Financhill
Sell
45

DALN Quote, Financials, Valuation and Earnings

Last price:
$5.25
Seasonality move :
-4.41%
Day range:
$5.66 - $5.85
52-week range:
$2.98 - $7.86
Dividend yield:
0%
P/E ratio:
190.67x
P/S ratio:
0.24x
P/B ratio:
4.49x
Volume:
23.7K
Avg. volume:
54.6K
1-year change:
48.57%
Market cap:
$30.6M
Revenue:
$125.4M
EPS (TTM):
$0.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $154.3M $154.4M $150.7M $139.7M $125.4M
Revenue Growth (YoY) -15.94% 0.05% -2.41% -7.27% -10.24%
 
Cost of Revenues $90.2M $90.9M $89.7M $76.8M $66.9M
Gross Profit $64.1M $63.5M $61M $62.9M $58.5M
Gross Profit Margin 41.56% 41.11% 40.48% 45.02% 46.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $71.8M $69.1M $67.1M $69.4M $63.9M
Other Inc / (Exp) $6.4M $7.1M -$401K $985K $2.1M
Operating Expenses $79M $73.1M $69.8M $70.9M $65.5M
Operating Income -$14.9M -$9.7M -$8.8M -$8M -$7.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$8.6M -$2.6M -$9.2M -$6.6M -$4.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7M -$2.2M $558K $464K -$5M
Net Income to Company -$6.9M -$467K -$9.8M -$7.1M $131K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.9M -$467K -$9.8M -$7.1M $131K
 
Basic EPS (Cont. Ops) -$1.28 -$0.09 -$1.83 -$1.33 $0.02
Diluted EPS (Cont. Ops) -$1.28 -$0.09 -$1.83 -$1.33 $0.02
Weighted Average Basic Share $5.4M $5.4M $5.4M $5.4M $5.4M
Weighted Average Diluted Share $5.4M $5.4M $5.4M $5.4M $5.4M
 
EBITDA -$7.6M -$5.6M -$6.1M -$6.5M -$5.5M
EBIT -$14.9M -$9.7M -$8.8M -$8M -$7.1M
 
Revenue (Reported) $154.3M $154.4M $150.7M $139.7M $125.4M
Operating Income (Reported) -$14.9M -$9.7M -$8.8M -$8M -$7.1M
Operating Income (Adjusted) -$14.9M -$9.7M -$8.8M -$8M -$7.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $40.8M $40.6M $39.1M $34M $31.1M
Revenue Growth (YoY) -12.83% -0.54% -3.64% -13.09% -8.52%
 
Cost of Revenues $23.2M $24.5M $22.9M $17.8M $17.4M
Gross Profit $17.6M $16.1M $16.2M $16.2M $13.7M
Gross Profit Margin 43.14% 39.68% 41.31% 47.65% 43.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.3M $15.9M $17.5M $18.3M $15M
Other Inc / (Exp) $1.6M $2.6M -$251K -$97K $281K
Operating Expenses $21M $16.8M $18M $18.6M $15.4M
Operating Income -$3.4M -$658K -$1.9M -$2.4M -$1.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.8M $2M -$2.1M -$2.1M -$1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$43K -$169K $8K $67K -$5.3M
Net Income to Company -$1.7M $2.1M -$2.1M -$2.2M $4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.7M $2.1M -$2.1M -$2.2M $4M
 
Basic EPS (Cont. Ops) -$0.32 $0.40 -$0.40 -$0.41 $0.74
Diluted EPS (Cont. Ops) -$0.32 $0.40 -$0.40 -$0.41 $0.74
Weighted Average Basic Share $5.4M $5.4M $5.4M $5.4M $5.4M
Weighted Average Diluted Share $5.4M $5.4M $5.4M $5.4M $5.4M
 
EBITDA -$1.7M $217K -$1.3M -$2M -$1.4M
EBIT -$3.4M -$658K -$1.9M -$2.4M -$1.8M
 
Revenue (Reported) $40.8M $40.6M $39.1M $34M $31.1M
Operating Income (Reported) -$3.4M -$658K -$1.9M -$2.4M -$1.8M
Operating Income (Adjusted) -$3.4M -$658K -$1.9M -$2.4M -$1.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $154.3M $154.4M $150.7M $139.7M $125.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $90.2M $90.9M $89.7M $76.8M $66.9M
Gross Profit $64.1M $63.5M $61M $62.9M $58.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $71.8M $69.1M $67.1M $69.4M $63.9M
Other Inc / (Exp) $6.4M $7.1M -$401K $816K $2M
Operating Expenses $79M $73.1M $69.8M $70.9M $65.5M
Operating Income -$14.9M -$9.7M -$8.8M -$8M -$7.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$8.6M -$2.6M -$9.2M -$6.6M -$4.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7M -$2.2M $558K $464K -$5M
Net Income to Company -$6.9M -$467K -$9.8M -$7.1M $131K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.9M -$467K -$9.8M -$7.1M $131K
 
