vs
Side-by-side financial comparison of IDT CORP (IDT) and Dave & Buster's Entertainment, Inc. (PLAY). Click either name above to swap in a different company.
Dave & Buster's Entertainment, Inc. is the larger business by last-quarter revenue ($448.2M vs $322.8M, roughly 1.4× IDT CORP). IDT CORP runs the higher net margin — 6.9% vs -9.4%, a 16.3% gap on every dollar of revenue. On growth, IDT CORP posted the faster year-over-year revenue change (4.3% vs -1.1%). IDT CORP produced more free cash flow last quarter ($-16.0M vs $-20.6M). Over the past eight quarters, IDT CORP's revenue compounded faster (4.4% CAGR vs -13.5%).
IDT Corporation is a multinational provider of cloud communications, point of sale systems, unified communications, and financial services foreign exchange services for selected clients. It has units dedicated for businesses and consumers such as the Boss Revolution pre-paid phone cards, headquartered in Newark, New Jersey.
Dave & Buster's Entertainment, Inc. is an American restaurant and entertainment business headquartered in Dallas. Each Dave & Buster's location has a full-service restaurant, full bar, and a video arcade, the latter of which is known as the "Million Dollar Midway". As of February 2024, the company has 158 locations in the United States, as well as two in Puerto Rico and two in Canada.
IDT vs PLAY — Head-to-Head
Income Statement — Q1 FY2026 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $322.8M | $448.2M |
| Net Profit | $22.4M | $-42.1M |
| Gross Margin | 36.6% | 85.8% |
| Operating Margin | 9.6% | -3.6% |
| Net Margin | 6.9% | -9.4% |
| Revenue YoY | 4.3% | -1.1% |
| Net Profit YoY | 29.6% | -28.7% |
| EPS (diluted) | $0.89 | $-1.22 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $322.8M | $448.2M | ||
| Q3 25 | $316.6M | $557.4M | ||
| Q2 25 | $302.0M | $567.7M | ||
| Q1 25 | $303.3M | $534.5M | ||
| Q4 24 | $309.6M | $453.0M | ||
| Q3 24 | $308.8M | $557.1M | ||
| Q2 24 | $299.6M | $588.1M | ||
| Q1 24 | $296.1M | $599.0M |
| Q4 25 | $22.4M | $-42.1M | ||
| Q3 25 | $16.9M | $11.4M | ||
| Q2 25 | $21.7M | $21.7M | ||
| Q1 25 | $20.3M | $9.3M | ||
| Q4 24 | $17.2M | $-32.7M | ||
| Q3 24 | $36.8M | $40.3M | ||
| Q2 24 | $5.6M | $41.4M | ||
| Q1 24 | $14.4M | $36.1M |
| Q4 25 | 36.6% | 85.8% | ||
| Q3 25 | 36.2% | 86.3% | ||
| Q2 25 | 37.1% | 85.5% | ||
| Q1 25 | 37.0% | 85.5% | ||
| Q4 24 | 34.8% | 85.0% | ||
| Q3 24 | 33.1% | 85.3% | ||
| Q2 24 | 32.4% | 85.2% | ||
| Q1 24 | 32.7% | 84.1% |
| Q4 25 | 9.6% | -3.6% | ||
| Q3 25 | 6.9% | 9.5% | ||
| Q2 25 | 8.8% | 11.1% | ||
| Q1 25 | 9.3% | 8.3% | ||
| Q4 24 | 7.6% | 1.4% | ||
| Q3 24 | 6.5% | 15.2% | ||
| Q2 24 | 3.8% | 14.5% | ||
| Q1 24 | 5.4% | 14.9% |
| Q4 25 | 6.9% | -9.4% | ||
| Q3 25 | 5.3% | 2.0% | ||
| Q2 25 | 7.2% | 3.8% | ||
| Q1 25 | 6.7% | 1.7% | ||
| Q4 24 | 5.6% | -7.2% | ||
| Q3 24 | 11.9% | 7.2% | ||
| Q2 24 | 1.9% | 7.0% | ||
| Q1 24 | 4.9% | 6.0% |
| Q4 25 | $0.89 | $-1.22 | ||
| Q3 25 | $0.67 | $0.32 | ||
| Q2 25 | $0.86 | $0.62 | ||
| Q1 25 | $0.80 | $0.32 | ||
| Q4 24 | $0.68 | $-0.84 | ||
| Q3 24 | $1.45 | $0.99 | ||
| Q2 24 | $0.22 | $0.99 | ||
| Q1 24 | $0.57 | $0.95 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $189.3M | $13.6M |
| Total DebtLower is stronger | — | $1.6B |
| Stockholders' EquityBook value | $320.7M | $130.8M |
