Financhill
Buy
77

DSP Quote, Financials, Valuation and Earnings

Last price:
$12.27
Seasonality move :
5.86%
Day range:
$11.39 - $11.85
52-week range:
$8.11 - $26.33
Dividend yield:
0%
P/E ratio:
446.79x
P/S ratio:
2.35x
P/B ratio:
8.47x
Volume:
138.6K
Avg. volume:
265.2K
1-year change:
-42.64%
Market cap:
$197.5M
Revenue:
$289.2M
EPS (TTM):
$0.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $165.3M $224.1M $197.2M $222.9M $289.2M
Revenue Growth (YoY) 0.22% 35.63% -12.03% 13.07% 29.74%
 
Cost of Revenues $91M $132.4M $119.4M $123M $159.8M
Gross Profit $74.2M $91.8M $77.8M $99.9M $129.5M
Gross Profit Margin 44.92% 40.95% 39.46% 44.82% 44.76%
 
R&D Expenses $7.1M $23.8M $19.6M $23.2M $22M
Selling, General & Admin $46.5M $111.9M $108.4M $96M $104.9M
Other Inc / (Exp) -$91K $6.1M -$310K -$90K -$12K
Operating Expenses $52.5M $134.6M $125.7M $117.7M $123.8M
Operating Income $21.8M -$42.8M -$47.9M -$17.8M $5.7M
 
Net Interest Expenses $1M $864K -- $400K $400K
EBT. Incl. Unusual Items $20.6M -$37.6M -$48.1M -$9.8M $12.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $151K $249K
Net Income to Company $20.6M -$37.6M -$48.1M -$9.9M $12.5M
 
Minority Interest in Earnings -- -$29.9M -$36.2M -$6.5M $10.1M
Net Income to Common Excl Extra Items $11.3M -$37.6M -$48.1M -$9.9M $12.5M
 
Basic EPS (Cont. Ops) $0.11 -$0.56 -$0.84 -$0.23 $0.04
Diluted EPS (Cont. Ops) $0.11 -$0.56 -$0.84 -$0.23 $0.04
Weighted Average Basic Share $58.9M $60.8M $61.7M $62.8M $63M
Weighted Average Diluted Share $58.9M $60.8M $61.7M $62.8M $63M
 
EBITDA $31.9M -$31.7M -$34.7M -$3.1M $22.1M
EBIT $21.8M -$42.8M -$47.9M -$17.8M $5.7M
 
Revenue (Reported) $165.3M $224.1M $197.2M $222.9M $289.2M
Operating Income (Reported) $21.8M -$42.8M -$47.9M -$17.8M $5.7M
Operating Income (Adjusted) $21.8M -$42.8M -$47.9M -$17.8M $5.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $50.9M $48.8M $59.6M $79.9M $85.6M
Revenue Growth (YoY) 26.49% -3.99% 22.03% 34.13% 7.08%
 
Cost of Revenues $29.7M $28.2M $31.6M $45.3M $46.8M
Gross Profit $21.2M $20.6M $28M $34.7M $38.8M
Gross Profit Margin 41.63% 42.23% 46.97% 43.38% 45.33%
 
R&D Expenses $6.2M $5.1M $5.8M $5.2M $6.8M
Selling, General & Admin $27.1M $28.6M $25.3M $25.7M $27.9M
Other Inc / (Exp) -$121K -$6K -$1K -$1K --
Operating Expenses $33M $33.5M $30.8M $30.6M $34.6M
Operating Income -$11.8M -$12.9M -$2.8M $4M $4.2M
 
Net Interest Expenses $227K -- -- -- --
EBT. Incl. Unusual Items -$12.2M -$12.4M -$491K $6.4M $5.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $181K -$14K $541K
Net Income to Company -$12.2M -$12.4M -$672K $6.5M $5.2M
 
Minority Interest in Earnings -$9.6M -$9.3M -$146K $5M $4.2M
Net Income to Common Excl Extra Items -$12.2M -$12.4M -$672K $6.5M $5.2M
 
Basic EPS (Cont. Ops) -$0.04 -$0.22 -$0.03 $0.09 $0.02
Diluted EPS (Cont. Ops) -$0.04 -$0.22 -$0.03 $0.08 $0.02
Weighted Average Basic Share $60.6M $61.5M $62.6M $63.1M $62.1M
Weighted Average Diluted Share $60.6M $61.5M $62.6M $66.8M $64.9M
 
EBITDA -$8.8M -$8.9M $2M $8.1M $9M
EBIT -$11.8M -$12.9M -$2.8M $4M $4.2M
 
Revenue (Reported) $50.9M $48.8M $59.6M $79.9M $85.6M
Operating Income (Reported) -$11.8M -$12.9M -$2.8M $4M $4.2M
Operating Income (Adjusted) -$11.8M -$12.9M -$2.8M $4M $4.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $197.9M $225.4M $213M $263.6M $324.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $113.7M $131.9M $122.4M $144.7M $178.7M
Gross Profit $84.1M $93.4M $90.6M $118.9M $145.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $21.6M $18.8M $22.4M $21.5M $26.7M
Selling, General & Admin $101.1M $108.1M $97.6M $99.7M $114.1M
Other Inc / (Exp) $6M -$316K -$90K -$5K --
Operating Expenses $121.4M $125.8M $119M $119.7M $138.1M
Operating Income -$37.3M -$32.4M -$28.4M -$899K $7.3M
 
Net Interest Expenses $952K $335K -- -- --
EBT. Incl. Unusual Items -$32.3M -$32.6M -$21.1M $8M $11.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $181K -$44K $360K
Net Income to Company -$32.3M -$32.6M -$21.3M $8M $11.4M
 
Minority Interest in Earnings -$35.8M -$24.4M -$15M $6.8M $9.5M
Net Income to Common Excl Extra Items -$37M -$32.6M -$21.3M $8M $11.4M
 
Basic EPS (Cont. Ops) -$0.10 -$0.58 -$0.42 $0.08 $0.03
Diluted EPS (Cont. Ops) -$0.10 -$0.58 -$0.42 $0.06 $0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$26.8M -$17.5M -$11.3M $15.5M $25.1M
EBIT -$37.3M -$32.4M -$28.4M -$899K $7.3M
 
Revenue (Reported) $197.9M $225.4M $213M $263.6M $324.1M
Operating Income (Reported) -$37.3M -$32.4M -$28.4M -$899K $7.3M
Operating Income (Adjusted) -$37.3M -$32.4M -$28.4M -$899K $7.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $141.4M $142.7M $158.5M $199.2M $234.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $87.1M $86.7M $89.7M $111.4M $130.5M
Gross Profit $54.3M $56M $68.8M $87.7M $103.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $19.3M $14.3M $17.1M $15.4M $20.1M
Selling, General & Admin $86.3M $82.4M $71.7M $75.3M $84.6M
Other Inc / (Exp) $6.1M -$309K -$89K -$4K -$325K
Operating Expenses $104.8M $96M $88M $89.9M $103.5M
Operating Income -$50.5M -$40.1M -$19.2M -$2.1M $51K
 
Net Interest Expenses $703K $173K -- -- --
EBT. Incl. Unusual Items -$45.1M -$40.1M -$13.1M $4.7M $3.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $181K -$14K $97K
Net Income to Company -$45.1M -$40.1M -$13.3M $4.7M $3.6M
 
Minority Interest in Earnings -$35.8M -$30.4M -$9.2M $4.1M $3.5M
Net Income to Common Excl Extra Items -$45.1M -$40.1M -$13.3M $4.7M $3.6M
 
Basic EPS (Cont. Ops) -$0.16 -$0.69 -$0.27 $0.04 $0.00
Diluted EPS (Cont. Ops) -$0.16 -$0.69 -$0.27 $0.02 $0.00
Weighted Average Basic Share $178.5M $184M $187.2M $189.9M $187.9M
Weighted Average Diluted Share $178.5M $184M $187.2M $193.6M $194.7M
 
EBITDA -$42.5M -$28.3M -$5.5M $10.2M $13.7M
EBIT -$50.5M -$40.1M -$19.2M -$2.1M $51K
 
Revenue (Reported) $141.4M $142.7M $158.5M $199.2M $234.1M
Operating Income (Reported) -$50.5M -$40.1M -$19.2M -$2.1M $51K
Operating Income (Adjusted) -$50.5M -$40.1M -$19.2M -$2.1M $51K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9.6M $238.5M $206.6M $216.5M $205M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $89.8M $110.7M $101.7M $117.5M $147M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.5M $3M $6.6M $6.5M $10.5M
Total Current Assets $101.7M $352.2M $314.9M $340.4M $362.5M
 
Property Plant And Equipment $13.8M $22.3M $49.5M $51.3M $55.1M
Long-Term Investments -- -- -- -- --
Goodwill $12.4M $12.4M $12.4M $12.4M $19.2M
Other Intangibles $3M $1.8M $667K $201K $3M
Other Long-Term Assets $371K $406K $385K $615K $932K
Total Assets $133.5M $389.1M $377.9M $404.9M $440.8M
 
Accounts Payable $29.8M $32.9M $37.1M $47.3M $71.3M
Accrued Expenses $24.7M $34.1M $35.1M $39.3M $47.4M
Current Portion Of Long-Term Debt $3.4M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $3.7M $3.8M $4.7M
Other Current Liabilities $2.5M $2.5M $2M $7.2M $10M
Total Current Liabilities $79.7M $83.1M $87.1M $108.9M $145.5M
 
Long-Term Debt $20.2M $17.5M $25M $21.7M $21.3M
Capital Leases -- -- -- -- --
Total Liabilities $105.9M $106.6M $112.1M $130.5M $166.7M
 
Common Stock -- $61K $62K $63K $65K
Other Common Equity Adj -- -- -- -- --
Common Equity $20.1M $267M $249.7M $271.6M $53.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $222.4M $206.5M $206.1M $220.2M
Total Equity $27.6M $282.6M $265.8M $274.4M $274.1M
 
Total Liabilities and Equity $133.5M $389.1M $377.9M $404.9M $440.8M
Cash and Short Terms $9.6M $238.5M $206.6M $216.5M $205M
Total Debt $23.5M $17.5M $25M $21.7M $21.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $242.6M $199.7M $203M $214.6M $161.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $69.6M $93.6M $106M $135.6M $142.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.2M $6M $5M $10.1M --
Total Current Assets $316.4M $299.3M $314.1M $360.4M $313.6M
 
Property Plant And Equipment $22.7M $45.5M $51.1M $55.8M $55.8M
Long-Term Investments -- -- -- -- $3.5M
Goodwill $12.4M $12.4M $12.4M $12.4M --
Other Intangibles $2.1M $945K $303K $113K --
Other Long-Term Assets $388K $348K $638K $1M --
Total Assets $354M $358.5M $378.5M $429.7M $395.9M
 
Accounts Payable $24.7M $29.9M $31.6M $66M $60.9M
Accrued Expenses $23.2M $28.2M $35M $45.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $2.8M $3.8M $4.5M --
Other Current Liabilities $2.4M $1.4M $6.6M $3.8M --
Total Current Liabilities $61.6M $70.6M $87.3M $130.2M $119.7M
 
Long-Term Debt $17.5M $22M $22.5M $22.3M $17.7M
Capital Leases -- -- -- -- --
Total Liabilities $85.1M $92.6M $109.8M $152.5M $137.5M
 
Common Stock $61K $61K $63K $64K $64K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $212.5M $207.2M $204M $217.8M $235.1M
Total Equity $268.8M $265.9M $268.7M $277.2M $258.4M
 
Total Liabilities and Equity $354M $358.5M $378.5M $429.7M $395.9M
Cash and Short Terms $242.6M $199.7M $203M $214.6M $161.3M
Total Debt $17.5M $22M $22.5M $22.3M $17.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $20.6M -$37.6M -$48.1M -$9.9M $12.5M
Depreciation & Amoritzation $10.1M $11.1M $16M $14.7M $16.5M
Stock-Based Compensation -- $68.8M $28.9M $32.3M $21M
Change in Accounts Receivable -$21.1M -$20.9M $7.8M -$16.1M -$30.2M
Change in Inventories -- -- -- -- --
Cash From Operations $18.9M $28.7M -$3.5M $37.8M $51.8M
 
Capital Expenditures $7.8M $7.4M $8.8M $13.5M $17.7M
Cash Acquisitions -- -- -- -- $10M
Cash From Investing -$7.8M -$7.4M -$8.8M -$13.5M -$27.7M
 
Dividends Paid (Ex Special Dividend) $5M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6M -- -- -- --
Long-Term Debt Repaid -- -- -$17.5M -- --
Repurchase of Common Stock -- -- -- -- $21.6M
Other Financing Activities -$7.3M -$24.9M -$2.1M -$14.4M -$16.9M
Cash From Financing -$6.2M $207.6M -$19.6M -$14.4M -$35.4M
 
Beginning Cash (CF) $9.6M $238.5M $206.6M $216.5M $205M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.8M $228.9M -$31.9M $9.9M -$11.4M
Ending Cash (CF) $14.4M $467.3M $174.7M $226.3M $193.6M
 
Levered Free Cash Flow $11M $21.3M -$12.4M $24.3M $34M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$12.2M -$12.4M -$672K $6.5M $5.2M
Depreciation & Amoritzation $3M $4M $4.8M $4M $4.8M
Stock-Based Compensation $15.4M $7.7M $8.7M $5.3M $6.4M
Change in Accounts Receivable -$5.9M -$911K -$16.1M -$13.6M -$7.1M
Change in Inventories -- -- -- -- --
Cash From Operations $6.5M -$4.8M $3.6M $17.1M $3M
 
Capital Expenditures $1.9M $2.1M $3.2M $4.7M $4.9M
Cash Acquisitions -- -- -- -- $5K
Cash From Investing -$1.9M -$2.1M -$3.2M -$4.7M -$4.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $7.4M $10M
Other Financing Activities -$14.2M -$701K -$1.3M -$1.6M --
Cash From Financing -$14.2M -$701K -$1.3M -$7.5M -$9.7M
 
Beginning Cash (CF) $242.6M $199.7M $203M $214.6M $161.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.7M -$7.6M -$894K $4.9M -$11.5M
Ending Cash (CF) $232.9M $192.1M $202.1M $219.5M $149.8M
 
Levered Free Cash Flow $4.6M -$6.9M $450K $12.4M -$1.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$32.3M -$32.6M -$21.3M $8M $11.4M
Depreciation & Amoritzation $10.5M $14.8M $18M $13.4M $17.8M
Stock-Based Compensation $62.2M $28.5M $31.8M $22.9M $24.1M
Change in Accounts Receivable -$7.5M -$24.9M -$13.1M -$30.5M -$7.1M
Change in Inventories -- -- -- -- --
Cash From Operations $34.8M -$14.7M $24.3M $58.5M $36M
 
Capital Expenditures $8M $7.8M $12.1M $17.2M $17.7M
Cash Acquisitions -- -- -- -- $10.5M
Cash From Investing -$8M -$7.8M -$12.1M -$17.2M -$31.8M
 
Dividends Paid (Ex Special Dividend) $5M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $20M $42.9M
Other Financing Activities -$25.2M -$2.9M -$8.9M -$20.1M --
Cash From Financing $202.3M -$20.4M -$8.9M -$29.7M -$57.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $229.1M -$42.9M $3.3M $11.6M -$53.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $26.8M -$22.6M $12.2M $41.3M $18.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$45.1M -$40.1M -$13.3M $4.7M $3.6M
Depreciation & Amoritzation $8M $11.7M $13.7M $12.4M $13.7M
Stock-Based Compensation $62.2M $21.9M $24.7M $15.3M $18.4M
Change in Accounts Receivable $20.3M $16.3M -$4.7M -$19.1M $4.1M
Change in Inventories -- -- -- -- --
Cash From Operations $30.1M -$13.3M $14.5M $35.3M $19.5M
 
Capital Expenditures $6M $6.4M $9.7M $13.4M $13.4M
Cash Acquisitions -- -- -- -- $549K
Cash From Investing -$6M -$6.4M -$9.7M -$13.4M -$17.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$17.5M -- -- --
Repurchase of Common Stock -- -- -- $20M $41.3M
Other Financing Activities -$23.6M -$1.6M -$8.4M -$14.1M -$9.9M
Cash From Financing $208.9M -$19.1M -$8.4M -$23.7M -$45.9M
 
Beginning Cash (CF) $741.5M $654.8M $608.7M $630.4M $508M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $233M -$38.8M -$3.6M -$1.8M -$43.8M
Ending Cash (CF) $974.4M $616M $605.1M $628.6M $464.2M
 
Levered Free Cash Flow $24.1M -$19.7M $4.8M $21.9M $6.1M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

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

Alerts

Buy
60
OLMA alert for Dec 10

Olema Pharmaceuticals, Inc. [OLMA] is up 15.35% over the past day.

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.07% over the past day.

Buy
54
GDXU alert for Dec 10

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 4.83% over the past day.

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

Show me the best stock