##### Table of Contents

---



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549



FORM 10-Q



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------



For the quarterly period ended March 31, 2005



or



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------



For the transition period from
 to



Commission file number: 000-51047



---



INTERNATIONAL SHIPPING ENTERPRISES, INC.

(Exact name of registrant as specified in its charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 57-1212493                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



|                                                       |  |           
|------------------------------------------------------ |  | ----------
|1225 Franklin Avenue, Suite 325, Garden City, New York |  | 11530     
|(Address of principal executive offices)               |  | (Zip Code)



(516) 240-8025

Registrants telephone number, including area code



Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act
during the past 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ̈



Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes ̈No x



As of
May 13, 2005, 39,900,000 shares of the registrants common stock, par value $0.0001 per share, were outstanding.



---





---

##### Table of Contents

INTERNATIONAL SHIPPING ENTERPRISES, INC.

Table of Contents



|                               |  |                                                                                                                   |  |     
|------------------------------ |  | ----------------------------------------------------------------------------------------------------------------- |  | ----
|                               |  |                                                                                                                   |  | Page
|PART I  FINANCIAL INFORMATION |  |                                                                                                                  
|Item 1.                        |  | Financial Statements                                                                                              |  |     
|                               |  | Balance Sheets (Unaudited) as of December 31, 2004 and March 31, 2005                                             |  | F-1 
|                               |  | Statement of Operations (Unaudited) for the periods ended March 31, 2005 and December 31, 2004                    |  | F-2 
|                               |  | Statement of the Stockholders Equity (Unaudited) for the period from September 17, 2004 to March 31, 2005         |  | F-3 
|                               |  | Statement of Cash Flows for the period January 1, 2005 to March 31, 2005 and September 17, 2004 to March 31, 2005 |  | F-4 
|                               |  | Notes to Consolidated Financial Statements (Unaudited)                                                            |  | F-5 
|Item 2.                        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                             |  | 2   
|Item 3.                        |  | Quantitative and Qualitative Disclosures about Market Risk                                                        |  | 6   
|Item 4.                        |  | Controls and Procedures                                                                                           |  | 6   
|                               | 
|PART II  OTHER INFORMATION    |  |                                                                                                                  
|Item 1.                        |  | Legal Proceedings                                                                                                 |  | 6   
|Item 2.                        |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                       |  | 6   
|Item 3.                        |  | Defaults upon Senior Securities                                                                                   |  | 7   
|Item 4.                        |  | Submission of Matters to a Vote of Security Holders                                                               |  | 7   
|Item 5.                        |  | Other Information                                                                                                 |  | 7   
|Item 6.                        |  | Exhibits                                                                                                          |  | 7   
|SIGNATURES                     |  | 8                                                                                                                





1



---

##### Table of Contents

PART I  FINANCIAL INFORMATION



|Item 1. | Financial Statements.
|------- | ---------------------



Reference is made to our financial statements beginning on page F-1 of this report.



|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations.
|------- | --------------------------------------------------------------------------------------



This Quarterly Report on Form 10-Q includes forward-looking statements within the meaning of Section 27A of the Securities
Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. We have based these forward-looking statements on our current expectations and projections about future events. These forward-looking statements are subject
to known and unknown risks, uncertainties and assumptions about us that may cause our actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements
expressed or implied by such forward-looking statements. In some cases, you can identify forward-looking statements by terminology such as may, should, could, would, expect,
plan, anticipate, believe, estimate, continue, or the negative of such terms or other similar expressions. Factors that might cause or contribute to such a discrepancy include, but are not
limited to, those described in our other Securities and Exchange Commission filings, including our report on Form 10-K, as filed on February 2, 2005, and any amendments thereto. The following discussion should be read in conjunction with our
Financial Statements and related Notes thereto included elsewhere in this report.



Overview



We were formed on September
17, 2004, to serve as a vehicle to acquire one or more vessels or an operating business in the dry bulk sector of the shipping industry through a merger, capital stock exchange, asset acquisition or other similar business combination. Our initial
business combination must be with a target whose fair market value is at least equal to 80% of net assets at the time of such acquisition.



On December 16, 2004, we consummated our initial public offering of 32,775,000 units (including the exercise of the underwriters over-allotment
option). Each unit consists of one share of common stock and two redeemable common stock purchase warrants. Each warrant entitles the holder to purchase from us one share of our common stock at an exercise price of $5.00. Our common stock and
warrants started trading separately as of January 5, 2005.



Our
net proceeds from the sale of our units, after deducting offering expenses of approximately $2,230,000, including $1,710,000 evidencing the underwriters non-accountable expense allowance of 1% of the gross proceeds (excluding the proceeds from
the underwriters over-allotment), and underwriting discounts of approximately $11,799,000, were approximately $182,621,000. Of this amount, $180,576,000 is being held in trust and the remaining $2,045,000 is being held outside of the trust. We
will use substantially all of the net proceeds of our offering to acquire a target business, including identifying and evaluating prospective acquisition candidates, selecting the target business, and structuring, negotiating, and consummating the
business combination.



