Despegar.com Cash Flow Statement

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

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2020
Period Ending	Mar '25 Mar 31, 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	2016 - 2020
Net Income	68.6	-68.84	927.36	-40.39	24.1	1.54	Upgrade
Depreciation & Amortization	5.22	5.66	6.33	1.45	0.39	0.13	Upgrade
Loss (Gain) From Sale of Assets	-	-	-	-	-5.85	-0.73	Upgrade
Asset Writedown & Restructuring Costs	2.66	2.66	26.74	-24.88	-13.38	-3.05	Upgrade
Loss (Gain) From Sale of Investments	-17.32	-17.32	-	-	-	-	Upgrade
Other Operating Activities	-665.44	-806.1	-824.58	-7.41	-2.69	-1.45	Upgrade
Change in Accounts Receivable	14.26	-123.9	-13	0.7	-0.14	1.34	Upgrade
Change in Inventory	-548.47	-367.93	-3,807	-924.18	2.88	-0.22	Upgrade
Change in Accounts Payable	154.1	326.5	111.47	826.09	1.45	-0.41	Upgrade
Change in Unearned Revenue	400.86	548.32	3,363	68.16	-0.02	0.08	Upgrade
Change in Other Net Operating Assets	-205.54	-267.03	-1.83	98.33	-3.35	1.73	Upgrade
Operating Cash Flow	-791.06	-767.98	-212.12	-2.12	3.4	-1.05	Upgrade
Capital Expenditures	-2.21	-1.16	-4.12	-	-1.9	-0.07	Upgrade
Sale of Property, Plant & Equipment	-	-	-	0.56	5.51	0.14	Upgrade
Sale (Purchase) of Intangibles	-	-	-	-	-0.16	-0.01	Upgrade
Sale (Purchase) of Real Estate	-	-	168.44	22.07	-3.16	3.14	Upgrade
Investing Cash Flow	-2.21	-1.16	164.32	22.63	0.29	3.2	Upgrade
Total Debt Issued	12.83	-	-	-	-	-	Upgrade
Long-Term Debt Repaid	-	-4.78	-7	-2.99	-0.24	-	Upgrade
Total Debt Repaid	10.81	-4.78	-7	-2.99	-0.24	-	Upgrade
Net Debt Issued (Repaid)	23.64	-4.78	-7	-2.99	-0.24	-	Upgrade
Issuance of Common Stock	791.59	791.59	-	-	-	-	Upgrade
Other Financing Activities	0.22	-2.21	-1.4	-0.97	0.52	0.81	Upgrade
Financing Cash Flow	811.31	784.6	-8.4	-3.96	0.28	0.81	Upgrade
Net Cash Flow	18.04	15.46	-56.19	16.55	3.97	2.96	Upgrade
Free Cash Flow	-793.27	-769.14	-216.24	-2.12	1.5	-1.11	Upgrade
Free Cash Flow Margin	-267.57%	-254.91%	-69.61%	-0.86%	2.45%	-2.24%	Upgrade
Free Cash Flow Per Share	-0.13	-0.73	-0.33	-0.00	0.00	-0.00	Upgrade
Cash Income Tax Paid	6.25	0.91	0.48	-0.35	0.59	0.69	Upgrade
Levered Free Cash Flow	-459.28	-481.13	-138.24	126.57	-0.54	-0.43	Upgrade
Unlevered Free Cash Flow	-452.08	-472.58	-133.91	131.19	-0.43	-0.43	Upgrade

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