IDT Corporation
Description
IDT Corporation provides communications and payment services in the United States, the United Kingdom, and internationally. It operates through four segments: Fintech, National Retail Solutions, net2phone, and Traditional Communications. The company operates point of sale, a terminal-based platform which provides independent retailers store management software, electronic payment processing, and other ancillary merchant services; and provides marketers with digital out-of-home advertising and transaction data. It also offers BOSS Money for international money remittance, and related value and payment transfer services; and Leaf, a digital wallet services which operates money transfer businesses, as well as net2phone, a unified communications as a service. In addition, the company provides IDT Digital Payments enables businesses, entrepreneurs, and developers to offer prepaid digital offerings including mobile airtime top-up, mobile data bundles, digital gift cards, and prepaid utility payments through its Zendit platform; and BOSS Revolution Calling, which provides international long-distance voice services primarily to immigrant communities in the United States and Canada. Further, it offers IDT Global, a wholesale provider of international voice and SMS termination, and outsourced traffic management solutions to telecoms; and IDT Express, a mobile self-service portal paired with dedicated account managers backed by customer support. IDT Corporation was incorporated in 1978 and is headquartered in Newark, New Jersey.
About
Earnings
Date | Estimate EPS | Actual EPS | Difference | % Surprise |
---|---|---|---|---|
Dec 3, 2025 | — | — | — | — |
Oct 6, 2025 | — | — | — | — |
Jun 4, 2025 | — | — | — | — |
Mar 5, 2025 | — | — | — | — |
Jun 5, 2023 | — | 0.46 | — | — |
Earnings estimate
Number of analysts | — | — | — | — |
---|---|---|---|---|
Average estimate | — | — | — | — |
Low estimate | — | — | — | — |
High estimate | — | — | — | — |
Last year EPS | — | — | — | — |
Growth estimates
Analyst Ratings
Date | Firm | Action | Rating | Price Target |
---|---|---|---|---|
Jun 7, 2013 |
Chardan Capital
|
Downgrade | Neutral | — |
Income statement
2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|
Fiscal date | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 | 2020-07-31 |
Total reported revenue | 1.21B | 1.24B | 1.36B | 1.45B | 1.35B |
Cost of revenue | 815.62M | 881.61M | 1.04B | 1.15B | 1.08B |
Gross profit | 390.16M | 357.24M | 325.00M | 292.94M | 261.76M |
Operating expense | |||||
Research & development | 50.55M | 47.99M | 47.05M | — | — |
Selling general and admin | 277.44M | 248.94M | 224.59M | 221.34M | 218.50M |
Other operating expenses | 59,000 | -1.65M | -3,000 | 1.02M | 1.14M |
Operating income | 62.10M | 61.96M | 53.36M | 52.81M | 19.56M |
Non operating interest income | |||||
Income | 4.77M | 3.15M | 146,000 | 318,000 | 1.04M |
Expense | — | — | — | — | — |
Other income expense | -4.96M | -4.30M | -18.63M | 12.09M | -2.89M |
Pretax income | 61.91M | 60.81M | 34.88M | 65.22M | 17.72M |
Tax provision | -6.35M | 16.44M | 5.88M | -31.67M | -3.70M |
Net income | 68.26M | 44.37M | 29.01M | 96.89M | 21.42M |
