IDT

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM 총매출 308.83 M309.57 M303.35 M301.99 M316.6 M322.75 M320.52 M 1.26 B Gross profit 102.19 M107.63 M112.11 M111.96 M114.5 M118.18 M121.28 M 465.91 M Operating expenses 82.05 M83.99 M83.79 M85.38 M92.61 M87.25 M94.03 M 359.28 M Selling/general/admin expenses 69.52 M71.05 M70.72 M72.27 M73.53 M74.01 M78.85 M 298.65 M Research & development 12.58 M12.76 M12.61 M12.74 M12.85 M13.63 M14.12 M 53.35 M 영업 이익 20.14 M23.64 M28.32 M26.59 M21.88 M30.93 M27.25 M 106.64 M Non-Operating Income, Total -1.29 M-283 K207 K2.61 M-3.25 M-467 K186 K -918 K Interest expense, net of interest capitalized ——————— — Non-Operating Income, excl. Interest Expenses -1.29 M-283 K207 K2.61 M-3.25 M-467 K186 K -918 K Unusual income/expense ——————— — Pretax income 20.42 M24.79 M29.88 M30.76 M20.41 M32.17 M29.07 M 112.41 M Equity in earnings -732 K-780 K-479 K-747 K-655 K-406 K-424 K -2.23 M Taxes -17.27 M6.3 M7.67 M7.8 M2.93 M8.07 M6.25 M 25.05 M Non-controlling/minority interest 873 K1.23 M1.94 M1.27 M597 K1.73 M1.88 M 5.48 M After tax other income/expense 921 K-692 K-385 K-658 K-464 K-1.45 M-522 K -3.09 M Net income before discontinued operations 36.82 M17.25 M20.27 M21.69 M16.88 M22.36 M20.95 M 81.89 M Discontinued operations ——————— — Net income 36.82 M17.25 M20.27 M21.69 M16.88 M22.36 M20.95 M 81.89 M Dilution adjustment ——————— — Preferred dividends ——————— — Diluted net income available to common stockholders 36.82 M17.25 M20.27 M21.69 M16.88 M22.36 M20.95 M 81.89 M Basic earnings per share (Basic EPS) 1.460.680.810.860.670.890.84 3.26 Diluted earnings per share (Diluted EPS) 1.450.680.80.860.670.890.84 3.26 Average basic shares outstanding 25.24 M25.2 M25.16 M25.16 M25.19 M25.18 M25.05 M 100.58 M Diluted shares outstanding 25.4 M25.36 M25.32 M25.25 M25.3 M25.19 M25.05 M 100.79 M EBITDA 21.44 M———23.38 M—— — EBIT 20.14 M23.64 M28.32 M26.59 M21.88 M30.93 M27.25 M 106.64 M Cost of revenue 206.64 M201.94 M191.24 M190.02 M202.1 M204.57 M199.24 M 795.93 M Other cost of goods sold ——————— — Depreciation & amortization (cash flow) 1.3 M———1.5 M—— —