Go Pro

SEACOR Marine (SMHI) Financials

SEACOR Marine logo
$7.33 -0.26 (-3.43%)
Closing price 03:59 PM Eastern
Extended Trading
$7.36 +0.03 (+0.34%)
As of 04:10 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for SEACOR Marine

Annual Income Statements for SEACOR Marine

This table shows SEACOR Marine's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-27 -132 -33 -78 -93 -79 33 -72 -9.31 -78 -28
Consolidated Net Income / (Loss)
-27 -133 -39 -82 -99 -83 33 -72 -9.31 -78 -28
Net Income / (Loss) Continuing Operations
-27 -133 -40 -83 -91 -83 10 -72 -9.31 -78 -28
Total Pre-Tax Income
-53 -190 -118 -92 -84 -98 6.63 -70 -4.07 -83 -19
Total Operating Income
-39 -175 -130 -68 -54 -72 -37 -54 36 -10 14
Total Gross Profit
369 216 123 179 174 142 171 217 280 271 228
Total Revenue
369 216 123 179 174 142 171 217 280 271 228
Operating Revenue
369 216 123 179 174 142 171 217 280 271 228
Total Cost of Revenue
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
408 391 253 248 229 213 208 271 244 282 214
Selling, General & Admin Expense
329 216 155 161 149 131 165 213 209 242 229
Depreciation Expense
62 58 60 61 57 57 57 56 54 52 47
Other Operating Expenses / (Income)
- - 14 13 16 7.53 6.09 3.87 2.75 1.68 1.20
Impairment Charge
17 116 24 12 6.46 18 -20 -1.40 -21 -13 -63
Total Other Income / (Expense), net
-14 -15 12 -24 -30 -26 44 -16 -40 -73 -33
Interest Expense
4.12 10 16 27 29 31 -34 19 40 73 36
Interest & Investment Income
1.53 4.46 1.80 1.17 1.39 1.25 11 0.78 1.44 1.77 1.86
Other Income / (Expense), net
-11 -9.87 26 2.17 -2.58 2.97 -0.85 2.41 -1.53 -1.84 1.41
Income Tax Expense
-17 -63 -74 -13 -7.97 -23 11 8.58 8.80 -2.62 11
Other Gains / (Losses), net
8.76 -6.31 3.85 -4.01 -91 -8.16 15 7.01 3.56 2.31 1.73
Basic Earnings per Share
($1.54) ($7.47) ($1.87) ($3.70) ($3.95) ($3.18) $1.30 ($2.69) ($0.34) ($2.82) ($1.06)
Weighted Average Basic Shares Outstanding
17.67M 17.67M 17.60M 20.93M 23.51M 24.79M 25.44M 26.63M 27.08M 27.66M 26.22M
Diluted Earnings per Share
- ($7.47) ($1.87) ($3.70) ($3.95) ($3.18) $1.30 ($2.69) ($0.34) ($2.82) ($1.06)
Weighted Average Diluted Shares Outstanding
- 17.67M 17.60M 20.93M 23.51M 24.79M 25.50M 26.63M 27.08M 27.66M 26.22M
Weighted Average Basic & Diluted Shares Outstanding
- 17.67M 17.60M 20.93M 23.51M 24.79M 25.99M 26.81M 27.18M 27.67M 26.95M

Quarterly Income Statements for SEACOR Marine

This table shows SEACOR Marine's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-0.88 5.73 -23 -12 -16 -26 -15 -6.73 8.99 -15 -16
Consolidated Net Income / (Loss)
-0.88 5.73 -23 -12 -16 -26 -15 -6.73 8.99 -15 -16
Net Income / (Loss) Continuing Operations
-0.88 5.73 -23 -12 -16 -26 -15 -6.73 8.99 -15 -16
Total Pre-Tax Income
-0.80 12 -21 -14 -18 -30 -15 -4.44 14 -13 -14
Total Operating Income
9.83 23 -11 -3.93 -6.48 11 -5.25 6.07 18 -5.16 -6.38
Total Gross Profit
77 73 63 70 69 70 55 61 59 52 44
Total Revenue
77 73 63 70 69 70 55 61 59 52 44
Operating Revenue
77 73 63 70 69 70 55 61 59 52 44
Total Cost of Revenue
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Operating Expenses
67 50 73 74 75 59 61 55 41 57 51
Selling, General & Admin Expense
52 55 60 60 64 58 53 61 59 55 48
Depreciation Expense
13 13 13 13 13 13 13 12 12 10 10
Other Operating Expenses / (Income)
0.65 0.68 0.48 0.49 0.36 0.35 0.34 0.33 0.28 0.26 0.25
Impairment Charge
0.51 -18 0.00 -0.04 -1.82 -12 -5.81 -19 -30 -8.21 -7.45
Total Other Income / (Expense), net
-11 -11 -10 -10 -11 -41 -10 -11 -4.06 -8.00 -7.27
Interest Expense
12 10 10 10 10 42 9.59 8.84 8.95 8.67 8.24
Interest & Investment Income
0.34 0.22 0.59 0.45 0.36 0.37 0.44 0.37 0.30 0.75 0.49
Other Income / (Expense), net
0.57 -0.67 -0.72 -0.46 -1.62 0.96 -1.07 -2.03 4.60 -0.08 0.48
Income Tax Expense
2.36 6.38 0.93 -0.68 -0.51 -2.35 0.90 2.51 5.41 1.69 2.21
Other Gains / (Losses), net
2.27 0.37 -1.10 0.97 1.01 1.43 0.89 0.22 0.39 0.23 0.05
Basic Earnings per Share
($0.03) $0.22 ($0.84) ($0.45) ($0.59) ($0.94) ($0.56) ($0.26) $0.35 ($0.59) ($0.61)
Weighted Average Basic Shares Outstanding
27.18M 27.08M 27.34M 27.73M 27.77M 27.66M 27.91M 25.69M 25.66M 26.22M 25.78M
Diluted Earnings per Share
($0.03) $0.22 ($0.84) ($0.45) ($0.59) ($0.94) ($0.56) ($0.26) $0.35 ($0.59) ($0.61)
Weighted Average Diluted Shares Outstanding
27.18M 27.08M 27.34M 27.73M 27.77M 27.66M 27.91M 25.69M 25.89M 26.22M 25.78M
Weighted Average Basic & Diluted Shares Outstanding
27.16M 27.18M 27.60M 27.64M 27.65M 27.67M 26.85M 26.98M 26.98M 26.95M 27.06M