Basic EPS | 2.55 | 1.59 | 1.05 | 3.78 | 0.82 |
Diluted EPS | 2.54 | 1.58 | 1.03 | 3.70 | 0.81 |
Basic average shares | 25.24M | 25.52M | 25.79M | 25.50M | 26.28M |
Diluted average shares | 25.24M | 25.52M | 25.79M | 25.50M | 26.28M |
EBITDA | 83.36M | 82.58M | 85.74M | 56.56M | 42.90M |
Net income from continuing op. | 68.26M | 44.37M | 29.01M | 96.89M | 21.42M |
Minority interests | -3.81M | -3.87M | -1.98M | -416,000 | 12,000 |
Preferred stock dividends | — | — | — | — | — |
Balance sheet
2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|
Fiscal date | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 | 2020-07-31 |
Total assets | 550.10M | 510.81M | 497.09M | 512.66M | 404.75M |
Current assets | |||||
Cash | — | — | — | — | — |
Cash equivalents | — | — | — | — | — |
Cash and cash equivalents | 164.56M | 103.64M | 98.35M | 107.15M | 84.86M |
Other short term investments | 28.45M | 48.61M | 39.39M | 56.45M | 24.33M |
Accounts receivable | 42.22M | 32.09M | 39.53M | 46.64M | 44.17M |
Other receivables | — | — | — | — | — |
Inventory | — | — | — | — | — |
Prepaid assets | 48.29M | 46.75M | 38.58M | 41.35M | 33.12M |
Restricted cash | 90.90M | 95.19M | 91.21M | 119.77M | 116.36M |
Assets held for sale | — | — | — | — | — |
Hedging assets | — | — | — | — | — |
Other current assets | 48.11M | 60.79M | 55.56M | 16.78M | 19.30M |
Non current assets | |||||
Properties | 49.15M | 49.24M | 48.02M | 57.71M | 77.02M |
Land and improvements | — | — | — | — | — |
Machinery furniture equipment | 181.81M | 169.77M | 156.94M | 142.57M | 131.02M |
Construction in progress | — | — | — | — | — |
Leases | 1.64M | 1.76M | 1.87M | 1.73M | 1.72M |
Accumulated depreciation | -190.68M | -176.58M | -162.76M | -163.50M | -170.21M |
Goodwill | 58.86M | 61.11M | 62.37M | 37.37M | 29.68M |
Investment properties | — | — | — | — | — |
Financial assets | — | — | — | — | — |
Intangible assets | 6.29M | 8.20M | 9.61M | 7.58M | 3.96M |
Investments and advances | 6.52M | 9.87M | 7.43M | 11.65M | 8.83M |
Other non current assets | 46.55M | 35.02M | 46.98M | 51.89M | 17.42M |
Total liabilities | 283.54M | 300.34M | 316.27M | 346.04M | 333.61M |
Current liabilities | |||||
Accounts payable | 24.77M | 22.23M | 28.54M | 24.50M | 25.15M |
Accrued expenses | 84.18M | 91.94M | 100.96M | 113.62M | 109.49M |
Short term debt | — | — | — | — | — |
Deferred revenue | 113.37M | 121.82M | 122.30M | 157.82M | 156.11M |
Tax payable | — | — | — | — | 54.09M |
Pensions | 18.99M | 18.86M | 16.15M | 15.47M | 16.05M |
Other current liabilities | 38.03M | 39.26M | 37.13M | 27.93M | 18.07M |
Non current liabilities | |||||
Long term debt | 1.53M | 2.88M | 4.61M | 5.47M | 7.35M |
Provision for risks and charges | — | — | — | — | — |
Deferred liabilities | — | — | — | — | — |
Derivative product liabilities | — | — | — | — | — |
Other non current liabilities | 2.66M | 3.35M | 6.59M | 1.23M | 1.39M |
Shareholders equity | |||||
Common stock | 315,000 | 312,000 | 310,000 | 297,000 | 293,000 |
Retained earnings | 86.58M | 24.66M | -15.83M | -42.86M | -139.33M |
Other shareholders equity | -18.14M | -17.19M | -11.31M | -10.18M | -7.41M |
Total shareholders equity | 266.56M | 210.47M | 180.83M | 166.61M | 71.14M |
