Financhill
Buy
51

DDI Quote, Financials, Valuation and Earnings

Last price:
$8.32
Seasonality move :
6.98%
Day range:
$8.31 - $8.50
52-week range:
$8.09 - $11.41
Dividend yield:
0%
P/E ratio:
3.61x
P/S ratio:
1.19x
P/B ratio:
0.43x
Volume:
84.2K
Avg. volume:
77.3K
1-year change:
-21.51%
Market cap:
$412.3M
Revenue:
$341.4M
EPS (TTM):
$2.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $358.3M $362.7M $321M $308.6M $341.4M
Revenue Growth (YoY) 30.97% 1.21% -11.5% -3.87% 10.64%
 
Cost of Revenues $157.8M $144.3M $33.4M $28.3M $36.3M
Gross Profit $200.5M $218.4M $287.6M $280.3M $305.1M
Gross Profit Margin 55.96% 60.21% 89.59% 90.84% 89.36%
 
R&D Expenses $18.8M $18.5M $9.1M $11.1M $7.7M
Selling, General & Admin $92.9M $101.3M $180.1M $46.5M $41.8M
Other Inc / (Exp) -$3M $184K -$406.1M $1.1M $12.6M
Operating Expenses $111.7M $119.8M $189.4M $161.8M $168.4M
Operating Income $88.8M $98.6M $98.2M $118.5M $136.7M
 
Net Interest Expenses $10.8M $2M $2.1M $2M $2M
EBT. Incl. Unusual Items $75.3M $100.5M -$272.3M $131.2M $162.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.6M $22.5M -$63.6M $29.5M $38.5M
Net Income to Company $53.6M $78M -$208.6M $101.7M $124.2M
 
Minority Interest in Earnings -- -- -- $43K $334.6K
Net Income to Common Excl Extra Items $53.6M $78M -$208.6M $101.7M $124.2M
 
Basic EPS (Cont. Ops) $24.21 $1.69 -$4.21 $2.05 $2.50
Diluted EPS (Cont. Ops) $24.21 $1.69 -$4.21 $2.05 $2.50
Weighted Average Basic Share $44.3M $46.1M $49.6M $49.6M $49.6M
Weighted Average Diluted Share $44.3M $46.1M $49.6M $49.6M $49.6M
 
EBITDA $120.4M $116.5M $104.7M $122M $141.9M
EBIT $88.8M $98.6M $98.2M $118.5M $136.7M
 
Revenue (Reported) $358.3M $362.7M $321M $308.6M $341.4M
Operating Income (Reported) $88.8M $98.6M $98.2M $118.5M $136.7M
Operating Income (Adjusted) $88.8M $98.6M $98.2M $118.5M $136.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $87.1M $79M $72.9M $83.2M $95.9M
Revenue Growth (YoY) -5.54% -9.24% -7.75% 14.08% 15.27%
 
Cost of Revenues $9.7M $7.7M $14.2M $9.4M $9.4M
Gross Profit $77.4M $71.3M $58.7M $73.8M $86.5M
Gross Profit Margin 88.9% 90.27% 80.54% 88.69% 90.21%
 
R&D Expenses $2.1M $2.3M $2.5M $1.8M $1.2M
Selling, General & Admin $47.7M $44M $26.4M $8.4M $14M
Other Inc / (Exp) $2.7M -$55.4M $2.4M -$4.9M --
Operating Expenses $50.3M $46.8M $29M $39.1M $51.5M
Operating Income $27.1M $24.5M $29.7M $34.7M $35M
 
Net Interest Expenses $617.1K $506.8K $474.9K $435.8K $509.5K
EBT. Incl. Unusual Items $29M -$28.5M $34.7M $33.4M $41.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.3M -$12.8M $7.7M $9.2M $9.2M
Net Income to Company $24.2M -$24M $26.4M $23.5M $33.6M
 
Minority Interest in Earnings -- -- -- $100.8K $39.9K
Net Income to Common Excl Extra Items $23.7M -$15.7M $27M $24.2M $32M
 