Annual Cash Flow Statements for SEACOR Marine

This table details how cash moves in and out of SEACOR Marine's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
45 -29 71 150 -21 -48 1.68 1.83 41 -7.99 17
Net Cash From Operating Activities
20 -29 114 113 15 -30 9.08 -15 8.95 -10 -36
Net Cash From Continuing Operating Activities
20 -29 38 -64 1.66 -30 9.26 -15 8.95 -10 -36
Net Income / (Loss) Continuing Operations
-27 -133 -40 83 -100 -83 33 -72 -9.31 -78 -28
Consolidated Net Income / (Loss)
-27 -133 - 83 -100 -83 33 -72 -9.31 -78 -28
Depreciation Expense
62 58 60 61 57 57 57 56 54 52 47
Amortization Expense
0.68 7.40 6.79 7.23 6.72 7.78 7.96 6.70 8.34 8.92 1.11
Non-Cash Adjustments To Reconcile Net Income
-18 104 36 13 39 29 -120 -15 -11 24 -54
Changes in Operating Assets and Liabilities, net
2.96 -66 -26 -62 -1.20 -40 31 9.51 -33 -17 -3.18
Net Cash From Investing Activities
-88 -16 -31 -31 -12 3.82 72 58 49 18 80
Net Cash From Continuing Investing Activities
-88 -16 -32 -27 31 3.82 72 58 49 18 80
Purchase of Property, Plant & Equipment
-88 -101 -69 -36 -45 -21 -7.00 -0.46 -11 -7.29 -49
Sale of Property, Plant & Equipment
16 42 11 11 55 21 69 6.73 45 25 129
Divestitures
0.00 0.00 1.94 - 0.00 0.00 0.17 66 0.00 0.00 0.00
Other Investing Activities, net
8.84 60 40 42 10 6.16 3.35 -14 15 0.00 0.00
Net Cash From Financing Activities
115 16 -12 69 -26 -23 -79 -41 -17 -15 -27
Net Cash From Continuing Financing Activities
115 16 -12 68 -26 -23 -79 -41 -17 -15 -27
Repayment of Debt
-58 -27 -15 -42 -24 -23 -79 -40 -163 -357 -28
Repurchase of Common Equity
- - - - - - - - 0.00 0.00 -14
Issuance of Debt
169 43 6.55 54 - - 0.00 0.00 148 345 16
Issuance of Common Equity
- 0.00 - 56 0.00 - 0.00 0.00 0.02 0.00 0.00
Other Financing Activities, net
6.90 0.00 -3.69 0.83 -1.97 -0.18 -0.30 -0.93 -2.89 -3.79 -1.60
Effect of Exchange Rate Changes
-1.63 - - - - - -0.02 -0.00 0.00 0.00 0.00
Cash Interest Paid
- - - 20 21 22 24 25 31 36 35
Cash Income Taxes Paid
- - - 0.32 2.00 1.09 33 0.89 -2.96 -0.63 -0.05

Quarterly Cash Flow Statements for SEACOR Marine

This table details how cash moves in and out of SEACOR Marine's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
15 25 -22 -19 -5.00 38 -31 6.13 57 -15 -18
Net Cash From Operating Activities
7.10 -1.48 -7.17 -12 0.63 8.53 -11 -2.08 -11 -12 -15
Net Cash From Continuing Operating Activities
7.10 -1.48 -7.17 -12 0.63 8.53 -11 -2.08 -11 -12 -15
Net Income / (Loss) Continuing Operations
-0.88 5.73 -23 -12 -16 -26 -15 -6.73 8.99 -15 -16
Consolidated Net Income / (Loss)
-0.88 5.73 -23 -12 -16 -26 -15 -6.73 8.99 -15 -16
Depreciation Expense
13 13 13 13 13 13 13 12 12 10 10
Amortization Expense
2.17 2.14 2.22 2.29 2.36 2.05 0.27 0.28 0.15 0.42 0.28
Non-Cash Adjustments To Reconcile Net Income
1.27 -16 3.54 2.50 2.02 16 -4.78 -13 -29 -7.25 -6.54
Changes in Operating Assets and Liabilities, net
-8.92 -6.56 -2.74 -17 -0.34 3.71 -4.28 5.14 -3.26 -0.79 -3.40
Net Cash From Investing Activities
-1.46 33 -3.42 -0.57 2.12 19 -12 21 67 4.66 6.69
Net Cash From Continuing Investing Activities
-1.46 33 -3.42 -0.57 2.12 19 -12 21 67 4.66 6.69
Purchase of Property, Plant & Equipment
-6.46 -3.64 -3.42 -0.66 -0.21 -3.01 -21 -10 -9.35 -8.43 -6.09
Sale of Property, Plant & Equipment
- 37 0.00 0.09 2.33 22 8.47 32 76 13 13
Net Cash From Financing Activities
9.44 -6.07 -11 -6.48 -7.74 10 -6.92 -13 0.60 -7.56 -9.24
Net Cash From Continuing Financing Activities
9.44 -6.07 -11 -6.48 -7.74 10 -6.92 -13 0.60 -7.56 -9.24
Repayment of Debt
-112 -6.17 -7.53 -6.53 -7.77 -335 -5.40 -7.10 -7.50 -7.50 -7.50
Other Financing Activities, net
-0.20 -0.01 -3.86 0.05 0.03 -0.01 -1.53 -0.02 -0.00 -0.06 -1.74
Effect of Exchange Rate Changes
0.00 0.00 0.00 -0.00 -0.00 - - - -0.00 0.00 -0.00
Cash Interest Paid
6.75 10 6.06 10 5.80 14 11 8.57 7.18 8.26 2.75

Annual Balance Sheets for SEACOR Marine

This table presents SEACOR Marine's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
1,015 1,009 1,103 1,009 1,018 913 815 780 727 661
Total Current Assets
251 177 179 195 179 111 132 165 174 180
Cash & Equivalents
117 110 92 81 33 38 40 67 59 69
Restricted Cash
1.46 2.32 1.66 3.10 3.35 3.60 3.08 17 17 24
Accounts Receivable
85 58 66 61 75 62 62 75 78 68
Inventories, net
3.06 3.76 1.98 1.23 0.58 0.93 2.12 1.61 2.76 2.20
Prepaid Expenses
3.35 3.03 2.24 1.94 3.23 3.73 3.05 2.69 4.41 5.17
Other Current Nonoperating Assets
- - 15 46 50 2.24 6.75 0.50 11 11
Plant, Property, & Equipment, net
542 690 744 661 754 721 665 605 545 475
Plant, Property & Equipment, gross
1,083 1,250 1,206 970 1,045 1,024 976 929 912 824
Accumulated Depreciation
541 560 461 309 292 302 311 324 367 349
Total Noncurrent Assets
223 141 180 154 85 80 18 11 8.59 5.79
Long-Term Investments
138 92 122 121 75 72 3.02 4.13 3.54 2.94
Noncurrent Note & Lease Receivables
- - - 0.00 0.13 0.10 6.81 0.04 0.04 0.02
Other Noncurrent Operating Assets
6.09 49 32 33 9.87 8.38 8.20 6.44 5.01 2.84
Total Liabilities & Shareholders' Equity
1,015 1,009 1,103 1,009 1,018 913 815 780 727 661
Total Liabilities
465 485 548 530 616 466 436 406 429 396
Total Current Liabilities
81 99 84 120 132 85 121 77 85 71
Short-Term Debt
20 23 17 - - - - 28 28 30
Accounts Payable
26 24 18 25 30 28 38 28 29 21
Accrued Expenses
8.57 20 23 20 15 6.37 5.18 5.66 12 6.24
Dividends Payable
- - 1.10 0.73 1.66 2.27 2.31 1.85 1.62 0.00
Current Deferred Revenue
6.95 10 1.46 5.30 4.45 1.61 2.33 0.69 2.53 1.10
Current Employee Benefit Liabilities
4.86 5.09 4.12 1.55 1.74 3.71 4.36 5.08 5.23 5.36
Other Current Liabilities
8.71 13 15 40 48 42 69 7.88 6.57 6.77
Total Noncurrent Liabilities
384 386 464 410 484 381 315 329 344 325
Long-Term Debt
218 292 388 356 112 - 5.47 288 317 305
Noncurrent Deferred & Payable Income Tax Liabilities
125 56 45 34 36 41 41 36 22 19
Other Noncurrent Operating Liabilities
41 39 32 21 336 341 269 5.76 4.37 1.18
Total Equity & Noncontrolling Interests
550 523 555 479 402 447 379 374 298 265
Total Preferred & Common Equity
545 508 526 457 402 446 379 374 298 264
Total Common Equity
545 508 526 457 402 446 379 374 298 264
Common Stock
307 304 416 430 451 462 467 473 480 472
Retained Earnings
249 217 127 27 -52 -23 -93 -102 -181 -208
Treasury Stock
- 0.00 -0.09 -0.67 -0.85 -1.12 -1.85 -4.22 -8.11 -9.69
Accumulated Other Comprehensive Income / (Loss)
-11 -12 -17 1.55 2.79 8.06 6.85 7.58 7.14 10
Noncontrolling Interest
5.54 15 29 21 0.32 0.32 0.32 0.32 0.32 0.32