Additional paid in capital | 303.51M | 301.41M | 296.01M | 278.02M | 277.44M |
Treasury stock | 126.08M | 115.46M | 101.57M | 60.41M | 56.22M |
Minority interest | 20.37M | 16.74M | 13.21M | 1.75M | -3.63M |
Cash flow statement
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||||||||||||||||||||||
Net Income | 68.26M | 44.37M | 29.01M | 96.89M | 21.42M | 330,000 | 5.20M | 9.64M | 25.36M | 86.12M | 21.01M | 18.08M | 30.93M | 20.99M | 20.65M | -73.76M | -179.86M | 58.62M | -178.65M | -43.81M | -95.71M | -17.52M | -303.35M | 532.36M | 230.85M | 6.20M | -6.30M | -3.80M | -15.40M | -2.10M |
Depreciation | 20.35M | 20.14M | 18.12M | 17.76M | 20.41M | 22.63M | 22.80M | 21.70M | 20.54M | 18.42M | 16.32M | 14.91M | 16.65M | 20.95M | 33.43M | 47.70M | 65.69M | 80.01M | 87.42M | 111.89M | 99.87M | 89.31M | 83.92M | 60.35M | 48.56M | 42.00M | 11.30M | 4.90M | 1.20M | 300,000 |
Deferred Taxes | -10.91M | 12.60M | 4.80M | -32.79M | -3.81M | 285,000 | 6.17M | -2.33M | 3.81M | 5.88M | 2.49M | 15.20M | -37.93M | -2.13M | — | 2.30M | 5.83M | -1.99M | -5.65M | -59,000 | 1.50M | -69.63M | -135.80M | 204.19M | 216.90M | 9.40M | -2.00M | — | — | — |
Stock-Based Compensation | 7.40M | 4.52M | 1.93M | 1.49M | 3.86M | 2.24M | 3.58M | 3.74M | 2.68M | 5.19M | 5.38M | 5.88M | 3.33M | 4.08M | 2.54M | 3.41M | 4.29M | — | — | — | — | — | — | — | — | — | — | — | — | — |
Other Non-Cash Items | 3.14M | 3.18M | 3.38M | -4.10M | 492,000 | -1.77M | 7,000 | -679,000 | — | — | -571,000 | — | — | -5.62M | -2.46M | -5.36M | 29.37M | 31.97M | 53.19M | — | — | — | — | — | — | — | -100,000 | — | -200,000 | -100,000 |
Accounts Receivable | -12.70M | 4.73M | -8.28M | 977,000 | 11.70M | 7.59M | -6.67M | -17.97M | 616,000 | 640,000 | -1.36M | 17.61M | 8.73M | -24.97M | 21.67M | 13.95M | -35.41M | 3.09M | -47.30M | -58.09M | -69.93M | -20.89M | 12.24M | 36.03M | -52.64M | -68.10M | -20.40M | -6.40M | -10.80M | -1.10M |
Accounts Payable | -7.46M | -17.22M | -1.11M | — | — | -7.55M | 12.77M | 16.72M | -10.10M | -4.13M | -5.91M | -22.58M | 10.70M | 39.20M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Other Assets & Liabilities | 4.28M | -23.73M | -39.72M | -4.92M | -72.83M | 55.22M | -6.78M | 9.44M | 5.01M | -5.29M | 13.81M | 1.25M | 17.05M | 3.16M | 6.01M | 2.36M | -4.80M | -18.06M | -10.35M | -82.98M | -10.26M | 2.39M | 35.65M | 21.51M | 5.83M | -24.10M | 800,000 | -5.30M | 3.20M | 2.10M |
Operating Cash Flow | 72.37M | 48.57M | 8.12M | 75.32M | -18.76M | 78.99M | 37.08M | 40.26M | 47.91M | 106.82M | 51.16M | 50.33M | 49.46M | 55.66M | 81.84M | -9.41M | -114.89M | 153.64M | -101.34M | -73.04M | -74.54M | -16.33M | -307.35M | 854.43M | 449.51M | -34.60M | -16.70M | -10.60M | -22.00M | -900,000 |
Investing Activities | ||||||||||||||||||||||||||||||
Capital Expenditures | — | — | — | — | — | — | — | — | — | — | 250,000 | -950,000 | — | 100,000 | 5.27M | 4.89M | -19.91M | -36.29M | -53.52M | -112.27M | -89.33M | -63.16M | -49.03M | -106.51M | 14.24M | -48.10M | -61.90M | -7.10M | -11.90M | -1.30M |
