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
TROOTROOPS, Inc.
$2.48$303M
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
HomeStocksTROOCash Flow

TROOPS, Inc. (TROO) Cash Flow Statement

18Y historyFree accessUpdated daily

Cash flow generation remains highly erratic, as demonstrated by the 2021Q2 OCF/NI ratio of -31.48, which highlights a fundamental disconnect between reported earnings and actual cash conversion.

TROO Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'08Dec'07
Cash from Operations0807K1.96M-6.54M-368K12.29M21.85M3.12M-36.17M-7.98M-1.08M-762K-10.78M1.38M-13.89M-58.23M8.3M159.96K-21.74K
Operating CF Margin %-4.72%19.41%-183.19%-9.5%333.72%509.04%56.38%-2289.49%-15641.18%-21.29%-39.67%-24.95%0.69%-8.33%-18.6%3.82%--
Operating CF Growth %0%-58.72%129.9%-1676.63%-102.99%-43.76%601.54%108.61%-353.48%-639.3%-41.6%92.93%-879.19%109.97%76.15%-801.14%5091.94%835.87%-
Net Income-15.13M-27.91M-13.41M-1.72M-346K-8.41M-67.92M-37.05M-13.55M-11.21M-5.05M-2.42M-2.29M8.44M4.21M16.62M19.93M236.5K-21.74K
Depreciation & Amortization02.29M2.21M2.12M1.97M2.13M4.8M3.52M2.38M2.72M1.26M3K19K76K69K1.46M1.61M00
Stock-Based Compensation00000261K680K600K534K741K1.57M239K538K225K273K0000
Deferred Taxes0-1.57M-261K-250K-252K-314K-1.05M-5.17M-457K-679K-315K3K-557K314K-348K0000
Other Non-Cash Items15.13M13.03M11.4M-180K-831K6.17M63.87M38.7M10.19M7.16M1.74M1.15M538K101K273K-861.47K286.88K00
Working Capital Changes014.96M2.02M-6.5M-909K12.45M21.47M2.53M-35.28M-6.7M-286K264K-9.03M-7.78M-18.37M-75.45M-13.53M-76.55K0
Change in Receivables06.4M2M-2K8K11.93M4K-25K-12K119K-96K676K14.28M10.95M-39.5M-19.38M-35.61M00
Change in Inventory000000001K-6.92M25K-27K2.01M-1.09M34.56M1.16M-12.81M00
Change in Payables0-408K278K00001K5K-1K186K-556K13.49M-10.2M7.39M31.77M27.64M00
Cash from Investing0-9.11M492K4.78M-156K-5.59M-27.42M-19.27M-10.4M7.4M-6.75M464K-25K-32K18.63M-3.25M-3.56M-33.8M0
Capital Expenditures0-117K-251K-221K-156K-402K-118K-697K-2.44M0000-32K-106K-1.02M-3.57M00
CapEx % of Revenue0%0.68%2.49%6.19%4.03%10.91%2.75%12.62%154.56%----0.02%0.06%0.33%1.64%--
Acquisitions00743K00-5.19M-27.05M-12.73M-7.96M943K-7K464K-25K018.73M-2.23M5.91K00
Investments-------------------
Other Investing0005M00-247K-5.83M-2.44M6.46M-6.74M89.77M-25K018.73M2.35K0-33.29M0
Cash from Financing07.15M-384K1.92M0-6.24M3.43M6.96M56.15M4.81M7.52M596K-2.5M229K6.23M37.52M12.45M33.64M123.41K
Debt Issued (Net)0-1.54M-384K1.92M0-6.24M-169K6.21M5.98M1.95M298K0-2.6M229K6.23M59.07M1.63M-281.66K281.66K
Equity Issued (Net)08.69M00003.6M049.99M07M0000373K10.68M30.45M25K
Dividends Paid0000000000000000000
Share Repurchases0-3.96M000000000000000-1.55M0
Other Financing0000000754K175K3.37M221K596K100K00-21.93M132.42K3.46M-183.25K
Net Change in Cash0-1.15M2.06M163K-530K452K-2.13M-9.19M9.57M4.23M-316K253K-13.4M1.95M11.01M-22.96M17.69M-1.36K101.67K
Free Cash Flow0690K1.7M-6.76M-524K11.89M21.73M2.42M-38.62M-7.98M-1.08M-762K-10.78M1.35M-13.99M-59.25M4.73M159.96K-21.74K
FCF Margin %0%4.04%16.92%-189.38%-13.52%322.81%506.29%43.76%-2444.05%-15641.18%-21.29%-39.67%-24.95%0.67%-8.39%-18.92%2.18%--
FCF Growth %-100%-59.51%125.21%-1189.89%-104.41%-45.3%798.88%106.26%-384.09%-639.3%-41.6%92.93%-897.63%109.66%76.38%-1351.39%2860.09%835.87%-
FCF per Share0.000.010.02-0.07-0.010.120.220.03-1.10-0.70-0.15-0.17-2.480.31-3.28-14.551.770.12-0.08
FCF Conversion (FCF/Net Income)-0.00x-0.03x-0.15x3.80x1.06x-1.46x-0.32x-0.08x2.92x0.71x0.21x0.32x4.71x0.16x-3.30x-3.50x0.42x0.68x1.00x
Interest Paid00062K03K206K106K0000304K260K61K2.07M1.02M00
Taxes Paid0035K318K0342K1.16M130K06.41M00963K3.21M575K4.05M1.99M00

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Liquidity and credit impairment

Earnings Quality Lacks Cash Support

As reported in historical financial statements, TROO's operating cash flow has frequently diverged from net income, with the 2021Q2 period showing an OCF/NI ratio of -31.48, indicating that reported earnings provide little insight into the company's actual ability to generate cash from its core operations.

The extreme volatility in the relationship between net income and operating cash flow suggests that accounting accruals and non-cash adjustments are the primary drivers of bottom-line figures. Investors should monitor this disconnect, as it implies that the company's reported losses may not fully capture the underlying cash burn occurring within the lending and fintech segments.

Free Cash Flow Remains Unstable

Based on the provided data, TROO's free cash flow trajectory has been highly erratic, swinging from a positive $18.7 million in 2021Q2 to a negative $6.8 million in 2021Q4, which underscores the lack of a sustainable cash-generating engine within the current business model.

The absence of consistent positive free cash flow suggests that the company is struggling to reach a scale where operational inflows can cover its capital requirements. This instability warrants further investigation into whether the recent pivot to fintech is actually improving cash efficiency or merely shifting the burden of capital intensity.

Working Capital Volatility Obscures Liquidity

According to historical filings, TROO has experienced significant swings in working capital, including a $19.0 million inflow in 2021Q2 followed by a $6.5 million outflow in 2021Q4, suggesting that the company's cash position is highly sensitive to the timing of lending book fluctuations and collections.

These large, lumpy movements in working capital appear to be the primary source of cash flow volatility rather than operational performance. Such reliance on working capital shifts to manage liquidity may indicate that the company lacks a stable, recurring cash flow base, leaving it vulnerable to sudden credit market tightening.

Capital Deployment Lacks Strategic Focus

As evidenced by the reported figures, TROO's capital deployment has been characterized by sporadic acquisition activity, such as the $5.2 million net outflow in 2021Q4, which appears to have been executed without a corresponding improvement in the company's ability to generate sustainable operating cash flow.

The lack of consistent investment in growth or debt reduction, combined with the absence of dividends or buybacks, suggests that capital is being consumed by operational deficits rather than strategic expansion. This pattern may indicate that management is prioritizing survival over long-term value creation, which remains a significant concern for shareholders.

TROO — Frequently Asked Questions

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

How much cash does TROOPS, Inc. (TROO) generate from operations?

TROOPS, Inc. (TROO) generated $0.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is TROOPS, Inc.'s free cash flow?

TROOPS, Inc. (TROO) generated $0.7M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is TROOPS, Inc.'s capital expenditure (CapEx)?

TROOPS, Inc. (TROO) spent $0.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does TROOPS, Inc. distribute cash to shareholders?

In 2025, TROOPS, Inc. (TROO) spent $4.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.