Himalaya Shipping Cash Flow 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
Net Income	17.7	21.04	1.51	-1.95	-1.39
Depreciation & Amortization	29.2	26.47	9.12	-	-
Other Amortization	2.7	2.42	1.38	-	-
Loss (Gain) on Equity Investments	-	0.01	-	-	-
Stock-Based Compensation	0.2	0.51	0.47	0.4	-
Change in Accounts Receivable	0.5	-0.44	-0.81	-	-
Change in Accounts Payable	0.5	-0.87	0.49	0.44	0.58
Change in Other Net Operating Assets	0.9	6.69	-5.68	-0.34	0.13
Operating Cash Flow	51.7	55.84	6.47	-1.45	-0.69
Operating Cash Flow Growth	-7.41%	762.53%	-	-	-
Capital Expenditures	-	-313.05	-413.06	-78.2	-91.73
Investment in Securities	-	-0.31	-	-	-
Investing Cash Flow	-	-313.36	-413.06	-78.2	-91.73
Short-Term Debt Issued	6	-	-	-	-
Long-Term Debt Issued	-	295.5	392.44	70.83	-
Total Debt Issued	6	295.5	392.44	70.83	-
Long-Term Debt Repaid	-33.3	-21.22	-18.81	-	-
Net Debt Issued (Repaid)	-27.3	274.28	373.63	70.83	-
Issuance of Common Stock	15.5	-	62.19	-	107.47
Common Dividends Paid	-26.9	-20.63	-	-	-
Other Financing Activities	-	-2.31	-3.95	-2.2	-
Financing Cash Flow	-38.7	251.34	431.87	68.62	107.47
Net Cash Flow	13	-6.18	25.29	-11.02	15.05
Free Cash Flow	51.7	-257.21	-406.58	-79.64	-92.42
Free Cash Flow Margin	39.20%	-208.14%	-1106.76%	-	-
Free Cash Flow Per Share	1.12	-5.86	-10.52	-2.48	-5.05
Cash Interest Paid	49.5	40.29	12.99	-	-
Levered Free Cash Flow	44.23	-265.34	-420.83	-62.19	-
Unlevered Free Cash Flow	73.66	-238.61	-413.71	-62.19	-
Change in Working Capital	1.9	5.38	-6.01	0.11	0.7

Source: S&P Capital IQ. Standard template. Financial Sources.