Financhill
Buy
60

DBX Quote, Financials, Valuation and Earnings

Last price:
$29.47
Seasonality move :
10.2%
Day range:
$29.32 - $30.40
52-week range:
$20.68 - $33.33
Dividend yield:
0%
P/E ratio:
19.25x
P/S ratio:
3.62x
P/B ratio:
--
Volume:
5M
Avg. volume:
3.9M
1-year change:
27.31%
Market cap:
$8.5B
Revenue:
$2.5B
EPS (TTM):
$1.53
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.9B $2.2B $2.3B $2.5B $2.5B
Revenue Growth (YoY) 15.21% 12.75% 7.74% 7.6% 1.86%
 
Cost of Revenues $414.6M $444.2M $444.2M $478.5M $445.1M
Gross Profit $1.5B $1.7B $1.9B $2B $2.1B
Gross Profit Margin 78.34% 79.42% 80.89% 80.87% 82.53%
 
R&D Expenses $727.5M $755.9M $891.9M $936.5M $914.9M
Selling, General & Admin $650.6M $652.1M $632.3M $703.1M $701.9M
Other Inc / (Exp) -$373.1M -$1.2M -$167.1M $151.5M $9.6M
Operating Expenses $1.4B $1.4B $1.5B $1.6B $1.6B
Operating Income $121.2M $305.7M $356.5M $383.5M $486.3M
 
Net Interest Expenses -- $5.2M -- -- --
EBT. Incl. Unusual Items -$250.2M $299.3M $192.7M $554.4M $509.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.1M -$36.5M -$360.5M $100.8M $57.5M
Net Income to Company -$256.3M $335.8M $553.2M $453.6M $452.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$256.3M $335.8M $553.2M $453.6M $452.3M
 
Basic EPS (Cont. Ops) -$0.62 $0.87 $1.53 $1.33 $1.42
Diluted EPS (Cont. Ops) -$0.62 $0.85 $1.52 $1.31 $1.40
Weighted Average Basic Share $414.3M $388M $361.2M $341.2M $318.2M
Weighted Average Diluted Share $414.3M $395.8M $363.3M $345.6M $323.4M
 
EBITDA $280.5M $457.1M $513.6M $553.5M $623.6M
EBIT $121.2M $305.7M $356.5M $383.5M $486.3M
 
Revenue (Reported) $1.9B $2.2B $2.3B $2.5B $2.5B
Operating Income (Reported) $121.2M $305.7M $356.5M $383.5M $486.3M
Operating Income (Adjusted) $121.2M $305.7M $356.5M $383.5M $486.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $511.6M $562.4M $611.1M $631.3M $624.7M
Revenue Growth (YoY) 12.44% 9.93% 8.66% 3.31% -1.05%
 
Cost of Revenues $109.3M $112.9M $116.8M $105.8M $116.7M
Gross Profit $402.3M $449.5M $494.3M $525.5M $508M
Gross Profit Margin 78.64% 79.93% 80.89% 83.24% 81.32%
 
R&D Expenses $181.2M $210.8M $235.2M $219.1M $178.4M
Selling, General & Admin $161.3M $149.2M $175M $162.9M $145.8M
Other Inc / (Exp) -$12.2M $5.7M -$400K $300K $300K
Operating Expenses $342.5M $360M $410.2M $382M $324.2M
Operating Income $59.8M $89.5M $84.1M $143.5M $183.8M
 
Net Interest Expenses $1.2M $1.4M -- -- $14.6M
EBT. Incl. Unusual Items $46.4M $93.8M $87.6M $151.1M $169.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.2M $14.1M $18.6M $18.8M $19.2M
Net Income to Company $47.6M $79.7M $69M $132.3M $150.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $47.6M $79.7M $69M $132.3M $150.3M
 
Basic EPS (Cont. Ops) $0.12 $0.22 $0.20 $0.40 $0.52
Diluted EPS (Cont. Ops) $0.12 $0.21 $0.20 $0.39 $0.51
Weighted Average Basic Share $398.1M $370.7M $347.1M $334.8M $290.3M
Weighted Average Diluted Share $405.4M $372.9M $348.8M $340.7M $295.7M
 
