Trustpilot Group Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
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
Net Income	1.08	6.23	7.11	-14.64	-25.89	-12.28
Depreciation & Amortization	6.49	5.6	5.8	4.74	5.79	4.45
Other Amortization	4.04	4.04	3.17	2.61	2.32	0.86
Loss (Gain) From Sale of Assets	-	-	0.02	-	-	-
Asset Writedown & Restructuring Costs	1.27	1.27	-	0.01	0.12	0.42
Stock-Based Compensation	10.48	7.4	6.34	5.85	6.53	2.7
Other Operating Activities	2.72	-5.22	-8.94	-2.17	-0.33	-0.38
Change in Accounts Receivable	-3.12	-2.68	-1.29	-2.41	-1.33	-0.99
Change in Accounts Payable	-1.38	-0.72	1.64	0.93	0.6	-0.3
Change in Unearned Revenue	13.72	5.37	4.64	6.02	6.4	1.82
Change in Other Net Operating Assets	3.57	8.07	2.38	-3.64	0.35	10.86
Operating Cash Flow	38.86	29.36	20.88	-2.7	-5.44	7.18
Operating Cash Flow Growth	68.42%	40.62%	-	-	-	-
Capital Expenditures	-2.83	-2.83	-0.33	-3.7	-0.43	-1.79
Sale (Purchase) of Intangibles	-7.15	-6.79	-3.23	-3.7	-3.79	-3.26
Other Investing Activities	-	-	-	-	-	0.07
Investing Cash Flow	-9.98	-9.62	-3.56	-7.4	-4.22	-4.98
Short-Term Debt Issued	-	-	30	-	-	-
Long-Term Debt Issued	-	-	-	-	-	12.14
Total Debt Issued	-	-	30	-	-	12.14
Short-Term Debt Repaid	-	-	-30	-	-	-
Long-Term Debt Repaid	-	-4.46	-3.54	-3.19	-17.52	-3.05
Total Debt Repaid	-4.22	-4.46	-33.54	-3.19	-17.52	-3.05
Net Debt Issued (Repaid)	-4.22	-4.46	-3.54	-3.19	-17.52	9.1
Issuance of Common Stock	1.3	5.41	0.66	1.34	73.92	0.04
Repurchase of Common Stock	-41.04	-43.25	-	-	-	-
Other Financing Activities	1.71	1.53	-0.07	-0.05	-	-
Financing Cash Flow	-42.26	-40.77	-2.95	-1.9	56.39	9.14
Foreign Exchange Rate Adjustments	4.81	-1.49	3.63	-7.72	-3.94	4.04
Net Cash Flow	-8.57	-22.52	18.01	-19.72	42.79	15.37
Free Cash Flow	36.03	26.53	20.55	-6.4	-5.88	5.39
Free Cash Flow Growth	59.41%	29.09%	-	-	-	-
Free Cash Flow Margin	15.41%	12.59%	11.65%	-4.30%	-4.47%	5.28%
Free Cash Flow Per Share	0.08	0.06	0.05	-0.01	-0.01	0.01
Cash Interest Paid	2.16	2.12	2.41	1.51	2.4	1.79
Cash Income Tax Paid	4	3.62	1.25	-0.68	-0.38	-
Levered Free Cash Flow	31.29	17.24	21.13	-9.36	8.04	13.88
Unlevered Free Cash Flow	32.62	18.54	22.61	-8.43	9.5	15
Change in Working Capital	12.79	10.04	7.37	0.9	6.03	11.4

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