TROOPS (TROO) Cash Flow: Operating & Free Cash Flow

TROOPS Cash Flow Statement Analysis

Values in millions USD

Income Statement Balance Sheet Cash Flow Ratios

Scale:

Scroll to see more

Cash flow statement showing operating, investing, and financing activities for TROOPS, Inc. (TROO) - Annual data in millions USD
Breakdown	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018	FY 2017
Period ending	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017
Operating Activities
Net Income	-27.91	-13.41	-1.72	-0.35	-8.41	-67.92	-37.05	-13.55	-11.21
Depreciation & Amortization	2.29	2.21	2.12	1.97	2.13	4.80	3.52	2.38	2.72
Deferred Income Tax	-1.57	-0.26	-0.25	-0.25	-0.31	-1.05	-5.17	-0.46	-0.68
Stock Based Compensation	0.00	0.00	0.00	0.00	0.26	0.68	0.60	0.53	0.74
Change in Working Capital	14.96	2.02	-6.51	-0.91	12.45	21.47	2.53	-35.28	-6.70
Change in Accounts Receivable	6.40	2.00	0.00	0.01	11.93	0.00	-0.03	-0.01	0.12
Change in Inventory	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-6.92
Change in Accounts Payable	-0.41	-0.07	0.81	-0.14	0.00	0.00	0.00	0.01	0.00
Change in Other Working Capital	8.97	7.69	-6.50	-0.92	11.94	21.47	2.55	-35.27	0.11
Other Operating Activities	13.03	7.69	-0.18	-0.83	5.86	63.87	38.70	10.19	7.16
Net Cash from Operating Activities	0.81	1.96	-6.54	-0.37	12.29	21.85	3.12	-36.17	-7.98
Investing Activities
Capital Expenditures	-0.12	-0.25	-0.22	-0.16	-0.40	-0.12	-0.70	-2.44	0.00
Acquisitions	0.00	0.74	0.00	0.00	-5.19	-27.05	-12.73	-7.96	0.94
Purchases of Investments	-8.99	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Investing Activities	0.00	0.00	5.00	0.00	0.00	-0.25	-5.84	-2.44	6.46
Net Cash from Investing Activities	-9.11	0.49	4.78	-0.16	-5.59	-27.42	-19.27	-10.40	7.40
Financing Activities
Debt Repayment	-1.54	-0.77	-1.28	0.00	-6.24	-0.17	6.21	5.98	1.95
Common Stock Issued	12.65	0.00	0.00	0.00	0.00	3.60	0.00	49.99	3.09
Common Stock Repurchased	-3.96	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Financing Activities	0.00	0.00	0.00	0.00	0.00	0.00	0.75	0.18	3.37
Net Cash from Financing Activities	7.15	-0.38	1.92	0.00	-6.24	3.43	6.96	56.15	4.81
Summary
Effect of Forex Changes on Cash	0.00	0.00	0.00	-0.01	0.00	0.00	0.00	0.00	0.00
Net Change in Cash	-1.15	2.06	0.16	-0.53	0.45	-2.13	-9.19	9.57	4.23
Cash at Beginning of Period	5.17	3.11	2.95	3.48	3.03	5.16	14.35	4.78	0.03
Cash at End of Period	4.02	5.17	3.11	2.95	3.48	3.03	5.16	14.35	4.26
Free Cash Flow	0.69	1.70	-6.76	-0.52	11.89	21.74	2.42	-38.62	-7.98
Supplemental Disclosures
Interest Paid	-	-	0.06	-	0.00	0.21	-	-	-
Income Taxes Paid	-	0.04	0.32	-	0.34	1.16	-	-	-

Source: Company financial statements from annual and quarterly filings. Data as of Dec 31, 2025. Data sources and methodology

Frequently Asked Questions About TROOPS Cash Flow

What is TROOPS's free cash flow?

TROOPS generated free cash flow of $690.00K in fiscal 2025 (fiscal year ended Dec 31, 2025), operating cash flow of $807.00K minus $117.00K of capital expenditures. That was down 59.5% from $1.70M a year earlier. Free cash flow equaled 4.0% of revenue.

How much does TROOPS spend on capital expenditures?

TROOPS spent $117.00K on capital expenditures in fiscal 2025, compared with $251.00K a year earlier. That equals 14.5% of operating cash flow.

Does TROOPS pay dividends or buy back shares?

Yes. In fiscal 2025 TROOPS returned $3.96M in share buybacks to shareholders, according to its cash flow statement.

What is free cash flow?

Free cash flow is operating cash flow minus capital expenditures. It is the cash a company has left for dividends, buybacks, debt repayment or acquisitions after funding its operations and investment. Full definition