Financhill
Sell
41

DLO Quote, Financials, Valuation and Earnings

Last price:
$12.83
Seasonality move :
-24.28%
Day range:
$12.60 - $13.21
52-week range:
$7.61 - $16.78
Dividend yield:
0%
P/E ratio:
21.41x
P/S ratio:
3.81x
P/B ratio:
7.49x
Volume:
1M
Avg. volume:
1.2M
1-year change:
-0.93%
Market cap:
$3.8B
Revenue:
$746M
EPS (TTM):
--
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $104.1M $244.1M $418.9M $650.4M $746M
Revenue Growth (YoY) 88.36% 134.41% 71.61% 55.24% 14.7%
 
Cost of Revenues $41.4M $108.8M $205.3M $394.4M $466.4M
Gross Profit $62.7M $135.3M $213.6M $255.9M $279.5M
Gross Profit Margin 60.22% 55.43% 51% 39.35% 37.47%
 
R&D Expenses $2M $3.4M $6.3M $12.7M $25.6M
Selling, General & Admin $25M $46.6M $61.7M $87.7M $122.9M
Other Inc / (Exp) $855K -$383K -$6.6M $69.2M $31.5M
Operating Expenses $25.9M $47.6M $68.2M $92M $145.7M
Operating Income $36.8M $87.7M $145.5M $163.9M $133.9M
 
Net Interest Expenses $67K $544K $24.7M $88.8M $30.2M
EBT. Incl. Unusual Items $31.4M $85.5M $120.3M $178.5M $151M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M $7.6M $11.6M $29.4M $30.6M
Net Income to Company $31.4M $85.5M $120.3M $178.5M $151M
 
Minority Interest in Earnings $3K -$23K $14K $122K $53K
Net Income to Common Excl Extra Items $28.2M $77.9M $108.7M $149.1M $120.5M
 
Basic EPS (Cont. Ops) $0.10 $0.26 $0.37 $0.50 $0.42
Diluted EPS (Cont. Ops) $0.10 $0.26 $0.37 $0.50 $0.42
Weighted Average Basic Share $292.9M $295M $296M $296M $285.5M
Weighted Average Diluted Share $292.9M $295M $296M $296M $285.5M
 
EBITDA $37.8M $92.5M $153.6M $176.1M $151M
EBIT $36.8M $87.7M $145.5M $163.9M $133.9M
 
Revenue (Reported) $104.1M $244.1M $418.9M $650.4M $746M
Operating Income (Reported) $36.8M $87.7M $145.5M $163.9M $133.9M
Operating Income (Adjusted) $36.8M $87.7M $145.5M $163.9M $133.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $68.6M $111.9M $163.9M $185.8M $282.5M
Revenue Growth (YoY) 122.52% 62.96% 46.54% 13.33% 52.06%
 
Cost of Revenues $34.2M $58M $100.9M $107.6M $180.5M
Gross Profit $34.4M $53.9M $63.1M $78.2M $101.9M
Gross Profit Margin 50.18% 48.16% 38.48% 42.08% 36.09%
 
R&D Expenses $1.1M $1.7M $3.7M $6.9M $8.8M
Selling, General & Admin $12.1M $15M $21.8M $29.5M $36.4M
Other Inc / (Exp) $3K -$103K -$1.3M -$2M --
Operating Expenses $13.3M $16.6M $22.1M $36.5M $44M
Operating Income $21.2M $37.2M $40.9M $41.7M $58M
 
Net Interest Expenses $275K $9.3M $32.1M $17.4M $4M
EBT. Incl. Unusual Items $22.2M $34.6M $49.3M $29.1M $61.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $2.3M $8.9M $2.3M $9.4M
Net Income to Company -- -- $51.2M $25.8M $65.6M
 
Minority Interest in Earnings $6K -$124K $56K $29K -$35K
Net Income to Common Excl Extra Items $19.7M $32.3M $40.4M $26.8M $51.8M
 
Basic EPS (Cont. Ops) $0.07 $0.11 $0.14 $0.09 $0.18
Diluted EPS (Cont. Ops) $0.07 $0.10 $0.14 $0.09 $0.18
Weighted Average Basic Share $292.9M $295.9M $289.6M $296M $285.5M
Weighted Average Diluted Share $292.9M $313.2M $289.6M $296M $285.5M
 
EBITDA $22.6M $39.4M $44.2M $46.2M $64.8M
EBIT $21.2M $37.2M $40.9M $41.7M $58M
 
Revenue (Reported) $68.6M $111.9M $163.9M $185.8M $282.5M
Operating Income (Reported) $21.2M $37.2M $40.9M $41.7M $58M
Operating Income (Adjusted) $21.2M $37.2M $40.9M $41.7M $58M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $202.5M $376.8M $580.8M $729.5M $960.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $90.3M $185.9M $327.6M $450.3M $592.6M
Gross Profit $92.2M $190.9M $253.2M $279.2M $367.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3M $5.9M $10.2M $22.8M $29.8M
Selling, General & Admin $33.5M $53.4M $83.7M $115.4M $132.4M
Other Inc / (Exp) -$237K -$977K -$9.8M $67.1M --
Operating Expenses $40.4M $57.6M $93.2M $137.2M $158.1M
Operating Income $71.8M $133.2M $159.9M $142.1M $209.4M
 
Net Interest Expenses $738K $14.7M $46.2M $88M $37.3M
EBT. Incl. Unusual Items $59.8M $122.6M $165.9M $146.2M $204.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.5M $9.8M $25.9M $26.9M $33.9M
Net Income to Company -- $122.6M $165.9M $137.2M $205.6M
 
Minority Interest in Earnings $13K -$29K $163K -- $19K
Net Income to Common Excl Extra Items $65.9M $112.9M $140M $119.2M $171M
 
Basic EPS (Cont. Ops) $0.23 $0.38 $0.48 $0.40 $0.60
Diluted EPS (Cont. Ops) $0.12 $0.27 $0.48 $0.40 $0.60
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $76.4M $140.4M $171M $158M $232.1M
EBIT $56.4M $133.2M $159.9M $142.1M $209.4M
 
Revenue (Reported) $202.5M $376.8M $580.8M $729.5M $960.2M
Operating Income (Reported) $71.8M $133.2M $159.9M $142.1M $209.4M
Operating Income (Adjusted) $56.4M $133.2M $159.9M $142.1M $209.4M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $300.5M $462.3M $541.5M $755.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $148.6M $264.3M $330.5M $471.2M --
Gross Profit $151.9M $198.1M $211M $284.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.7M $8.6M $18.8M $23M --
Selling, General & Admin $40.3M $62.3M $90.1M $99.7M --
Other Inc / (Exp) -$799K -$4M -$6.2M -$1.3M --
Operating Expenses $43.4M $64.6M $108.9M $120.2M --
Operating Income $108.5M $133.4M $102.1M $164.3M --
 
Net Interest Expenses $14.7M $37.4M $36.6M $24.2M --
EBT. Incl. Unusual Items $97M $142.6M $110.2M $164.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.7M $22M $19.5M $22.8M --
Net Income to Company $27.5M $145.2M $107.1M $170.2M --
 
Minority Interest in Earnings $7K $156K $34K -$0 --
Net Income to Common Excl Extra Items $89.3M $120.6M $90.8M $141.3M --
 
Basic EPS (Cont. Ops) $0.30 $0.41 $0.31 $0.49 --
Diluted EPS (Cont. Ops) $0.19 $0.41 $0.31 $0.49 --
Weighted Average Basic Share $886.5M $872.6M $888M $856.4M --
Weighted Average Diluted Share $921.3M $872.6M $888M $856.4M --
 
EBITDA $114.2M $142.1M $114.5M $181.9M --
EBIT $108.5M $133.4M $102.1M $164.3M --
 
Revenue (Reported) $300.5M $462.3M $541.5M $755.7M --
Operating Income (Reported) $108.5M $133.4M $102.1M $164.3M --
Operating Income (Adjusted) $108.5M $133.4M $102.1M $164.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $121.1M $337.4M $513.2M $650.5M $561.5M
Short Term Investments $8.3M $1M $1.3M $102.7M $140.9M
Accounts Receivable, Net $67.2M $178.9M $218.6M $319.5M $457.2M
Inventory -- -- -- -- --
Prepaid Expenses $6.1M $12.7M $12.9M -- $39.5M
Other Current Assets $397K $561K $112K $147K $220K
Total Current Assets $194M $528.9M $767.8M $1B $1.1B
 
Property Plant And Equipment $1.1M $6.4M $6.7M $6.6M $7M
Long-Term Investments -- -- -- $1.7M $22.7M
Goodwill -- -- -- -- --
Other Intangibles $4.2M $47M $51.4M $57.9M $63.3M
Other Long-Term Assets -- -- -- -- $4.7M
Total Assets $200.5M $583M $826.3M $1.1B $1.2B
 
Accounts Payable $136.7M $269.2M $395.1M $572.4M $562.7M
Accrued Expenses $2.9M $3.2M $5.8M $10.2M $9.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $201K $502K $686K $626K $1.1M
Other Current Liabilities $2.9M $886K $544K $948K $6.2M
Total Current Liabilities $155.1M $298.4M $422.3M $625.2M $677.6M
 
Long-Term Debt $17K $3.4M $3.4M $3.3M $2.9M
Capital Leases -- -- -- -- --
Total Liabilities $155.4M $302.7M $426.7M $629.3M $682.3M
 
Common Stock $602K $590K $592K $591K $570K
Other Common Equity Adj $12.7M $12.7M $14.7M $11.8M $12.5M
Common Equity $45.1M $280.3M $399.6M $455M $488.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$4K -$18K -$9K $109K $100K
Total Equity $45M $280.3M $399.6M $455.1M $489M
 
Total Liabilities and Equity $200.5M $583M $826.3M $1.1B $1.2B
Cash and Short Terms $121.1M $337.4M $513.2M $650.5M $561.5M
Total Debt $218K $3.9M $4.1M $4M $4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $294.1M $543.4M $627M $672.8M $699.5M
Short Term Investments $1.1M $1.1M $103.9M $112.2M --
Accounts Receivable, Net $167.6M $228.9M $269.1M $405.9M $576.4M
Inventory -- -- -- -- --
Prepaid Expenses $18.6M $22.7M -- -- --
Other Current Assets $210K $676K $27.5M $12.2M --
Total Current Assets $463.5M $776.9M $942.5M $1.1B $1.3B
 
Property Plant And Equipment $6.3M $6.8M $7.4M $7.2M $7.3M
Long-Term Investments -- -- -- $1.8M $13.8M
Goodwill -- -- -- -- --
Other Intangibles $45.8M $49.9M -- -- --
Other Long-Term Assets -- -- -- $5.3M --
Total Assets $515.9M $834.6M $1B $1.2B $1.4B
 
Accounts Payable $244.5M $423.6M $520.3M $669.6M $816.7M
Accrued Expenses $3.8M $5.7M -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $272K $625K $630K $1.1M --
Other Current Liabilities $665K $446K $1.4M $21.4M --
Total Current Liabilities $256.6M $452.9M $566.5M $709.9M $897.8M
 
Long-Term Debt $3.8M $3.4M $3.5M $3M $2.6M
Capital Leases -- -- -- -- --
Total Liabilities $261M $456.8M $576.7M $714.2M $904.1M
 
Common Stock $590K $592K $578K $570K $588K
Other Common Equity Adj $10.9M $11.4M $19.4M $15.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $18K -$11K $145K $127K $134K
Total Equity $254.9M $377.7M $430.9M $457M $504.7M
 
Total Liabilities and Equity $515.9M $834.6M $1B $1.2B $1.4B
Cash and Short Terms $294.1M $543.4M $627M $672.8M $699.5M
Total Debt $4M $4.1M $4.1M $4.1M $3.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $31.4M $85.5M $120.3M $178.5M $151M
Depreciation & Amoritzation $992K $4.7M $8.1M $12.2M $17.4M
Stock-Based Compensation $7.3M $7.6M $8.7M $11.9M $23.8M
Change in Accounts Receivable -$45.9M -$115.4M -$49.4M -$123.2M -$162.6M
Change in Inventories -- -- -- -- --
Cash From Operations $88.9M $110.7M $168.2M $337.1M -$8.2M
 
Capital Expenditures $3.9M $48M $12.4M $18.2M $22.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.2M -$40.5M -$13.3M -$134.3M -$46M
 
Dividends Paid (Ex Special Dividend) $15M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $5M $14.8M -- $50.4M
Long-Term Debt Repaid -$131K -$430K -$20.4M -$1.1M -$552K
Repurchase of Common Stock -- $638K $2M $97.9M $101.1M
Other Financing Activities -$47K -$1M -$21.9M -$34.4M -$16.5M
Cash From Financing -$15.2M $154.1M -$23.5M -$127.9M -$64.9M
 
Beginning Cash (CF) $112.8M $336.4M $511.9M $547.8M $432.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $77M $224.5M $131.9M $68.1M -$111M
Ending Cash (CF) $189.8M $561M $644.3M $609M $329.3M
 
Levered Free Cash Flow $85M $62.6M $155.9M $318.8M -$30.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- $30.1M $35.3M --
Depreciation & Amoritzation -- -- $3.2M $4.4M --
Stock-Based Compensation -- -- $4.5M $5.5M --
Change in Accounts Receivable -- -- -$47.6M -$101.8M --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $54.6M -$132.1M --
 
Capital Expenditures -- -- $4.2M $5.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$12.3M -$28.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5M -- -- $50.4M --
Long-Term Debt Repaid -$104K -$14.9M -$315K -$112K --
Repurchase of Common Stock -- -- -$3.6M -$2.9M --
Other Financing Activities $26K -$17.5M -$10.5M -$17.1M --
Cash From Financing -- -- -$3.5M $34.4M --
 
Beginning Cash (CF) $336.4M $511.9M $547.8M $432.1M --
Foreign Exchange Rate Adjustment -- -- -$2.6M -$1.9M --
Additions / Reductions -- -- $36.2M -$128.4M --
Ending Cash (CF) -- -- $581.4M $301.8M --
 
Levered Free Cash Flow -- -- $50.4M -$137.4M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $122.6M $165.9M $137.2M $205.6M
Depreciation & Amoritzation -- $7.2M $10M $15.3M $22.6M
Stock-Based Compensation $5.4M $7.1M $10.9M $21.5M $23.9M
Change in Accounts Receivable -- -$61.3M -$83.7M -$99.2M -$187.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- $235.2M $190.6M $178.9M $201.7M
 
Capital Expenditures $1.7M $2.6M $13.7M $20.2M $31.5M
Cash Acquisitions -- -$665K $665K -- --
Cash From Investing -- $1.4M -$73.3M -$26.9M -$35.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $155.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$5.6M -$15.7M -$755K --
Repurchase of Common Stock -- -- -$100M $94.6M -$2.9M
Other Financing Activities -- -$4.3M -$41.5M -$9.8M --
Cash From Financing -- $13.4M -$158.8M -$99.1M -$105.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $249.9M -$41.4M $59.9M $57.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $23.1M $223.8M $173.4M $158.7M $170.2M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $27.5M $175.3M $142.5M $170.2M --
Depreciation & Amoritzation $1.7M $12M $16.4M $18.3M --
Stock-Based Compensation $2M $11.7M $22.4M $18.4M --
Change in Accounts Receivable -$26.2M -$121M -$153.4M -$85.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $75.9M $331M -$7.8M $333.8M --
 
Capital Expenditures $2.6M $17.9M $21.4M $26.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2M -$131.8M -$43.4M -$6.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- $155.6M --
Special Dividend Paid -- -- -- $510.7K --
Long-Term Debt Issued $14.8M -- $50.4M $5.8M --
Long-Term Debt Repaid -$20.4M -$1.1M -$552K -$663K --
Repurchase of Common Stock -- $96.2M $95.3M -- --
Other Financing Activities -$21.9M -$34.4M -$16.5M -$3.8M --
Cash From Financing $103K -$125.6M -$61.2M -$140M --
 
Beginning Cash (CF) $1.9B $2.2B $2.1B $1.6B --
Foreign Exchange Rate Adjustment -$144K -$6.7M $7.7M -$1.4M --
Additions / Reductions $73.9M $66.8M -$104.7M $186M --
Ending Cash (CF) $484M $2.3B $2B $1.8B --
 
Levered Free Cash Flow $73.3M $313.1M -$29.1M $307.6M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

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

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is up 29.7% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is up 26.39% over the past day.

Buy
73
AEHR alert for Feb 12

Aehr Test Systems [AEHR] is up 26.09% over the past day.

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

Show me the best stock