trivago N.V. (TRVG)
NASDAQ: TRVG · Real-Time Price · USD
5.02
-0.18 (-3.46%)
May 5, 2025, 4:00 PM EDT - Market closed
trivago Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | 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 | 2015 - 2019 |
| Net Income | -23.11 | -23.7 | -164.48 | -127.22 | 10.7 | -245.38 | Upgrade
|
| Depreciation & Amortization | 0.5 | 0.54 | 1.34 | 1.87 | 3.24 | 6.16 | Upgrade
|
| Other Amortization | 3.17 | 3.21 | 3.22 | 4.27 | 5.11 | 4.69 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0 | -0 | -0.02 | -0.01 | 0.32 | -0.21 | Upgrade
|
| Asset Writedown & Restructuring Costs | 30.15 | 30.15 | 196.13 | 185.54 | - | 208.17 | Upgrade
|
| Loss (Gain) on Equity Investments | 1.71 | 1.71 | 0.22 | 0.4 | - | 0.74 | Upgrade
|
| Stock-Based Compensation | 9.22 | 8.45 | 9.51 | 15.34 | 17.26 | 15.08 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.09 | 0.09 | 0.64 | 0.23 | 0.26 | 0.66 | Upgrade
|
| Other Operating Activities | -9.04 | -10.11 | -2.87 | -19.51 | 5.99 | -7.77 | Upgrade
|
| Change in Accounts Receivable | -10.76 | -4.31 | 6.69 | -10.11 | -25.75 | 53.73 | Upgrade
|
| Change in Accounts Payable | 8.25 | 6.9 | -2.39 | 5.29 | 6.9 | -26.62 | Upgrade
|
| Change in Unearned Revenue | -0.14 | -0.14 | -0.51 | -0.49 | -0.58 | -2.55 | Upgrade
|
| Change in Income Taxes | 2.4 | 4.5 | -16.53 | 10.62 | 8.57 | 0.24 | Upgrade
|
| Change in Other Net Operating Assets | 0.32 | 2.96 | -3.14 | 0.05 | 0.53 | 0.93 | Upgrade
|
| Operating Cash Flow | 12.75 | 20.25 | 27.8 | 66.27 | 32.54 | 7.87 | Upgrade
|
| Operating Cash Flow Growth | -24.75% | -27.16% | -58.05% | 103.68% | 313.31% | -89.39% | Upgrade
|
| Capital Expenditures | -3.18 | -2.8 | -3.51 | -3.98 | -3.78 | -5.5 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.01 | 0.01 | 0.03 | 0.02 | 0.11 | 0.64 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -4.3 | -3.04 | Upgrade
|
| Divestitures | - | - | - | - | - | 0.56 | Upgrade
|
| Investment in Securities | -10.21 | 15.01 | 19.78 | -50.95 | 17.99 | -8.85 | Upgrade
|
| Investing Cash Flow | -13.38 | 12.22 | 16.29 | -54.91 | 10.02 | -16.19 | Upgrade
|
| Issuance of Common Stock | - | - | 0.37 | 0.12 | 1.27 | 0.09 | Upgrade
|
| Repurchase of Common Stock | -0.64 | -0.7 | -6.38 | -19.63 | - | - | Upgrade
|
| Common Dividends Paid | - | - | -184.38 | - | - | - | Upgrade
|
| Other Financing Activities | -0.08 | -0.08 | -0.05 | -0.11 | -0.22 | -0.27 | Upgrade
|
| Financing Cash Flow | -0.71 | -0.77 | -190.44 | -19.62 | 1.05 | -0.18 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.15 | 0.2 | -0.39 | 0.47 | 2.34 | -1.28 | Upgrade
|
| Net Cash Flow | -1.49 | 31.9 | -146.74 | -7.79 | 45.95 | -9.77 | Upgrade
|
| Free Cash Flow | 9.57 | 17.45 | 24.29 | 62.29 | 28.76 | 2.37 | Upgrade
|
| Free Cash Flow Growth | -29.64% | -28.15% | -61.01% | 116.63% | 1112.78% | -96.42% | Upgrade
|
| Free Cash Flow Margin | 1.98% | 3.79% | 5.01% | 11.64% | 7.95% | 0.95% | Upgrade
|
| Free Cash Flow Per Share | 0.14 | 0.25 | 0.35 | 0.87 | 0.39 | 0.03 | Upgrade
|
| Cash Interest Paid | 0.02 | 0.02 | 0.01 | 0.05 | 0.38 | 0.22 | Upgrade
|
| Cash Income Tax Paid | 0.72 | -1.52 | 32.99 | 9.44 | -4.85 | -0.48 | Upgrade
|
| Levered Free Cash Flow | 17.8 | 26.1 | 22.62 | 56.98 | 19.52 | 10.52 | Upgrade
|
| Unlevered Free Cash Flow | 17.81 | 26.11 | 22.63 | 57.02 | 19.76 | 10.69 | Upgrade
|
| Change in Net Working Capital | -8.11 | -17.96 | 12.63 | 0.72 | 8.35 | -18.4 | Upgrade
|
Updated Apr 29, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.