TROOPS Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	-13.41	-1.72	-0.35	-8.41	-67.92
Depreciation & Amortization	2.21	2.12	1.97	2.13	4.8
Stock-Based Compensation	-	-	-	0.26	0.68
Other Adjustments	11.14	-0.43	-1.08	5.86	62.61
Change in Receivables	2	-7.23	-0.86	11.94	22.88
Changes in Accounts Payable	0.28	-	-	-	-
Changes in Income Taxes Payable	0.27	-0.21	0.22	-0.15	-0.42
Changes in Unearned Revenue	0.09	-0.08	0.09	-	-
Changes in Other Operating Activities	-0.62	1.02	-0.35	0.66	-0.99
Operating Cash Flow	1.96	-6.54	-0.37	12.29	43.71
Operating Cash Flow Growth	-	-	-	-71.88%	601.54%
Capital Expenditures	-0.25	-0.22	-0.16	-0.4	-0.12
Payments for Business Acquisitions	-	-	-	-5.19	-28.25
Proceeds from Business Divestments	-	-	-	-	0.19
Other Investing Activities	0.74	5	-	-	1.01
Investing Cash Flow	0.49	4.78	-0.16	-5.59	-54.83
Short-Term Debt Issued	-	1.28	-	-	-
Short-Term Debt Repaid	-	-1.28	-	-	-
Long-Term Debt Repaid	-	-	-	-6.24	-0.17
Net Long-Term Debt Issued (Repaid)	-	-	-	-6.24	-0.17
Issuance of Common Stock	-	-	-	-	3.6
Net Common Stock Issued (Repurchased)	-	-	-	-	3.6
Other Financing Activities	-0.38	1.92	-	-	-
Financing Cash Flow	-0.38	1.92	-	-6.24	6.86
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0	-0	-0.01	-0	-
Net Cash Flow	2.06	0.16	-0.53	0.45	-2.13
Free Cash Flow	1.7	-6.76	-0.52	11.89	43.59
Free Cash Flow Growth	-	-	-	-72.72%	629.75%
FCF Margin	16.92%	-189.38%	-13.52%	322.81%	1015.33%
Free Cash Flow Per Share	-	-135.18	-10.48	-	1.55
Levered Free Cash Flow	-11.44	0.9	1.42	-12.41	-64.81
Unlevered Free Cash Flow	-3.75	0.68	1.16	-6.69	-64.37

Updated Oct 17, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q