Quarterly Balance Sheets for SEACOR Marine

This table presents SEACOR Marine's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
780 745 722 709 694 680 692 641
Total Current Assets
142 140 130 131 141 133 194 172
Cash & Equivalents
56 60 41 36 43 34 91 39
Restricted Cash
2.80 2.57 2.26 2.26 2.44 17 17 37
Accounts Receivable
72 70 77 84 73 74 80 74
Inventories, net
1.74 2.52 3.12 3.14 2.83 2.54 2.55 2.75
Prepaid Expenses
2.96 3.43 5.66 4.84 6.08 4.72 3.45 6.01
Other Current Nonoperating Assets
6.09 0.50 0.50 0.00 12 0.00 0.00 13
Plant, Property, & Equipment, net
627 596 583 571 544 542 493 463
Plant, Property & Equipment, gross
946 933 933 933 909 919 838 805
Accumulated Depreciation
319 337 350 363 365 377 345 342
Total Noncurrent Assets
11 9.23 8.31 7.50 9.49 5.07 5.32 5.81
Long-Term Investments
3.86 3.12 2.64 2.05 4.51 2.31 2.71 2.95
Noncurrent Note & Lease Receivables
0.05 0.03 0.03 0.02 0.03 0.03 0.02 0.02
Other Noncurrent Operating Assets
7.00 6.08 5.64 5.44 4.96 2.74 2.59 2.84
Total Liabilities & Shareholders' Equity
780 745 722 709 694 680 692 641
Total Liabilities
415 396 384 384 410 412 415 393
Total Current Liabilities
84 74 71 81 75 81 81 73
Short-Term Debt
- 29 29 29 30 30 30 30
Accounts Payable
32 23 18 23 28 27 26 16
Accrued Expenses
6.60 6.04 10 12 7.76 12 12 11
Dividends Payable
3.95 3.88 1.72 3.68 0.00 0.00 0.00 5.21
Current Deferred Revenue
1.47 2.06 2.58 2.47 2.55 3.46 1.80 0.92
Current Employee Benefit Liabilities
4.40 3.13 3.41 5.18 2.76 3.42 3.64 1.80
Other Current Liabilities
35 7.28 6.60 6.43 3.91 5.35 7.65 7.32
Total Noncurrent Liabilities
331 322 313 304 335 331 334 320
Long-Term Debt
292 282 278 272 310 311 312 297
Noncurrent Deferred & Payable Income Tax Liabilities
33 34 30 27 20 18 21 19
Other Noncurrent Operating Liabilities
5.80 5.68 4.73 4.64 4.30 1.45 1.22 4.27
Total Equity & Noncontrolling Interests
366 349 338 325 284 268 278 248
Total Preferred & Common Equity
365 349 338 325 284 267 277 248
Total Common Equity
365 349 338 325 284 267 277 248
Common Stock
471 475 476 478 481 469 471 474
Retained Earnings
-108 -126 -138 -154 -196 -203 -194 -224
Treasury Stock
-4.22 -8.07 -8.11 -8.11 -9.63 -9.64 -9.64 -11
Accumulated Other Comprehensive Income / (Loss)
6.25 7.51 7.45 9.22 8.23 11 10 9.67
Noncontrolling Interest
0.32 0.32 0.32 0.32 0.32 0.32 0.32 0.32

Annual Metrics And Ratios for SEACOR Marine

This table displays calculated financial ratios and metrics derived from SEACOR Marine's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
0.00 0.00 17,671,356.00 20,437,818.00 21,855,014.00 23,435,254.00 24,375,642.00 26,702,161.00 27,159,485.00 - 26,976,259.00
DEI Adjusted Shares Outstanding
0.00 0.00 17,671,356.00 20,437,818.00 21,855,014.00 23,435,254.00 24,375,642.00 26,702,161.00 27,159,485.00 - 26,976,259.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 0.00 -1.86 -3.80 -4.25 -3.37 1.36 -2.68 -0.34 - -1.03
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% -41.54% -42.76% 45.16% -2.63% -18.70% 20.52% 27.13% 28.61% -2.92% -16.04%
EBITDA Growth
0.00% -1,060.07% 69.45% 106.62% 189.14% -153.38% 834.67% -59.53% 768.36% -49.78% 31.11%
EBIT Growth
0.00% -269.61% 43.96% 36.03% 14.09% -20.67% 44.66% -35.75% 165.90% -136.08% 223.35%
NOPAT Growth
0.00% -349.18% 25.87% 47.23% 20.59% -31.86% 154.39% -238.58% 165.78% -129.36% 231.52%
Net Income Growth
0.00% -395.98% 71.06% -112.90% -20.28% 15.92% 139.93% -316.22% 87.00% -738.78% 64.36%
EPS Growth
0.00% 0.00% 74.97% -97.86% -6.76% 19.49% 140.88% -306.92% 87.36% -729.41% 62.41%
Operating Cash Flow Growth
0.00% -244.46% 489.90% -0.76% -86.33% -291.35% 130.75% -260.90% 161.21% -214.70% -254.72%
Free Cash Flow Firm Growth
0.00% 0.00% 41.88% 61.04% 146.85% 211.70% -55.76% -148.85% -538.35% 117.10% 70.70%
Invested Capital Growth
0.00% 0.00% 53.38% 11.58% -13.42% -37.13% -13.27% 0.14% 80.55% -8.13% -11.14%
Revenue Q/Q Growth
0.00% 0.00% -26.88% 5.65% 8.36% 10.94% 7.51% 4.80% 5.73% -1.19% -7.13%
EBITDA Q/Q Growth
0.00% 0.00% 71.56% 111.42% -71.32% 44.82% 11.36% 0.01% 61.88% -18.05% -25.14%
EBIT Q/Q Growth
0.00% 0.00% 43.92% 33.01% -44.94% -6.52% 9.70% 3.85% 2,127.01% -559.05% -52.61%
NOPAT Q/Q Growth
0.00% 0.00% 26.02% 28.72% -5.34% -6.89% -96.85% 7.25% 1,353.27% -751.00% -53.46%
Net Income Q/Q Growth
0.00% 0.00% 69.94% -77.68% -16.46% -25.63% 226.92% 3.38% 67.19% -69.21% 29.42%
EPS Q/Q Growth
0.00% 0.00% -100.00% 100.00% 0.00% 0.00% 441.67% 0.00% 67.92% -69.88% 24.82%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 1,809.99% -39.49% -90.36% 62.23% 104.94% -116.19% 16.89% 49.38% -132.24%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 55.92% 385.58% 287.22% -93.89% -43.54% 8.00% 882.08% -29.91%
Invested Capital Q/Q Growth
0.00% 0.00% 15.72% -6.42% -13.50% -49.05% -1.79% 2.60% 1.75% -6.03% -3.18%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
3.37% -55.32% -29.53% 1.35% 4.00% -2.63% 16.00% 5.10% 34.40% 17.79% 27.79%
Operating Margin
-10.56% -81.10% -105.04% -38.19% -31.14% -50.51% -21.73% -24.85% 12.71% -3.84% 6.02%
EBIT Margin
-13.55% -85.68% -83.89% -36.97% -32.62% -48.41% -22.23% -23.74% 12.16% -4.52% 6.64%
Profit (Net Income) Margin
-7.28% -61.75% -31.23% -45.80% -56.57% -58.51% 19.39% -32.97% -3.33% -28.79% -12.22%
Tax Burden Percent
51.06% 69.97% 32.72% 88.77% 116.83% 84.58% 500.03% 102.24% 228.79% 94.07% 146.05%
Interest Burden Percent
105.18% 103.00% 113.76% 139.54% 148.44% 142.87% -17.44% 135.85% -11.98% 677.11% -126.02%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 173.43% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -59.29% -17.35% -7.15% -5.77% -10.06% 7.59% -11.32% 5.31% -1.26% 1.83%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -43.66% -403.44% -33.23% -48.38% -66.77% -1.42% 31.54% -31.85% -30.48% -13.65%
Return on Net Nonoperating Assets (RNNOA)
0.00% 10.89% 10.17% -8.07% -13.32% -8.78% 0.22% -6.03% -7.78% -21.97% -11.73%
Return on Equity (ROE)
0.00% -48.40% -7.18% -15.22% -19.09% -18.84% 7.81% -17.36% -2.47% -23.23% -9.89%
Cash Return on Invested Capital (CROIC)
0.00% -259.29% -59.48% -18.10% 8.62% 35.53% 21.81% -11.46% -52.12% 7.22% 13.63%
Operating Return on Assets (OROA)
0.00% -18.20% -10.23% -6.27% -5.39% -6.78% -3.94% -5.97% 4.26% -1.63% 2.18%
Return on Assets (ROA)
0.00% -13.12% -3.81% -7.77% -9.35% -8.19% 3.43% -8.29% -1.17% -10.37% -4.01%
Return on Common Equity (ROCE)
0.00% -47.92% -7.04% -14.60% -18.15% -18.38% 7.81% -17.34% -2.47% -23.21% -9.88%
Return on Equity Simple (ROE_SIMPLE)
0.00% -24.45% -7.58% -15.61% -21.57% -20.67% 7.43% -18.91% 0.00% -26.22% 0.00%
Net Operating Profit after Tax (NOPAT)
-27 -122 -91 -48 -38 -50 27 -38 25 -7.30 9.60
NOPAT Margin
-7.39% -56.77% -73.53% -26.73% -21.80% -35.36% 15.96% -17.39% 8.90% -2.69% 4.21%
Net Nonoperating Expense Percent (NNEP)
0.00% -15.64% 386.09% 26.08% 42.62% 56.71% 9.01% -42.86% 37.16% 29.22% 15.49%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - -9.83% 3.60% -1.14% 1.60%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
89.21% 100.28% 125.33% 89.98% 85.59% 92.50% 96.55% 97.96% 74.71% 89.17% 100.62%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
110.56% 181.10% 205.04% 138.19% 131.14% 150.51% 121.73% 124.85% 87.29% 103.84% 93.98%
Earnings before Interest and Taxes (EBIT)
-50 -185 -104 -66 -57 -69 -38 -52 34 -12 15
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
12 -119 -36 2.41 6.98 -3.72 27 11 96 48 63
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.41 0.46 0.66 0.16 0.19 0.65 0.91 0.61 0.61
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.41 0.46 0.66 0.16 0.19 0.65 0.91 0.61 0.61
Price to Revenue (P/Rev)
0.00 0.00 1.68 1.34 1.73 0.45 0.48 1.13 1.22 0.67 0.71
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 2.50 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 39.98% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.52 0.65 0.77 0.17 0.00 0.61 0.94 0.81 0.81
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 2.69 2.56 2.71 0.45 0.00 0.94 2.04 1.65 1.76
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 190.38 67.82 0.00 0.00 18.45 5.93 9.25 6.34
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16.77 0.00 26.53
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 22.92 0.00 41.80
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 2.92 4.07 30.65 0.00 0.00 0.00 63.70 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 8.33 0.36 0.00 0.00 0.00 10.70 5.63
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.43 0.60 0.73 0.74 0.28 0.00 0.01 0.84 1.16 1.26
Long-Term Debt to Equity
0.00 0.40 0.56 0.70 0.74 0.28 0.00 0.01 0.77 1.06 1.15
Financial Leverage
0.00 -0.25 -0.03 0.24 0.28 0.13 -0.15 -0.19 0.24 0.72 0.86
Leverage Ratio
0.00 1.85 1.89 1.96 2.04 2.30 2.28 2.09 2.12 2.24 2.46
Compound Leverage Factor
0.00 1.90 2.14 2.73 3.03 3.29 -0.40 2.84 -0.25 15.18 -3.11
Debt to Total Capital
0.00% 30.22% 37.57% 42.17% 42.62% 21.77% 0.00% 1.42% 45.78% 53.62% 55.84%
Short-Term Debt to Total Capital
0.00% 2.59% 2.73% 1.75% 0.00% 0.00% 0.00% 0.00% 4.11% 4.28% 5.01%
Long-Term Debt to Total Capital
0.00% 27.63% 34.85% 40.42% 42.62% 21.77% 0.00% 1.42% 41.67% 49.34% 50.83%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.70% 1.79% 3.06% 2.57% 0.06% 0.07% 0.08% 0.05% 0.05% 0.05%
Common Equity to Total Capital
0.00% 69.08% 60.64% 54.77% 54.81% 78.17% 99.93% 98.50% 54.18% 46.33% 44.11%
Debt to EBITDA
0.00 -2.00 -8.64 167.70 50.98 -30.03 0.00 0.49 3.29 7.14 5.29
Net Debt to EBITDA
0.00 0.49 -3.02 78.59 21.56 -0.13 0.00 -3.67 2.37 5.49 3.77
Long-Term Debt to EBITDA
0.00 -1.83 -8.01 160.74 50.98 -30.03 0.00 0.49 2.99 6.57 4.81
Debt to NOPAT
0.00 -1.95 -3.47 -8.45 -9.35 -2.23 0.00 -0.14 12.71 -47.24 34.85
Net Debt to NOPAT
0.00 0.48 -1.21 -3.96 -3.95 -0.01 0.00 1.07 9.16 -36.32 24.85
Long-Term Debt to NOPAT
0.00 -1.78 -3.22 -8.10 -9.35 -2.23 0.00 -0.14 11.57 -43.47 31.73
Altman Z-Score
0.00 0.00 0.43 0.49 0.45 -0.04 0.16 0.25 0.96 0.37 0.42
Noncontrolling Interest Sharing Ratio
0.00% 1.01% 1.91% 4.12% 4.92% 2.47% 0.08% 0.08% 0.09% 0.10% 0.11%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.00 3.09 1.79 2.14 1.62 1.36 1.31 1.09 2.14 2.04 2.54
Quick Ratio
0.00 3.00 1.70 1.89 1.19 0.82 1.17 0.96 1.85 1.61 1.93
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -535 -311 -121 57 177 78 -38 -244 42 71
Operating Cash Flow to CapEx
28.03% -49.50% 195.25% 451.91% 0.00% -22,047.76% 0.00% 0.00% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 -53.49 -19.39 -4.43 1.96 5.77 0.00 -1.99 -6.18 0.58 1.98
Operating Cash Flow to Interest Expense
4.91 -2.92 7.09 4.13 0.53 -0.96 0.00 -0.76 0.23 -0.14 -1.01
Operating Cash Flow Less CapEx to Interest Expense
-12.60 -8.81 3.46 3.21 0.90 -0.97 0.00 -0.43 1.09 0.10 1.22
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.21 0.12 0.17 0.17 0.14 0.18 0.25 0.35 0.36 0.33
Accounts Receivable Turnover
0.00 2.53 1.72 2.88 2.73 2.08 2.50 3.52 4.09 3.56 3.13
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.40 0.20 0.25 0.25 0.20 0.23 0.31 0.44 0.47 0.45
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 144.30 211.75 126.61 133.52 175.47 145.99 103.65 89.15 102.61 116.53
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 144.30 211.75 126.61 133.52 175.47 145.99 103.65 89.15 102.61 116.53
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
0.00 413 633 707 612 385 334 334 603 554 492
Invested Capital Turnover
0.00 1.04 0.24 0.27 0.26 0.28 0.48 0.65 0.60 0.47 0.44
Increase / (Decrease) in Invested Capital
0.00 413 220 73 -95 -227 -51 0.47 269 -49 -62
Enterprise Value (EV)
0.00 0.00 332 459 473 64 -30 204 570 447 401
Market Capitalization
0.00 0.00 207 240 301 64 83 245 342 181 162
Book Value per Share
$0.00 $30.82 $28.76 $25.71 $20.93 $17.13 $18.31 $14.19 $13.77 $10.78 $9.80
Tangible Book Value per Share
$0.00 $30.82 $28.76 $25.71 $20.93 $17.13 $18.31 $14.19 $13.77 $10.78 $9.80
Total Capital
0.00 788 838 960 835 514 447 385 690 643 599
Total Debt
0.00 238 315 405 356 112 0.00 5.47 316 345 335
Total Long-Term Debt
0.00 218 292 388 356 112 0.00 5.47 288 317 305
Net Debt
0.00 -59 110 190 150 0.49 -113 -41 228 265 239
Capital Expenditures (CapEx)
72 59 58 25 -11 0.13 -62 -6.27 -34 -18 -80
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 31 -12 19 -10 11 -15 -32 32 40 46
Debt-free Net Working Capital (DFNWC)
0.00 190 101 112 74 47 26 11 116 116 139
Net Working Capital (NWC)
0.00 170 78 95 74 47 26 11 88 89 109
Net Nonoperating Expense (NNE)
-0.41 11 -52 34 61 33 -5.86 34 34 71 37
Net Nonoperating Obligations (NNO)
0.00 -137 110 152 133 -17 -113 -45 229 256 228
Total Depreciation and Amortization (D&A)
62 65 67 69 64 65 65 63 62 61 48
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 14.39% -9.42% 10.59% -5.80% 7.67% -8.70% -14.68% 11.39% 14.73% 20.16%
Debt-free Net Working Capital to Revenue
0.00% 88.09% 81.78% 62.64% 42.63% 33.06% 15.41% 5.13% 41.49% 42.79% 61.03%
Net Working Capital to Revenue
0.00% 78.63% 63.26% 53.26% 42.63% 33.06% 15.41% 5.13% 31.34% 32.65% 47.87%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($1.54) ($7.47) ($1.87) ($3.71) ($3.95) ($3.18) $1.30 ($2.69) ($0.34) ($2.82) ($1.06)
Adjusted Weighted Average Basic Shares Outstanding
17.67M 17.67M 17.60M 21.04M 21.88M 23.42M 25.44M 26.63M 27.08M 27.66M 26.22M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 ($3.71) ($3.95) ($3.18) $1.30 ($2.69) ($0.34) ($2.82) ($1.06)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 17.67M 17.68M 21.04M 21.88M 23.42M 25.50M 26.63M 27.08M 27.66M 26.22M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 ($3.71) ($3.95) ($3.18) $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 17.67M 17.68M 20.93M 23.51M 24.79M 25.99M 26.81M 27.18M 27.67M 26.95M
Normalized Net Operating Profit after Tax (NOPAT)
-15 -41 -74 -39 -34 -38 -40 -39 9.88 -17 -35
Normalized NOPAT Margin
-4.16% -19.04% -60.13% -22.05% -19.21% -26.68% -23.58% -17.84% 3.53% -6.17% -15.27%
Pre Tax Income Margin
-14.25% -88.25% -95.44% -51.59% -48.42% -69.17% 3.88% -32.25% -1.46% -30.60% -8.37%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-12.14 -18.46 -6.45 -2.42 -1.97 -2.24 0.00 -2.68 0.86 -0.17 0.42
NOPAT to Interest Expense
-6.62 -12.23 -5.66 -1.75 -1.31 -1.63 0.00 -1.96 0.63 -0.10 0.27
EBIT Less CapEx to Interest Expense
-29.65 -24.35 -10.09 -3.33 -1.60 -2.24 0.00 -2.35 1.72 0.07 2.65
NOPAT Less CapEx to Interest Expense
-24.13 -18.12 -9.29 -2.66 -0.95 -1.64 0.00 -1.64 1.49 0.14 2.50
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-10.06% -0.15% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-10.06% -0.15% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -49.41%

Quarterly Metrics And Ratios for SEACOR Marine

This table displays calculated financial ratios and metrics derived from SEACOR Marine's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
27,159,485.00 27,159,485.00 27,178,349.00 27,602,032.00 27,636,184.00 - 27,669,361.00 26,852,347.00 26,976,259.00 26,976,259.00 26,951,786.00
DEI Adjusted Shares Outstanding
27,159,485.00 27,159,485.00 27,178,349.00 27,602,032.00 27,636,184.00 - 27,669,361.00 26,852,347.00 26,976,259.00 26,976,259.00 26,951,786.00
DEI Earnings Per Adjusted Shares Outstanding
-0.03 0.21 -0.85 -0.45 -0.59 - -0.56 -0.25 0.33 -0.54 -0.59
Growth Metrics
- - - - - - - - - - -
Revenue Growth
28.61% 26.17% 2.55% 2.27% -10.38% -4.48% -11.58% -12.96% -14.11% -25.04% -20.21%
EBITDA Growth
225.61% 3,225.99% -75.00% -39.42% -72.41% -28.65% 78.94% 51.25% 386.24% -80.30% -30.29%
EBIT Growth
231.30% 269.41% -1,670.00% -292.88% -177.87% -47.39% 44.17% 192.00% 379.70% -145.39% 6.72%
NOPAT Growth
190.23% 241.14% -5,835.14% -236.60% -165.91% -28.19% 50.49% 254.38% 344.46% -148.75% -21.40%
Net Income Growth
96.37% 142.94% -140.58% -173.09% -1,751.19% -557.78% 32.86% 46.11% 155.02% 44.25% -2.04%
EPS Growth
96.70% 144.00% -133.33% -164.71% -1,866.67% -527.27% 33.33% 42.22% 159.32% 37.23% -8.93%
Operating Cash Flow Growth
205.37% 46.58% -1,198.73% -415.40% -91.18% 675.05% -59.94% 83.04% -1,802.72% -243.05% -31.98%
Free Cash Flow Firm Growth
-4,125.40% -3,225.80% -4,449.39% 84.35% 99.46% 121.83% 111.44% 232.54% 6,663.20% 2.84% 116.03%
Invested Capital Growth
82.07% 80.55% 83.04% 6.10% -0.53% -8.13% -5.95% -7.51% -13.75% -11.14% -13.04%
Revenue Q/Q Growth
12.56% -4.96% -14.11% 11.31% -1.36% 1.29% -20.50% 9.57% -2.66% -11.60% -15.38%
EBITDA Q/Q Growth
45.48% 42.55% -89.83% 187.23% -33.74% 268.59% -74.49% 142.78% 113.02% -85.06% -9.75%
EBIT Q/Q Growth
357.52% 111.02% -151.60% 61.28% -84.72% 242.57% -154.75% 163.80% 461.61% -123.14% -12.51%
NOPAT Q/Q Growth
241.78% 50.01% -171.93% 62.96% -64.91% 263.43% -149.59% 215.50% 161.14% -132.59% -23.49%
Net Income Q/Q Growth
80.68% 748.81% -502.67% 45.89% -30.95% -60.44% 40.94% 56.57% 233.70% -262.58% -8.09%
EPS Q/Q Growth
82.35% 833.33% -481.82% 46.43% -31.11% -59.32% 40.43% 53.57% 234.62% -268.57% -3.39%
Operating Cash Flow Q/Q Growth
82.82% -120.89% -383.41% -70.83% 105.11% 1,262.30% -234.45% 81.89% -413.19% -14.45% -24.05%
Free Cash Flow Firm Q/Q Growth
-9.46% 0.59% -7.62% 86.64% 96.23% 4,121.24% -43.59% 54.82% 86.88% -36.99% 18.50%
Invested Capital Q/Q Growth
4.83% 1.75% -0.94% 0.41% -1.71% -6.03% 1.42% -1.26% -8.34% -3.18% -0.76%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
33.86% 50.79% 6.01% 15.52% 10.43% 37.94% 12.17% 26.97% 59.02% 9.97% 10.63%
Operating Margin
12.79% 30.96% -16.90% -5.63% -9.40% 15.17% -9.47% 9.98% 30.52% -9.87% -14.40%
EBIT Margin
13.53% 30.04% -18.05% -6.28% -11.76% 16.55% -11.39% 6.64% 38.28% -10.02% -13.32%
Profit (Net Income) Margin
-1.15% 7.84% -36.75% -17.87% -23.72% -37.57% -27.91% -11.06% 15.19% -27.94% -35.69%
Tax Burden Percent
110.93% 48.83% 109.62% 88.34% 91.47% 87.42% 100.10% 151.61% 64.19% 111.07% 115.81%
Interest Burden Percent
-7.65% 53.44% 185.77% 322.18% 220.58% -259.73% 244.69% -109.96% 61.83% 251.10% 231.34%
Effective Tax Rate
0.00% 54.36% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 38.61% 0.00% 0.00%
Return on Invested Capital (ROIC)
5.15% 8.43% -7.20% -1.91% -3.06% 4.98% -3.02% 3.08% 8.37% -3.01% -4.16%
ROIC Less NNEP Spread (ROIC-NNEP)
-4.33% 3.43% -22.38% -6.13% -7.86% -8.90% -7.50% -0.91% 7.52% -7.56% -8.53%
Return on Net Nonoperating Assets (RNNOA)
-0.94% 0.84% -6.42% -4.01% -5.60% -6.41% -6.24% -0.83% 6.19% -6.49% -8.32%
Return on Equity (ROE)
4.21% 9.26% -13.62% -5.92% -8.66% -1.43% -9.26% 2.26% 14.56% -9.50% -12.48%
Cash Return on Invested Capital (CROIC)
-57.82% -52.12% -54.93% -3.76% 0.72% 7.22% 5.52% 8.40% 18.53% 13.63% 15.63%
Operating Return on Assets (OROA)
4.41% 10.52% -6.55% -2.36% -4.33% 5.96% -4.18% 2.41% 13.40% -3.29% -4.32%
Return on Assets (ROA)
-0.37% 2.75% -13.34% -6.71% -8.75% -13.53% -10.24% -4.03% 5.32% -9.18% -11.58%
Return on Common Equity (ROCE)
4.21% 9.26% -13.61% -5.91% -8.65% -1.43% -9.25% 2.26% 14.54% -9.49% -12.46%
Return on Equity Simple (ROE_SIMPLE)
-7.77% 0.00% -6.54% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
6.88 10 -7.43 -2.75 -4.54 7.41 -3.68 4.25 11 -3.61 -4.46
NOPAT Margin
8.95% 14.13% -11.83% -3.94% -6.58% 10.62% -6.63% 6.98% 18.74% -6.91% -10.08%
Net Nonoperating Expense Percent (NNEP)
9.48% 5.00% 15.18% 4.22% 4.80% 13.88% 4.49% 4.00% 0.85% 4.55% 4.37%
Return On Investment Capital (ROIC_SIMPLE)
- 1.50% -1.13% -0.43% -0.72% 1.15% -0.59% 0.70% 1.79% -0.60% -0.78%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
68.20% 75.01% 95.61% 86.46% 92.76% 82.53% 96.24% 101.12% 99.59% 105.86% 107.33%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
87.21% 69.04% 116.90% 105.63% 109.40% 84.83% 109.47% 90.02% 69.48% 109.87% 114.40%
Earnings before Interest and Taxes (EBIT)
10 22 -11 -4.39 -8.10 12 -6.32 4.04 23 -5.24 -5.90
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
26 37 3.78 11 7.19 26 6.76 16 35 5.22 4.71
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.03 0.91 1.09 1.10 0.82 0.61 0.49 0.51 0.63 0.61 0.78
Price to Tangible Book Value (P/TBV)
1.03 0.91 1.09 1.10 0.82 0.61 0.49 0.51 0.63 0.61 0.78
Price to Revenue (P/Rev)
1.43 1.22 1.35 1.32 0.97 0.67 0.53 0.54 0.71 0.71 0.89
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.02 0.94 1.05 1.06 0.90 0.81 0.77 0.76 0.80 0.81 0.91
Enterprise Value to Revenue (EV/Rev)
2.29 2.04 2.22 2.24 1.92 1.65 1.63 1.66 1.66 1.76 2.04
Enterprise Value to EBITDA (EV/EBITDA)
10.21 5.93 7.36 8.15 8.96 9.25 8.40 7.47 4.80 6.34 7.22
Enterprise Value to EBIT (EV/EBIT)
0.00 16.77 26.80 38.06 0.00 0.00 0.00 365.85 12.73 26.53 28.44
Enterprise Value to NOPAT (EV/NOPAT)
354.60 22.92 36.09 50.51 470.87 0.00 0.00 123.10 19.70 41.80 50.18
Enterprise Value to Operating Cash Flow (EV/OCF)
79.26 63.70 268.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 124.14 10.70 13.46 8.74 3.99 5.63 5.39
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.80 0.84 0.89 0.91 0.93 1.16 1.20 1.27 1.23 1.26 1.32
Long-Term Debt to Equity
0.80 0.77 0.81 0.82 0.84 1.06 1.09 1.16 1.12 1.15 1.20
Financial Leverage
0.22 0.24 0.29 0.65 0.71 0.72 0.83 0.91 0.82 0.86 0.98
Leverage Ratio
2.15 2.12 2.16 2.14 2.16 2.24 2.27 2.31 2.33 2.46 2.51
Compound Leverage Factor
-0.16 1.13 4.01 6.88 4.76 -5.82 5.56 -2.54 1.44 6.19 5.81
Debt to Total Capital
44.39% 45.78% 47.10% 47.55% 48.08% 53.62% 54.49% 56.01% 55.18% 55.84% 56.92%
Short-Term Debt to Total Capital
0.00% 4.11% 4.34% 4.44% 4.57% 4.28% 4.81% 4.93% 4.84% 5.01% 5.28%
Long-Term Debt to Total Capital
44.39% 41.67% 42.76% 43.11% 43.51% 49.34% 49.69% 51.08% 50.34% 50.83% 51.64%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.06%
Common Equity to Total Capital
55.56% 54.18% 52.85% 52.40% 51.87% 46.33% 45.46% 43.94% 44.77% 44.11% 43.03%
Debt to EBITDA
4.91 3.29 3.66 3.94 5.11 7.14 6.63 6.00 4.04 5.29 5.34
Net Debt to EBITDA
3.86 2.37 2.89 3.35 4.43 5.49 5.66 5.05 2.73 3.77 4.07
Long-Term Debt to EBITDA
4.91 2.99 3.32 3.57 4.62 6.57 6.05 5.47 3.69 4.81 4.85
Debt to NOPAT
170.59 12.71 17.95 24.43 268.35 -47.24 -95.79 98.91 16.57 34.85 37.15
Net Debt to NOPAT
134.06 9.16 14.17 20.80 232.76 -36.32 -81.73 83.28 11.19 24.85 28.25
Long-Term Debt to NOPAT
170.59 11.57 16.29 22.15 242.84 -43.47 -87.34 90.20 15.12 31.73 33.70
Altman Z-Score
0.82 0.91 0.77 0.78 0.55 0.48 0.27 0.27 0.52 0.32 0.30
Noncontrolling Interest Sharing Ratio
0.09% 0.09% 0.09% 0.09% 0.09% 0.10% 0.10% 0.11% 0.11% 0.11% 0.12%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.69 2.14 1.88 1.83 1.63 2.04 1.87 1.63 2.39 2.54 2.36
Quick Ratio
1.52 1.85 1.75 1.65 1.49 1.61 1.53 1.33 2.10 1.93 1.55
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-260 -259 -279 -37 -1.40 56 32 49 92 58 69
Operating Cash Flow to CapEx
109.98% 0.00% -209.87% -2,141.08% 0.00% 0.00% -93.05% 0.00% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
-22.56 -24.78 -27.02 -3.65 -0.14 1.35 3.32 5.58 10.30 6.70 8.36
Operating Cash Flow to Interest Expense
0.62 -0.14 -0.70 -1.20 0.06 0.20 -1.20 -0.23 -1.19 -1.41 -1.84
Operating Cash Flow Less CapEx to Interest Expense
0.06 3.02 -1.03 -1.26 0.27 0.67 -2.48 2.18 6.27 -0.87 -1.02
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.33 0.35 0.36 0.38 0.37 0.36 0.37 0.36 0.35 0.33 0.32
Accounts Receivable Turnover
3.85 4.09 3.94 3.79 3.51 3.56 3.69 3.38 2.99 3.13 2.95
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.40 0.44 0.45 0.46 0.46 0.47 0.46 0.45 0.46 0.45 0.43
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
94.85 89.15 92.53 96.41 104.00 102.61 98.99 107.84 121.95 116.53 123.73
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
94.85 89.15 92.53 96.41 104.00 102.61 98.99 107.84 121.95 116.53 123.73
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
593 603 598 600 590 554 562 555 509 492 489
Invested Capital Turnover
0.58 0.60 0.61 0.49 0.46 0.47 0.46 0.44 0.45 0.44 0.41
Increase / (Decrease) in Invested Capital
267 269 271 34 -3.13 -49 -36 -45 -81 -62 -73
Enterprise Value (EV)
607 570 625 634 528 447 431 424 406 401 442
Market Capitalization
377 342 379 372 267 181 140 137 175 162 193
Book Value per Share
$13.45 $13.77 $12.82 $12.23 $11.75 $10.78 $10.25 $9.96 $10.28 $9.80 $9.18
Tangible Book Value per Share
$13.45 $13.77 $12.82 $12.23 $11.75 $10.78 $10.25 $9.96 $10.28 $9.80 $9.18
Total Capital
657 690 659 644 626 643 624 609 620 599 575
Total Debt
292 316 311 306 301 345 340 341 342 335 327
Total Long-Term Debt
292 288 282 278 272 317 310 311 312 305 297
Net Debt
229 228 245 261 261 265 290 287 231 239 249
Capital Expenditures (CapEx)
6.46 -33 3.42 0.57 -2.12 -19 12 -21 -67 -4.66 -6.69
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-0.56 32 32 45 41 40 50 30 35 46 54
Debt-free Net Working Capital (DFNWC)
58 116 94 88 79 116 95 82 143 139 129
Net Working Capital (NWC)
58 88 66 59 50 89 65 52 113 109 99
Net Nonoperating Expense (NNE)
7.77 4.60 16 9.73 12 34 12 11 2.10 11 11
Net Nonoperating Obligations (NNO)
227 229 249 262 265 256 278 287 231 228 241
Total Depreciation and Amortization (D&A)
16 15 15 15 15 15 13 12 12 10 11
Debt-free, Cash-free Net Working Capital to Revenue
-0.21% 11.39% 11.41% 15.84% 15.02% 14.73% 18.95% 11.77% 14.25% 20.16% 24.88%
Debt-free Net Working Capital to Revenue
21.97% 41.49% 33.52% 31.01% 28.80% 42.79% 36.15% 31.98% 58.36% 61.03% 59.71%
Net Working Capital to Revenue
21.97% 31.34% 23.35% 20.88% 18.39% 32.65% 24.79% 20.22% 46.13% 47.87% 45.70%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.03) $0.22 ($0.84) ($0.45) ($0.59) ($0.94) ($0.56) ($0.26) $0.35 ($0.59) ($0.61)
Adjusted Weighted Average Basic Shares Outstanding
27.18M 27.08M 27.34M 27.73M 27.77M 27.66M 27.91M 25.69M 25.66M 26.22M 25.78M
Adjusted Diluted Earnings per Share
($0.03) $0.22 ($0.84) ($0.45) ($0.59) ($0.94) ($0.56) ($0.26) $0.35 ($0.59) ($0.61)
Adjusted Weighted Average Diluted Shares Outstanding
27.18M 27.08M 27.34M 27.73M 27.77M 27.66M 27.91M 25.69M 25.89M 26.22M 25.78M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
27.16M 27.18M 27.60M 27.64M 27.65M 27.67M 26.85M 26.98M 26.98M 26.95M 27.06M
Normalized Net Operating Profit after Tax (NOPAT)
7.24 3.20 -7.43 -2.78 -5.81 -0.72 -7.74 -9.17 -7.47 -9.36 -9.68
Normalized NOPAT Margin
9.42% 4.37% -11.83% -3.97% -8.43% -1.03% -13.95% -15.08% -12.61% -17.89% -21.85%
Pre Tax Income Margin
-1.04% 16.05% -33.53% -20.23% -25.93% -42.98% -27.88% -7.30% 23.67% -25.16% -30.82%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.90 2.10 -1.10 -0.43 -0.80 0.28 -0.66 0.46 2.53 -0.60 -0.72
NOPAT to Interest Expense
0.60 0.99 -0.72 -0.27 -0.45 0.18 -0.38 0.48 1.24 -0.42 -0.54
EBIT Less CapEx to Interest Expense
0.34 5.27 -1.43 -0.49 -0.59 0.74 -1.95 2.87 9.99 -0.07 0.10
NOPAT Less CapEx to Interest Expense
0.04 4.15 -1.05 -0.33 -0.24 0.64 -1.67 2.90 8.70 0.12 0.27
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -49.41% 0.00%

Financials Breakdown Chart

Key Financial Trends

SEACOR Marine Holdings (NYSE: SMHI) remains a highly leveraged, volatile business with a mixed operational picture. The latest quarter (Q1 2026) showed another net loss and negative operating cash flow, but the company also generated meaningful cash from asset sales, which helped offset the burn. Over the last several years, the core story has been improving revenue stability at times, but profitability has been inconsistent and heavily affected by depreciation, interest expense, and occasional impairment charges.

  • Q1 2026 revenue was $44.3 million, which was lower than the prior quarter and below Q1 2025, but still shows the business is generating recurring operating revenue.
  • The company produced $6.7 million of investing cash flow in Q1 2026, helped by $12.8 million of asset sales, showing that vessel sales and asset monetization remain an important source of liquidity.
  • Cash and equivalents plus restricted cash totaled about $75.4 million at the end of Q1 2026, giving SMHI a cash buffer despite ongoing losses.
  • Total equity was $247.8 million at Q1 2026, still a meaningful capital cushion relative to the current market cycle.
  • Operating revenue has generally stayed in a fairly narrow range over the past year, moving from roughly $55 million to $70 million per quarter, suggesting a somewhat stable but not fast-growing business base.
  • The company’s fleet continues to be the main asset, with net PP&E of $463.3 million in Q1 2026 versus $595.5 million in Q1 2024, indicating ongoing asset reductions and depreciation over time.
  • Depreciation remains a major non-cash expense, consistently around $10 million to $13 million per quarter, which makes reported earnings look weaker than cash generation in some periods.
  • Q1 2026 net income was a loss of $15.8 million, or $0.61 per share, extending a long pattern of quarterly losses in recent periods.
  • Operating cash flow was negative $15.1 million in Q1 2026, compared with negative $12.2 million in Q4 2025, so the core business is still consuming cash.
  • Long-term debt was $297.1 million at Q1 2026, and interest expense remains a heavy burden; this is one of the biggest drags on profitability.

Trend summary: SMHI’s quarterly results show a business that can swing sharply depending on asset sales, impairment charges, and financing activity. Revenue has been more stable than earnings, but the company has not consistently translated that revenue into positive operating income or free cash flow. The balance sheet is not distressed in the short term, but leverage remains significant, and debt service continues to pressure results.

What investors should watch next: whether vessel sales continue to support liquidity, whether operating margins improve without large impairment charges, and whether the company can reduce debt or at least slow the pace of cash burn. For now, SMHI looks more like a turnaround and asset-management story than a steady earnings compounder.

07/06/26 05:37 PM ETAI Generated. May Contain Errors.

SEACOR Marine Financials - Frequently Asked Questions

According to the most recent income statement we have on file, SEACOR Marine's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

SEACOR Marine's net income appears to be on a downward trend, with a most recent value of -$27.84 million in 2025, rising from -$26.85 million in 2015. The previous period was -$78.12 million in 2024. View SEACOR Marine's forecast to see where analysts expect SEACOR Marine to go next.

SEACOR Marine's total operating income in 2025 was $13.72 million, based on the following breakdown:
  • Total Gross Profit: $227.83 million
  • Total Operating Expenses: $214.12 million

Over the last 10 years, SEACOR Marine's total revenue changed from $368.87 million in 2015 to $227.83 million in 2025, a change of -38.2%.

SEACOR Marine's total liabilities were at $395.93 million at the end of 2025, a 7.7% decrease from 2024, and a 14.8% decrease since 2016.

In the past 9 years, SEACOR Marine's cash and equivalents has ranged from $32.67 million in 2020 to $117.31 million in 2016, and is currently $68.93 million as of their latest financial filing in 2025.

Over the last 10 years, SEACOR Marine's book value per share changed from 0.00 in 2015 to 9.80 in 2025, a change of 979.9%.



Financial statements for NYSE:SMHI last updated on 7/2/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners