Euroseas Ltd. (ESEA)

Euroseas Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	118.8	112.78	114.55	106.24	42.96	4.04
Depreciation & Amortization	24.47	21.41	11.47	7.69	6.97	4.89
Other Amortization	0.57	0.54	0.48	0.34	0.22	0.29
Loss (Gain) From Sale of Assets	-10.23	-5.69	-5.16	-	0.01	-2.33
Asset Writedown & Restructuring Costs	-	-	13.83	-	-	-
Stock-Based Compensation	1.83	1.52	1.08	0.95	0.18	0.12
Other Operating Activities	0.52	-0.61	-11.95	-4.22	-0.15	-1.63
Change in Accounts Receivable	-2.51	-2.51	-1.46	0.7	0.74	-1.3
Change in Inventory	-0.65	-0.65	0.18	-0.03	-0.61	0.23
Change in Accounts Payable	0.78	0.78	-1.08	2.01	-0.74	-1.01
Change in Unearned Revenue	-3.04	-3.04	3.55	4.44	2.34	-0.02
Change in Other Net Operating Assets	6.7	3.64	4.53	-4.05	0.68	-0.87
Operating Cash Flow	137.23	128.17	130.01	114.08	52.61	2.41
Operating Cash Flow Growth	5.88%	-1.42%	13.96%	116.83%	2083.67%	-25.65%
Capital Expenditures	-110.9	-178.92	-112.29	-90.69	-74.1	-0.65
Sale of Property, Plant & Equipment	17.88	10.15	10.1	3.56	-	14.62
Other Investing Activities	-	-	-	-	-	2.34
Investing Cash Flow	-93.03	-168.77	-102.19	-87.13	-74.1	16.32
Long-Term Debt Issued	-	114.4	92	19.25	75.5	-
Total Debt Issued	72.4	114.4	92	19.25	75.5	-
Short-Term Debt Repaid	-	-	-	-	-2.5	-0.63
Long-Term Debt Repaid	-	-38.14	-68.98	-30.28	-23.79	-17.91
Total Debt Repaid	-51.08	-38.14	-68.98	-30.28	-26.29	-18.53
Net Debt Issued (Repaid)	21.32	76.26	23.03	-11.03	49.21	-18.53
Issuance of Common Stock	-	-	-	-	0.74	0.72
Repurchase of Common Stock	-2.37	-1.07	-3.15	-5.03	-	-
Preferred Dividends Paid	-	-	-	-	-0.42	-0.32
Common Dividends Paid	-13.05	-16.84	-13.98	-10.8	-	-
Dividends Paid	-13.05	-16.84	-13.98	-10.8	-0.42	-0.32
Other Financing Activities	-13.73	-1.4	-0.83	-0.14	-0.88	-0.18
Financing Cash Flow	-7.83	56.96	5.06	-27.01	46.65	-18.32
Net Cash Flow	36.37	16.35	32.88	-0.06	25.16	0.41
Free Cash Flow	26.32	-50.75	17.71	23.39	-21.49	1.76
Free Cash Flow Growth	-	-	-24.28%	-	-	-
Free Cash Flow Margin	11.91%	-23.84%	9.35%	12.80%	-22.88%	3.31%
Free Cash Flow Per Share	3.79	-7.29	2.55	3.25	-3.07	0.31
Cash Interest Paid	9.97	9.97	5.79	5.1	2.45	4.25
Levered Free Cash Flow	-53.57	-93.15	-19.96	-20.19	-37.44	1.48
Unlevered Free Cash Flow	-45.38	-87.47	-16.35	-19.96	-35.82	4.25
Change in Working Capital	1.28	-1.78	5.71	3.07	2.41	-2.97

Updated Aug 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q