IDT International Limited (HKG:0167)

IDT International Cash Flow Statement

Financials in millions HKD. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	114.62	-14.16	-21.75	-84.23	-95.8
Depreciation & Amortization	0.9	-	2.66	18.76	15.5
Loss (Gain) From Sale of Assets	-103.54	-	-	-	-
Asset Writedown & Restructuring Costs	-	-	6.22	11.83	-1.3
Provision & Write-off of Bad Debts	2.13	-	2.01	0.14	18.2
Other Operating Activities	13.91	3.67	-10.37	6.34	13.8
Change in Accounts Receivable	-77.67	-1.22	-0.19	-2.57	22.6
Change in Inventory	-0.12	-	1.54	3.85	5.2
Change in Accounts Payable	44.74	9.56	-6.08	-8.47	-23.5
Change in Unearned Revenue	7.62	-	-	0.15	-4.6
Change in Other Net Operating Assets	-	2.86	0.59	11.92	-2.9
Operating Cash Flow	2.6	0.72	-25.36	-33.64	-52.8
Operating Cash Flow Growth	261.93%	-	-	-	-
Capital Expenditures	-	-	-	-	-0.3
Divestitures	-0.08	-	-	-	-
Other Investing Activities	0	-	-	-	-
Investing Cash Flow	-0.08	-	-	-	-0.3
Short-Term Debt Issued	-	-	-	82.19	52.5
Long-Term Debt Issued	-	-	-	9.31	-
Total Debt Issued	-	-	-	91.5	52.5
Short-Term Debt Repaid	-	-0.55	-23.7	-	-
Long-Term Debt Repaid	-0.94	-	-	-17.75	-8.9
Total Debt Repaid	-0.94	-0.55	-23.7	-17.75	-8.9
Net Debt Issued (Repaid)	-0.94	-0.55	-23.7	73.76	43.6
Financing Cash Flow	-0.94	-0.55	-23.7	73.76	43.6
Foreign Exchange Rate Adjustments	-	-	-	-0.05	0.9
Net Cash Flow	1.58	0.17	-49.05	40.06	-8.6
Free Cash Flow	2.6	0.72	-25.36	-33.64	-53.1
Free Cash Flow Growth	261.93%	-	-	-	-
Free Cash Flow Margin	1.50%	58.72%	-1143.24%	-196.24%	-95.85%
Free Cash Flow Per Share	0.06	0.02	-0.58	-0.78	-1.23
Levered Free Cash Flow	-25.18	-8.65	-7.55	-24.42	-40.46
Unlevered Free Cash Flow	-23.51	-6.44	-4.33	-20.22	-38.46
Change in Net Working Capital	39.92	-0.29	-10.87	-0.42	-11.4

Source: S&P Global Market Intelligence. Standard template. Financial Sources.