TROPHY GAMES Development Cash Flow Statement

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

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2017 - 2019
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2017 - 2019
Net Income	-2.23	7.11	2.6	-12.47	-0.92	3.62	Upgrade
Depreciation & Amortization	0.75	0.22	5.47	8	3.71	0.79	Upgrade
Other Amortization	8.91	8.91	-	-	-	-	Upgrade
Asset Writedown & Restructuring Costs	6.4	6.4	1.98	16.21	-	-	Upgrade
Other Operating Activities	3.7	1.57	4.86	-2.38	-0.95	0.76	Upgrade
Change in Accounts Receivable	-3.43	-3.43	-3.64	-2.16	-0.45	-0.83	Upgrade
Change in Other Net Operating Assets	-0.18	-1.51	-0.03	-3.48	0.46	2.17	Upgrade
Operating Cash Flow	13.92	19.26	11.24	3.73	1.86	6.51	Upgrade
Operating Cash Flow Growth	5.13%	71.29%	201.72%	100.65%	-71.46%	90.34%	Upgrade
Capital Expenditures	0.14	-	-	-0	-0.85	-	Upgrade
Sale of Property, Plant & Equipment	-	-	0	-	-	-	Upgrade
Cash Acquisitions	-	-	-	-2.1	-12.35	-	Upgrade
Sale (Purchase) of Intangibles	-11.35	-17.53	-13.24	-11.12	-7.5	-4.57	Upgrade
Other Investing Activities	-0.1	-0.05	-0	-	-0.75	-	Upgrade
Investing Cash Flow	-11.31	-17.58	-13.24	-13.22	-21.45	-4.57	Upgrade
Short-Term Debt Issued	-	-	0.09	-	-	-	Upgrade
Total Debt Issued	-0.04	-	0.09	-	-	-	Upgrade
Short-Term Debt Repaid	-	-0.09	-	-	-	-	Upgrade
Long-Term Debt Repaid	-	-	-	-	-	-3.53	Upgrade
Total Debt Repaid	-0.09	-0.09	-	-	-	-3.53	Upgrade
Net Debt Issued (Repaid)	-0.13	-0.09	0.09	-	-	-3.53	Upgrade
Issuance of Common Stock	-	-	-	-	55.79	-	Upgrade
Repurchase of Common Stock	-0.86	-0.88	-1.65	-	-	-	Upgrade
Financing Cash Flow	-0.99	-0.97	-1.55	-	55.79	-3.53	Upgrade
Miscellaneous Cash Flow Adjustments	0	0	-	-	-	-	Upgrade
Net Cash Flow	1.61	0.71	-3.55	-9.49	36.2	-1.6	Upgrade
Free Cash Flow	14.05	19.26	11.24	3.73	1.01	6.51	Upgrade
Free Cash Flow Growth	7.26%	71.29%	201.80%	269.18%	-84.49%	90.34%	Upgrade
Free Cash Flow Margin	15.63%	21.38%	20.65%	7.36%	2.68%	21.12%	Upgrade
Free Cash Flow Per Share	0.52	0.71	0.41	0.14	0.04	26.02	Upgrade
Cash Interest Paid	0.58	0.01	0.48	0.4	0.37	0.19	Upgrade
Cash Income Tax Paid	4.04	0.29	-4.31	-2.01	-0.41	0.29	Upgrade
Levered Free Cash Flow	1.64	-2.04	-2.03	-6.32	-8.02	0.49	Upgrade
Unlevered Free Cash Flow	2.36	-1.8	-1.73	-6.07	-7.79	0.61	Upgrade
Change in Working Capital	-3.61	-4.94	-3.67	-5.63	0.01	1.34	Upgrade

Updated Mar 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.