We believe that the funds available to
us outside of the trust fund will be sufficient to allow us to operate until our prescribed liquidation date, assuming that a business combination is not consummated during that time. Over this time period, we anticipate approximately $71,500 for
administrative services and support payable to unaffiliated third parties (up to $5,500 per month for 13 months), $30,000 of expenses in legal and accounting fees relating to our SEC reporting obligations, and $123,214 for general working capital
that will be used for miscellaneous expenses and reserves.



Since our inception, we have not engaged in any operations, generated any revenues or incurred any debt or expenses, other than in connection with our initial public offering, identifying and investigating suitable target businesses, and
general and administrative. As explained below, we have entered into a definitive agreement to purchase a target business, and we have expended approximately $5,698,838 $4,022,037 of which has been advanced on our behalf by Ms. Frangou, as explained
below in Costs and



2



---

##### Table of Contents

Expenses, in connection with the negotiation of such acquisition as well as a senior secured credit facility which will be used partially to
fund the acquisition.



Acquisition of Navios Maritime Holdings Inc.



On February 28, 2005, we entered into a Stock
Purchase Agreement, or purchase agreement, with Navios Maritime Holdings Inc., a Marshall Islands corporation, or Navios, and all the shareholders of Navios, or the Navios shareholders, in connection with our acquisition of Navios. Navios is
headquartered in South Norwalk, Connecticut, and maintains offices in Piraeus, Greece, and Montevideo, Uruguay. It is one of the leading global brands in seaborne shipping, specializing in the worldwide carriage, trading, storing and the related
logistics of international bulk cargoes. Navioss fleet carries a wide range of cargoes including iron ore, coal, grain, minor bulks (such as cement and fertilizer) and steel products. From time to time over the past two years, Navios has
deployed over 50 vessels at any one time. The transaction is expected to be consummated upon receipt of the required approval by our stockholders, as discussed herein.



Purchase Price



Simultaneously with the signing of the Purchase Agreement, we deposited $3,000,000 with an escrow agent as a deposit to be applied against the purchase
price at closing. The $3,000,000 deposit may be adjusted to up to $6,000,000 under certain circumstances prior to closing. In the event that the closing does not occur, any and all deposits will be returned to us, except in those cases where the
closing has not occurred due to our breach of a representation, warranty, covenant or agreement made by us in the Purchase Agreement. In connection with the deposit and other costs and expenses associated with the transaction, Angeliki Frangou, our
President, Chairman, and Chief Executive and Financial Officer, has agreed to loan the necessary funds to us, as described in Costs and Expenses below.



At the closing, the Navios shareholders will be paid an aggregate of $607.5 million in cash for all the outstanding capital
stock of Navios, subject to adjustments and certain holdbacks. The purchase price will be partially funded through a secured credit facility as described in Financing below. A portion of the purchase price, $4.0 million, will be
held back to secure a purchase price adjustment that may occur following the closing that will be based on an EBITDA calculation relating to Navioss operations.



Representations and Warranties



The Purchase Agreement contains representations and warranties of each of us, Navios, and the Navios shareholders, as applicable, relating to, among other
things, (a) proper corporate organization and similar corporate matters, (b) capital structure and subsidiaries, (c) the authorization, performance, and enforceability of the Purchase Agreement, (d) licenses and permits, (e) taxes, (f) absence of
undisclosed liabilities, (g) holding of leases and ownership of other properties, (h) accounts receivable, (i) material contracts, (j) title and condition of assets, (k) absence of certain changes, (l) employee and employee benefit matters, (m)
compliance with applicable laws, (n) absence of litigation, (o) maritime matters, (p) environmental matters and (q) insurance. The Navios shareholders have represented and warranted that they own all the stock of Navios.



Covenants



The Navios shareholders have agreed to cause Navios to continue to operate its business in the ordinary course prior to the
closing.



Additional material covenants under the purchase
agreement include:



| | (i) | Each party shall obtain all necessary approvals, including governmental approvals, and we shall obtain stockholder approval;
| | --- | ----------------------------------------------------------------------------------------------------------------------------



| | (ii) | We shall obtain, with the assistance of Navios, all re-flagging approvals where required;
| | ---- | -------------------------------------------------------------------------------------------



3



---

##### Table of Contents

| | (iii) | Each party shall protect confidential information and maintain the confidentiality of the others proprietary information;
| | ----- | --------------------------------------------------------------------------------------------------------------------------



| | (iv) | Until the earlier of closing or the termination of the purchase agreement, the terms of an exclusivity agreement previously entered into among the parties shall remain in effect;
and
| | ---- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (v) | Each party shall deliver certain opinions and/or certificates, as applicable, prior to specified dates set forth in the purchase agreement.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------



Conditions to Closing



General Conditions



Consummation of the transaction is conditioned on the approval of our stockholders at a special meeting called for the following purposes: (i) the
approval of the purchase agreement and related transactions; and (ii) the approval of our reincorporation as a Marshall Islands company by means of a merger with Navios immediately following the closing. Such approval will be obtained in accordance
with our organizational documents and pursuant to Delaware law.



