Heidmar Maritime Holdings Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021
Period Ending	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	7.36	19.55	16.18	1.06
Depreciation & Amortization	0.03	0.01	0.02	0.45
Loss (Gain) From Sale of Assets	-	-	0.01	-
Asset Writedown & Restructuring Costs	-	-	-	0.71
Other Operating Activities	1.19	6.98	3.72	-0.34
Change in Accounts Receivable	0.02	0.02	-0.41	0.01
Change in Inventory	-1.2	-1.2	-	-
Change in Accounts Payable	0.68	0.68	0.79	-0.39
Change in Unearned Revenue	-3.22	-3.22	5.03	-0.01
Change in Other Net Operating Assets	-10.8	-10.8	-10.69	4.32
Operating Cash Flow	-5.94	12.02	14.65	5.82
Operating Cash Flow Growth	-	-17.94%	151.96%	-
Capital Expenditures	-0.27	-0.01	-	-0.17
Sale of Property, Plant & Equipment	-	-	0.02	-
Investing Cash Flow	-0.67	-0.01	0.02	-0.17
Short-Term Debt Issued	-	1.4	-	-
Total Debt Issued	1.4	1.4	-	-
Net Debt Issued (Repaid)	0.78	1.4	-	-
Issuance of Common Stock	5.24	5.24	2.97	-
Financing Cash Flow	-19.02	-18.36	2.97	-4.76
Foreign Exchange Rate Adjustments	0.03	0.07	-0.29	-0.23
Net Cash Flow	-25.6	-6.28	17.36	0.66
Free Cash Flow	-6.22	12.02	14.65	5.65
Free Cash Flow Growth	-	-18.01%	159.39%	-
Free Cash Flow Margin	-17.09%	24.47%	48.74%	118.49%
Levered Free Cash Flow	-	10.49	8.63	-
Unlevered Free Cash Flow	-	11.35	9.1	-
Change in Net Working Capital	-	0.93	1.5	-

Updated Dec 23, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.