Basic EPS (Cont. Ops) -$1.30 -$0.10 -$1.82 -$1.32 $0.03
Diluted EPS (Cont. Ops) -$1.30 -$0.10 -$1.82 -$1.32 $0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$7.6M -$5.6M -$6.1M -$6.5M -$5.5M
EBIT -$14.9M -$9.7M -$8.8M -$8M -$7.1M
 
Revenue (Reported) $154.3M $154.4M $150.7M $139.7M $125.4M
Operating Income (Reported) -$14.9M -$9.7M -$8.8M -$8M -$7.1M
Operating Income (Adjusted) -$14.9M -$9.7M -$8.8M -$8M -$7.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $154.4M $150.7M $139.7M $125.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $90.9M $89.7M $76.8M $66.9M --
Gross Profit $63.5M $61M $62.9M $58.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $69.1M $67.1M $69.4M $63.9M --
Other Inc / (Exp) $7.1M -$401K $816K $2M --
Operating Expenses $73.1M $69.8M $70.9M $65.5M --
Operating Income -$9.7M -$8.8M -$8M -$7.1M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$2.6M -$9.2M -$6.6M -$4.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.2M $558K $464K -$5M --
Net Income to Company -$467K -$9.8M -$7.1M $131K --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$467K -$9.8M -$7.1M $131K --
 
Basic EPS (Cont. Ops) -$0.10 -$1.82 -$1.32 $0.03 --
Diluted EPS (Cont. Ops) -$0.10 -$1.82 -$1.32 $0.03 --
Weighted Average Basic Share $21.4M $21.4M $21.4M $21.4M --
Weighted Average Diluted Share $21.4M $21.4M $21.4M $21.4M --
 
EBITDA -$5.6M -$6.1M -$6.5M -$5.5M --
EBIT -$9.7M -$8.8M -$8M -$7.1M --
 
Revenue (Reported) $154.4M $150.7M $139.7M $125.4M --
Operating Income (Reported) -$9.7M -$8.8M -$8M -$7.1M --
Operating Income (Adjusted) -$9.7M -$8.8M -$8M -$7.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $42M $32.4M $27.8M $11.7M $9.6M
Short Term Investments -- -- -- $10.8M --
Accounts Receivable, Net $16.6M $16M $14M $9.9M $10.7M
Inventory $2M $2.2M $2.7M $1.9M $1.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.8M $3.5M $3.4M $2.6M $2.9M
Total Current Assets $88.1M $76.5M $47.9M $36.9M $24.3M
 
Property Plant And Equipment $32.4M $26.5M $22.2M $23.2M $30.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $64K -- -- -- --
Other Long-Term Assets $2.6M $2.2M $1.8M $1.8M $1.8M
Total Assets $123.2M $105.5M $72.3M $62.2M $61.8M
 
Accounts Payable $7.8M $7.8M $5M $4M $4.8M
Accrued Expenses $5.1M $4.6M $4.1M $6.5M $7.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $31.5M $27.9M $22.8M $23.9M $25M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $76.8M $62.9M $59.9M $59.3M $55M
 
Common Stock $233K $58K $58K $58K $58K
Other Common Equity Adj -$32.5M -$32.4M -$41.4M -$40.2M -$36.5M
Common Equity $46.4M $42.6M $12.4M $3M $6.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $46.4M $42.6M $12.4M $3M $6.8M
 
Total Liabilities and Equity $123.2M $105.5M $72.3M $62.2M $61.8M
Cash and Short Terms $42M $32.4M $27.8M $22.5M $9.6M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $42M $32.4M $27.8M $11.7M $9.6M
Short Term Investments -- -- -- $10.8M --
Accounts Receivable, Net $16.6M $16M $14M $9.9M $10.7M
Inventory $2M $2.2M $2.7M $1.9M $1.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.8M $3.5M $3.4M $2.6M $2.9M
Total Current Assets $88.1M $76.5M $47.9M $36.9M $24.3M
 
