Financhill
Sell
1

DLO Quote, Financials, Valuation and Earnings

Last price:
$8.08
Seasonality move :
-30.19%
Day range:
$7.70 - $8.22
52-week range:
$6.57 - $16.79
Dividend yield:
0%
P/E ratio:
20.23x
P/S ratio:
3.28x
P/B ratio:
4.72x
Volume:
1.1M
Avg. volume:
1.5M
1-year change:
-50.18%
Market cap:
$2.3B
Revenue:
$746M
EPS (TTM):
$0.40
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 $44.1M $113.7M $216.8M $373.5M $451.3M
Gross Profit $60.1M $130.4M $202.2M $276.9M $294.7M
Gross Profit Margin 57.69% 53.43% 48.26% 42.57% 39.5%
 
R&D Expenses $2M $3.4M $6.3M $12.7M $25.6M
Selling, General & Admin $24.7M $44.2M $58.3M $84.2M $122.9M
Other Inc / (Exp) $855K -$383K -$6.6M $69.2M -$7.1M
Operating Expenses $29.9M $46.6M $68.7M $100.3M $153.7M
Operating Income $30.1M $83.9M $133.4M $176.5M $140.9M
 
Net Interest Expenses -- -- $6.6M $67.2M --
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 $149M $120.4M
 
Basic EPS (Cont. Ops) $0.10 $0.27 $0.37 $0.51 $0.42
Diluted EPS (Cont. Ops) $0.10 $0.25 $0.35 $0.49 $0.39
Weighted Average Basic Share $292.9M $287.1M $295.6M $292M $290M
Weighted Average Diluted Share $292.9M $308.9M $313.1M $303M $305.1M
 
EBITDA $32.4M $90.4M $128.6M $191.3M $218.1M
EBIT $31.4M $85.6M $120.5M $179.1M $200.7M
 
Revenue (Reported) $104.1M $244.1M $418.9M $650.4M $746M
Operating Income (Reported) $30.1M $83.9M $133.4M $176.5M $140.9M
Operating Income (Adjusted) $31.4M $85.6M $120.5M $179.1M $200.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $34.7M $76.3M $118.4M $188M $204.5M
Revenue Growth (YoY) -- 120.06% 55.3% 58.75% 8.77%
 
Cost of Revenues $14M $37.3M $63.3M $118.3M $120.8M
Gross Profit $20.7M $38.9M $55.1M $69.7M $83.7M
Gross Profit Margin 59.65% 51.07% 46.53% 37.08% 40.94%
 
R&D Expenses $750K $1.2M $1.6M $4M $6.8M
Selling, General & Admin $8.6M $12M $18M $21.8M $32.8M
Other Inc / (Exp) -$32K -$178K -$5.8M $73.3M -$925K
Operating Expenses $8.2M $14.4M $23M $29.4M $40.9M
Operating Income $12.5M $24.6M $32.1M $40.3M $42.8M
 
Net Interest Expenses -- -- $3M $77.6M $1.1M
EBT. Incl. Unusual Items $12.6M $25.7M $23.3M $36M $40.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $2.1M $3.9M $7.5M $11.1M
Net Income to Company -- $25.7M $23.3M $36M $40.8M
 
Minority Interest in Earnings -$3K $36K -$7K $34K -$19K
Net Income to Common Excl Extra Items $11.6M $23.6M $19.4M $28.5M $29.7M
 
Basic EPS (Cont. Ops) $0.04 $0.08 $0.07 $0.10 $0.11
Diluted EPS (Cont. Ops) $0.04 $0.07 $0.06 $0.10 $0.10
Weighted Average Basic Share $292.9M $295.1M $296.1M $291.8M $280.4M
Weighted Average Diluted Share $292.9M $323.5M $312.8M $291.8M $294.9M
 
EBITDA $12.8M $26.8M $10.1M -$18.7M $58.9M
EBIT $12.6M $25.3M $7.6M -$23.4M $53.9M
 
Revenue (Reported) $34.7M $76.3M $118.4M $188M $204.5M
Operating Income (Reported) $12.5M $24.6M $32.1M $40.3M $42.8M
Operating Income (Adjusted) $12.6M $25.3M $7.6M -$23.4M $53.9M
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) -- -- -- -- --
 
Cost of Revenues $44.1M $113.7M $216.8M $373.5M $451.3M
Gross Profit $60.1M $130.4M $202.2M $276.9M $294.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2M $3.4M $6.3M $12.7M $25.6M
Selling, General & Admin $25.4M $44.2M $58.3M $84.2M $122.9M
Other Inc / (Exp) $763K -$383K -$6.6M $69.2M -$7.1M
Operating Expenses $29.9M $46.6M $68.7M $100.3M $153.7M
Operating Income $30.2M $83.9M $133.4M $176.5M $140.9M
 
Net Interest Expenses -- -- $6.6M $67.2M --
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 -- $85.5M $120.3M $178.5M $151M
 
Minority Interest in Earnings -$1K $23K -$14K -$122K -$53K
Net Income to Common Excl Extra Items $28.2M $77.9M $108.7M $149M $120.4M
 
Basic EPS (Cont. Ops) $0.10 $0.27 $0.37 $0.51 $0.42
Diluted EPS (Cont. Ops) $0.10 $0.25 $0.34 $0.49 $0.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $32.6M $90.3M $128.6M $192M $217.6M
EBIT $31.4M $85.6M $120.5M $179.1M $200.7M
 
Revenue (Reported) $104.1M $244.1M $418.9M $650.4M $746M
Operating Income (Reported) $30.2M $83.9M $133.4M $176.5M $140.9M
Operating Income (Adjusted) $31.4M $85.6M $120.5M $179.1M $200.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $244.1M $418.9M $650.4M $746M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $113.7M $216.8M $373.5M $451.3M --
Gross Profit $130.4M $202.2M $276.9M $294.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.4M $6.3M $12.7M $25.6M --
Selling, General & Admin $44.2M $58.3M $84.2M $122.9M --
Other Inc / (Exp) -$383K -$6.6M $69.2M -$7.1M --
Operating Expenses $46.6M $68.7M $100.3M $153.7M --
Operating Income $83.9M $133.4M $176.5M $140.9M --
 
Net Interest Expenses $445K $6.8M $77.6M $11.2M --
EBT. Incl. Unusual Items $85.5M $120.3M $178.5M $151M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.6M $11.6M $29.4M $30.6M --
Net Income to Company $85.5M $120.3M $178.5M $151M --
 
Minority Interest in Earnings $23K -$14K -$122K -$53K --
Net Income to Common Excl Extra Items $77.9M $108.7M $149M $120.4M --
 
Basic EPS (Cont. Ops) $0.27 $0.37 $0.51 $0.42 --
Diluted EPS (Cont. Ops) $0.25 $0.34 $0.49 $0.40 --
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B --
Weighted Average Diluted Share $1.2B $1.3B $1.2B $1.2B --
 
EBITDA $90.3M $128.6M $192M $217.6M --
EBIT $85.6M $120.5M $179.1M $200.7M --
 
Revenue (Reported) $244.1M $418.9M $650.4M $746M --
Operating Income (Reported) $83.9M $133.4M $176.5M $140.9M --
Operating Income (Adjusted) $85.6M $120.5M $179.1M $200.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $43.7M $227.9M $247.8M $222.8M $425.2M
Short Term Investments $8.3M $1M $1.3M $102.7M $129.3M
Accounts Receivable, Net $67.2M $178.9M $218.6M $319.5M $496.7M
Inventory -- -- -- -- --
Prepaid Expenses $6.1M $12.7M $34.7M $43.9M --
Other Current Assets $397K $561K $112K $147K $18.8M
Total Current Assets $194.9M $529.5M $767.8M $1B $1.1B
 
Property Plant And Equipment $1.1M $6.4M $6.7M $6.6M $7M
Long-Term Investments -- -- -- $1.7M --
Goodwill -- -- -- -- --
Other Intangibles $4.2M $47M $51.4M $57.9M --
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 $597.8M
Accrued Expenses $2.9M $3.2M $5.8M $10.2M --
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 $56.7M
Total Current Liabilities $155.1M $298.4M $422.3M $625.2M $677.6M
 
Long-Term Debt -- -- -- -- --
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 $52M $228.9M $249.1M $325.5M $554.5M
Total Debt -- $5M -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $43.7M $227.9M $247.8M $222.8M $425.2M
Short Term Investments $8.3M $1M $1.3M $102.7M $129.3M
Accounts Receivable, Net $67.2M $178.9M $218.6M $319.5M $496.7M
Inventory -- -- -- -- --
Prepaid Expenses $6.1M $12.7M $34.7M $43.9M --
Other Current Assets $397K $561K $112K $147K $18.8M
Total Current Assets $194.9M $529.5M $767.8M $1B $1.1B
 
Property Plant And Equipment $1.1M $6.4M $6.7M $6.6M $7M
Long-Term Investments -- -- -- $1.7M --
Goodwill -- -- -- -- --
Other Intangibles $4.2M $47M $51.4M $57.9M --
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 $597.8M
Accrued Expenses $2.9M $3.2M $5.8M $10.2M --
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 $56.7M
Total Current Liabilities $155.1M $298.4M $422.3M $625.2M $677.6M
 
Long-Term Debt -- -- -- -- --
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 -- -- -- -- --
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 $52M $228.9M $249.1M $325.5M $554.5M
Total Debt -- $5M -- -- --
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 $88.5M $108.5M $154.5M $293.5M -$32.8M
 
Capital Expenditures $3.9M $48M $12.4M $18.2M $22.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.7M -$37.9M $4.3M -$84.7M -$17.8M
 
Dividends Paid (Ex Special Dividend) -$15M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $5M $14.8M -- --
Long-Term Debt Repaid -$131K -$430K -$20.4M -$1.1M -$552K
Repurchase of Common Stock -- -- -$2M -$97.9M -$101.1M
Other Financing Activities -$47K -$1M -$21.9M -$34.4M $34M
Cash From Financing -$15.2M $153.7M -$27.3M -$133.9M -$68.6M
 
Beginning Cash (CF) $34.8M $111.7M $336.2M $468.1M $536.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $76.9M $224.3M $131.4M $74.9M -$119.1M
Ending Cash (CF) $111.7M $336.2M $468.1M $536.2M $425.2M
 
Levered Free Cash Flow $84.6M $60.5M $142.1M $275.2M -$55.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $25.7M $23.3M $36M $40.8M
Depreciation & Amoritzation -- $1.5M $2.5M $4.7M $6.2M
Stock-Based Compensation -- $2.2M $3.8M $4.9M $6.3M
Change in Accounts Receivable -- -$23.4M -$11.6M -$51.2M -$109.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- $39.3M -$41.4M $61.4M -$141.1M
 
Capital Expenditures -- $2.8M $3.8M $4.7M $6.1M
Cash Acquisitions -- -- $665K -- --
Cash From Investing -- -$1.3M $1.7M -$9.7M -$24.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5M -- -- --
Long-Term Debt Repaid -- -$104K -$14.9M -$315K -$112K
Repurchase of Common Stock -- -- -$2M -- --
Other Financing Activities -- $26K -$17.5M -$10.5M $33.3M
Cash From Financing -- $4.9M -$35.9M -$10.9M $31.6M
 
Beginning Cash (CF) -- $293.1M $542.3M $498.2M $560.5M
Foreign Exchange Rate Adjustment -- $172K $1.3M -$2.8M -$1.7M
Additions / Reductions -- $43M -$75.5M $40.8M -$133.6M
Ending Cash (CF) -- $336.2M $468.1M $536.2M $425.2M
 
Levered Free Cash Flow -- $36.5M -$45.1M $56.7M -$147.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $85.5M $120.3M $178.5M $151M
Depreciation & Amoritzation -- $4.7M $8.1M $12.2M $17.4M
Stock-Based Compensation $6.9M $7.6M $8.7M $11.9M $23.8M
Change in Accounts Receivable -- -$115.4M -$49.4M -$123.2M -$162.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- $108.5M $154.5M $293.5M -$32.8M
 
Capital Expenditures $720K $48M $12.4M $18.2M $22.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$37.9M $4.3M -$84.7M -$17.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$430K -$20.4M -$1.1M -$552K
Repurchase of Common Stock -- -- -$2M -$97.9M -$101.1M
Other Financing Activities -- -$1M -$21.9M -$34.4M $34M
Cash From Financing -- $153.7M -$27.3M -$133.9M -$68.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $224.3M $131.4M $74.9M -$119.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $60.5M $142.1M $275.2M -$55.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $85.5M $120.3M $178.5M $151M --
Depreciation & Amoritzation $4.7M $8.1M $12.2M $17.4M --
Stock-Based Compensation $7.6M $8.7M $11.9M $23.8M --
Change in Accounts Receivable -$115.4M -$49.4M -$123.2M -$162.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $108.5M $154.5M $293.5M -$32.8M --
 
Capital Expenditures $48M $12.4M $18.2M $22.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$37.9M $4.3M -$84.7M -$17.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5M $14.8M -- -- --
Long-Term Debt Repaid -$430K -$20.4M -$1.1M -$552K --
Repurchase of Common Stock -- -$2M -$97.9M -$101.1M --
Other Financing Activities -$1M -$21.9M -$34.4M $34M --
Cash From Financing $153.7M -$27.3M -$133.9M -$68.6M --
 
Beginning Cash (CF) $798.2M $1.7B $2B $2.2B --
Foreign Exchange Rate Adjustment $171K $466K -$6.8M $8.1M --
Additions / Reductions $224.3M $131.4M $74.9M -$119.1M --
Ending Cash (CF) $1B $1.9B $2.1B $2.1B --
 
Levered Free Cash Flow $60.5M $142.1M $275.2M -$55.4M --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock