SEACOR Marine Holdings Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	227.83	271.36	279.51	217.33	170.94
Revenue Growth (YoY)	-16.04%	-2.92%	28.61%	27.13%	20.52%
Cost of Revenue	181.77	197.25	159.65	171.99	127.41
Gross Profit	46.06	74.11	119.86	45.34	43.54
Selling, General & Admin	47.48	44.71	49.18	40.91	37.64
Depreciation & Amortization Expenses	47.07	51.63	53.82	55.96	57.4
Other Operating Expenses	-62.21	-11.8	-18.66	2.47	-14.35
Total Operating Expenses	32.34	84.54	84.34	99.34	80.68
Operating Income	13.72	-10.43	35.52	-54	-37.15
Interest Income	1.86	1.77	1.44	0.78	1.3
Interest Expense	-36.05	-40.63	-37.5	-29.71	-28.11
Other Non-Operating Income (Expense)	1.41	-33.76	-3.53	12.84	70.58
Total Non-Operating Income (Expense)	-32.78	-72.62	-39.59	-16.08	43.78
Pretax Income	-19.07	-83.05	-4.07	-70.08	6.63
Provision for Income Taxes	10.51	-2.62	8.8	8.58	11.49
Net Income	-27.84	-78.12	-9.31	-71.65	33.14
Minority Interest in Earnings	-1.73	-2.31	-3.56	-7.01	-15.08
Earnings From Discontinued Operations	-	-	-	-	22.93
Net Income to Common	-27.84	-78.12	-9.31	-71.65	33.14
Shares Outstanding (Basic)	26	28	27	27	25
Shares Outstanding (Diluted)	26	28	27	27	25
Shares Change (YoY)	-5.18%	2.11%	1.71%	4.44%	2.86%
EPS (Basic)	-1.06	-2.82	-0.34	-2.69	1.30
EPS (Diluted)	-1.06	-2.82	-0.34	-2.69	1.30
Shares Outstanding	26.95	27.67	27.18	26.7	25.99
Free Cash Flow	-85.18	-17.56	-1.66	-15.08	2.08
Free Cash Flow Per Share	-3.25	-0.63	-0.06	-0.57	0.08
Gross Margin	20.22%	27.31%	42.88%	20.86%	25.47%
Operating Margin	6.02%	-3.84%	12.71%	-24.85%	-21.73%
Profit Margin	-12.98%	-29.64%	-4.60%	-36.19%	-2.85%
FCF Margin	-37.39%	-6.47%	-0.59%	-6.94%	1.22%
EBITDA	60.79	41.2	89.34	1.96	20.25
EBITDA Margin	26.68%	15.18%	31.96%	0.90%	11.84%
EBIT	13.72	-10.43	35.52	-54	-37.15
EBIT Margin	6.02%	-3.84%	12.71%	-24.85%	-21.73%
Effective Tax Rate	-55.13%	3.15%	-216.14%	-12.25%	173.43%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q