| Total Assets | $654.9M | $4.1B |
| Debt / EquityLower = less leverage | — | 12.17× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $189.3M | $13.6M | ||
| Q3 25 | $226.5M | $12.0M | ||
| Q2 25 | $199.9M | $11.9M | ||
| Q1 25 | $142.2M | $6.9M | ||
| Q4 24 | $148.0M | $8.6M | ||
| Q3 24 | $164.6M | $13.1M | ||
| Q2 24 | $139.8M | $32.1M | ||
| Q1 24 | $141.1M | $37.3M |
| Q4 25 | — | $1.6B | ||
| Q3 25 | — | $1.6B | ||
| Q2 25 | — | $1.6B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | — | $1.5B | ||
| Q3 24 | — | $1.3B | ||
| Q2 24 | — | $1.3B | ||
| Q1 24 | — | $1.3B |
| Q4 25 | $320.7M | $130.8M | ||
| Q3 25 | $305.1M | $166.2M | ||
| Q2 25 | $286.2M | $146.8M | ||
| Q1 25 | $271.6M | $145.8M | ||
| Q4 24 | $260.6M | $226.6M | ||
| Q3 24 | $246.2M | $284.4M | ||
| Q2 24 | $214.5M | $292.5M | ||
| Q1 24 | $211.8M | $251.2M |
| Q4 25 | $654.9M | $4.1B | ||
| Q3 25 | $626.2M | $4.1B | ||
| Q2 25 | $600.9M | $4.1B | ||
| Q1 25 | $575.7M | $4.0B | ||
| Q4 24 | $554.6M | $3.9B | ||
| Q3 24 | $550.1M | $3.8B | ||
| Q2 24 | $517.3M | $3.8B | ||
| Q1 24 | $521.8M | $3.8B |
| Q4 25 | — | 12.17× | ||
| Q3 25 | — | 9.57× | ||
| Q2 25 | — | 10.98× | ||
| Q1 25 | — | 10.45× | ||
| Q4 24 | — | 6.58× | ||
| Q3 24 | — | 4.72× | ||
| Q2 24 | — | 4.58× | ||
| Q1 24 | — | 5.33× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $-10.1M | $58.0M |
| Free Cash FlowOCF − Capex | $-16.0M | $-20.6M |
| FCF MarginFCF / Revenue | -4.9% | -4.6% |
| Capex IntensityCapex / Revenue | 1.8% | 17.5% |
| Cash ConversionOCF / Net Profit | -0.45× | — |
| TTM Free Cash FlowTrailing 4 quarters | $95.4M | $-195.6M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-10.1M | $58.0M | ||
| Q3 25 | $31.0M | $34.0M | ||
| Q2 25 | $75.7M | $95.8M | ||
| Q1 25 | $20.2M | $108.9M | ||
| Q4 24 | $164.0K | $-7.2M | ||
| Q3 24 | $25.4M | $101.8M | ||
| Q2 24 | $9.5M | $108.8M | ||
| Q1 24 | $28.4M | $97.2M |
| Q4 25 | $-16.0M | $-20.6M | ||
| Q3 25 | $25.7M | $-55.2M | ||
| Q2 25 | $70.3M | $-58.8M | ||
| Q1 25 | $15.3M | $-61.0M | ||
| Q4 24 | $-5.1M | $-138.4M | ||
| Q3 24 | $20.1M | $-14.3M | ||
| Q2 24 | $4.7M | $-4.2M | ||
| Q1 24 | $23.9M | $-25.4M |
| Q4 25 | -4.9% | -4.6% | ||
| Q3 25 | 8.1% | -9.9% | ||
| Q2 25 | 23.3% | -10.4% | ||
| Q1 25 | 5.1% | -11.4% | ||
| Q4 24 | -1.7% | -30.6% | ||
| Q3 24 | 6.5% | -2.6% | ||
| Q2 24 | 1.6% | -0.7% | ||
| Q1 24 | 8.1% | -4.2% |
| Q4 25 | 1.8% | 17.5% | ||
| Q3 25 | 1.7% | 16.0% | ||
| Q2 25 | 1.8% | 27.2% | ||
| Q1 25 | 1.6% | 31.8% | ||
| Q4 24 | 1.7% | 29.0% | ||
| Q3 24 | 1.7% | 20.8% | ||
| Q2 24 | 1.6% | 19.2% | ||
| Q1 24 | 1.5% | 20.5% |
| Q4 25 | -0.45× | — | ||
| Q3 25 | 1.84× | 2.98× | ||
| Q2 25 | 3.49× | 4.41× | ||
| Q1 25 | 0.99× | 11.71× | ||
| Q4 24 | 0.01× | — | ||
| Q3 24 | 0.69× | 2.53× | ||
| Q2 24 | 1.71× | 2.63× | ||
| Q1 24 | 1.97× | 2.69× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
IDT
| IDT Digital Payments | $104.4M | 32% |
| IDT Global | $60.2M | 19% |
| BOSS Revolution | $45.7M | 14% |
| National Retail Solutions | $39.3M | 12% |
| BOSS Revolution Money Transfer | $36.3M | 11% |
| Net2phone | $23.9M | 7% |
| Other | $8.0M | 2% |
PLAY
| Game Play Credit Usage | $273.1M | 61% |
| Food And Nonalcoholic Beverages | $115.1M | 26% |
| Alcoholic Beverage | $53.7M | 12% |
| Other Entertainment | $6.3M | 1% |
| Gift Card Revenue | $3.5M | 1% |