Basic EPS (Cont. Ops) $0.48 -$0.32 $0.54 $0.49 $0.64
Diluted EPS (Cont. Ops) $0.48 -$0.32 $0.54 $0.49 $0.64
Weighted Average Basic Share $49.6M $49.6M $49.6M $49.6M $49.6M
Weighted Average Diluted Share $49.6M $49.6M $49.6M $49.6M $49.6M
 
EBITDA $30.2M $25.3M $31.9M $35.9M $37.5M
EBIT $27.1M $24.5M $29.7M $34.7M $35M
 
Revenue (Reported) $87.1M $79M $72.9M $83.2M $95.9M
Operating Income (Reported) $27.1M $24.5M $29.7M $34.7M $35M
Operating Income (Adjusted) $27.1M $24.5M $29.7M $34.7M $35M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $368M $331.5M $302.2M $342.4M $346.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $79M $59.4M $37.5M $35.2M $20.6M
Gross Profit $289M $272.2M $264.6M $307.2M $325.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.2M $10.8M $10.4M $9.5M $4.8M
Selling, General & Admin $176.9M $164.3M $121.1M $69.9M $116.6M
Other Inc / (Exp) $2.5M -$53.5M -$275.8M -$6.1M --
Operating Expenses $189.7M $176.5M $155.8M $169M $194.8M
Operating Income $99.3M $95.7M $108.8M $138.2M $131.1M
 
Net Interest Expenses $2.5M $2.1M $2M $2.2M $1.9M
EBT. Incl. Unusual Items $99.5M -$29.4M -$110.1M $148.8M $152.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22M -$11.6M -$22.2M $35.2M $38M
Net Income to Company $77.6M -$23.6M -$116.3M $112M $117.2M
 
Minority Interest in Earnings -- -- -- $283.5K $229.9K
Net Income to Common Excl Extra Items $77.4M -$17.8M -$87.9M $113.6M $114.4M
 
Basic EPS (Cont. Ops) $8.33 -$0.36 -$1.77 $2.29 $2.30
Diluted EPS (Cont. Ops) $1.69 -$0.36 -$1.77 $2.29 $2.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $124.8M $103.8M $113.2M $143.6M $137.1M
EBIT $99.3M $95.7M $108.8M $138.2M $131.1M
 
Revenue (Reported) $368M $331.5M $302.2M $342.4M $346.5M
Operating Income (Reported) $99.3M $95.7M $108.8M $138.2M $131.1M
Operating Income (Adjusted) $99.3M $95.7M $108.8M $138.2M $131.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $276.9M $245.1M $225.6M $259.5M $264.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $39.4M $27.3M $31.2M $27.9M $11.8M
Gross Profit $237.5M $217.8M $194.4M $231.5M $252.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.2M $6.9M $8.2M $6.5M $3.5M
Selling, General & Admin $152.6M $137.4M $77.9M $60.7M $107.5M
Other Inc / (Exp) $3.7M -$53.5M $5.3M -$1.8M --
Operating Expenses $160.5M $145.8M $111.7M $128.9M $155.5M
Operating Income $77M $72M $82.8M $102.6M $97.1M
 
Net Interest Expenses $1.9M $1.6M $1.5M $1.6M $1.4M
EBT. Incl. Unusual Items $78.8M -$52.8M $97.1M $114.8M $104.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.9M -$17.4M $21.1M $26.9M $26.5M
Net Income to Company $62.1M -$39.6M $74.6M $87.2M $78.9M
 
Minority Interest in Earnings -- -- -- $240.9K $137.2K
Net Income to Common Excl Extra Items $61.9M -$35.4M $76M $87.9M $78.2M
 
Basic EPS (Cont. Ops) $1.34 -$0.71 $1.53 $1.77 $1.58
Diluted EPS (Cont. Ops) $1.34 -$0.71 $1.53 $1.77 $1.58
Weighted Average Basic Share $138.1M $148.7M $148.7M $148.7M $148.7M
Weighted Average Diluted Share $138.1M $148.7M $148.7M $148.7M $148.7M
 
EBITDA $94.9M $77.9M $86.4M $106.7M $101.9M
EBIT $77M $72M $82.8M $102.6M $97.1M
 
Revenue (Reported) $276.9M $245.1M $225.6M $259.5M $264.4M
Operating Income (Reported) $77M $72M $82.8M $102.6M $97.1M
Operating Income (Adjusted) $77M $72M $82.8M $102.6M $97.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $63.2M $242M $285.9M $275M $414.2M
Short Term Investments -- -- $67.9M $67.8M $80M
Accounts Receivable, Net $24M $22.5M $21.2M $32.6M $30.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $4.4M $6.6M $3.4M
Other Current Assets $4M $6.8M $6.4M $8.6M $7.6M
Total Current Assets $90.5M $270.7M $314.1M $316.4M $452M
 
Property Plant And Equipment $10.4M $7.2M $4.1M $7.6M $5.3M
Long-Term Investments -- -- $1.4M $1.3M $415.9K
Goodwill $634M $634M $379.1M $396.7M $395.8M
Other Intangibles $71.4M $53.7M $35.1M $51.6M $47.7M
Other Long-Term Assets $71K $1.6M $1.5M $2.8M $746K
Total Assets $806.8M $969.6M $830.4M $841M $944.9M
 
Accounts Payable $16.6M $14.7M -- -- --
Accrued Expenses -- -- $13.8M $20.7M $15.6M
Current Portion Of Long-Term Debt -- -- -- $38.8M --
Current Portion Of Capital Lease Obligations $3M $3.1M $3.1M $3.2M $1.2M
Other Current Liabilities $717K $730K $95.3M $10.6M $4M
Total Current Liabilities $25.6M $20.8M $124.4M $68.3M $23M
 
Long-Term Debt $53.8M $46.9M $41.2M $4.4M $37.5M
Capital Leases -- -- -- -- --
Total Liabilities $107.4M $105.9M $166M $75.3M $69M
 
Common Stock $18.9M $21.2M $19.6M $19.2M $16.8M
Other Common Equity Adj -- -- -- -- -$10.6M
Common Equity $699.8M $863.7M $664.4M $765.6M $875.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $162.8K $106.6K
Total Equity $699.5M $863.7M $664.4M $765.8M $875.8M
 
Total Liabilities and Equity $806.9M $969.6M $830.4M $841M $944.9M
Cash and Short Terms $63.2M $242M $285.9M $275M $414.2M
Total Debt $53.8M $46.9M $44.2M $46.4M $38.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $223.2M $311.4M $271.4M $376M $438.9M
Short Term Investments -- -- $37.2M $80M --
Accounts Receivable, Net $20.3M $20M $28.8M $33.4M $34.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $11M $7.6M $6.3M $9.9M --
Total Current Assets $253M $338.9M $304.7M $420.1M $482.6M
 
Property Plant And Equipment $7.6M $4.6M $2.1M $4.9M $5.8M
Long-Term Investments -- $1.2M $1.2M $1.2M $10.4M
Goodwill $634M $634M $379.1M $396.9M --
Other Intangibles $55.8M $50M $35M $49.4M --
Other Long-Term Assets $72K $1.3M $1.3M $1.7M --
Total Assets $961.3M $1B $794.6M $925.5M $1.1B
 
Accounts Payable -- -- -- $13.4M $24.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $37.2M -- --
Current Portion Of Capital Lease Obligations $3M $3.1M $2M $917K --
Other Current Liabilities $2.7M $151.4M $1.2M $3.7M --
Total Current Liabilities $25.5M $173.1M $61.1M $20M $68.9M
 
Long-Term Debt $47.6M $37.1M $175.1K $42M $3.9M
Capital Leases -- -- -- -- --
Total Liabilities $102.3M $212.3M $62.4M $66.6M $100M
 
Common Stock $20.9M $17.3M $18.4M $18.9M $17.7M
Other Common Equity Adj -- -- $16M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $78.5K $250.8K
Total Equity $859M $828.1M $732.2M $858.9M $960.2M
 
Total Liabilities and Equity $961.3M $1B $794.6M $925.5M $1.1B
Cash and Short Terms $223.2M $311.4M $271.4M $376M $438.9M
Total Debt $50.7M $40.2M $39.2M $42.9M $40.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $53.6M $78M -$208.6M $101.7M $124.2M
Depreciation & Amoritzation $31.6M $17.9M $6.5M $3.5M $5.2M
Stock-Based Compensation -- -- -- -- $1.7M
Change in Accounts Receivable -$4.1M $1.6M $2.1M -$8.4M $1.8M
Change in Inventories -- -- -- -- --
Cash From Operations $99.9M $96M $59.7M $28.7M $149M
 
Capital Expenditures $223K $267.6K $269.7K $185.5K $884.8K
Cash Acquisitions $2M -- -- $27.8M --
Cash From Investing -$2.2M -$1.8M $19.9M -$31.2M -$15.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $311.1K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$76.3M -- -- -$3.3M -$1.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$76.3M $85.9M -$2.9M -$3.2M -$2M
 
Beginning Cash (CF) $63.2M $242M $217.8M $207.2M $334.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.8M $178.6M $76.4M -$6.6M $165.3M
Ending Cash (CF) $83.4M $419.1M $293.9M $199.6M $533.6M
 
Levered Free Cash Flow $99.6M $95.7M $59.4M $28.5M $148.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $24.2M -$24M $26.4M $23.5M $33.6M
Depreciation & Amoritzation $3.2M $44.2K $54K $788.2K $2.6M
Stock-Based Compensation -- -- -- -- $314.8K
Change in Accounts Receivable $13.2M $209.9K -$1.1M $807.6K $497.3K
Change in Inventories -- -- -- -- --
Cash From Operations $37.7M $22.2M $28.8M $30M $34.4M
 
Capital Expenditures $48.3K $65K $53.8K $265.1K $57K
Cash Acquisitions -- -- -- -- $61.9M
Cash From Investing -$72.6M $94.2M $21.8M -$10.1M -$62.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- $254.6K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$171K --
Cash From Financing $88M -- -- -$165.3K -$309.5K
 
Beginning Cash (CF) $135.9M $311.4M $233.1M $295.3M $348.1M
Foreign Exchange Rate Adjustment $203.6K $1.2M -$1.2M $2.2M -$204.5K
Additions / Reductions $53.3M $117.6M $49.4M $21.9M -$28.6M
Ending Cash (CF) $189.4M $430.1M $281.4M $319.4M $319.3M
 
Levered Free Cash Flow $37.6M $22.1M $28.8M $29.7M $34.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $77.6M -$23.6M -$116.3M $112M $117.2M
Depreciation & Amoritzation $25.5M $3.8M $149.5K $3M $7.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $13.5M -$2.9M -$7.6M -$5.4M $3.5M
Change in Inventories -- -- -- -- --
Cash From Operations $120.8M $82.9M -$30.5M $128.8M $145.1M
 
Capital Expenditures $155.1K $303.5K $273.9K $304.8K $786.2K
Cash Acquisitions -- -- -- $26.6M $61.9M
Cash From Investing -$70.5M $68.4M -$39.7M -$71.6M -$80.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- $254.6K $59.4K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $85M -$436.7K -- -$3.5M -$2.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $138.1M $146.1M -$76.3M $57.4M $58.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $120.7M $82.6M -$30.8M $128.5M $144.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $62.1M -$39.6M $74.6M $87.2M $78.9M
Depreciation & Amoritzation $17.8M $3.8M $157.2K $2.4M $4.8M
Stock-Based Compensation -- -- -- -- $892.1K
Change in Accounts Receivable $5.2M $703.1K -$6.8M -$931.6K $1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $84.8M $71.7M -$8.8M $99.4M $94.6M
 
Capital Expenditures $131.1K $167K $172K $281.1K $174.8K
Cash Acquisitions -- -- -- -- $61.9M
Cash From Investing -$70.5M -$296K $26.8M -$14.9M -$80.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- $254.6K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$207K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$320K --
Cash From Financing $86.4M -- -- -$314.5K -$852K
 
Beginning Cash (CF) $290.2M $678.2M $668.2M $776.9M $1.1B
Foreign Exchange Rate Adjustment $346.4K -$3M -$1.4M $88.5K -$107.5K
Additions / Reductions $101M $68.4M $16.5M $84.3M $13.6M
Ending Cash (CF) $391.5M $743.6M $683.3M $861.3M $1.1B
 
Levered Free Cash Flow $84.6M $71.5M -$9M $99.1M $94.4M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
56
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock