OTC Markets Group Inc. (OTCM)

OTC Markets Group Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	27.42	27.36	27.66	30.81	30.48	18.27
Depreciation & Amortization	2.69	2.68	2.4	2.09	1.8	1.76
Loss (Gain) From Sale of Assets	0.01	0.01	0.03	-	-	-0.01
Stock-Based Compensation	6.43	6.37	5.86	4.35	3.33	3.06
Provision & Write-off of Bad Debts	0.1	-0.01	0.37	0.26	0.05	0.03
Other Operating Activities	-2.19	-2.43	-2.84	-4.47	-0.04	0.36
Change in Accounts Receivable	-1.83	-0.4	1.44	-1.27	-0.85	-1.48
Change in Accounts Payable	-0.49	-0.46	0.22	0.32	-0.28	0.92
Change in Unearned Revenue	0.62	-0.18	-1.19	0.39	9.67	2.95
Change in Income Taxes	0.87	1.56	-0.76	2.04	0.7	-0.13
Change in Other Net Operating Assets	-0.8	-1.21	0.66	0.25	2.55	1.24
Operating Cash Flow	32.76	32.87	33.04	33.68	46.46	26.01
Operating Cash Flow Growth	0.06%	-0.49%	-1.91%	-27.50%	78.59%	21.48%
Capital Expenditures	-0.9	-1.3	-1.57	-1.44	-1.4	-1.03
Cash Acquisitions	-	-	-	-14.95	-	-
Investment in Securities	-0.24	-0.89	-3.62	-	-	-
Investing Cash Flow	-1.13	-2.19	-5.19	-16.39	-1.4	-1.03
Issuance of Common Stock	0.1	0.09	0	0.06	0.01	0.04
Repurchase of Common Stock	-3.46	-3.74	-4.62	-4.01	-2.95	-4.89
Common Dividends Paid	-8.63	-8.62	-8.59	-26.36	-25.46	-7
Financing Cash Flow	-29.95	-30.24	-31.1	-30.31	-28.4	-19.46
Net Cash Flow	1.68	0.44	-3.25	-13.02	16.66	5.52
Free Cash Flow	31.87	31.57	31.47	32.24	45.06	24.98
Free Cash Flow Growth	0.60%	0.33%	-2.38%	-28.46%	80.40%	50.83%
Free Cash Flow Margin	30.95%	31.19%	31.12%	33.51%	49.71%	38.20%
Free Cash Flow Per Share	2.69	2.67	2.65	2.71	3.81	2.15
Cash Income Tax Paid	7.66	7.07	10.24	9.67	7.82	3.86
Levered Free Cash Flow	26.11	26.23	27.61	30.94	37.99	20.34
Unlevered Free Cash Flow	26.11	26.23	27.61	30.94	37.99	20.34
Change in Net Working Capital	2.6	1.65	0.2	-2.61	-10.5	-3.16

Updated Mar 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.