In addition, the purchase agreement is conditioned upon: (i) no order, stay, judgment or decree issued by any governmental authority preventing, restraining or prohibiting in whole or in part, the consummation of the transactions
contemplated in the purchase agreement; (ii) execution and delivery to each party of each of the various transaction documents; (iii) delivery by each party to the other party of a certificate to the effect that the representations and warranties of
each party are true and correct in all material respects as of the closing and all covenants contained in the purchase agreement have been materially complied with by each party; and (iv) receipt of necessary consents and approvals by third parties
and completing necessary proceedings.



Our Conditions to
Closing



Our obligation to consummate the transactions
contemplated by the purchase agreement also are conditioned upon each of the following, among other things:



| | (i) | At the closing, there shall have been no material adverse change in the assets, liabilities, business, operations or condition (financial or otherwise) of Navios and its
subsidiaries;
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (ii) | To the knowledge of Navios and the Navios shareholders, the information with respect to Navios and its subsidiaries provided for inclusion in our proxy statement at the time of its
distribution and at the closing, will not contain any untrue statement of a material fact or omit to state any material fact;
| | ---- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (iii) | Each of Ted C. Petrone,Michael E. McClure,Shunji Sasada,Pablo Soler, and Gabriel Soler will have entered into employment agreements with us; and
| | ----- | ------------------------------------------------------------------------------------------------------------------------------------------------



| | (iv) | Each of Robert G. Shaw, Bruce C. Hoag, Ted C. Petrone, Michael E. McClure, Shunji Sasada, Anastassis G. David and Anthony R. Whitworth will have entered into non-competition and
non-solicitation agreements with us.
| | ---- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Indemnification



The Navios shareholders shall indemnify and hold us
harmless for any damages, whether as a result of any third party claim or otherwise, and which arise from or in connection with the breach of representations and warranties and agreements and covenants of the Navios shareholders. We shall indemnify
and hold harmless each Navios shareholder from and against any damages, whether as a result of any third party claim or otherwise, and which arise from or in connection with the breach of any of our



4



---

##### Table of Contents

representations and warranties and agreements and covenants. Claims may be asserted once the individual item exceeds $25,000 and when total damages exceed 1%
of the sum of the purchase price. Additionally, subject to certain exceptions, the aggregate liability for losses under the purchase agreement shall not exceed 60% of the purchase price. Any indemnification payments shall be deemed to be an
adjustment to the purchase price.



Termination



The purchase agreement may be terminated at any time, but not later than the
closing as follows:



| | (i) | By mutual written consent of us and the Navios shareholders;
| | --- | ------------------------------------------------------------



| | (ii) | By either party if the closing has not occurred by May 20, 2005 (such date being subject to extension upon the occurrence of various events and/or conditions); or
| | ---- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (iii) | By either party if the other party has breached any of its covenants or representations and warranties in any material respect.
| | ----- | -------------------------------------------------------------------------------------------------------------------------------



Assignment



Under certain circumstances, we have the right to assign our rights and obligations under the purchase agreement to an
affiliate. Ms. Frangou has indicated that if stockholder approval for the acquisition is not obtained, she is prepared to acquire Navios individually or through one of her affiliated companies.



Employment Agreements



Each of Ted C. Petrone,Michael E. McClure, and Shunji Sasada will enter into a two-year employment agreement with
us. Each of Pablo Soler and Gabriel Soler will enter into a one-year employment agreement with us. The agreements will provide for an annual salary of 120% of the base salary that such individuals are currently receiving. The executives will be
entitled to certain benefits, including, insurance benefits, paid vacation, and reimbursement of business expenses.



Reincorporation



It is intended that, subject to stockholder approval, we will reincorporate as a Marshall Islands company by means of a merger with the newly acquired
Navios.



Financing



In connection with the acquisition of Navios, we have entered into a
commitment agreement with HSH Nordbank AG, or Nordbank, which contemplates that, prior to the consummation of the acquisition, we will enter into a senior secured facility with Nordbank. Pursuant to the terms of the senior secured credit facility,
we will be able to borrow up to $520.0 million to be used for the acquisition of Navios and for general corporate and working capital purposes after the acquisition. The interest rate under the facility is variable and will either be LIBOR or the
applicable swap rate, depending upon certain factors more fully set forth in the credit facility. Amounts drawn under the facility will be secured by our assets which, upon acquisition of the outstanding securities of Navios by us, will be the
assets now owned by Navios. Of the $520.0 million, (i) $140.0 million matures eight (8) years from the closing of the acquisition of Navios and is to be repaid in quarterly amounts over such term, and (ii) $380.0 million matures six (6) years from
the closing of the acquisition of Navios and is to be repaid in quarterly amounts over such term. Outstanding amounts under the facility may be prepaid without penalty in multiples of $1.0 million upon 10 days written notice. The facility will also
contain various covenants restricting the way in which the reincorporated company will be able to operate its business. The facility will require mandatory prepayment of amounts outstanding under certain circumstances, such as the sale or loss of a
substantial



5



---

##### Table of Contents

amount of the assets of Navios. Ms. Frangou, has loaned to us, on an interest-free basis, approximately $1.2 million on account of bank fees.



