Table Trac, Inc. (TBTC)

Table Trac 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	1.69	1.58	1.61	1.62	1.71	0.31
Depreciation & Amortization	0.03	0.02	0	0.01	0.02	0.04
Loss (Gain) From Sale of Assets	-0.02	-0.02	-	-	-	-
Loss (Gain) From Sale of Investments	-	-	-	-	0.06	-
Stock-Based Compensation	0.11	0.13	0.15	0.22	0.12	0.03
Provision & Write-off of Bad Debts	-0.01	0.01	0.05	0.09	-	0.06
Other Operating Activities	-0.03	0.03	0.01	0.34	-0.73	-0.64
Change in Accounts Receivable	0.27	-0.36	0.34	-2.17	0.03	0.94
Change in Inventory	0.78	0.97	-1.34	0.02	0.17	-0.53
Change in Accounts Payable	-0.06	-0.16	-0.11	0.15	0.15	-0.26
Change in Income Taxes	0.01	-0.22	0.29	-0.56	0.54	0.07
Change in Other Net Operating Assets	-0.62	0.05	-0.6	0.22	0.73	-0.02
Operating Cash Flow	2.17	2.02	0.39	-0.06	2.8	-0.01
Operating Cash Flow Growth	44.02%	410.98%	-	-	-	-
Capital Expenditures	-0.1	-0.13	-0.04	-	-	-
Sale of Property, Plant & Equipment	0.02	0.02	-	-	-	-
Sale (Purchase) of Intangibles	-	-	-0.02	-	-	-
Investment in Securities	1.57	-3	-1.5	-	-0.06	-
Investing Cash Flow	1.49	-3.11	-1.56	-	-0.06	-
Long-Term Debt Issued	-	-	-	-	0.47	0.47
Net Debt Issued (Repaid)	-	-	-	-	0.47	0.47
Issuance of Common Stock	-	-	0	-	-	-
Common Dividends Paid	-0.28	-0.14	-0.14	-0.1	-	-
Financing Cash Flow	-0.28	-0.14	-0.14	-0.1	0.47	0.47
Net Cash Flow	3.38	-1.23	-1.3	-0.16	3.21	0.47
Free Cash Flow	2.07	1.89	0.36	-0.06	2.8	-0.01
Free Cash Flow Growth	43.53%	431.33%	-	-	-	-
Free Cash Flow Margin	17.88%	16.92%	3.75%	-0.58%	40.16%	-0.12%
Free Cash Flow Per Share	0.45	0.41	0.08	-0.01	0.61	-0.00
Levered Free Cash Flow	0.9	1.42	-0.93	0.51	3.1	0.1
Unlevered Free Cash Flow	0.9	1.42	-0.93	0.51	3.1	0.1
Change in Working Capital	0.39	0.28	-1.42	-2.34	1.62	0.19

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