Property Plant And Equipment $32.4M $26.5M $22.2M $23.2M $30.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $64K -- -- -- --
Other Long-Term Assets $2.6M $2.2M $1.8M $1.8M $1.8M
Total Assets $123.2M $105.5M $72.3M $62.2M $61.8M
 
Accounts Payable $7.8M $7.8M $5M $4M $4.8M
Accrued Expenses $5.1M $4.6M $4.1M $6.5M $7.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $31.5M $27.9M $22.8M $23.9M $25M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $76.8M $62.9M $59.9M $59.3M $55M
 
Common Stock $233K $58K $58K $58K $58K
Other Common Equity Adj -$32.5M -$32.4M -$41.4M -$40.2M -$36.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $46.4M $42.6M $12.4M $3M $6.8M
 
Total Liabilities and Equity $123.2M $105.5M $72.3M $62.2M $61.8M
Cash and Short Terms $42M $32.4M $27.8M $22.5M $9.6M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6.9M -$467K -$9.8M -$7.1M $131K
Depreciation & Amoritzation $7.3M $4.1M $2.7M $1.5M $1.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.1M $366K $1.7M $4.2M -$784K
Change in Inventories $881K $1.1M -$400K $1.5M $445K
Cash From Operations -$1.5M -$5.8M -$13.9M -$1.2M -$5.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $18K -$390K $20.8M -$11.5M $4.2M
 
Dividends Paid (Ex Special Dividend) -$5.1M -$3.4M -$11.5M -$3.4M -$856K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$1K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$5.1M -$3.4M -$11.5M -$3.4M -$856K
 
Beginning Cash (CF) $48.6M $42M $32.4M $27.8M $11.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.6M -$9.6M -$4.6M -$16.1M -$2.1M
Ending Cash (CF) $42M $32.4M $27.8M $11.7M $9.6M
 
Levered Free Cash Flow -$1.5M -$5.8M -$13.9M -$1.2M -$5.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.7M $2.1M -$2.1M -$2.2M $4M
Depreciation & Amoritzation $1.8M $875K $582K $402K $391K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.3M -$1.8M -$909K $439K $564K
Change in Inventories $3.6M $1.7M -$519K $1.5M $615K
Cash From Operations -$210K -$1.1M -$4.1M -$1.1M -$3.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$92K -$243K -$268K -$169K -$1.2M
 
Dividends Paid (Ex Special Dividend) -$857K -$857K -$856K -$856K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$857K -$857K -$856K -$856K --
 
Beginning Cash (CF) $43.2M $34.7M $33M $13.8M $14M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2M -$2.2M -$5.2M -$2.1M -$4.4M
Ending Cash (CF) $42M $32.4M $27.8M $11.7M $9.6M
 
Levered Free Cash Flow -$210K -$1.1M -$4.1M -$1.1M -$3.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6.9M -$467K -$9.8M -$7.1M $131K
Depreciation & Amoritzation $7.3M $4.1M $2.7M $1.5M $1.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.1M $366K $1.7M $4.2M -$784K
Change in Inventories $881K $1.1M -$400K $1.5M $445K
Cash From Operations -$1.5M -$5.8M -$13.9M -$1.2M -$5.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $18K -$390K $20.8M -$11.5M $4.2M
 
Dividends Paid (Ex Special Dividend) -$5.1M -$3.4M -$11.5M -$3.4M -$856K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$5.1M -$3.4M -$11.5M -$3.4M -$856K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.6M -$9.6M -$4.6M -$16.1M -$2.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.5M -$5.8M -$13.9M -$1.2M -$5.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$467K -$9.8M -$7.1M $131K --
Depreciation & Amoritzation $4.1M $2.7M $1.5M $1.6M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $366K $1.7M $4.2M -$784K --
Change in Inventories $1.1M -$400K $1.5M $445K --
Cash From Operations -$5.8M -$13.9M -$1.2M -$5.5M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$390K $20.8M -$11.5M $4.2M --
 
Dividends Paid (Ex Special Dividend) -$3.4M -$11.5M -$3.4M -$856K --
Special Dividend Paid -- $1.5M -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$1K -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.4M -$11.5M -$3.4M -$856K --
 
Beginning Cash (CF) $152.6M $122.9M $68.8M $50.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.6M -$4.6M -$16.1M -$2.1M --
Ending Cash (CF) $143M $118.3M $52.7M $48.1M --
 
Levered Free Cash Flow -$5.8M -$13.9M -$1.2M -$5.5M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock