Ardmore Shipping Corp
NYSE:ASC
Cash Flow Statement
Cash Flow Statement
Ardmore Shipping Corp
| Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(5)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
2
|
7
|
15
|
29
|
32
|
34
|
31
|
13
|
4
|
(5)
|
(13)
|
(12)
|
(13)
|
(16)
|
(22)
|
(30)
|
(43)
|
(47)
|
(48)
|
(42)
|
(23)
|
(7)
|
16
|
15
|
(6)
|
(21)
|
(43)
|
(48)
|
(37)
|
(35)
|
3
|
77
|
139
|
190
|
184
|
144
|
117
|
112
|
150
|
153
|
133
|
100
|
47
|
36
|
|
| Depreciation & Amortization |
6
|
6
|
7
|
8
|
8
|
10
|
11
|
13
|
15
|
17
|
19
|
22
|
24
|
26
|
28
|
29
|
30
|
31
|
33
|
34
|
34
|
35
|
35
|
35
|
35
|
35
|
34
|
33
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
31
|
30
|
29
|
28
|
28
|
28
|
28
|
28
|
29
|
30
|
30
|
31
|
31
|
32
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
4
|
4
|
3
|
|
| Other Non-Cash Items |
(2)
|
(2)
|
(1)
|
1
|
3
|
2
|
1
|
0
|
(1)
|
0
|
2
|
2
|
2
|
3
|
1
|
5
|
7
|
7
|
8
|
4
|
3
|
2
|
3
|
3
|
9
|
15
|
21
|
23
|
17
|
11
|
6
|
6
|
11
|
10
|
11
|
9
|
4
|
12
|
12
|
10
|
13
|
6
|
5
|
5
|
(3)
|
(3)
|
(19)
|
(16)
|
(7)
|
(7)
|
6
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
14
|
4
|
5
|
13
|
17
|
17
|
17
|
14
|
12
|
11
|
10
|
6
|
6
|
5
|
5
|
5
|
|
| Change in Working Capital |
5
|
4
|
7
|
3
|
1
|
8
|
0
|
(4)
|
(4)
|
(19)
|
(17)
|
(19)
|
(20)
|
(8)
|
(8)
|
(4)
|
2
|
(8)
|
(4)
|
(4)
|
(6)
|
1
|
3
|
6
|
8
|
3
|
4
|
1
|
(6)
|
(5)
|
(13)
|
1
|
9
|
12
|
15
|
4
|
(2)
|
(16)
|
(39)
|
(54)
|
(56)
|
(37)
|
(4)
|
25
|
18
|
15
|
(2)
|
(10)
|
4
|
14
|
16
|
10
|
|
| Cash from Operating Activities |
4
N/A
|
6
+38%
|
8
+49%
|
8
-6%
|
8
+5%
|
16
+91%
|
10
-39%
|
8
-20%
|
12
+63%
|
5
-60%
|
19
+288%
|
33
+75%
|
38
+14%
|
54
+44%
|
53
-3%
|
42
-19%
|
43
+1%
|
26
-39%
|
24
-7%
|
22
-8%
|
18
-16%
|
23
+23%
|
19
-18%
|
14
-25%
|
9
-32%
|
6
-36%
|
11
+78%
|
15
+42%
|
21
+35%
|
31
+50%
|
40
+31%
|
54
+34%
|
46
-15%
|
33
-28%
|
15
-54%
|
(3)
N/A
|
(3)
+6%
|
(8)
-159%
|
6
N/A
|
63
+1 004%
|
124
+97%
|
187
+50%
|
214
+15%
|
202
-6%
|
160
-21%
|
152
-5%
|
158
+4%
|
156
-1%
|
160
+3%
|
138
-14%
|
100
-27%
|
78
-22%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(15)
|
(54)
|
(74)
|
(130)
|
(145)
|
(180)
|
(209)
|
(205)
|
(210)
|
(226)
|
(225)
|
(214)
|
(233)
|
(139)
|
(104)
|
(190)
|
(175)
|
(174)
|
(157)
|
(26)
|
(1)
|
(16)
|
(16)
|
(17)
|
(18)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(20)
|
(21)
|
(21)
|
(21)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(9)
|
(15)
|
(20)
|
(26)
|
(34)
|
(71)
|
(66)
|
(61)
|
(52)
|
(19)
|
(122)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
38
|
53
|
0
|
15
|
15
|
(2)
|
0
|
0
|
0
|
0
|
18
|
27
|
27
|
27
|
9
|
0
|
0
|
0
|
10
|
5
|
5
|
4
|
(6)
|
13
|
39
|
39
|
39
|
25
|
(1)
|
(1)
|
0
|
28
|
28
|
28
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(15)
N/A
|
(54)
-262%
|
(74)
-37%
|
(130)
-76%
|
(145)
-11%
|
(180)
-24%
|
(209)
-16%
|
(205)
+2%
|
(210)
-2%
|
(226)
-8%
|
(225)
+0%
|
(214)
+5%
|
(233)
-9%
|
(139)
+40%
|
(66)
+53%
|
(152)
-130%
|
(122)
+19%
|
(122)
+1%
|
(142)
-17%
|
(11)
+92%
|
(2)
+79%
|
(18)
-661%
|
(17)
+1%
|
(19)
-7%
|
(18)
+5%
|
14
N/A
|
23
+60%
|
23
+1%
|
24
+3%
|
7
-72%
|
(3)
N/A
|
(20)
-677%
|
(21)
-4%
|
(11)
+47%
|
(16)
-45%
|
2
N/A
|
2
N/A
|
(8)
N/A
|
11
N/A
|
37
+225%
|
35
-4%
|
30
-17%
|
10
-66%
|
(21)
N/A
|
(27)
-28%
|
(34)
-27%
|
(43)
-27%
|
(38)
+12%
|
(33)
+13%
|
(23)
+30%
|
(19)
+18%
|
(122)
-541%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
51
|
0
|
51
|
140
|
128
|
231
|
231
|
91
|
101
|
(1)
|
(1)
|
(1)
|
0
|
(3)
|
61
|
61
|
61
|
64
|
(0)
|
(0)
|
(11)
|
(9)
|
(4)
|
(4)
|
7
|
5
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
23
|
23
|
38
|
0
|
32
|
54
|
39
|
0
|
22
|
(0)
|
0
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(29)
|
2
|
22
|
61
|
52
|
61
|
34
|
97
|
114
|
131
|
197
|
170
|
190
|
132
|
33
|
80
|
50
|
38
|
76
|
(17)
|
(21)
|
(5)
|
(3)
|
(3)
|
22
|
(5)
|
(24)
|
(23)
|
(47)
|
(21)
|
(16)
|
(18)
|
(16)
|
(36)
|
(38)
|
(24)
|
(38)
|
(17)
|
(56)
|
(151)
|
(197)
|
(231)
|
(201)
|
(136)
|
(86)
|
(81)
|
(79)
|
(74)
|
(50)
|
(44)
|
(19)
|
90
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(6)
|
(8)
|
(10)
|
(10)
|
(10)
|
(9)
|
(13)
|
(13)
|
(15)
|
(16)
|
(9)
|
(6)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(22)
|
(36)
|
(44)
|
(51)
|
(41)
|
(39)
|
(48)
|
(49)
|
(43)
|
(32)
|
(19)
|
|
| Other |
(2)
|
(2)
|
(3)
|
(13)
|
(1)
|
(3)
|
(4)
|
6
|
(6)
|
(4)
|
(4)
|
(2)
|
(2)
|
(5)
|
(5)
|
(6)
|
(6)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(3)
|
(4)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
21
N/A
|
51
+143%
|
70
+39%
|
188
+167%
|
178
-5%
|
286
+61%
|
256
-11%
|
186
-27%
|
200
+8%
|
115
-43%
|
182
+59%
|
158
-13%
|
175
+11%
|
111
-37%
|
75
-32%
|
119
+59%
|
96
-20%
|
93
-2%
|
70
-25%
|
(18)
N/A
|
(33)
-82%
|
(15)
+54%
|
(8)
+47%
|
(8)
+1%
|
26
N/A
|
(3)
N/A
|
(27)
-688%
|
(26)
+4%
|
(50)
-93%
|
(25)
+49%
|
(20)
+22%
|
(22)
-11%
|
(19)
+15%
|
(36)
-96%
|
(17)
+54%
|
(2)
+87%
|
(2)
+23%
|
18
N/A
|
(27)
N/A
|
(104)
-284%
|
(165)
-59%
|
(217)
-32%
|
(219)
-1%
|
(181)
+17%
|
(137)
+24%
|
(122)
+11%
|
(119)
+3%
|
(121)
-2%
|
(127)
-5%
|
(116)
+9%
|
(79)
+31%
|
43
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
10
N/A
|
2
-79%
|
5
+119%
|
66
+1 324%
|
42
-37%
|
122
+193%
|
56
-54%
|
(11)
N/A
|
3
N/A
|
(106)
N/A
|
(24)
+77%
|
(23)
+6%
|
(20)
+13%
|
26
N/A
|
61
+141%
|
10
-84%
|
16
+61%
|
(2)
N/A
|
(49)
-1 921%
|
(7)
+85%
|
(17)
-132%
|
(10)
+40%
|
(7)
+31%
|
(13)
-85%
|
17
N/A
|
17
-2%
|
7
-59%
|
13
+86%
|
(5)
N/A
|
12
N/A
|
18
+48%
|
12
-33%
|
7
-45%
|
(14)
N/A
|
(18)
-23%
|
(4)
+79%
|
(3)
+19%
|
3
N/A
|
(10)
N/A
|
(4)
+60%
|
(5)
-23%
|
(1)
+86%
|
6
N/A
|
0
-96%
|
(4)
N/A
|
(4)
-2%
|
(4)
+7%
|
(3)
+8%
|
0
N/A
|
(1)
N/A
|
2
N/A
|
(1)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(11)
N/A
|
(49)
-345%
|
(66)
-35%
|
(122)
-86%
|
(137)
-12%
|
(164)
-20%
|
(199)
-21%
|
(197)
+1%
|
(197)
N/A
|
(221)
-12%
|
(206)
+7%
|
(180)
+13%
|
(195)
-8%
|
(85)
+56%
|
(51)
+40%
|
(147)
-187%
|
(132)
+10%
|
(148)
-12%
|
(133)
+10%
|
(4)
+97%
|
18
N/A
|
7
-62%
|
3
-57%
|
(3)
N/A
|
(8)
-173%
|
3
N/A
|
7
+145%
|
12
+68%
|
18
+49%
|
28
+60%
|
38
+33%
|
34
-11%
|
25
-26%
|
12
-52%
|
(6)
N/A
|
(6)
-13%
|
(6)
+11%
|
(10)
-75%
|
4
N/A
|
61
+1 451%
|
120
+99%
|
178
+48%
|
199
+12%
|
182
-9%
|
134
-26%
|
118
-12%
|
87
-27%
|
90
+3%
|
99
+10%
|
86
-13%
|
81
-5%
|
(44)
N/A
|
|