VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
CTWCTW Cayman Class A Ordinary Shares
$2.41$150M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksCTWCash Flow

CTW Cayman Class A Ordinary Shares (CTW) Cash Flow Statement

18Y historyFree accessUpdated daily

Operational efficiency remains challenged as evidenced by a negative OCF/NI ratio of -0.78, where $3.2M in net income failed to prevent a -$2.5M operating cash flow outflow in 2025Q2.

CTW Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJul'25Jul'24Jul'23Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05
Cash from Operations1.02B111.38K1.59M2.56M3.33B3.79B2.44B2.65B2.59B2.8B2.71B2.77B2.2B3.23B3.17B3.48B3.26B3.13B3.42B
Operating CF Margin %-0.12%2.32%4.07%40.85%44.64%28.48%29.76%28.9%31.69%31%31.35%33.17%34.89%32.55%33.49%33.01%31.74%34%
Operating CF Growth %-7324.72%-92.98%-37.96%-99.92%-12.11%55.69%-8.18%2.35%-7.5%3.24%-2.2%26.03%-31.96%2.15%-8.97%6.72%4.05%-8.28%-
Net Income391.83M3.83M5.98M3.4M1.83B1.67B1.66B1.08B1.07B970M964M849M543M1.08B1.2B1.44B1.49B1.2B977M
Depreciation & Amortization352.75M5.13M3.7M2.15M1.36B1.44B1.58B1.68B1.84B1.97B2.08B2.23B1.87B1.87B1.98B2.07B2.09B2.36B2.66B
Stock-Based Compensation0000024M27M22M21M21M17M18.3M0000000
Deferred Taxes197.36M507.03K1.73M1.81M100M-48M773M123M189M228M152M201M150M241M-137M215M-227M-288M-302M
Other Non-Cash Items1.04B4.14M-314.85K3.29M538M712M-2.27B13M-127M-918M-806M-178.3M-1.16B1.28B-236M-264M119M-232M-198M
Working Capital Changes-966.17M-13.49M-9.51M-8.09M-497M1M663M-270M-405M534M310M-341M798M-1.24B367M17M-211M90M280M
Change in Receivables-23.92M-33.9K-41.26K26.09K-19M40M-20M-92M-26M-66M-94M-76M-71M-22M48M3M-37M-81M-27M
Change in Inventory35M000495M318M1.15B907M520M1.02B1.35B1.05B1.83B499M765M967M713M798M1.07B
Change in Payables-36.15M-939.61K-811.96K1.13M-50M69M-44M5M-79M-9M-1M-58M-47M-3M28M-112M-29M20M-31M
Cash from Investing-515.9M-1.18M-1.17M-485.24K-1.72B-1.15B-1.44B-1.33B-1.22B-1.25B-1.38B-1.53B3M-1.26B-1.1B-1.4B-1.02B-1.06B-1.01B
Capital Expenditures434.03K-584.67K-710.46K-134.79K26M-1.04B-1.33B-1.26B-1.25B-1.17B-1.26B-1.27B-1.04B-1.24B-1.11B-1.4B-1.04B-1.19B-1.23B
CapEx % of Revenue0.02%0.65%1.04%0.21%0.32%12.25%15.53%14.13%13.91%13.18%14.44%14.31%15.61%13.38%11.37%13.52%10.5%12.04%12.26%
Acquisitions25.52K00231.51K000000000000000
Investments-------------------
Other Investing-516.35M-595.37K106.37K0-1.75B-113M-108M-75M27M-86M-117M-262M1.04B-16M6M2M2M131M9M
Cash from Financing-503.11M-1.11M00-1.61B-2.63B-1B-1.32B-1.37B-1.56B-1.33B-1.24B-1.21B-2.8B-1.29B-2.14B-2.23B-1.96B-2.58B
Debt Issued (Net)0000000000000000000
Equity Issued (Net)022.2K00000000000000000
Dividends Paid-500M000-1.6B-1.27B-1B-1.3B-1.35B-1.4B-1.32B-1.15B-900M-2.26B-2B-2B-2.4B-1.93B-2.54B
Share Repurchases00000-5M-1M-5M-3M-6M-14M-8M-3M000000
Other Financing-3.11M-1.13M00-12M-1.36B-3M-16M-24M-158M-1M-91M-308M-541M714M-136M168M-36M-49M
Net Change in Cash11.37M-2.23M-398.59K1.08M-3M2M-4M2M-3M-8M6M5M-198M-822M781M-59M9M114M-182M
Free Cash Flow1.02B-473.29K877.19K2.42M3.36B2.75B1.11B1.39B1.34B1.64B1.45B1.51B1.17B2B2.06B2.08B2.22B1.95B2.18B
FCF Margin %47.55%-0.52%1.28%3.85%41.17%32.39%12.95%15.63%14.99%18.51%16.55%17.04%17.56%21.52%21.18%19.98%22.51%19.7%21.74%
FCF Growth %-57.13%-153.96%-63.82%-99.93%22.06%148.51%-20.53%3.65%-17.85%12.91%-3.91%29.44%-41.6%-3.2%-0.67%-6.66%14.29%-10.94%-
FCF per Share16.94-0.010.070.20999999.00------999999.00999999.00------
FCF Conversion (FCF/Net Income)2.59x0.03x0.27x0.75x1.82x2.28x1.47x2.44x2.41x2.89x2.81x3.27x4.05x2.99x2.65x2.42x2.18x2.60x3.50x
Interest Paid0000000000000000000
Taxes Paid04.53K6.93K1.92K000000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrained
Balance SheetAdequate
Cash FlowBurning
Top Statement Risk

High User Acquisition Costs

Earnings Quality and Cash Disconnect

According to the 2025Q2 financial data, CTW reported a net income of $3.2M while simultaneously generating negative operating cash flow of -$2.5M, resulting in a concerning OCF/NI ratio of -0.78 that highlights a significant divergence between accounting profitability and actual cash generation.

The stark contrast between positive net income and negative operating cash flow suggests that reported earnings are heavily reliant on non-cash items or aggressive accrual accounting. Investors should monitor whether this disconnect stems from timing differences in revenue recognition or an inability to collect cash from the platform's user base efficiently.

Negative Free Cash Flow Trajectory

As reported in recent quarterly filings, CTW's free cash flow has deteriorated to -$2.9M in 2025Q2, representing a -5.8% FCF margin that underscores the company's current inability to self-fund its aggressive growth strategy through internal operations.

The transition from positive FCF in late 2024 to a cash-burning state in 2025Q2 indicates that the costs associated with scaling the G123 platform are outpacing the cash inflows from operations. This trajectory warrants further investigation into whether the current marketing-heavy business model can achieve sustainable cash flow positivity.

Working Capital Drag on Liquidity

Based on the 2025Q2 cash flow statement, CTW experienced a substantial working capital outflow of -$12.3M, which appears to be the primary driver behind the company's inability to convert its reported net income into positive operating cash flow.

This significant working capital drain suggests that the company is either extending credit to partners or experiencing delays in the conversion of in-game currency sales into realized cash. Such volatility in working capital cycles may indicate operational inefficiencies in managing the cash conversion process within the G123 ecosystem.

Minimal Capital Intensity Observed

Data from recent financial statements indicates that CTW maintains a low capital intensity, with a CapEx/Revenue ratio of only 1.1% in 2025Q2, suggesting that the business model is not constrained by heavy physical infrastructure requirements.

The low level of capital expenditure confirms that the company's primary investment focus remains on intangible growth drivers like marketing and IP acquisition rather than hardware or infrastructure. While this keeps the asset base lean, it also means that the current cash burn is almost entirely driven by operational and marketing expenses.

CTW — Frequently Asked Questions

Quick answers to the most common questions about buying CTW stock.

How much cash does CTW Cayman Class A Ordinary Shares (CTW) generate from operations?

CTW Cayman Class A Ordinary Shares (CTW) generated $0.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is CTW Cayman Class A Ordinary Shares's free cash flow?

CTW Cayman Class A Ordinary Shares (CTW) reported negative free cash flow of $0.5M in 2025, indicating capital requirements exceeded cash from operations.

What is CTW Cayman Class A Ordinary Shares's capital expenditure (CapEx)?

CTW Cayman Class A Ordinary Shares (CTW) spent $0.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.