleet for the relevant period, as measured by the sum of the number of days each vessel was a part of our fleet during the period divided by the number of calendar days in that period. 2) Total calendar days are the total days the vessels were in our possession for the relevant period including off-hire days associated with major repairs, drydockings or special or intermediate surveys. 3) Total voyage days for fleet reflect the total days the vessels were in our possession for the relevant period net of off-hire days associated with major repairs, drydocks or special or intermediate surveys. 4) Fleet utilization is the percentage of time that our vessels were available for revenue generating voyage days, and is determined by dividing voyage days by fleet calendar days for the relevant period. 5) Total time charter days for fleet are the number of voyage days the vessels in our fleet operated on time charters for the relevant period. 6) Total spot market charter days for fleet are the number of voyage days the vessels in our fleet operated on spot market charters for the relevant period. 7) Time charter equivalent, or TCE, is a measure of the average daily revenue performance of a vessel on a per voyage basis. Our method of calculating TCE is consistent with industry standards and is determined by dividing voyage revenues (net of voyage expenses) by voyage days for the relevant time period. Voyage expenses primarily consist of port, canal and fuel costs that are unique to a particular voyage, which would otherwise be paid by the charterer under a time charter contract, as well as commissions. TCE is a standard shipping industry performance measure used primarily to compare period-to-period changes in a shipping company's performance despite changes in the mix of charter types (i.e., spot charters, time charters and bareboat charters) under which the vessels may be employed between the periods. 8) Vessel operating expenses, which include crew costs, provisions, deck and engine stores, lubricating oil, insurance, maintenance and repairs is calculated by dividing vessel operating expenses by fleet calendar days for the relevant time period. 9) Total vessel operating expenses, or TVOE, is a measurement of our total expenses associated with operating our vessels. TVOE is the sum of vessel operating expenses and general and administrative expenses. Daily TVOE is calculated by dividing TVOE by fleet calendar days for the relevant time period. EBITDA Reconciliation EBITDA represents net earnings before interest, taxes, depreciation and amortization. EBITDA does not represent and should not be considered as an alternative to net income or cash flow from operations, as determined by United States generally accepted accounting principles, or U.S. GAAP, and our calculation of EBITDA may not be comparable to that reported by other companies. EBITDA is included herein because it is a basis upon which we assess our liquidity position and because we believe that it presents useful information to investors regarding a company's ability to service and/or incur indebtedness. The Company's definition of EBITDA may not be the same as that used by other companies in the shipping or other industries. EBITDA reconciliation for the fourth quarter ended December 31, 2006 and December 31, 2005:
(figures in US $) Q4 2006 Q4 2005 ------------ ------------ Net Cash Provided By (Used in) Operating Activities $ 5,978,537 $ 7,061,620 ------------ ------------ Net increase in current assets, excluding cash 612,443 (2,741,425) ------------ ------------ Net (increase) in current liabilities, excluding short-term portion of long term debt. 1,652,483 3,081,893 ------------ ------------ ------------ ------------ Interest income (226,324) (454,235) ------------ ------------ Interest and finance costs, net 2,239,484 1,123,095 ------------ ------------ Amortization of finance fees (8,829) (24,805) ------------ ------------ Net income of vessel acquired from the Vafias Group 0 (16,947) ------------ ------------ Change in fair value of derivatives (28,777) 7,000 ------------ ------------ EBITDA $ 10,219,017 $ 8,036,196 ------------ ------------ (figures in US $) Q4 2006 Q4 2005 ------------ ------------- Net Income $ 4,817,976 $ 5,658,423 ------------ ------------- Plus net interest expense 2,239,484 668,860 ------------ ------------- Less Interest income (226,324) 0 ------------ ------------- Plus depreciation 3,607,787 1,708,913 ------------ ------------- Plus Amortization of fair value (219,906) 0 ------------ ------------- EBITDA $ 10,219,017 $ 8,036,196 ------------ -------------EBITDA reconciliation for the full-years ended December 31, 2006 and December 31, 2005:
(figures in US $) 12M 2006 12M 2005 ------------ ------------ Net Cash Provided By (Used in) Operating Activities $ 33,224,984 $ 24,414,729 ------------ ------------ Net increase in current assets, excluding cash 1,993,989 (742,021) ------------ ------------ Net (increase) in current liabilities, excluding short-term portion of long term debt. (5,364,946) (5,063,296) ------------ ------------ Non-cash G&A expenses 0 (243,750) ------------ ------------ Interest income (735,090) (780,434) ------------ ------------ Interest and finance costs, net 7,705,602 2,685,207 ------------ ------------ Amortization of finance fees (46,080) (41,344) ------------ ------------ Net income of vessel acquired from the Vafias Group 99,870 (16,947) ------------ ------------ Change in fair value of derivatives (192,664) (67,000) ------------ ------------ EBITDA $ 36,685,665 $ 20,145,144 ------------ ------------ (figures in US $) 12M 2006 12M 2005 ------------ ------------ Net Income $ 18,492,509 $ 14,536,051 ------------ ------------ Plus net interest expense 7,705,602 2,685,207 ------------ ------------ Less Interest income (735,090) (780,434) ------------ ------------ Plus depreciation 13,058,316 5,611,942 ------------ ------------ Plus Amortization of fair value (1,835,672) (1,907,622) ------------ ------------ EBITDA $ 36,685,665 $ 20,145,144 ------------ ------------Conference Call and Webcast: As previously announced, on Monday, February 26, 2007 at 10:00 A.M. EST, the company's management will host a conference call to discuss the results and the company's operations and outlook. Conference Call details: Participants should dial into the call 10 minutes before the scheduled time using the following numbers: 1866 819 7111(from the US), 0800 953 0329 (from the UK) or +44 (0) 1452 542 301 (from outside the US). Please quote "STEALTHGAS." In case of any problem with the above numbers, please dial 1866 869 2352 (from the US), 800 694 1449 (from the UK) or +44 (0) 1452 560 304 (from outside the US). Quote: "STEALTHGAS." A telephonic replay of the conference call will be available until March 5, 2007 by dialing 1866 247 4222 (from the US), 0800 953 1533 (from the UK) or +44 1452 550 000 (from outside the US). Access Code: 2201616# Slides and audio webcast: There will also be a live -- and then archived -- webcast of the conference call, through the internet through the STEALTHGAS INC. website (www.stealthgas.com). Participants to the live webcast should register on the website approximately 10 minutes prior to the start of the webcast.
STEALTHGAS INC. Consolidated Statements of Income For the quarters ended December 31, 2005 and December 31, 2006 (Expressed in United States Dollars) For the Quarter Ended December 31, December 31, 2005 2006 (Unaudited) (Unaudited) ------------ ------------ Revenues Voyage revenues $ 13,816,745 $ 20,424,199 ------------ ------------ Expenses Voyage expenses 970,346 1,648,840 Vessels' operating expenses 3,314,930 5,444,135 Dry-docking costs 20,373 545,455 Management fees 533,830 824,896 General and administrative expenses 431,879 1,464,036 Depreciation 2,219,000 3,607,787 ------------ ------------ Total expenses 7,490,358 13,535,149 ------------ ------------ Income from operations $ 6,326,387 $ 6,889,050 ------------ ------------ Other income and (expense) Interest and finance costs, net (1,123,095) (2,239,484) Change in fair value of derivatives 7,000 (28,777) Interest income 454,235 226,324 Foreign exchange loss (6,104) (29,137) ------------ ------------ Other expenses, net (667,964) (2,071,074) ------------ ------------ Net income $ 5,658,423 $ 4,817,976 ------------ ------------ Earnings per share, basic and diluted $ 0.42 $ 0.33 ============ ============ Weighted average number of shares, outstanding 13,565,217 14,400,000 ============ ============
STEALTHGAS INC Consolidated Statements of Income For the years ended December 31, 2005 and December 31, 2006 (Expressed in United States Dollars) For the Twelve Months Ended December 31, December 31, 2005 2006 (Unaudited) ------------ ------------ Revenues Voyage revenues $ 36,644,591 $ 73,259,369 ------------ ------------ Expenses Voyage expenses 2,688,155 6,213,804 Vessels' operating expenses 9,095,576 19,474,344 Dry-docking costs 470,384 2,243,395 Management fees 1,473,080 3,068,609 General and administrative expenses 779,539 3,457,688 Depreciation 5,611,942 13,058,316 ------------ ------------ Total expenses $ 20,118,676 $ 47,516,156 ------------ ------------ Income from operations $ 16,525,915 $ 25,743,213 ------------ ------------ Other revenues and (expense) Interest and finance costs, net (2,685,207) (7,705,602) Change in fair value of derivatives (67,000) (192,664) Interest income 780,434 735,090 Foreign exchange loss (18,091) (87,528) ------------ ------------ Other income, net (1,989,864) (7,250,704) ------------ ------------ Net income $ 14,536,051 $ 18,492,509 ------------ ------------ Earnings per share, basic and diluted $ 1.84 $ 1.31 ============ ============ Weighted average number of shares, outstanding 7,906,849 14,161,096 ============ ============ STEALTHGAS INC Consolidated Balance Sheets As of December 31, 2005 and December 31, 2006 (Expressed in United States Dollars) ------------- ------------- December 31, December 31, 2005 2006 (Unaudited) ------------- ------------- Assets Current assets Cash and cash equivalents $ 23,210,243 $ 11,146,871 Trade receivables 13,330 1,096,645 Claim receivable -- 289,922 Inventories 399,624 746,874 Advances and prepayments 161,094 270,370 Fair value of above market acquired time charter 597,754 23,718 Restricted cash 1,634,203 4,317,338 ------------- ------------- Total current assets $ 26,016,248 $ 17,891,738 ------------- ------------- Non current assets Advances for vessels acquisitions 983,000 -- Advances for vessels under construction -- 3,483,750 Vessels, net 229,763,864 297,950,257 Deferred finance charges 215,656 279,576 ------------- ------------- Total non current assets $ 230,962,520 $ 301,713,583 ------------- ------------- Total assets $ 256,978,768 $ 319,605,321 ------------- ------------- Liabilities and Stockholders' Equity Current liabilities Overdraft facility 200,000 -- Payable to related party 1,549,837 2,198,456 Trade accounts payable 984,997 2,049,456 Other accrued liabilities 1,635,040 4,681,488 Customer deposits -- 660,000 Fair value of below market acquired time charter 1,443,989 1,016,281 Deferred income 2,284,578 2,889,998 Current portion of long-term debt 12,627,000 16,149,600 ------------- ------------- Total current liabilities $ 20,725,441 $ 29,645,279 Non current liabilities Derivative liability 67,000 35,902 Customer deposits -- 1,323,272 Long-term debt 85,079,000 124,798,640 ------------- ------------- Total non current liabilities $ 85,146,000 $ 126,157,814 ------------- ------------- Total liabilities $ 105,871,441 $ 155,803,093 ------------- ------------- Commitments and contingencies -- -- Stockholders' equity Capital stock 14,400,000 shares authorized and outstanding with a par value of $.01 140,000 144,000 Additional paid-in capital 145,883,121 150,607,621 Retained earnings 5,084,206 12,826,845 Accumulated other comprehensive income -- 223,762 ------------- ------------- Total stockholders' equity $ 151,107,327 $ 163,802,228 ------------- ------------- Total liabilities and stockholders' equity $ 256,978,768 $ 319,605,321 ------------- ------------- STEALTHGAS INC Consolidated Statements of Cash Flows (Expressed in United States Dollars December 31, 2005 2006 (Unaudited) -------------- -------------- Cash flows from operating activities Net income for the year $ 14,536,051 $ 18,492,509 Items included in net income not affecting cash flows: Depreciation and amortization 5,653,286 13,104,396 Amortization of fair value of time charter (1,907,622) (1,835,672) Non cash general and administrative expenses 243,750 -- Net loss/(income) of vessel acquired from the Vafias Group 16,947 (99,870) Change in fair value of derivatives 67,000 192,644 Changes in operating assets and liabilities: (Increase)/Decrease in Receivable from related party 1,162,470 -- Trade receivables 6,293 (1,083,315) Claim receivable -- (454,148) Inventories (274,778) (347,250) Advances and prepayments (151,964) (109,276) Increase/(Decrease) in Payable to related party 1,549,837 648,619 Trade accounts payable 489,072 1,064,459 Other accrued liabilities 1,274,222 3,046,448 Deferred income 1,750,165 605,420 -------------- -------------- Net cash provided by operating activities $ 24,414,729 $ 33,224,984 -------------- -------------- Cash