Triller Group Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Net Income	6.73	-	-	96.46	-0.04	0.2
Depreciation & Amortization	-	-	-	0.05	-	-
Stock-Based Compensation	-5.62	-	-	-	-	-
Other Adjustments	5.1	-	-	-127.84	-0.48	-0.54
Change in Receivables	1.24	-	-	2.32	-	-
Changes in Other Operating Activities	-0.42	-	-	27.44	0.02	-0.02
Operating Cash Flow	12.62	-42.28	-19.3	-2.15	-0.5	-0.36
Capital Expenditures	-	-	-	-0	-	-
Purchases of Investments	-	-	-	-10.61	-	-46
Proceeds from Sale of Investments	-	-	-	188.11	-	-
Investing Cash Flow	-	10.79	-14.19	177.49	-	-46
Long-Term Debt Repaid	-	-	-	-0.07	-	-
Net Long-Term Debt Issued (Repaid)	-	-	-	-0.07	-	-
Issuance of Common Stock	-	-	-	-	-	46.81
Net Common Stock Issued (Repurchased)	-	-	-	-	-	46.81
Other Financing Activities	9.31	-	-	-163.8	0.25	0.47
Financing Cash Flow	18.67	-1.04	12.14	-163.87	0.25	47.28
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.01	-0.09	-0.43	-0.16	-	-
Net Cash Flow	29.19	-32.62	-21.79	11.31	-0.26	0.93
Beginning Cash & Cash Equivalents	-	51.29	73.08	61.77	0.93	-
Ending Cash & Cash Equivalents	29.19	18.68	51.29	73.08	0.67	0.93
Free Cash Flow	12.62	-42.28	-19.3	-2.16	-0.5	-0.36
FCF Margin	-53.41%	-78.03%	-62.11%	-18.81%	-	-
Free Cash Flow Per Share	0.19	-0.65	-0.34	-0.08	-0.76	-0.38
Levered Free Cash Flow	-43.01	-49.21	-44.52	123.87	-0.02	0.18
Unlevered Free Cash Flow	-46.61	-43.31	-28.29	21.08	-0.5	-0.36

Updated Sep 30, 2024. Data Source: Fiscal.ai. Standard template. Financial Sources.