Net Intangibles | — | — | — | — | — | — | — | — | — | — | -250,000 | -93,000 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Net Acquisitions | -2.02M | -840,000 | -8.60M | -4.34M | -450,000 | -5.53M | — | -1.83M | 15.15M | 59.68M | — | — | — | — | -400,000 | -2.68M | -6.78M | 38.38M | 129.31M | — | -91.33M | -16.60M | -91.38M | -73.72M | -38.80M | — | — | — | — | — |
Purchase of Investments | -29.92M | -59.87M | -24.45M | -49.19M | -22.43M | -8.28M | -22.58M | -62.84M | -48.91M | -52.49M | -20.83M | -12.63M | — | -8.28M | -400,000 | -56.04M | -442.95M | -1.72B | -1.55B | -5.58B | -3.88B | -1.72B | -1.47B | — | -7.06M | -17.60M | -60.30M | — | — | — |
Sale of Investments | 50.11M | 49.21M | 21.16M | 26.23M | 6.46M | 6.31M | 41.50M | 48.01M | 35.65M | 24.25M | 18.36M | 1.83M | 6.47M | 10.44M | 7.38M | 184.91M | 759.89M | 1.68B | 1.76B | 5.71B | 3.96B | 1.49B | 801.59M | 164.05M | — | — | — | — | — | 300,000 |
Investing Cash Flow | 18.17M | -11.50M | -11.90M | -27.29M | -16.42M | -7.49M | 18.93M | -16.66M | 1.89M | 31.44M | -1.65M | -11.01M | 4.28M | 5.69M | 65.64M | 69.36M | 288.57M | -84.67M | 287.74M | 2.48M | -98.49M | -334.90M | -663.19M | 1.01B | -22.10M | -80.80M | -145.80M | -9.20M | -11.90M | -1.00M |
Financing Activities | ||||||||||||||||||||||||||||||
Long-Term Debt Issuance | 32.86M | 27.68M | 4.87M | — | 10.00M | 3.00M | 22.32M | — | — | — | 56.00M | 21.06M | — | — | — | 1.19M | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Long-Term Debt Payments | -32.86M | -29.42M | -3.89M | — | -11.43M | -3.00M | -22.32M | — | -6.35M | -13.27M | -64.32M | -21.30M | -2.11M | -9.42M | -6.58M | -8.43M | -28.63M | — | — | — | — | — | — | — | — | — | — | — | — | — |
Other Financing Charges | -112,000 | -348,000 | 9.49M | -1.02M | -1.44M | -2.17M | -10.33M | 768,000 | 909,000 | -2.05M | -3.02M | -19.05M | -105.82M | -2.01M | -11.71M | — | -4.09M | -11.37M | -25.42M | 11.36M | -27.34M | -21.99M | -19.02M | -18.91M | 2.45M | -10.40M | -3.60M | — | — | — |
Financing Cash Flow | -17.40M | -15.98M | -5.75M | -5.21M | -7.36M | 7.22M | -26.56M | 5.99M | -33.93M | -86.89M | -34.30M | -37.74M | -126.10M | -28.92M | -17.04M | -17.73M | -83.97M | -56.63M | -109.52M | 5.91M | 85.86M | 28.57M | 49.84M | -71.09M | 313.22M | 30.10M | 120.50M | 2.20M | 41.50M | — |
Other Cash Details | ||||||||||||||||||||||||||||||
End Cash Position | 255.46M | 198.82M | 189.56M | 226.92M | 201.22M | 257.20M | 203.20M | 211.96M | 109.54M | 110.36M | 153.82M | 151.60M | 158.21M | 244.30M | 221.75M | 124.38M | 164.89M | 153.85M | 151.19M | 171.96M | 142.18M | 99.05M | 415.46M | 1.09B | 162.88M | 52.90M | 115.30M | — | — | — |
Income Tax Paid | 527,000 | 777,000 | 109,000 | 193,000 | 60,000 | 46,000 | 192,000 | 576,000 | 779,000 | 320,000 | -1.12M | 483,000 | 1.05M | 4.24M | 4.90M | 113.55M | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Interest Paid | 429,000 | 536,000 | 461,000 | 486,000 | 388,000 | 186,000 | 94,000 | 288,000 | 345,000 | 745,000 | -743,000 | 1.29M | 3.62M | 5.01M | 4.82M | 8.87M | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Free Cash Flow | 59.27M | 32.18M | 7.53M | 49.86M | -45.63M | 66.46M | -173,000 | 13.15M | 30.68M | 1.98M | 28.45M | 41.62M | 23.69M | 37.15M | 46.83M | -115.19M | -186.11M | -158.66M | -296.57M | -116.09M | -12.58M | -26.06M | -85.30M | -80.29M | -178.26M | -66.40M | -31.30M | -11.50M | -26.80M | -800,000 |