flows from investing activities Insurance proceeds -- 164,226 Advances for vessels acquisitions (983,000) -- Advances for vessels under construction -- (3,483,750) Increase in restricted cash account (1,634,203) (2,683,135) Acquisition of vessels (196,074,506) (80,261,709) Fair value of acquired time charter 911,000 1,982,000 -------------- -------------- Net cash (used in) investing activities $ (197,780,709) $ (84,282,368) -------------- -------------- Cash flows from financing activities Capital stock 80,000 4,000 Additional paid-in capital 62,752,877 5,012,000 Initial Public Offering 116,000,000 -- Issuance costs (8,694,657) -- Deemed dividends (6,312,500) (287,500) Vafias group of LPG carriers (54,898,497) -- Dividends paid (10,000,000) (10,650,000) Deferred finance charges (257,000) (110,000) Overdraft facility 200,000 (200,000) Customer deposits -- 1,983,272 Loan repayment (42,294,000) (57,187,760) Proceeds from long-term debt 140,000,000 100,430,000 -------------- -------------- Net cash provided by financing activities $ 196,576,223 $ 38,994,012 -------------- -------------- Net Increase (Decrease) in cash and cash equivalents 23,210,243 (12,063,372) Cash and cash equivalents at beginning of year -- 23,210,243 -------------- -------------- Cash and cash equivalents at end of period $ 23,210,243 $ 11,146,871 -------------- -------------- Supplemental Cash Flow Information: Cash paid during the year for: Interest payments $ 2,130,228 $ 5,968,892 ============== ==============About STEALTHGAS INC. Headquartered in Athens, Greece, STEALTHGAS INC. is a ship-owning company serving the liquefied petroleum gas (LPG) sector of the international shipping industry. STEALTHGAS INC. currently has a fleet of 29 LPG carriers with a total capacity of 126,769 cubic meters (cbm). In addition, the company has agreed to acquire one newbuilding LPG carrier expected to be delivered to STEALTHGAS INC. in early October 2007. Once this acquisition is complete, STEALTHGAS INC.'s fleet will be composed of 30 LPG carriers with a total capacity of 133,769 cubic meters (cbm). STEALTHGAS's shares are listed on NASDAQ and trade under the symbol "GASS." Forward-Looking Statement Matters discussed in this release may constitute forward-looking statements. Forward-looking statements reflect our current views with respect to future events and financial performance and may include statements concerning plans, objectives, goals, strategies, future events or performance, and underlying assumptions and other statements, which are other than statements of historical facts. The forward-looking statements in this release are based upon various assumptions, many of which are based, in turn, upon further assumptions, including without limitation, management's examination of historical operating trends, data contained in our records and other data available from third parties. Although STEALTHGAS INC. believes that these assumptions were reasonable when made, because these assumptions are inherently subject to significant uncertainties and contingencies which are difficult or impossible to predict and are beyond our control, STEALTHGAS INC. cannot assure you that it will achieve or accomplish these expectations, beliefs or projections. Important factors that, in our view, could cause actual results to differ materially from those discussed in the forward-looking statements include the strength of world economies and currencies, general market conditions, including changes in charterhire rates and vessel values, changes in demand that may affect attitudes of time charterers to scheduled and unscheduled drydocking, changes in STEALTHGAS INC.'s operating expenses, including bunker prices, dry-docking and insurance costs, or actions taken by regulatory authorities, potential liability from pending or future litigation, domestic and international political conditions, potential disruption of shipping routes due to accidents and political events or acts by terrorists. Risks and uncertainties are further described in reports filed by STEALTHGAS INC. with the US Securities and Exchange Commission. Visit our website at www.stealthgas.com
Contact Information: Company Contact: Andrew J. Simmons Chief Financial Officer STEALTHGAS INC. 011-30-210-6250-001 E-mail: simmons@stealthgas.com Investor Relations/Media: Nicolas Bornozis Capital Link, Inc.(New York) Tel. 212-661-7566 E-mail: nbornozis@capitallink.com