IDX:SHIP Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	19.46	17.99	17.41	18.47	18.89	15
Depreciation & Amortization	52.94	52.57	45.7	38.77	29.12	23.8
Other Operating Activities	-15.36	-5.42	2.48	-3.13	5.21	-1.6
Operating Cash Flow	57.05	65.14	65.59	54.11	53.22	37.21
Operating Cash Flow Growth	-8.56%	-0.69%	21.21%	1.67%	43.04%	3.06%
Capital Expenditures	-104.3	-104.32	-50.53	-79.85	-75.55	-55.02
Sale of Property, Plant & Equipment	2.05	2.05	-	0.28	0.01	0.06
Cash Acquisitions	-	-	0.11	-0.05	-0.21	-0.25
Investment in Securities	-2	-2	-	-0.23	-	-0.42
Investing Cash Flow	-104.25	-104.27	-50.41	-79.86	-75.75	-55.62
Short-Term Debt Issued	-	-	5	-	-	2.48
Long-Term Debt Issued	-	127.12	44.02	91.71	97.48	60.11
Total Debt Issued	117.66	127.12	49.02	91.71	97.48	62.58
Short-Term Debt Repaid	-	-	-	-	-2.48	-
Long-Term Debt Repaid	-	-76.54	-55.4	-62.28	-64.76	-34.48
Total Debt Repaid	-77.09	-76.54	-55.4	-62.28	-67.23	-34.48
Net Debt Issued (Repaid)	40.57	50.58	-6.38	29.42	30.24	28.11
Common Dividends Paid	-17.2	-17.2	-3.35	-3.19	-3.09	-6.61
Other Financing Activities	2.9	-6.94	9.45	-3.4	0.16	-1.59
Financing Cash Flow	26.27	26.44	-0.29	22.84	27.32	19.9
Net Cash Flow	-20.93	-12.69	14.89	-2.91	4.8	1.49
Free Cash Flow	-47.25	-39.19	15.06	-25.74	-22.32	-17.81
Free Cash Flow Margin	-25.15%	-22.55%	8.14%	-15.73%	-16.58%	-17.56%
Free Cash Flow Per Share	-0.02	-0.01	0.01	-0.01	-0.01	-0.01
Cash Interest Paid	17.05	16.38	14.92	14.12	9.84	8.46
Cash Income Tax Paid	8.45	6.93	6.13	5.62	3.19	4.32
Levered Free Cash Flow	-55.34	-48.05	15.02	-36.04	-24.78	-23.88
Unlevered Free Cash Flow	-45.1	-38.28	24.36	-27.38	-18.63	-18.6

Source: S&P Global Market Intelligence. Standard template. Financial Sources.