Hostelworld Group plc (LON:HSW)

Hostelworld Group Cash Flow Statement

Financials in millions EUR. 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	9.1	5.1	-17.26	-36.02	-48.86
Depreciation & Amortization	5.5	8.8	0.97	1.52	2.46
Other Amortization	3.6	3	10.63	10.89	11.67
Loss (Gain) From Sale of Assets	-	-	-	-0.3	-0.06
Asset Writedown & Restructuring Costs	-	-	-	0.37	15
Loss (Gain) From Sale of Investments	1.2	-	-	-	-
Loss (Gain) on Equity Investments	-0.1	-0.1	0.21	0.23	0.37
Stock-Based Compensation	1.8	1.7	2.4	2.16	0.43
Other Operating Activities	0.6	-3.5	2.1	2.65	-0.94
Change in Accounts Receivable	-1.2	-	-1.24	-0.32	3.3
Change in Accounts Payable	-0.2	2.4	1.46	5.07	5.59
Operating Cash Flow	20.3	17.4	-0.75	-13.75	-11.04
Operating Cash Flow Growth	16.67%	-	-	-	-
Capital Expenditures	-0.1	-0.1	-0.2	-0.08	-0.06
Sale (Purchase) of Intangibles	-5.5	-4	-4.6	-4.4	-3.8
Investing Cash Flow	-5.6	-4.1	-4.79	-4.47	-3.87
Long-Term Debt Issued	-	17.4	-	28.8	3.45
Long-Term Debt Repaid	-14	-42.1	-0.75	-2.32	-3.75
Net Debt Issued (Repaid)	-14	-24.7	-0.75	26.48	-0.3
Issuance of Common Stock	-	0.1	-	-	15.23
Other Financing Activities	-	-0.2	-	-1.21	-1.2
Financing Cash Flow	-14	-24.8	-0.75	25.27	13.73
Foreign Exchange Rate Adjustments	-	-	-0.01	0.03	-0.01
Net Cash Flow	0.7	-11.5	-6.31	7.08	-1.18
Free Cash Flow	20.2	17.3	-0.95	-13.83	-11.1
Free Cash Flow Growth	16.76%	-	-	-	-
Free Cash Flow Margin	21.96%	18.54%	-1.36%	-81.81%	-72.25%
Free Cash Flow Per Share	0.16	0.14	-0.01	-0.12	-0.10
Cash Interest Paid	0.3	3	1.37	0.16	0.25
Cash Income Tax Paid	0.1	0.3	0.18	0.14	-0.7
Levered Free Cash Flow	9.96	16.28	-2.73	-15.97	0.17
Unlevered Free Cash Flow	10.21	17.84	-0.06	-13.81	0.33
Change in Net Working Capital	2.9	-5.13	1.17	4.5	-9.33

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