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
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
Net Income	-271.43	-294.69	-191.63	-773.56	-75.4
Depreciation & Amortization	9.38	30.47	25.47	9.11	1.88
Asset Writedown & Restructuring Costs	83.89	83.89	-	-	-
Stock-Based Compensation	14.03	6.03	5.67	496.14	13.34
Other Operating Activities	109.16	44	1.28	69.77	31.29
Change in Accounts Receivable	0.76	-0.26	2.23	-0.16	-2.15
Change in Accounts Payable	25.25	28.68	34.33	6.25	7.08
Change in Other Net Operating Assets	-10.27	61.71	19.3	-0.47	-2.43
Operating Cash Flow	-42.23	-40.43	-82.69	-174.51	-51.98
Capital Expenditures	0.07	-0.03	-0.12	-0.2	-0.55
Cash Acquisitions	-	-	-8.02	-33.63	0.19
Sale (Purchase) of Intangibles	-2.14	-3.54	-3.92	-9.79	-6.68
Investing Cash Flow	-2.07	-3.57	-12.05	-43.62	-7.04
Long-Term Debt Issued	-	44.04	68.2	10.06	1.57
Long-Term Debt Repaid	-	-2.32	-4.97	-	-
Net Debt Issued (Repaid)	44.22	41.73	63.23	10.06	1.57
Issuance of Common Stock	0	0.74	1.04	248.02	72.5
Repurchase of Common Stock	-	-	-	-13	-
Other Financing Activities	-	-0.2	-2.37	-10	-
Financing Cash Flow	44.22	42.26	61.9	235.08	74.07
Foreign Exchange Rate Adjustments	-0.12	-0.18	0.04	0.23	-
Net Cash Flow	-0.21	-1.91	-32.8	17.19	15.05
Free Cash Flow	-42.16	-40.46	-82.81	-174.7	-52.53
Free Cash Flow Margin	-93.19%	-88.83%	-173.68%	-661.55%	-1435.11%
Free Cash Flow Per Share	-0.46	-0.21	-0.40	-1.01	-0.40
Cash Interest Paid	6.16	0.19	3.43	-	-
Cash Income Tax Paid	0.04	0.1	0.14	-	-
Levered Free Cash Flow	-37.12	21.4	-12.96	142.71	-
Unlevered Free Cash Flow	-8.15	43.53	2.93	142.73	-
Change in Working Capital	15.74	90.13	55.86	5.62	2.5

Source: S&P Global Market Intelligence. Standard template. Financial Sources.