IDW Media Holdings, Inc. (IDWM)
OTCMKTS · Delayed Price · Currency is USD
0.3800
-0.0006 (-0.16%)
Apr 1, 2025, 4:00 PM EST

IDW Media Holdings Cash Flow Statement

Millions USD. Fiscal year is Nov - Oct.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Jan '25 Oct '24 Oct '23 Oct '22 Oct '21 Oct '20 2015 - 2019
Net Income
-2.36-1.4-4.93-0.75-5.39-13.8
Upgrade
Depreciation & Amortization
0.560.561.250.740.721.81
Upgrade
Other Amortization
---1.355.41-
Upgrade
Loss (Gain) From Sale of Assets
0.130.130.05--0.10.34
Upgrade
Asset Writedown & Restructuring Costs
0.30.290.060.282.22-
Upgrade
Stock-Based Compensation
0.770.860.690.750.331.13
Upgrade
Provision & Write-off of Bad Debts
0.80.060.01--0.080.68
Upgrade
Other Operating Activities
-0.39-0.77-0.65--2.46-
Upgrade
Change in Accounts Receivable
2.270.86-0.83-1.0217.4620.81
Upgrade
Change in Inventory
0.490.55-1.32-1.20.66-0.44
Upgrade
Change in Accounts Payable
-1.43-0.451.12-2.230.92-2.11
Upgrade
Change in Unearned Revenue
-0.0700.01-2.05-0.340.8
Upgrade
Change in Other Net Operating Assets
0.080.24-1.47-2.49-6.895.6
Upgrade
Operating Cash Flow
1.150.92-6-6.6210.6415.99
Upgrade
Operating Cash Flow Growth
-----33.47%-
Upgrade
Capital Expenditures
-0.07-0.09-0.42-0.9-0.83-0.42
Upgrade
Sale of Property, Plant & Equipment
-----0.19
Upgrade
Divestitures
------0.12
Upgrade
Other Investing Activities
-----0.9-
Upgrade
Investing Cash Flow
-0.07-0.09-0.42-0.9-1.73-0.35
Upgrade
Long-Term Debt Issued
----1.24.03
Upgrade
Long-Term Debt Repaid
-----14.2-32.26
Upgrade
Net Debt Issued (Repaid)
-----13.01-28.24
Upgrade
Issuance of Common Stock
33--9.4414.6
Upgrade
Financing Cash Flow
33---3.57-13.64
Upgrade
Foreign Exchange Rate Adjustments
----0.04-
Upgrade
Net Cash Flow
4.093.83-6.42-7.525.372
Upgrade
Free Cash Flow
1.090.83-6.42-7.529.8115.57
Upgrade
Free Cash Flow Growth
-----37.02%-
Upgrade
Free Cash Flow Margin
4.25%3.15%-24.02%-20.83%30.24%40.80%
Upgrade
Free Cash Flow Per Share
0.060.05-0.49-0.580.921.73
Upgrade
Cash Interest Paid
----1.280.2
Upgrade
Cash Income Tax Paid
-----0.1
Upgrade
Levered Free Cash Flow
1.71.2-4.23-5.4321.2515.5
Upgrade
Unlevered Free Cash Flow
1.71.2-4.23-5.4321.2515.53
Upgrade
Change in Net Working Capital
-1.96-0.742.666.93-21.05-18.84
Upgrade
Updated Mar 2, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.