Costs and Expenses



In addition to the Purchase Agreement, on February 28, 2005, we entered into an agreement with Ms. Frangou, pursuant to
which, prior to the closing of the acquisition of Navios, Ms. Frangou has agreed to advance funds to us to cover our transaction costs and expenses which exceed those funds currently available for our use in consummating an acquisition transaction
(including funding the deposit under the Purchase Agreement and any commitment fees required by Nordbank). Any advances made shall be repaid without interest at the closing of the acquisition of Navios or on demand thereafter.



As of March 31, 2005, Ms. Frangou had advanced on our behalf a total of
approximately $4,022,037, on a non-interest bearing basis, for the payment of expenses related to the anticipated acquisition of Navios, including bank fees and deposits.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk.
|------- | -----------------------------------------------------------



Market risk is the sensitivity of income to changes in interest rates, foreign exchanges, commodity prices, equity prices, and other market-driven rates
or prices. We are not presently engaged in and, if the acquisition of Navios is not consummated or an alternative suitable business target is not identified by us prior to the prescribed liquidation date of the trust fund, we may not engage in, any
substantive commercial business. Accordingly, we are not and, until such time as we consummate a business combination, we will not be, exposed to risks associated with foreign exchange rates, commodity prices, equity prices or other market-driven
rates or prices. The net proceeds of our initial public offering held in the trust fund have been invested only in United States government securities, defined as any Treasury Bill issued by the United States having a maturity of one
hundred and eighty days or less. Given our limited risk in our exposure to U.S. Treasury Bills, we do not view the interest rate risk to be significant.



|Item 4. | Controls and Procedures.
|------- | ------------------------



Our management carried out an evaluation, with the participation of our Chief Executive Officer (principal executive, financial, and accounting officer),
of the effectiveness of our disclosure controls and procedures as of March 31, 2005. Based upon that evaluation, our Chief Executive Officer concluded that our disclosure controls and procedures were effective to ensure that information required to
be disclosed by us in reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized, and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission.



There has not been any change in our internal control over
financial reporting in connection with the evaluation required by Rule 13a-15(d) under the Exchange Act that occurred during the quarter ended March 31, 2005, that has materially affected, or is reasonably likely to materially affect, our internal
control over financial reporting.



PART II  OTHER
INFORMATION



|Item 1. | Legal Proceedings.
|------- | ------------------



There are no material legal proceedings pending against us.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds.
|------- | ------------------------------------------------------------



Not applicable.



6



---

##### Table of Contents

|Item 3. | Defaults Upon Senior Securities.
|------- | --------------------------------



Not applicable.



|Item 4. | Submission of Matters to a Vote of Security Holders.
|------- | ----------------------------------------------------



Not applicable.



|Item 5. | Other Information.
|------- | ------------------



Not applicable.



|Item 6. | Exhibits.
|------- | ---------



|     |  |                                                     
|---- |  | ----------------------------------------------------
|31.1 |  | Section 302 Certification of Chief Executive Officer
|     | 
|31.2 |  | Section 302 Certification of Chief Financial Officer
|     | 
|32.1 |  | Section 906 Certification                           



7



---

##### Table of Contents



SIGNATURES



Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



|                   |  |  |  |                                          |  |                      |  |                                                                                                                                                        
|------------------ |  |  |  | ---------------------------------------- |  | -------------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------
|                   |  |  |  | INTERNATIONAL SHIPPING ENTERPRISES, INC.
|                   |  |  | 
|Date: May 16, 2005 |  |  |  | By:                                      |  | /s/ ANGELIKI FRANGOU
|                   |  |  |  |                                          |  |                      |  | Angeliki Frangou Chairman of the Board, Chief Executive Officer and President (Principal Executive Officer, Principal Financial and Accounting Officer)



8



---

##### Table of Contents

International Shipping Enterprises, Inc.

(a corporation in the development stage)

