TSS, Inc. (TSSI)

TSS, Inc. 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	9.02	5.98	0.07	-0.07	-1.3	0.08
Depreciation & Amortization	1.47	0.61	0.32	0.38	0.54	0.53
Other Amortization	0.01	-	-	0.02	0.06	0.09
Stock-Based Compensation	2.78	1.24	0.58	0.53	0.47	0.39
Other Operating Activities	-	-	-	-	0.08	-0.78
Change in Accounts Receivable	-10.9	-12.22	-1.86	-0.56	-0.7	2.33
Change in Inventory	-9.65	-15.33	-1.48	-0.02	-0.65	1.16
Change in Accounts Payable	66.45	38.98	-7.25	14.6	-6.36	4.52
Change in Unearned Revenue	-2.17	0.01	1.29	-0.38	-1.6	1.84
Change in Other Net Operating Assets	-3.06	-3.97	0.06	0.2	-0.99	-0.17
Operating Cash Flow	53.95	15.3	-8.27	14.71	-10.45	10
Operating Cash Flow Growth	-	-	-	-	-	231.57%
Capital Expenditures	-32.54	-8.48	-0.26	-0.54	-0.06	-0.4
Investing Cash Flow	-32.54	-8.48	-0.26	-0.54	-0.06	-0.4
Long-Term Debt Issued	-	8.2	-	-	-	0.89
Total Debt Issued	19.53	8.2	-	-	-	0.89
Long-Term Debt Repaid	-	-	-	-2.05	-0.35	-
Total Debt Repaid	-	-	-	-2.05	-0.35	-
Net Debt Issued (Repaid)	19.53	8.2	-	-2.05	-0.35	0.89
Issuance of Common Stock	0.87	0.86	-	0.41	0.05	0.02
Repurchase of Common Stock	-8.29	-4.49	-0.04	-0.13	-0.2	-0.17
Financing Cash Flow	12.12	4.58	-0.04	-1.77	-0.5	0.73
Net Cash Flow	33.53	11.39	-8.57	12.41	-11.02	10.33
Free Cash Flow	21.41	6.81	-8.53	14.18	-10.52	9.6
Free Cash Flow Growth	-	-	-	-	-	296.57%
Free Cash Flow Margin	8.14%	4.60%	-15.67%	46.27%	-38.37%	21.31%
Free Cash Flow Per Share	0.81	0.27	-0.39	0.71	-0.57	0.46
Cash Interest Paid	4.39	2.6	1.96	0.94	0.15	0.15
Cash Income Tax Paid	0.2	0.08	0.05	0.04	0.06	0.06
Levered Free Cash Flow	22.66	7.69	-8.93	14.44	-9.51	10.05
Unlevered Free Cash Flow	25.38	9.4	-7.7	15	-9.3	10.19
Change in Working Capital	40.67	7.48	-9.24	13.85	-10.3	9.68

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

SEC Filings: 10-K · 10-Q