EBITDA $94.5M $128.9M $126.6M $174.9M $221.9M
EBIT $59.8M $89.5M $84.1M $143.5M $183.8M
 
Revenue (Reported) $511.6M $562.4M $611.1M $631.3M $624.7M
Operating Income (Reported) $59.8M $89.5M $84.1M $143.5M $183.8M
Operating Income (Adjusted) $59.8M $89.5M $84.1M $143.5M $183.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2B $2.2B $2.4B $2.5B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $420.8M $447.8M $448.1M $467.5M $456M
Gross Profit $1.5B $1.8B $1.9B $2.1B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $726.9M $785.5M $916.3M $920.4M $874.2M
Selling, General & Admin $668.6M $640M $658.1M $691M $684.8M
Other Inc / (Exp) -$395.9M $16.7M -$173.2M $152.2M $9.6M
Operating Expenses $1.4B $1.4B $1.6B $1.6B $1.6B
Operating Income $154.2M $335.4M $351.1M $442.9M $526.6M
 
Net Interest Expenses $1.9M $5.4M -- -- $8M
EBT. Incl. Unusual Items -$243.6M $346.7M $186.5M $617.9M $528.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.4M -$21.2M -$356M $101M $57.9M
Net Income to Company -$248M $367.9M $542.5M $516.9M $470.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$248M $367.9M $542.5M $516.9M $470.3M
 
Basic EPS (Cont. Ops) -$0.60 $0.98 $1.53 $1.54 $1.54
Diluted EPS (Cont. Ops) -$0.60 $0.94 $1.53 $1.51 $1.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $308.7M $491.5M $511.3M $601.8M $670.6M
EBIT $154.2M $335.4M $351.1M $442.9M $526.6M
 
Revenue (Reported) $2B $2.2B $2.4B $2.5B $2.5B
Operating Income (Reported) $154.2M $335.4M $351.1M $442.9M $526.6M
Operating Income (Adjusted) $154.2M $335.4M $351.1M $442.9M $526.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $511.6M $562.4M $611.1M $631.3M $624.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $109.3M $112.9M $116.8M $105.8M $116.7M
Gross Profit $402.3M $449.5M $494.3M $525.5M $508M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $181.2M $210.8M $235.2M $219.1M $178.4M
Selling, General & Admin $161.3M $149.2M $175M $162.9M $145.8M
Other Inc / (Exp) -$12.2M $5.7M -$400K $300K $300K
Operating Expenses $342.5M $360M $410.2M $382M $324.2M
Operating Income $59.8M $89.5M $84.1M $143.5M $183.8M
 
Net Interest Expenses $1.2M $1.4M -- -- $14.6M
EBT. Incl. Unusual Items $46.4M $93.8M $87.6M $151.1M $169.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.2M $14.1M $18.6M $18.8M $19.2M
Net Income to Company $47.6M $79.7M $69M $132.3M $150.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $47.6M $79.7M $69M $132.3M $150.3M
 
Basic EPS (Cont. Ops) $0.12 $0.22 $0.20 $0.40 $0.52
Diluted EPS (Cont. Ops) $0.12 $0.21 $0.20 $0.39 $0.51
Weighted Average Basic Share $398.1M $370.7M $347.1M $334.8M $290.3M
Weighted Average Diluted Share $405.4M $372.9M $348.8M $340.7M $295.7M
 
EBITDA $94.5M $128.9M $126.6M $174.9M $221.9M
EBIT $59.8M $89.5M $84.1M $143.5M $183.8M
 
Revenue (Reported) $511.6M $562.4M $611.1M $631.3M $624.7M
Operating Income (Reported) $59.8M $89.5M $84.1M $143.5M $183.8M
Operating Income (Adjusted) $59.8M $89.5M $84.1M $143.5M $183.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $314.9M $533M $232.8M $614.9M $1.3B
Short Term Investments $806.4M $1.2B $1.1B $741.1M $265.9M
Accounts Receivable, Net $43.4M $49.6M $53.8M $68.7M $70.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $62.8M $82.1M $92.6M $91.9M $73.8M
Total Current Assets $1.2B $1.8B $1.5B $1.5B $1.7B
 
Property Plant And Equipment $809.2M $735.9M $569M $493M $517.7M
Long-Term Investments -- -- -- -- --
Goodwill $236.9M $356.6M $403.3M $402.2M $442.8M
Other Intangibles $33.5M $53.6M $88.3M $58.1M $54.9M
Other Long-Term Assets $80.1M $54.2M $61M $53.2M $104.7M
Total Assets $2.4B $3.1B $3.1B $3B $3.3B
 
