Karman Holdings Inc. (KRMN)

NYSE: KRMN · Real-Time Price · USD

59.43

-2.35 (-3.80%)

At close: Aug 18, 2026, 4:00 PM EDT

59.28

-0.15 (-0.25%)

After-hours: Aug 18, 2026, 5:45 PM EDT

Karman Holdings Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	37.18	17.37	12.7	4.36	-14.1
Depreciation & Amortization	55.37	42.74	32.8	27.18	34.98
Other Amortization	1.49	1.33	2.3	1.99	1.99
Stock-Based Compensation	1.44	1.41	0.99	1.29	1.6
Other Operating Activities	4.89	8.33	-12.19	-9.92	-9.02
Change in Accounts Receivable	-92.31	-67.43	-20.35	-30.87	-34.83
Change in Inventory	-1.4	2.86	-0.04	7.57	2.17
Change in Accounts Payable	1.23	-16.88	31.78	14.23	11.32
Change in Unearned Revenue	2.66	-7.15	-6.21	20.01	8.65
Change in Other Net Operating Assets	-4.66	-4.68	-15.14	-15.5	-8.65
Operating Cash Flow	5.86	-22.12	26.65	20.33	-5.89
Operating Cash Flow Growth	-	-	31.08%	-	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Capital Expenditures	-33.53	-20.34	-15.25	-16.78	-21.27
Sale of Property, Plant & Equipment	0.39	-	0.31	-	-
Cash Acquisitions	-295.66	-211.94	-31.29	-	-
Investment in Securities	-	-	-	0.56	0.01
Other Investing Activities	-	-6	-	-	-
Investing Cash Flow	-328.8	-238.27	-46.24	-16.21	-21.26

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Long-Term Debt Issued	-	535	76.5	41.54	17.5
Long-Term Debt Repaid	-	-400.13	-48.92	-39.78	-32.43
Net Debt Issued (Repaid)	354.71	134.87	27.58	1.75	-14.93
Issuance of Common Stock	1.03	156.31	-	-	31.77
Common Dividends Paid	-	-	-0.16	-0.79	-0.11
Other Financing Activities	-6.69	-8.36	-1.76	-6.25	-
Financing Cash Flow	347.24	282.82	25.67	-5.29	16.73

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Cash Flow	24.3	22.43	6.08	-1.17	-10.42

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Free Cash Flow	-27.67	-42.46	11.39	3.55	-27.16
Free Cash Flow Growth	-	-	220.75%	-	-
Free Cash Flow Margin	-4.69%	-9.00%	3.30%	1.26%	-12.00%
Free Cash Flow Per Share	-0.21	-0.32	0.07	0.02	-0.17
Levered Free Cash Flow	-57.2	-41.06	15.71	6.05	-
Unlevered Free Cash Flow	-27.91	-14.53	45.11	33.99	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Cash Interest Paid	53.14	44.82	47.87	45.9	35.62
Cash Income Tax Paid	18.04	16.92	-0.68	3.1	4.94
Change in Working Capital	-94.47	-93.29	-9.96	-4.57	-21.35

SEC Filings: 10-K · 10-Q