IDT International Limited (HKG:0167)
Hong Kong · Delayed Price · Currency is HKD 6.39
-0.01 (-0.16%)
Aug 24, 2026, 1:21 PM HKT
IDT International Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 285.4 | 112.94 | 173.33 | 1.22 | 2.22 | 17.14 | |
Revenue Growth | 68.24% | -34.84% | 14095.90% | -44.95% | -87.06% | -69.05% |
Cost of Revenue | 248.26 | 96.43 | 119.14 | 1.12 | 5.25 | 15.29 |
Gross Profit | 37.14 | 16.51 | 54.19 | 0.1 | -3.03 | 1.86 |
Selling, General & Admin | 26.83 | 13.81 | 27.25 | 10.71 | 22.51 | 50.96 |
Research & Development | - | - | - | 0.17 | 1.03 | 13.8 |
Operating Expenses | 26.62 | 13.59 | 29.38 | 10.87 | 25.55 | 64.89 |
Operating Income | 10.53 | 2.92 | 24.82 | -10.77 | -28.58 | -63.04 |
Interest Expense | -2.82 | -2.17 | -2.67 | -3.52 | -5.15 | -6.71 |
Interest & Investment Income | 0.03 | 0.03 | 0 | 0 | 0 | 1.67 |
Currency Exchange Gain (Loss) | -0.22 | -0.22 | 0.17 | 0.14 | -0.57 | 0.94 |
Other Non Operating Income (Expenses) | -122.39 | - | 0.18 | - | -4.95 | -5.67 |
EBT Excluding Unusual Items | -114.87 | 0.56 | 22.49 | -14.15 | -39.25 | -72.8 |
Gain (Loss) on Sale of Assets | - | - | 103.54 | - | - | - |
Asset Writedown | - | - | - | - | -1.17 | -9.88 |
Legal Settlements | - | - | - | - | - | -1.55 |
Other Unusual Items | 70.11 | 70.11 | - | - | 18.66 | - |
Pretax Income | -44.77 | 70.66 | 126.03 | -14.15 | -21.75 | -84.23 |
Income Tax Expense | 5.53 | 1.56 | 11.41 | 0.01 | - | - |
Net Income | -50.3 | 69.1 | 114.62 | -14.16 | -21.75 | -84.23 |
Net Income to Common | -50.3 | 69.1 | 114.62 | -14.16 | -21.75 | -84.23 |
Net Income Growth | - | -39.71% | - | - | - | - |
Shares Outstanding (Basic) | 461 | 357 | 43 | 43 | 43 | 43 |
Shares Outstanding (Diluted) | 461 | 357 | 43 | 43 | 43 | 43 |
Shares Change | 184.59% | 724.93% | - | - | - | - |
EPS (Basic) | -0.11 | 0.19 | 2.65 | -0.33 | -0.50 | -1.94 |
EPS (Diluted) | -0.11 | 0.19 | 2.65 | -0.33 | -0.50 | -1.94 |
EPS Growth | - | -92.69% | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -155.03 | -75.73 | 2.6 | 0.72 | -25.36 | -33.64 |
Free Cash Flow Per Share | -0.34 | -0.21 | 0.06 | 0.02 | -0.58 | -0.78 |
Gross Margin | 13.01% | 14.62% | 31.26% | 7.94% | -136.61% | 10.84% |
Operating Margin | 3.69% | 2.58% | 14.32% | -882.31% | -1288.55% | -367.69% |
Profit Margin | -17.62% | 61.18% | 66.13% | -1159.54% | -980.61% | -491.33% |
Free Cash Flow Margin | -54.32% | -67.05% | 1.50% | 58.72% | -1143.24% | -196.24% |
EBITDA | 10.61 | 2.98 | - | -10.25 | -28.06 | -59.03 |
EBITDA Margin | 3.72% | 2.64% | - | - | - | - |
D&A For EBITDA | 0.08 | 0.06 | - | 0.52 | 0.52 | 4.01 |
EBIT | 10.53 | 2.92 | 24.82 | -10.77 | -28.58 | -63.04 |
EBIT Margin | 3.69% | 2.58% | 14.32% | - | - | - |
Effective Tax Rate | - | 2.21% | 9.05% | - | - | - |