Financhill
Buy
59

DYN Quote, Financials, Valuation and Earnings

Last price:
$20.36
Seasonality move :
-5.63%
Day range:
$20.23 - $20.74
52-week range:
$6.36 - $26.22
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
4.20x
Volume:
971K
Avg. volume:
3M
1-year change:
-15.1%
Market cap:
$2.9B
Revenue:
--
EPS (TTM):
-$3.66
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $700K $1.1M $3.3M $2.5M $2.2M
Gross Profit -$700K -$1.1M -$3.3M -$2.5M -$2.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $45.2M $121.3M $142.8M $210.8M $281.4M
Selling, General & Admin $13.4M $28.7M $28.2M $31.4M $62.5M
Other Inc / (Exp) -$450K -$8K -$54K -$1.4M -$454K
Operating Expenses $57.9M $148.9M $167.6M $239.7M $341.6M
Operating Income -$58.6M -$150M -$171M -$242.2M -$343.9M
 
Net Interest Expenses $396K -- -- -- --
EBT. Incl. Unusual Items -$59.4M -$149.3M -$168.1M -$235.9M -$317.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$59.4M -$149.3M -$168.1M -$235.9M -$317.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$59.4M -$149.3M -$168.1M -$235.9M -$317.4M
 
Basic EPS (Cont. Ops) -$4.13 -$2.93 -$3.23 -$3.95 -$3.37
Diluted EPS (Cont. Ops) -$4.13 -$2.93 -$3.23 -$3.95 -$3.37
Weighted Average Basic Share $14.4M $50.9M $52M $59.7M $94.1M
Weighted Average Diluted Share $14.4M $50.9M $52M $59.7M $94.1M
 
EBITDA -$57.9M -$148.9M -$167.6M -$239.7M -$341.6M
EBIT -$58.6M -$150M -$171M -$242.2M -$343.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$58.6M -$150M -$171M -$242.2M -$343.9M
Operating Income (Adjusted) -$58.6M -$150M -$171M -$242.2M -$343.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $260K $397K $597K $400K $500K
Gross Profit -$260K -$397K -$597K -$400K -$500K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $36.5M $34.7M $55.3M $92.8M $97.2M
Selling, General & Admin $6.3M $7.6M $7M $12.9M $16.7M
Other Inc / (Exp) -- -$9K -$126K -$742K --
Operating Expenses $42.5M $41.9M $61.7M $105.3M $113.4M
Operating Income -$42.8M -$42.3M -$62.3M -$105.7M -$113.9M
 
Net Interest Expenses -- -- -- -- $2.9M
EBT. Incl. Unusual Items -$42.6M -$41.4M -$60.2M -$97.1M -$108M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$42.6M -$41.4M -$60.2M -$97.1M -$108M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$42.6M -$41.4M -$60.2M -$97.1M -$108M
 
Basic EPS (Cont. Ops) -$0.83 -$0.80 -$0.99 -$0.96 -$0.76
Diluted EPS (Cont. Ops) -$0.83 -$0.80 -$0.99 -$0.96 -$0.76
Weighted Average Basic Share $51.3M $51.8M $61.1M $100.9M $141.8M
Weighted Average Diluted Share $51.3M $51.8M $61.1M $100.9M $141.8M
 
EBITDA -$42.5M -$41.9M -$61.7M -$105.3M -$113.4M
EBIT -$42.8M -$42.3M -$62.3M -$105.7M -$113.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$42.8M -$42.3M -$62.3M -$105.7M -$113.9M
Operating Income (Adjusted) -$42.8M -$42.3M -$62.3M -$105.7M -$113.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $949K $3.8M $2.5M $1.8M $2.5M
Gross Profit -$949K -$3.8M -$2.5M -$1.8M -$2.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $101.1M $151.9M $185.1M $258.4M $384.7M
Selling, General & Admin $25.6M $30.9M $29.5M $56M $64.5M
Other Inc / (Exp) -- -$29K -$739K -$1.1M --
Operating Expenses $125.7M $178.9M $212.1M $312.7M $446.6M
Operating Income -$126.7M -$182.8M -$214.6M -$314.5M -$449.2M
 
Net Interest Expenses $81K -- -- -- $3M
EBT. Incl. Unusual Items -$126.2M -$181.1M -$208.1M -$294.5M -$423.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$126.2M -$181.1M -$208.1M -$294.5M -$423.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$126.2M -$181.1M -$208.1M -$294.5M -$423.8M
 