Accounts Payable $18.7M $25.7M $38.6M $38.5M $36.5M
Accrued Expenses $70.8M $63.4M $63.5M $93.9M $84M
Current Portion Of Long-Term Debt -- -- -- -- $10M
Current Portion Of Capital Lease Obligations $188.3M $198.7M $183.7M $173.6M $188.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.2B $1.2B $1.2B $1.2B
 
Long-Term Debt -- $1.4B $1.4B $1.4B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $3.4B $3.4B $3.1B $4.1B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $10.9M -$2.6M -$48.9M -$21.5M -$10.1M
Common Equity $333.8M -$293.9M -$309.4M -$165.8M -$752.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $333.8M -$293.9M -$309.4M -$165.8M -$752.4M
 
Total Liabilities and Equity $2.4B $3.1B $3.1B $3B $3.3B
Cash and Short Terms $1.1B $1.7B $1.3B $1.4B $1.6B
Total Debt -- $1.4B $1.4B $1.4B $2.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $845.5M $445.5M $332.7M $548.9M $942.2M
Short Term Investments $1.1B $1.1B $920.4M $627M $237.8M
Accounts Receivable, Net $50.5M $44.6M $57.6M $66.7M $71.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $67.1M $82.7M $89M $96.6M $83.2M
Total Current Assets $2B $1.6B $1.4B $1.3B $1.3B
 
Property Plant And Equipment $786.7M $736.4M $555.4M $492.6M $546M
Long-Term Investments -- -- -- -- --
Goodwill $346M $355.9M $402.5M $401.8M $442.6M
Other Intangibles $53M $50M $80.8M $51.6M $48.8M
Other Long-Term Assets $87.6M $86.8M $59.9M $51.7M $119.9M
Total Assets $3.3B $2.9B $3B $2.8B $3B
 
Accounts Payable $27.7M $24.4M $38.6M $32M $33.6M
Accrued Expenses $78.3M $69.7M $90.1M $100.1M $148.5M
Current Portion Of Long-Term Debt -- -- -- -- $703.8M
Current Portion Of Capital Lease Obligations $192.9M $201.5M $179M $190.1M $171.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.1B $1.2B $1.2B $1.8B
 
Long-Term Debt $1.4B $1.4B $1.4B $1.4B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $3.3B $3.4B $3.1B $4B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $4.6M -$28.1M -$39.3M -$20.4M -$7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$83M -$463.3M -$365.2M -$277.2M -$1.1B
 
Total Liabilities and Equity $3.3B $2.9B $3B $2.8B $3B
Cash and Short Terms $1.9B $1.5B $1.3B $1.2B $1.2B
Total Debt $1.4B $1.4B $1.4B $1.4B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$256.3M $335.8M $553.2M $453.6M $452.3M
Depreciation & Amoritzation $159.3M $151.4M $157.1M $170M $137.3M
Stock-Based Compensation $261.5M $287.1M $330.7M $338M $346.5M
Change in Accounts Receivable -$5.5M -$6.2M -$5.5M -$14.5M -$2.4M
Change in Inventories -- -- -- -- --
Cash From Operations $570.8M $729.8M $797.3M $783.7M $894.1M
 
Capital Expenditures $80.3M $28.9M $34.9M $24.6M $22.7M
Cash Acquisitions -- -$140M -$64.8M -- -$57.8M
Cash From Investing -$233.6M -$524.8M -$48.5M $395.2M $443.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.4B -- -- $1B
Long-Term Debt Repaid -$89.5M -$375.7M -$127.5M -$126.6M -$129.4M
Repurchase of Common Stock -$397.5M -$1.1B -$795.4M -$539.9M -$1.2B
Other Financing Activities -$93M -$148.5M -$119.4M -$135.2M -$216.5M
Cash From Financing -$577.7M $16.2M -$1B -$799.2M -$586.6M
 
Beginning Cash (CF) $551.3M $314.9M $533M $232.8M $614.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$240.5M $221.2M -$293M $379.7M $751.3M
Ending Cash (CF) $314.9M $533M $232.8M $614.9M $1.4B
 
Levered Free Cash Flow $490.5M $700.9M $762.4M $759.1M $871.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $47.6M $79.7M $69M $132.3M $150.3M
Depreciation & Amoritzation $34.7M $39.4M $42.5M $31.4M $38.1M
Stock-Based Compensation $67.9M $72.3M $76M $78M $67.1M
Change in Accounts Receivable -$7.1M $4.8M -$3.8M $1.6M -$800K
Change in Inventories -- -- -- -- --
Cash From Operations $115.7M $141.4M $139.9M $175.5M $153.8M
 
Capital Expenditures $6.9M $10.7M $1.9M $9.2M $500K
Cash Acquisitions -$125.4M -- -- -- --
Cash From Investing -$398.8M $101M $200.8M $113.7M $35.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B -- -- -- --
Long-Term Debt Repaid -$289.9M -$32.4M -$32M -$32.1M -$36.3M
Repurchase of Common Stock -$431.9M -$259.9M -$175.4M -$279.4M -$499.1M
Other Financing Activities -$58.5M -$36.7M -$34.1M -$41.3M -$43.1M
Cash From Financing $814.6M -$328.8M -$241.3M -$352.7M -$578.5M
 
Beginning Cash (CF) $314.9M $533M $232.8M $614.9M $1.4B
Foreign Exchange Rate Adjustment -$900K -$1.1M $500K -$2.5M $3.3M
Additions / Reductions $531.5M -$86.4M $99.4M -$63.5M -$388.9M
Ending Cash (CF) $845.5M $445.5M $332.7M $548.9M $974.9M
 
Levered Free Cash Flow $108.8M $130.7M $138M $166.3M $153.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$248M $367.9M $542.5M $516.9M $470.3M
Depreciation & Amoritzation $154.5M $156.1M $160.2M $158.9M $144M
Stock-Based Compensation $289.6M $291.5M $334.4M $340M $335.6M
Change in Accounts Receivable -$11.4M $5.7M -$14.1M -$9.1M -$4.8M
Change in Inventories -- -- -- -- --
Cash From Operations $633.2M $755.5M $795.8M $819.3M $872.4M
 
Capital Expenditures $59.4M $32.7M $26.1M $31.9M $14M
Cash Acquisitions -$125.4M -$14.6M -$64.8M -- -$57.8M
Cash From Investing -$620.7M -$25M $51.3M $308.1M $365.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.4B -- -- -- --
Long-Term Debt Repaid -$357.7M -$118.2M -$127.1M -$126.7M -$133.6M
Repurchase of Common Stock -$765.4M -$886.5M -$710.9M -$643.9M -$1.5B
Other Financing Activities -$132.2M -$126.7M -$116.8M -$142.4M -$218.3M
Cash From Financing $341.2M -$1.1B -$954.3M -$910.6M -$812.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $353.7M -$396.7M -$107.2M $216.8M $425.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $573.8M $722.8M $769.7M $787.4M $858.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $47.6M $79.7M $69M $132.3M $150.3M
Depreciation & Amoritzation $34.7M $39.4M $42.5M $31.4M $38.1M
Stock-Based Compensation $67.9M $72.3M $76M $78M $67.1M
Change in Accounts Receivable -$7.1M $4.8M -$3.8M $1.6M -$800K
Change in Inventories -- -- -- -- --
Cash From Operations $115.7M $141.4M $139.9M $175.5M $153.8M
 
Capital Expenditures $6.9M $10.7M $1.9M $9.2M $500K
Cash Acquisitions -$125.4M -- -- -- --
Cash From Investing -$398.8M $101M $200.8M $113.7M $35.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B -- -- -- --
Long-Term Debt Repaid -$289.9M -$32.4M -$32M -$32.1M -$36.3M
Repurchase of Common Stock -$431.9M -$259.9M -$175.4M -$279.4M -$499.1M
Other Financing Activities -$58.5M -$36.7M -$34.1M -$41.3M -$43.1M
Cash From Financing $814.6M -$328.8M -$241.3M -$352.7M -$578.5M
 
Beginning Cash (CF) $314.9M $533M $232.8M $614.9M $1.4B
Foreign Exchange Rate Adjustment -$900K -$1.1M $500K -$2.5M $3.3M
Additions / Reductions $531.5M -$86.4M $99.4M -$63.5M -$388.9M
Ending Cash (CF) $845.5M $445.5M $332.7M $548.9M $974.9M
 
Levered Free Cash Flow $108.8M $130.7M $138M $166.3M $153.3M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock