Financhill
Buy
66

DENN Quote, Financials, Valuation and Earnings

Last price:
$6.18
Seasonality move :
27.84%
Day range:
$6.17 - $6.20
52-week range:
$2.85 - $7.66
Dividend yield:
0%
P/E ratio:
31.58x
P/S ratio:
0.71x
P/B ratio:
--
Volume:
4M
Avg. volume:
3.3M
1-year change:
-1.44%
Market cap:
$318.3M
Revenue:
$452.3M
EPS (TTM):
$0.20
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $288.6M $398.2M $456.4M $463.9M $452.3M
Revenue Growth (YoY) -46.69% 37.97% 14.63% 1.64% -2.5%
 
Cost of Revenues $208.9M $271.2M $329.6M $324.4M $324.8M
Gross Profit $79.7M $127M $126.8M $139.5M $127.5M
Gross Profit Margin 27.61% 31.89% 27.78% 30.07% 28.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $55M $68.7M $67.2M $77.8M $80.2M
Other Inc / (Exp) $1.6M $61.1M $53.6M -$17.5M -$847K
Operating Expenses $71.2M $68.2M $67.2M $77.8M $80.2M
Operating Income $8.5M $58.8M $59.6M $61.7M $47.3M
 
Net Interest Expenses $17.2M $11M $12.5M $22.4M $23.4M
EBT. Incl. Unusual Items -$7.1M $104.1M $99.4M $26.9M $29.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2M $26M $24.7M $7M $7.7M
Net Income to Company -$5.1M $78.1M $74.7M $19.9M $21.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.1M $78.1M $74.7M $19.9M $21.6M
 
Basic EPS (Cont. Ops) -$0.08 $1.20 $1.23 $0.36 $0.41
Diluted EPS (Cont. Ops) -$0.08 $1.19 $1.23 $0.35 $0.41
Weighted Average Basic Share $60.8M $65.2M $60.8M $56M $52.5M
Weighted Average Diluted Share $60.8M $65.6M $60.9M $56.2M $52.6M
 
EBITDA $24.2M $74.2M $74.5M $76.1M $62.2M
EBIT $8M $58.8M $59.6M $61.7M $47.3M
 
Revenue (Reported) $288.6M $398.2M $456.4M $463.9M $452.3M
Operating Income (Reported) $8.5M $58.8M $59.6M $61.7M $47.3M
Operating Income (Adjusted) $8M $58.8M $59.6M $61.7M $47.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $103.8M $117.5M $114.2M $111.8M $113.2M
Revenue Growth (YoY) 44.88% 13.16% -2.79% -2.12% 1.33%
 
Cost of Revenues $69.9M $86.9M $79.3M $79.4M $81.4M
Gross Profit $33.9M $30.5M $34.9M $32.3M $31.8M
Gross Profit Margin 32.69% 25.98% 30.54% 28.92% 28.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.5M $16.6M $18.2M $19.8M $22.6M
Other Inc / (Exp) $2.6M $12.3M -$2.8M -$115K --
Operating Expenses $16.5M $16.6M $18.2M $19.8M $22.6M
Operating Income $17.4M $13.9M $16.6M $12.5M $9.3M
 
Net Interest Expenses $2.7M $3.6M $5.8M $6M $5.3M
EBT. Incl. Unusual Items $16.3M $22.6M $9.6M $8M $1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1M $5.5M $1.7M $1.5M $1.3M
Net Income to Company $12.3M $17.1M $7.9M $6.5M $632K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.3M $17.1M $7.9M $6.5M $632K
 
Basic EPS (Cont. Ops) $0.19 $0.29 $0.14 $0.13 $0.01
Diluted EPS (Cont. Ops) $0.19 $0.29 $0.14 $0.12 $0.01
Weighted Average Basic Share $65.4M $59M $55.9M $52.1M $52.1M
Weighted Average Diluted Share $65.8M $59M $56.1M $52.2M $52.2M
 
EBITDA $21.3M $17.8M $20.2M $16.1M $13.7M
EBIT $17.4M $13.9M $16.6M $12.5M $9.3M
 
Revenue (Reported) $103.8M $117.5M $114.2M $111.8M $113.2M
Operating Income (Reported) $17.4M $13.9M $16.6M $12.5M $9.3M
Operating Income (Adjusted) $17.4M $13.9M $16.6M $12.5M $9.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $370.6M $443.2M $469.4M $453M $457.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $259.1M $316.8M $328.7M $325.2M $331.4M
Gross Profit $111.5M $126.4M $140.8M $127.8M $125.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $71.4M $67.9M $75.5M $80.8M $82.7M
Other Inc / (Exp) $24.1M $96.2M -$9.5M -$6.2M --
Operating Expenses $71.4M $67.4M $75.5M $80.8M $82.7M
Operating Income $40.1M $59M $65.3M $47M $43.1M
 
Net Interest Expenses $12.4M $9.7M $21.7M $23.9M $21.5M
EBT. Incl. Unusual Items $47.9M $141.8M $38.5M $23.6M $16.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.9M $36.4M $8.6M $5.9M $6.4M
Net Income to Company $37M $105.4M $29.8M $17.7M $10.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $37M $105.4M $29.8M $17.7M $10.2M
 
Basic EPS (Cont. Ops) $0.57 $1.68 $0.52 $0.34 $0.20
Diluted EPS (Cont. Ops) $0.57 $1.67 $0.52 $0.33 $0.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $55.4M $74.2M $79.9M $61.5M $59.9M
EBIT $40.1M $59M $65.3M $47M $43.1M
 
Revenue (Reported) $370.6M $443.2M $469.4M $453M $457.2M
Operating Income (Reported) $40.1M $59M $65.3M $47M $43.1M
Operating Income (Adjusted) $40.1M $59M $65.3M $47M $43.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $290.5M $335.6M $348.6M $337.7M $342.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $190.3M $243.5M $242.5M $243.3M $249.8M
Gross Profit $100.2M $92.1M $106.1M $94.4M $92.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $51M $50.2M $58.5M $61.5M $64M
Other Inc / (Exp) $15.8M $50.9M -$12.2M -$821K -$6.3M
Operating Expenses $58.6M $50.2M $58.5M $61.5M $64M
Operating Income $41.7M $41.9M $47.6M $32.9M $28.7M
 
Net Interest Expenses $10.8M $7.7M $17M $18.2M $16M
EBT. Incl. Unusual Items $45.6M $83.3M $22.3M $19M $6.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11M $21.4M $5.3M $4.2M $2.9M
Net Income to Company $34.6M $61.9M $17M $14.8M $3.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.6M $61.9M $17M $14.8M $3.4M
 
Basic EPS (Cont. Ops) $0.54 $1.00 $0.30 $0.28 $0.07
Diluted EPS (Cont. Ops) $0.53 $1.00 $0.30 $0.28 $0.07
Weighted Average Basic Share $196M $184.7M $170.3M $157.9M $156.4M
Weighted Average Diluted Share $196.9M $185.1M $171M $158.2M $156.7M
 
EBITDA $64.8M $53M $58.4M $43.8M $41.6M
EBIT $53.5M $41.9M $47.6M $32.9M $28.7M
 
Revenue (Reported) $290.5M $335.6M $348.6M $337.7M $342.5M
Operating Income (Reported) $41.7M $41.9M $47.6M $32.9M $28.7M
Operating Income (Adjusted) $53.5M $41.9M $47.6M $32.9M $28.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.9M $33.2M $5.3M $6.2M $2.8M
Short Term Investments $2.3M $2.6M $1.7M $1.3M $1.1M
Accounts Receivable, Net $15.5M $17.9M $23.1M $19.6M $20.5M
Inventory $1.2M $5.1M $5.5M $2.2M $1.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $18.8M $11.4M $12.5M $12.9M $10.6M
Total Current Assets $48.7M $69.2M $50.3M $44.1M $40M
 
Property Plant And Equipment $235.5M $227.6M $227M $216.4M $242.4M
Long-Term Investments -- $293K $12.7M $15.7M $27.6M
Goodwill $36.9M $36.9M $72.7M $65.9M $66.4M
Other Intangibles $51.6M $50.2M $95M $93.4M $91.7M
Other Long-Term Assets $32.7M $37.1M $50.9M $43.3M $54.8M
Total Assets $430.9M $494.1M $552.1M $512.5M $546.6M
 
Accounts Payable $12M $15.6M $19.9M $24.1M $20M
Accrued Expenses $26.1M $43.5M $34.1M $42.8M $40.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $18.7M $17.8M $17M $16.2M $16.8M
Other Current Liabilities $9.4M $9M $10.6M $7.7M $5.8M
Total Current Liabilities $77.2M $97.5M $93.7M $103.3M $95.6M
 
Long-Term Debt $210M $307M $394.5M $379.1M $391.4M
Capital Leases -- -- -- -- --
Total Liabilities $561.4M $559.3M $589.2M $575.2M $580.6M
 
Common Stock $640K $642K $650K $529K $513K
Other Common Equity Adj -$60.4M -$54.5M -$42.7M -$41.7M -$32M
Common Equity -$130.4M -$65.3M -$37.1M -$62.7M -$34M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$130.4M -$65.3M -$37.1M -$62.7M -$34M
 
Total Liabilities and Equity $430.9M $494.1M $552.1M $512.5M $546.6M
Cash and Short Terms $6.2M $33.2M $5.3M $6.2M $2.8M
Total Debt $210M $309M $396.1M $380.5M $392.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $12.3M $6.1M $2.3M $4.4M $2.2M
Short Term Investments $2.1M $1.8M $1.3M $2.9M --
Accounts Receivable, Net $15.7M $22.8M $15.5M $14.9M $14.6M
Inventory $1.2M $9M $2.4M $1.8M $2.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $14.6M $9.7M $11.8M $10.6M --
Total Current Assets $46.6M $50.4M $35M $33.9M $33.6M
 
Property Plant And Equipment $222.9M $233.1M $216.7M $229.1M $264.7M
Long-Term Investments $342K $6K $33M $10.9M $18.5M
Goodwill $36.9M $72.7M $72.1M $66.4M --
Other Intangibles $50.6M $95.5M $93.8M $92.1M --
Other Long-Term Assets $32.9M $43.5M $60.4M $39M --
Total Assets $411M $497.7M $479.8M $461.6M $502.9M
 
Accounts Payable $15.2M $12.2M $15.6M $14.7M $23.8M
Accrued Expenses $31.3M $36.6M $33.4M $34.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $17.9M $17.7M $16.3M $16.5M --
Other Current Liabilities $14.4M $14.2M $13.8M $10M --
Total Current Liabilities $90.1M $92.7M $90.9M $87.7M $95M
 
Long-Term Debt $312.2M $404M $374.2M $387.9M $399.9M
Capital Leases -- -- -- -- --
Total Liabilities $500.7M $542.3M $515.6M $516.1M $535.6M
 
Common Stock $642K $650K $657K $533K $519K
Other Common Equity Adj -$56.3M -$43.3M -$27.8M -$43.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$89.6M -$44.6M -$35.8M -$54.5M -$32.7M
 
Total Liabilities and Equity $411M $497.7M $479.8M $461.6M $502.9M
Cash and Short Terms $12.3M $6.1M $2.3M $4.4M $2.2M
Total Debt $330.2M $405.8M $375.6M $389.4M $401.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.1M $78.1M $74.7M $19.9M $21.6M
Depreciation & Amoritzation $16.2M $15.4M $14.9M $14.4M $14.9M
Stock-Based Compensation $7.9M $13.6M $11.4M $8.9M $10.7M
Change in Accounts Receivable $6.4M $1.4M -$5.9M $3.9M -$3.3M
Change in Inventories $101K -$3.9M -$460K $3.4M $428K
Cash From Operations -$3.1M $76.2M $39.5M $72.1M $29.5M
 
Capital Expenditures $7M $7.4M $11.8M $10M $28.6M
Cash Acquisitions -- -- $82.5M -- --
Cash From Investing $4.7M $29M -$86.6M -$7.6M -$26.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $140.5M $185M $175.3M $148.3M $115.2M
Long-Term Debt Repaid -$172.1M -$227.1M -$85.8M -$156.1M -$110.8M
Repurchase of Common Stock -$36M $30M $65M $52.1M $11.7M
Other Financing Activities -$6.1M -$3.4M -$4.8M -$3M -$1.9M
Cash From Financing -$994K -$78.5M $20M -$63.2M -$6M
 
Beginning Cash (CF) $3.4M $30.6M $3.5M $4.9M $1.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $520K $26.7M -$27.1M $1.4M -$3.2M
Ending Cash (CF) $3.9M $57.4M -$23.6M $6.3M -$1.5M
 
Levered Free Cash Flow -$10.1M $68.8M $27.6M $62.1M $918K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $12.3M $17.1M $7.9M $6.5M $632K
Depreciation & Amoritzation $3.8M $3.9M $3.6M $3.6M $4.4M
Stock-Based Compensation $3.4M $1.9M $2.9M $3M $3.2M
Change in Accounts Receivable $3.4M -$1.4M $1.5M $2.6M $2.8M
Change in Inventories $49K $3.3M $180K $61K $7K
Cash From Operations $19.9M $15.3M $15.1M $6.6M $16M
 
Capital Expenditures $2.2M $4.4M $2.2M $7.8M $9.3M
Cash Acquisitions -- -- -- -- $23K
Cash From Investing -$1.9M -$77.3M -$1.9M -$7.3M -$7.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $171.5M $111M $35.1M $21.9M --
Long-Term Debt Repaid -$185.2M -$32M -$34.4M -$18.7M --
Repurchase of Common Stock $6.2M $11.2M $15.7M $1.9M --
Other Financing Activities -$1.8M $1K -$8K -$9K --
Cash From Financing -$18.6M $64.9M -$13.4M $1M -$7.3M
 
Beginning Cash (CF) $10.2M $4.3M $1M $1.5M $2.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$679K $3M -$108K $300K $1.1M
Ending Cash (CF) $9.5M $7.3M $914K $1.8M $3.3M
 
Levered Free Cash Flow $17.6M $11M $12.9M -$1.2M $6.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $37M $105.4M $29.8M $17.7M $10.2M
Depreciation & Amoritzation $15.3M $15.1M $14.7M $14.4M $16.8M
Stock-Based Compensation $16.2M $12.9M $10.4M $8.8M $11.3M
Change in Accounts Receivable $3.1M -$7.6M $7.1M -$212K $649K
Change in Inventories -$213K -$7.7M $6.6M $519K -$199K
Cash From Operations $71.7M $37.9M $65.3M $42.3M $38.9M
 
Capital Expenditures $6.8M $12.2M $7.2M $22.2M $36.5M
Cash Acquisitions -- -- $82.5M -- $4.1M
Cash From Investing $464K -$52M -$5.6M -$22.2M -$34.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $181M $160.3M $119.3M $139.9M --
Long-Term Debt Repaid -$245.7M -$62.7M -$139.6M -$128.5M --
Repurchase of Common Stock $6.2M $81.2M $42.9M $27.9M $2.1M
Other Financing Activities -$5.2M -$5M -$3M -$1.9M --
Cash From Financing -$73.2M $8.3M -$62.9M -$19.7M -$4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1M -$5.9M -$3.3M $444K $758K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $64.9M $25.7M $58.1M $20.1M $2.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $34.6M $61.9M $17M $14.8M $3.4M
Depreciation & Amoritzation $11.4M $11.1M $10.9M $10.9M $12.9M
Stock-Based Compensation $10.2M $9.5M $8.5M $8.4M $9M
Change in Accounts Receivable $4.2M -$4.8M $8.2M $4.1M $8.1M
Change in Inventories -$49K -$3.9M $3.2M $341K -$286K
Cash From Operations $63.2M $25M $50.8M $20.9M $30.3M
 
Capital Expenditures $5.3M $10.1M $5.5M $17.7M $25.6M
Cash Acquisitions $1.6M -- -- -- $4.1M
Cash From Investing -$2.9M -$84M -$3M -$17.6M -$25.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $181M $156.3M $100.3M $91.9M $62.1M
Long-Term Debt Repaid -$225.7M -$61.3M -$115.1M -$87.5M -$55.4M
Repurchase of Common Stock $6.2M $57.5M $35.4M $11.3M $1.7M
Other Financing Activities -$3.2M -$4.8M -$3M -$1.9M -$1M
Cash From Financing -$54M $32.7M -$50.2M -$6.8M -$4.7M
 
Beginning Cash (CF) $28.6M $11.8M $11M $3.8M $4.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.3M -$26.3M -$2.5M -$3.4M $526K
Ending Cash (CF) $34.9M -$14.5M $8.5M $369K $5M
 
Levered Free Cash Flow $57.9M $14.8M $45.3M $3.2M $4.7M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 18.9% over the past day.

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

Show me the best stock