SEACOR Marine Holdings Inc. (SMHI)

SEACOR Marine Holdings Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-27.84	-78.12	-9.31	-71.65	33.14
Depreciation & Amortization	47.07	51.63	53.82	55.96	57.4
Stock-Based Compensation	6.33	6.46	6	4.6	5.45
Other Adjustments	-61.1	11.88	-12.71	-13.13	-112.73
Change in Receivables	11.14	-4.6	-17.22	-0.65	22.44
Changes in Other Operating Activities	-11.66	1.43	-10.9	10.06	3.58
Operating Cash Flow	-36.4	-10.26	8.95	-14.62	9.08
Capital Expenditures	-48.78	-7.29	-10.6	-0.46	-7
Sale of Property, Plant & Equipment	129.22	24.86	44.73	6.73	30.14
Proceeds from Business Divestments	-	-	-	-	38.72
Other Investing Activities	-	-	15	51.53	9.95
Investing Cash Flow	80.44	17.56	49.13	57.8	71.8
Long-Term Debt Issued	15.8	345.19	148.48	-	-
Long-Term Debt Repaid	-27.5	-24.31	-29.17	-38.15	-78.12
Net Long-Term Debt Issued (Repaid)	-11.7	320.88	119.31	-38.15	-78.12
Issuance of Common Stock	-	0.14	0.03	0.15	0
Repurchase of Common Stock	-15.34	-3.89	-2.37	-0.73	-0.27
Net Common Stock Issued (Repurchased)	-15.34	-3.75	-2.34	-0.58	-0.27
Other Financing Activities	-0.02	-332.42	-133.96	-2.62	-0.79
Financing Cash Flow	-27.06	-15.29	-16.99	-41.36	-79.18
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-	0	-	-0	-0.02
Net Cash Flow	16.98	-7.99	41.09	1.83	1.68
Free Cash Flow	-85.18	-17.56	-1.66	-15.08	2.08
FCF Margin	-18.69%	-3.23%	-0.30%	-6.94%	1.22%
Free Cash Flow Per Share	-3.25	-0.63	-0.06	-0.57	0.08
Levered Free Cash Flow	-52.92	288.52	142.31	-44.25	8.99
Unlevered Free Cash Flow	7.9	35.66	144.6	4.94	81.25

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

SEC Filings: 10-K · 10-Q