00167.HK
IDT International Limited
HKSE · Technology · Consumer Electronics · CN
HKD 4.80
−7.69%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 431.3M | 112.9M | 173.3M | 1.2M | 2.2M |
| Cost of Revenue | 360.9M | 96.4M | 119.1M | 1.1M | 5.2M |
| Gross Profit | 70.4M | 16.5M | 54.2M | 97.0K | (3.0M) |
| Operating Expenses | |||||
| R&D Expense | 19.0K | — | — | 165.0K | 1.0M |
| SG&A Expense | 48.9M | 13.8M | 27.2M | 10.7M | 22.5M |
| General & Admin Expense | 31.1M | 11.3M | 26.2M | 10.6M | 21.9M |
| Selling & Marketing Expense | 3.5M | 2.5M | 1.0M | 81.0K | 565.0K |
| Other Expenses | (3.9M) | (216.0K) | — | — | 1.9M |
| Total Operating Expenses | 45.0M | 13.6M | 27.2M | 10.9M | 25.5M |
| Cost and Expenses | 405.9M | 110.0M | 146.4M | 12.0M | 30.8M |
| Operating Income (EBIT) | 24.4M | 2.9M | 26.9M | (10.8M) | (28.5M) |
| Non-Operating | |||||
| Interest Income | 1.7M | 25.0K | 1.0K | 1.0K | 3.0K |
| Interest Expense | 4.5M | 2.2M | 2.7M | 3.5M | 5.2M |
| Net Interest Income | (2.4M) | (2.1M) | (2.7M) | (3.5M) | (5.2M) |
| Other Non-Op Income/Expense | 109.6M | 67.7M | 101.2M | (3.4M) | 6.8M |
| Non-Operating Income (excl Interest) | 1.1M | — | (101.8M) | (143.0K) | (11.9M) |
| EBT (Pre-Tax Income) | 134.0M | 70.7M | 126.0M | (14.2M) | (21.8M) |
| Income Tax Expense | 13.9M | 1.6M | 11.4M | 5.0K | — |
| Bottom Line | |||||
| Net Income | 90.0M | 69.1M | 114.6M | (14.2M) | (21.8M) |
| Earnings from Cont. Ops | 120.2M | 69.1M | 114.6M | (14.2M) | (21.8M) |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 90.0M | 69.1M | 114.6M | (14.2M) | (21.8M) |
| Per Share | |||||
| Basic EPS | HK$0.03 | HK$0.19 | HK$2.65 | (HK$0.01) | (HK$0.01) |
| Diluted EPS | HK$0.03 | HK$0.19 | HK$2.65 | (HK$0.01) | (HK$0.01) |
| Revenue Per Share | HK$0.89 | HK$0.32 | HK$0.04 | HK$0.00 | HK$0.00 |
| Shares | |||||
| Basic Shares Outstanding | 486.5M | 357.5M | 4.3B | 2.6B | 2.6B |
| Diluted Shares Outstanding | 486.5M | 357.5M | 4.3B | 2.6B | 2.6B |
| Profitability Metrics | |||||
| EBITDA | 29.8M | 3.0M | 129.6M | (10.3M) | (13.9M) |
| D&A | 6.4M | 63.0K | 900.0K | 523.0K | 2.7M |
| EBIT | 23.4M | 2.9M | 128.7M | (10.6M) | (16.6M) |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026