BALANCE SHEET



|                                                                                                                                                                 |  |                |             |                   |   |            
|---------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------- | ----------- | ----------------- | - | -----------
|                                                                                                                                                                 |  | March 31, 2005 |             | December 31, 2004
|                                                                                                                                                                 |  | (unaudited)    |             |                  
|Assets                                                                                                                                                           |  |                |             |                   |   |            
|                                                                                                                                                                 |  |               
|Current assets:                                                                                                                                                  |  |                |             |                   |   |            
|Cash and cash equivalents                                                                                                                                        |  | $              | 224,714     |                   | $ | 2,032,478  
|Investment held in Trust Fund                                                                                                                                    |  |                | 181,610,571 |                   |   | 180,691,163
|Prepaid expenses                                                                                                                                                 |  |                | 89,031      |                   |   | 12,988     
|                                                                                                                                                                 |  |                |             |                   |   |            
|Total Current assets                                                                                                                                             |  |                | 181,924,316 |                   |   | 182,736,629
|Advances held in escrow for Acquisitions                                                                                                                         |  |                | 3,000,000   |                   |   |            
|Property & Equipment (net)                                                                                                                                       |  |                | 10,116      |                   |   | 7,195      
|Deferred Acquisition Costs                                                                                                                                       |  |                | 998,838     |                   |   | 81,000     
|Deferred Finance Costs                                                                                                                                           |  |                | 1,700,000   |                   |   |            
|                                                                                                                                                                 |  |                |             |                   |   |            
|Total Assets                                                                                                                                                     |  | $              | 187,633,270 |                   | $ | 182,824,824
|                                                                                                                                                                 |  |                |             |                   |   |            
|Liabilities & Stockholders Equity                                                                                                                               |  |                |             |                   |   |            
|                                                                                                                                                                 |  |               
|Current Liabilities:                                                                                                                                             |  |                |             |                   |   |            
|Trade payable & Accrued Expenses                                                                                                                                 |  | $              | 193,597     |                   | $ | 139,177    
|Notes payable, stockholder                                                                                                                                       |  |                | 4,022,037   |                   |   | 805        
|Deferred Interest at trust account                                                                                                                               |  |                | 206,811     |                   |   | 23,021     
|Income taxes payable                                                                                                                                             |  |                | 257,000     |                   |   | 6,700      
|                                                                                                                                                                 |  |                |             |                   |   |            
|Total Current liabilities                                                                                                                                        |  |                | 4,679,445   |                   |   | 169,703    
|Common stock, subject to possible conversion                                                                                                                     |  |                | 36,097,142  |                   |   | 36,097,142 
|                                                                                                                                                                 |  |               
|Stockholders Equity:                                                                                                                                            |  |                |             |                   |   |            
|Preferred Stock - $.0001 par value, authorized 1,000,000 shares, none issued                                                                                     |  |                |             |                   |   |            
|Common Stock - $.0001 par value, authorized 20,000,000 shares, issued and outstanding 39,900,000 (which includes 6,551,723 shares subject to
possible conversion |  |                | 3,990       |                   |   | 3,990      
|Additional paid-in capital                                                                                                                                       |  |                | 146,550,499 |                   |   | 146,545,159
|Earnings accumulated during the development stage                                                                                                                |  |                | 302,194     |                   |   | 8,830      
|                                                                                                                                                                 |  |                |             |                   |   |            
|Total Stockholders Equity                                                                                                                                       |  |                | 146,856,683 |                   |   | 146,557,979
|                                                                                                                                                                 |  |                |             |                   |   |            
|Total Liabilities and Stockholders Equity                                                                                                                       |  | $              | 187,633,270 |                   | $ | 182,824,824
|                                                                                                                                                                 |  |                |             |                   |   |            



See Notes to Unaudited
Financial Statements



F-1



---

##### Table of Contents

International Shipping Enterprises, Inc.

(a corporation in the development stage)

STATEMENT OF OPERATIONS



|                                                     |  |                                                      |            |   |                                                                    |   |          |  
|---------------------------------------------------- |  | ---------------------------------------------------- | ---------- | - | ------------------------------------------------------------------ | - | -------- | -
|                                                     |  | For the periods fromJanuary 1, 2005to March 31, 2005 |            |   | For the periods fromSeptember 17, 2004(inception) toMarch 31, 2005 |  
|Net revenue from operations                          |  |                                                      | 0          |   |                                                                    |   | 0        |  
|Capital based Taxes                                  |  | $                                                    | (113,500   | ) |                                                                    | $ | (168,259 | )
|Other Operating expenses                             |  |                                                      | (77,271    | ) |                                                                    |   | (99,697  | )
|                                                     |  |                                                      |            |   |                                                                    |   |          |  
|Formation & Operating Cost                           |  |                                                      | (190,771   | ) |                                                                    |   | (267,956 | )
|                                                     |  |                                                      |            |   |                                                                    |   |          |  
|Operating Loss                                       |  |                                                      | (190,771   | ) |                                                                    |   | (267,956 | )
|                                                     |  |                                                      |            |   |                                                                    |   |          |  
|Income/(Expenses) from Financing Activities          |  |                                                      |            |   |                                                                    |   |          |  
|Bank Interest (Income), net                          |  |                                                      | 741,135    |   |                                                                    |   | 833,850  |  
|                                                     |  |                                                      |            |   |                                                                    |   |          |  
|Income before provision for income taxes             |  |                                                      | 550,364    |   |                                                                    |   | 565,894  |  
|Provision for Income Taxes                           |  |                                                      | 257,000    |   |                                                                    |   | 263,700  |  
|                                                     |  |                                                      |            |   |                                                                    |   |          |  
|Net Income                                           |  | $                                                    | 293,364    |   |                                                                    | $ | 302,194  |  
|                                                     |  |                                                      |            |   |                                                                    |   |          |  
|Weighted average number of common shares outstanding |  |                                                      | 39,900,000 |   |                                                                    |   |          |  
|Net income per shares - basic and diluted            |  | $                                                    | 0.01       |   |                                                                    |   |          |  



See Notes to Unaudited
Financial Statements





F-2



---

##### Table of Contents

International Shipping Enterprises, Inc.

(a corporation in the development stage)

STATEMENT OF THE STOCKHOLDERS EQUITY

For the period from September 17, 2004 (inception) to March 31, 2005



|                                                                                                                                          |  |                  |  |        |       |                           |   |             |                                               |  |                     |         |  |   |             |  
|----------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- |  | ------ | ----- | ------------------------- | - | ----------- | --------------------------------------------- |  | ------------------- | ------- |  | - | ----------- | -
|                                                                                                                                          |  |                  |  |        |       | AdditionalPaid-In Capital |   |             | EarningsAccumulatedDuring theDevelopmentStage |  | StockholdersEquity |        
|                                                                                                                                          |  |                  |  |        |       |                           |  
|                                                                                                                                          |  | Common Stock and |  |        |      
|                                                                                                                                          |  | Shares           |  | Amount |       |                           |  
|Sale of 7,125,000 shares of common stock to initial stockholders                                                                          |  | 7,125,000        |  | $      | 713   |                           | $ | 24,287      |                                               |  |                     |         |  | $ | 25,000      |  
|Sale of 32,775,000 units, net of underwritters discount and offering expenses (includes 6,551,723 shares subject to possible
conversion) |  | 32,775,000       |  |        | 3,277 |                           |   | 182,618,014 |                                               |  |                     |         |  |   | 182,621,291 |  
|Proceeds subject to possible conversion of 6,551,723 shares                                                                               |  |                  |  |        |       |                           |   | (36,097,142 | )                                             |  |                     |         |  |   | (36,097,142 | )
|Net Income                                                                                                                                |  |                  |  |        |       |                           |   |             |                                               |  | $                   | 8,830   |  |   | 8,830       |  
|                                                                                                                                          |  |                  |  |        |       |                           |   |             |                                               |  |                     |         |  |   |             |  
|Balance at December 31, 2004                                                                                                              |  | 39,900,000       |  |        | 3,990 |                           |   | 146,545,159 |                                               |  |                     | 8,830   |  |   | 146,557,979 |  
|                                                                                                                                          |  |                  |  |        |       |                           |   |             |                                               |  |                     |         |  |   |             |  
|Unaudited: Finalization of estimated costs of the offering                                                                                |  |                  |  |        |       |                           |   | 5,340       |                                               |  |                     |         |  |   | 5,340       |  
|Net Income                                                                                                                                |  |                  |  |        |       |                           |   |             |                                               |  |                     | 293,364 |  |   | 293,364     |  
|                                                                                                                                          |  |                  |  |        |       |                           |   |             |                                               |  |                     |         |  |   |             |  
|Balance at March 31, 2005                                                                                                                 |  | 39,900,000       |  | $      | 3,990 |                           | $ | 146,550,499 |                                               |  | $                   | 302,194 |  | $ | 146,856,683 |  
|                                                                                                                                          |  |                  |  |        |       |                           |   |             |                                               |  |                     |         |  |   |             |  



See Notes to Unaudited
Financial Statements



F-3



---

##### Table of Contents

International Shipping Enterprises, Inc.

(a corporation in the development stage)

STATEMENT OF CASH FLOWS



|                                                                              |  |                                                   |            |   |                                                                  |   |              |  
|----------------------------------------------------------------------------- |  | ------------------------------------------------- | ---------- | - | ---------------------------------------------------------------- | - | ------------ | -
|                                                                              |  | For theperiod from January 1,2005 toMarch 31,2005 |            |   | For theperiod from September 17,2004 (inception)to March 31,2005 |  
|CASH FLOWS FROM OPERATING ACTIVITIES                                          |  |                                                   |            |   |                                                                  |   |              |  
|Net income                                                                    |  | $                                                 | 293,364    |   |                                                                  | $ | 302,194      |  
|Adjustments to reconcile net income to net cash used in operating activities: |  |                                                   |            |   |                                                                  |   |              |  
|Depreciation                                                                  |  |                                                   | 839        |   |                                                                  |   | 839          |  
|Interest income on treasury bills                                             |  |                                                   | (919,408   | ) |                                                                  |   | (1,034,571   | )
|                                                                              |  |                                                  
|Changes in operating assets & liabilities :                                   |  |                                                   |            |   |                                                                  |   |              |  
|Increase in prepaid expenses                                                  |  |                                                   | (76,043    | ) |                                                                  |   | (89,031      | )
|Increase in accounts payable and accrued expenses                             |  |                                                   | 114,362    |   |                                                                  |   | 193,597      |  
|Increase in deferred interest                                                 |  |                                                   | 183,790    |   |                                                                  |   | 206,811      |  
|Increase in income taxes payable                                              |  |                                                   | 250,300    |   |                                                                  |   | 257,000      |  
|                                                                              |  |                                                   |            |   |                                                                  |   |              |  
|Net cash used in operating activities                                         |  |                                                   | (152,796   | ) |                                                                  |   | (163,161     | )
|                                                                              |  |                                                   |            |   |                                                                  |   |              |  
|CASH FLOWS FROM INVESTING ACTIVITIES                                          |  |                                                   |            |   |                                                                  |   |              |  
|Purchase of Treasury Bills - held in trust                                    |  |                                                   |            |   |                                                                  |   | (180,575,746 | )
|Increase in cash held in trust                                                |  |                                                   |            |   |                                                                  |   | (254         | )
|Purchase of property & equipment                                              |  |                                                   | (3,760     | ) |                                                                  |   | (10,955      | )
|Advance for the acquisition of a target                                       |  |                                                   | (3,000,000 | ) |                                                                  |   | (3,000,000   | )
|Payment of deferred acquisition costs                                         |  |                                                   | (917,838   | ) |                                                                  |   | (998,838     | )
|                                                                              |  |                                                   |            |   |                                                                  |   |              |  
|Net cash used in investing activities                                         |  |                                                   | (3,921,598 | ) |                                                                  |   | (184,585,793 | )
|                                                                              |  |                                                   |            |   |                                                                  |   |              |  
|CASH FLOWS FROM FINANCING ACTIVITIES                                          |  |                                                   |            |   |                                                                  |   |              |  
|Gross proceeds from initial public offering                                   |  |                                                   |            |   |                                                                  |   | 196,650,000  |  
|Payment of costs of initial public offering                                   |  |                                                   | (54,602    | ) |                                                                  |   | (14,023,369  | )
|Proceeds from stockholders loans & advances                                   |  |                                                   | 4,021,232  |   |                                                                  |   | 4,371,353    |  
|Payment to stockholders loans & advances                                      |  |                                                   |            |   |                                                                  |   | (349,316     | )
|Proceeds from sale of common stock                                            |  |                                                   |            |   |                                                                  |   | 25,000       |  
|Payment of deferred finance costs                                             |  |                                                   | (1,700,000 | ) |                                                                  |   | (1,700,000   | )
|                                                                              |  |                                                   |            |   |                                                                  |   |              |  
|Net cash provided by financing activities                                     |  |                                                   | 2,266,630  |   |                                                                  |   | 184,973,668  |  
|                                                                              |  |                                                   |            |   |                                                                  |   |              |  
|Increase (decrease) in cash                                                   |  |                                                   | (1,807,764 | ) |                                                                  |   | 224,714      |  
|Cash and cash equivalents at beginning of period                              |  |                                                   | 2,032,478  |   |                                                                  |   |              |  
|                                                                              |  |                                                   |            |   |                                                                  |   |              |  
|Cash and cash equivalents at end of period                                    |  | $                                                 | 224,714    |   |                                                                  | $ | 224,714      |  
|                                                                              |  |                                                   |            |   |                                                                  |   |              |  



See Notes to Unaudited
Financial Statements



F-4



---

##### Table of Contents

International Shipping Enterprises, Inc.

(a corporation in the development stage)



Notes to Financial Statements



|                                              |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|--------------------------------------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|1.       Organization and Business Operations |  | International Shipping Enterprises, Inc. (the Company) was incorporated in Delaware on September 17, 2004, as a blank check
company, the objective of which is to acquire one or more vessels or an operating business in the dry bulk sector of the shipping industry.  All activity from January 1, 2005, through March 31, 2005, relates to the Companys search for a business combination and the negotiation of the acquisition of
Navios Maritime Holdings Inc. described below. The Company has selected December 31 as its fiscal year-end.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               
|                                              | 
|                                              |  | The registration statement for the Companys initial public offering (Offering) was declared effective December 10, 2004.
The Company consummated the Offering on December 16, 2004, and received net proceeds of approximately $182,621,000 (Note 2). The Companys management has broad discretion with respect to the specific application of the net proceeds of this
Offering, although substantially all of the net proceeds of this Offering are intended to be generally applied toward consummating a business combination with (or acquisition of) one or more vessels or an operating business in the dry bulk sector of
the shipping industry (Business Combination). Furthermore, there is no assurance that the Company will be able to successfully effect a Business Combination. An amount of $180,576,000 of the net proceeds were placed in an
interest-bearing trust account (Trust Account) until the earlier of (i) the consummation of a Business Combination or (ii) the liquidation of the Company. Under the agreement governing the Trust Account, funds will only be
invested in United States government securities (Treasury Bills) with a maturity of 180 days or less. (Note 3) The remaining net proceeds (not held in the Trust Account) may be used to pay for business, legal, and accounting due diligence on
prospective acquisitions and continuing general and administrative expenses.  The Company, after signing a definitive agreement for the acquisition of a target business, will submit such transaction for stockholder approval. In the event that stockholders owning 20% or more of the shares sold in the Offering vote
against the Business Combination and exercise their redemption rights described below, the Business Combination will not be consummated. All of the Companys stockholders prior to the Offering, including all of the officers and directors of the
Company (Initial Stockholders), have agreed to vote their 7,125,000 founding shares of common stock in accordance with the vote of the majority in interest of all other stockholders of the Company (Public
Stockholders) with respect to any Business Combination. After consummation of a Business Combination, these voting safeguards will no longer be applicable.
|                                              | 
|                                              |  | With respect to a Business Combination which is approved and consummated, any Public Stockholder who votes against the Business Combination may demand that the Company convert his shares. The
per share conversion price will equal to the amount in the Trust Account calculated as of two business days prior to the proposed consummation of the Business Combination divided by the number of shares of common stock held by Public Stockholders at
the consummation of the Offering. Accordingly, Public Stockholders holding 19.99% of the aggregate number of shares owned by all Public Stockholders may seek conversion of their shares in the event of a Business Combination. Such Public Stockholders
are entitled to receive their per share interest in the Trust Account computed                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   



F-5



---

##### Table of Contents

|                                                      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|----------------------------------------------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                                                      |  | without regard to the shares held by Initial Stockholders. Accordingly, a portion of the net proceeds from the offering (19.99% of the amount held
in the Trust Account) has been classified as common stock subject to possible conversion and 19.99% of the interest earned on the amount held in the Trust Account has been recorded as deferred interest in the accompanying March 31, 2005 balance
sheet.  The Companys Certificate of Incorporation provides for mandatory
liquidation of the Company in the event that the Company does not consummate a Business Combination within 12 months from the date of the consummation of the Offering, or 18 months from the consummation of the Offering if certain extension criteria
have been satisfied. In the event of liquidation, it is likely that the per share value of the residual assets remaining available for distribution (including Trust Account assets) will be less than the initial public offering price per share in the
Offering due to costs related to the Offering and since no value would be attributed to the Warrants contained in the Units sold (Note 2).  In connection with a proposed acquisition (Note 4), the Company has deferred $1,700,000 relating to bank commitment fees and $998,938 of costs relating to professional
fees for legal, due diligence and accounting services.                                                         
|                                                      | 
|                                                      |  | Management does not believe that any recently issued, but not yet effective, accounting standards if currently adopted would have a material effect on the accompanying financial
statements.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
|                                                      | 
|2.       Initial Public Offering                      |  | On December 16, 2004, the Company sold 32,775,000 units (Units) in the Offering, which included all of the 4,275,000 Units
subject to the underwriters over-allotment option. Each Unit consists of one share of the Companys common stock, $.0001 par value, and two Redeemable Common Stock Purchase Warrants (Warrants). Each Warrant entitles the
holder to purchase from the Company one share of common stock at an exercise price of $5.00 commencing the later of the completion of a Business Combination with a target business or one year from the effective date of the Offering and expiring four
years from the date of the prospectus. The Warrants will be redeemable, upon prior written consent of the Companys underwriter in the Offering, Sunrise Securities Corp., at a price of $.01 per Warrant upon 30 days notice after the
Warrants become exercisable, only in the event that the last sale price of the common stock is at least $8.50 per share for any 20 trading days within a 30 trading day period ending on the third day prior to date on which notice of redemption is
given and only if the weekly trading volume of the Companys common stock has been at least 800,000 shares for each of the two calendar weeks prior to the date on which notice of redemption is given.  At March 31, 2005, 65,550,000 shares of common stock were reserved for issuance upon exercise
of Warrants.
|                                                      | 
|3.       Investments Held in Trust Account            |  | At March 31, 2005, the investments held in the Trust Account consist principally of short-term Treasury Bills which are treated as trading securities and recorded at their market value. The
excess of market value over cost, exclusive of 19.99% of the interest which has been recorded as deferred interest as described above, is included in interest income on the accompanying income statement.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               
|                                                      | 
|4.       Acquisition of Navios Maritime Holdings Inc. |  | On February 28, 2005, the Company entered into a Stock Purchase Agreement (the Purchase Agreement) with Navios Maritime Holdings Inc., a Marshall Islands corporation
(Navios), and all the shareholders of Navios in connection with the Companys acquisition of all of the outstanding capital of Navios. At the closing, the Navios shareholders will be paid an aggregate of $607.5 million in
cash for all the outstanding capital stock of Navios, subject to adjustments and certain holdbacks. The purchase price will be partially funded through a secured credit facility with HSH Nordbank AG.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         



F-6



---

##### Table of Contents

|                                   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|---------------------------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                                   |  | Simultaneously with the signing of the Purchase Agreement, the Company deposited $3,000,000 with an escrow agent as a deposit to be applied
against the purchase price at closing. The $3,000,000 deposit may be adjusted to up to $6,000,000 under certain circumstances prior to closing. In the event that the closing does not occur, any and all deposits will be returned to the Company,
except in those cases where the closing has not occurred due to the Companys breach of one of its representation, warranty, covenant or agreement in the Purchase Agreement. In connection with the deposit and other costs and expenses associated
with the transaction, an Initial Stockholder has agreed to loan the necessary funds to the Company (Note 5).  The transaction is expected to be consummated upon receipt of the required approval by the Companys stockholders.
|                                   | 
|5.       Note Payable, Stockholder |  | The Company issued a $4,022,037 unsecured promissory note to an Initial Stockholder, who is also an officer, on April 18, 2005. The same amount is due to the Initial Stockholder as of March
31, 2005. The amount due to the Initial Stockholder is non interest-bearing and is payable on demand at any time on or after the closing date of the acquisition of Navios.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|                                   | 
|6.      Commitment                 |  | The Company presently occupies office space from, and has certain office and secretarial services made available to it by, unaffiliated third parties, as may be required by the Company from
time to time. The Company has agreed to pay approximately $1,500 per month for office space through June 15, 2005 and, under its agreement with its underwriters, is permitted to pay up to an aggregate of $5,500 per month for office space and all
such services on an ongoing basis. The statement of operations for the period ended March 31, 2005 includes approximately $4,843 related to this agreement.                                                                                                                                                                                                                                                                      



F-7