TROPHY GAMES Development A/S (CPH:TGAMES)

TROPHY GAMES Development Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	7.11	2.6	-12.47	-0.92	3.62
Depreciation & Amortization	0.22	5.47	8	3.71	0.79
Other Amortization	8.91	-	-	-	-
Asset Writedown & Restructuring Costs	6.4	1.98	16.21	-	-
Other Operating Activities	1.57	4.86	-2.38	-0.95	0.76
Change in Accounts Receivable	-3.43	-3.64	-2.16	-0.45	-0.83
Change in Other Net Operating Assets	-1.51	-0.03	-3.48	0.46	2.17
Operating Cash Flow	19.26	11.24	3.73	1.86	6.51
Operating Cash Flow Growth	71.29%	201.72%	100.65%	-71.46%	90.34%
Capital Expenditures	-	-	-0	-0.85	-
Sale of Property, Plant & Equipment	-	0	-	-	-
Cash Acquisitions	-	-	-2.1	-12.35	-
Sale (Purchase) of Intangibles	-17.53	-13.24	-11.12	-7.5	-4.57
Other Investing Activities	-0.05	-0	-	-0.75	-
Investing Cash Flow	-17.58	-13.24	-13.22	-21.45	-4.57
Short-Term Debt Issued	-	0.09	-	-	-
Total Debt Issued	-	0.09	-	-	-
Short-Term Debt Repaid	-0.09	-	-	-	-
Long-Term Debt Repaid	-	-	-	-	-3.53
Total Debt Repaid	-0.09	-	-	-	-3.53
Net Debt Issued (Repaid)	-0.09	0.09	-	-	-3.53
Issuance of Common Stock	-	-	-	55.79	-
Repurchase of Common Stock	-0.88	-1.65	-	-	-
Financing Cash Flow	-0.97	-1.55	-	55.79	-3.53
Miscellaneous Cash Flow Adjustments	0	-	-	-	-
Net Cash Flow	0.71	-3.55	-9.49	36.2	-1.6
Free Cash Flow	19.26	11.24	3.73	1.01	6.51
Free Cash Flow Growth	71.29%	201.80%	269.18%	-84.49%	90.34%
Free Cash Flow Margin	21.38%	20.65%	7.36%	2.68%	21.12%
Free Cash Flow Per Share	0.71	0.41	0.14	0.04	26.02
Cash Interest Paid	0.01	0.48	0.4	0.37	0.19
Cash Income Tax Paid	0.29	-4.31	-2.01	-0.41	0.29
Levered Free Cash Flow	-2.04	-2.03	-6.32	-8.02	0.49
Unlevered Free Cash Flow	-1.8	-1.73	-6.07	-7.79	0.61
Change in Working Capital	-4.94	-3.67	-5.63	0.01	1.34

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.