Basic EPS (Cont. Ops) -$2.56 -$3.51 -$3.59 -$3.56 -$3.66
Diluted EPS (Cont. Ops) -$2.56 -$3.51 -$3.59 -$3.56 -$3.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$125.7M -$178.9M -$212.1M -$312.7M -$446.6M
EBIT -$126.7M -$182.8M -$214.6M -$314.5M -$449.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$126.7M -$182.8M -$214.6M -$314.5M -$449.2M
Operating Income (Adjusted) -$126.7M -$182.8M -$214.6M -$314.5M -$449.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $732K $3.5M $1.9M $1.2M $1.5M
Gross Profit -$732K -$3.5M -$1.9M -$1.2M -$1.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $79M $109.6M $151.9M $199.6M $302.9M
Selling, General & Admin $19.1M $21.2M $22.6M $47.2M $49.2M
Other Inc / (Exp) -- -$29K -$715K -$428K -$1.7M
Operating Expenses $97.3M $127.3M $172.6M $245.6M $350.6M
Operating Income -$98.1M -$130.8M -$174.5M -$246.8M -$352.1M
 
Net Interest Expenses -- -- -- -- $3M
EBT. Incl. Unusual Items -$97.5M -$129.3M -$169.3M -$227.9M -$334.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$97.5M -$129.3M -$169.3M -$227.9M -$334.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$97.5M -$129.3M -$169.3M -$227.9M -$334.3M
 
Basic EPS (Cont. Ops) -$1.92 -$2.50 -$2.85 -$2.48 -$2.79
Diluted EPS (Cont. Ops) -$1.92 -$2.50 -$2.85 -$2.48 -$2.79
Weighted Average Basic Share $152M $155.1M $177.3M $274.4M $365.6M
Weighted Average Diluted Share $152M $155.1M $177.3M $274.4M $365.6M
 
EBITDA -$97.3M -$127.3M -$172.6M -$245.6M -$350.6M
EBIT -$98.1M -$130.8M -$174.5M -$246.8M -$352.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$98.1M -$130.8M -$174.5M -$246.8M -$352.1M
Operating Income (Adjusted) -$98.1M -$130.8M -$174.5M -$246.8M -$352.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $345.3M $376.6M $256M $123.1M $642.3M
Short Term Investments $44.5M $175.7M $83.9M $1.5M $206.8M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.8M $5.8M $9.6M $6.3M $17M
Total Current Assets $349.1M $382.4M $265.6M $129.4M $659.3M
 
Property Plant And Equipment $1.9M $41M $38.4M $33.4M $30M
Long-Term Investments $2.3M $2.3M $2.3M $2.3M $1.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.3M $2.3M $2.3M $2.3M $1.9M
Total Assets $353.3M $425.7M $306.3M $165.1M $691.2M
 
Accounts Payable $3.4M $4M $5.3M $22.9M $6.6M
Accrued Expenses $7.5M $20.8M $18.2M $23.4M $30.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $3.9M $4.6M $4.7M $4.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11M $28.7M $28.1M $51.1M $42.3M
 
Long-Term Debt -- $28.7M $25.9M $22.7M $19.1M
Capital Leases -- -- -- -- --
Total Liabilities $11M $57.5M $54M $73.8M $61.4M
 
Common Stock $5K $6K $6K $6K $10K
Other Common Equity Adj -$27K -$269K -$571K -- $6K
Common Equity $342.4M $368.2M $252.4M $91.3M $629.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $342.4M $368.2M $252.4M $91.3M $629.8M
 
Total Liabilities and Equity $353.3M $425.7M $306.3M $165.1M $691.2M
Cash and Short Terms $345.3M $376.6M $256M $123.1M $642.3M
Total Debt -- $28.7M $25.9M $22.7M $19.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $407.5M $248.1M $157.8M $723.7M $791.9M
Short Term Investments $178.5M $103.2M $27.5M $191.5M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $17.1M $10.1M $10.4M $12.7M --
Total Current Assets $424.7M $258.2M $168.2M $736.4M $806.3M
 
Property Plant And Equipment $39.9M $39.1M $34.7M $30.5M $45.8M
Long-Term Investments $2.3M $2.3M $2.3M $1.9M $15M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.3M $2.3M $2.3M $1.9M --
Total Assets $466.9M $299.7M $205.2M $768.8M $867.1M
 
Accounts Payable $7.1M $919K $3.6M $6.2M $12.1M
Accrued Expenses $11.7M $17.8M $21.4M $32.3M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.6M $4.6M $4.7M $4.8M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $23.4M $23.3M $29.7M $43.3M $59.8M
 
Long-Term Debt $29.4M $26.6M $23.5M $20M $115.4M
Capital Leases -- -- -- -- --
Total Liabilities $52.8M $49.9M $53.2M $63.3M $175.3M
 
Common Stock $6K $6K $6K $10K $14K
Other Common Equity Adj -$34K -$983K -$13K $478K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $414.1M $249.7M $152M $705.5M $691.8M
 
Total Liabilities and Equity $466.9M $299.7M $205.2M $768.8M $867.1M
Cash and Short Terms $407.5M $248.1M $157.8M $723.7M $791.9M
Total Debt $29.4M $26.6M $23.5M $20M $115.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$59.4M -$149.3M -$168.1M -$235.9M -$317.4M
Depreciation & Amoritzation $700K $1.1M $3.3M $2.5M $2.2M
Stock-Based Compensation $6.6M $17.5M $15.2M $20M $45.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$46.5M -$119.6M -$153.6M -$188.2M -$292.4M
 
Capital Expenditures $1.2M $3.6M $3.1M $729K $2.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$45.7M -$137.9M $87.2M $83.3M -$204.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $9.9M -- -- -- --
Long-Term Debt Repaid -$10M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$450K -- -- -- --
Cash From Financing $380.7M $157.8M $37.4M $54.3M $809.9M
 
Beginning Cash (CF) $300.9M $200.8M $172.1M $121.6M $435.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $288.5M -$99.6M -$29.1M -$50.5M $313.5M
Ending Cash (CF) $589.4M $101.2M $143.1M $71.1M $748.9M
 
Levered Free Cash Flow -$47.7M -$123.2M -$156.7M -$188.9M -$294.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$42.6M -$41.4M -$60.2M -$97.1M -$108M
Depreciation & Amoritzation $275K -$338K $597K $438K $523K
Stock-Based Compensation $3.6M $3.8M $4.9M $8.7M $11.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$27M -$42.8M -$50.6M -$74.6M -$90.8M
 
Capital Expenditures $881K $886K $167K $253K $19.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.8M $51.7M $12.8M -$19.4M -$38M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $457K $70K $454K $18M $217.3M
 
Beginning Cash (CF) $229M $144.9M $130.3M $532.2M $573.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29.3M $8.9M -$37.3M -$76M $88.6M
Ending Cash (CF) $199.7M $153.8M $93M $456.1M $662.2M
 
Levered Free Cash Flow -$27.8M -$43.7M -$50.8M -$74.9M -$110M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$126.2M -$181.1M -$208.1M -$294.5M -$423.8M
Depreciation & Amoritzation $964K $3.1M $2.5M $1.8M $2.5M
Stock-Based Compensation $15.7M $17.4M $18.1M $41.1M $45.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$111.5M -$152.5M -$182.3M -$243M -$375.7M
 
Capital Expenditures $2.4M $4.5M $1.2M $1.4M $21.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$182.9M $67.7M $76.4M -$161.9M -$45.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $146.5M $276K $91.4M $806.4M $463M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$147.9M -$84.5M -$14.6M $401.5M $41.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$113.9M -$157.1M -$183.5M -$244.4M -$397M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$97.5M -$129.3M -$169.3M -$227.9M -$334.3M
Depreciation & Amoritzation $747K $2.7M $1.9M $1.2M $1.5M
Stock-Based Compensation $11.5M $11.3M $14.2M $35.4M $34.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$91.5M -$124.5M -$153.2M -$208M -$291.4M
 
Capital Expenditures $1.6M $2.5M $647K $1.3M $20.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$137.7M $68M $57.1M -$188.1M -$29.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $98.8M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $157.7M $187K $54.2M $806.3M $459.3M
 
Beginning Cash (CF) $798.4M $428.8M $479M $1.4B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$71.4M -$56.3M -$41.9M $410.2M $138.2M
Ending Cash (CF) $727M $372.5M $437.1M $1.8B $1.7B
 
Levered Free Cash Flow -$93.1M -$127M -$153.8M -$209.3M -$311.6M

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
64
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