Financhill
Buy
65

DNN Quote, Financials, Valuation and Earnings

Last price:
$2.71
Seasonality move :
13.07%
Day range:
$2.74 - $2.80
52-week range:
$1.08 - $3.42
Dividend yield:
0%
P/E ratio:
37.31x
P/S ratio:
715.54x
P/B ratio:
8.58x
Volume:
10.9M
Avg. volume:
48.3M
1-year change:
47.34%
Market cap:
$2.5B
Revenue:
$2.9M
EPS (TTM):
-$0.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.8M $16M $6.9M $1.4M $2.9M
Revenue Growth (YoY) -8.24% 48.35% -56.79% -80.06% 113.66%
 
Cost of Revenues $15.7M $27.4M $28.6M $25.1M $42.4M
Gross Profit -$5M -$11.5M -$21.7M -$23.8M -$39.5M
Gross Profit Margin -46.32% -71.78% -314.78% -1728.51% -1344.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.7M $7.7M $9.6M $10.2M $12M
Other Inc / (Exp) $2.6M $34.4M $37.1M $100.2M -$24.1M
Operating Expenses $8.3M $7.2M $6.4M $12.5M $6.7M
Operating Income -$13.2M -$18.6M -$28M -$36.2M -$46.2M
 
Net Interest Expenses $44.7K $36.7K $29.2K $23K $78.8K
EBT. Incl. Unusual Items -$12.8M $13.9M $10.1M $67.7M -$67M
Earnings of Discontinued Ops. -- -- $1.4M $749.1K $343.8K
Income Tax Expense -$641.2K -$1.6M -$1.7M -$1.7M -$172.3K
Net Income to Company -$12.1M $15.1M $11M $67M -$66.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.1M $15.1M $9.7M $66.2M -$66.9M
 
Basic EPS (Cont. Ops) -$0.02 $0.02 $0.01 $0.08 -$0.07
Diluted EPS (Cont. Ops) -$0.02 $0.02 $0.01 $0.08 -$0.07
Weighted Average Basic Share $628.4M $783.7M $818.9M $848M $892.2M
Weighted Average Diluted Share $628.4M $793.7M $828.7M $854M $892.2M
 
EBITDA -$10.4M -$15.3M -$23.8M -$31.9M -$39M
EBIT -$13.2M -$18.6M -$28M -$36.2M -$46.2M
 
Revenue (Reported) $10.8M $16M $6.9M $1.4M $2.9M
Operating Income (Reported) -$13.2M -$18.6M -$28M -$36.2M -$46.2M
Operating Income (Adjusted) -$13.2M -$18.6M -$28M -$36.2M -$46.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.6M $2.3M $579.3K $509.5K $758.7K
Revenue Growth (YoY) 267.83% -69.23% -75.14% -29.3% 48.9%
 
Cost of Revenues $7.4M $8.6M $7.5M $10.8M $14.1M
Gross Profit $139.7K -$6.3M -$7M -$10.3M -$13.4M
Gross Profit Margin 1.85% -269.99% -1201.04% -2022.47% -1764.55%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7M $2M $2.2M $2.6M $2.7M
Other Inc / (Exp) $27.7M $2.8M $50.4M -$8.3M --
Operating Expenses $1.6M $2M $1M $1.3M $2.7M
Operating Income -$1.5M -$8.3M -$8M -$11.6M -$16M
 
Net Interest Expenses $9.5K $6.1K $9.7K $21.3K $3.7M
EBT. Incl. Unusual Items $25.7M -$4.9M $42.8M -$18.6M -$98M
Earnings of Discontinued Ops. -- -- $239.3K -- --
Income Tax Expense -$438.9K -$779.4K -$758.2K -$121.7K -$305.7K
Net Income to Company $26.1M -$4.9M $43.4M -$18.9M -$98.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $26.1M -$4.9M $43.2M -$18.9M -$98M
 
Basic EPS (Cont. Ops) $0.03 -$0.01 $0.05 -$0.02 -$0.11
Diluted EPS (Cont. Ops) $0.03 -$0.01 $0.05 -$0.02 -$0.11
Weighted Average Basic Share $806M $819.2M $840M $892.5M $896.6M
Weighted Average Diluted Share $816.4M $819.2M $847.7M $892.5M $896.6M
 
EBITDA -$528.5K -$7.3M -$6.5M -$9.9M -$12.1M
EBIT -$1.5M -$8.3M -$8M -$11.6M -$16M
 
Revenue (Reported) $7.6M $2.3M $579.3K $509.5K $758.7K
Operating Income (Reported) -$1.5M -$8.3M -$8M -$11.6M -$16M
Operating Income (Adjusted) -$1.5M -$8.3M -$8M -$11.6M -$16M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16.5M $13.6M $2.8M $2.7M $3.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.4M $31.7M $28.9M $37.1M $51.9M
Gross Profit -$9.9M -$18.1M -$26.2M -$34.5M -$48.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.1M $9.5M $9.3M $10.2M $13.3M
Other Inc / (Exp) $35.8M $40.6M $64.9M $19.7M --
Operating Expenses $9.8M $8.8M $3.2M $5.9M $10.1M
Operating Income -$19.7M -$26.9M -$29.4M -$40.4M -$58.5M
 
Net Interest Expenses $39.6K $30.5K $32.6K $50.8K $3.8M
EBT. Incl. Unusual Items $13.9M $14.2M $38.3M -$1.8M -$144M
Earnings of Discontinued Ops. -- -- $862.5K $583.6K --
Income Tax Expense -$901.3K -$1.8M -$1.6M -$933.6K -$4.6M
Net Income to Company $14.8M $14M $37.4M -- -$140.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.8M $14M $36.6M -$2.5M -$140.4M
 
Basic EPS (Cont. Ops) $0.02 $0.02 $0.04 $0.00 -$0.16
Diluted EPS (Cont. Ops) $0.02 $0.02 $0.04 $0.00 -$0.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$16.4M -$22.7M -$23M -$33.2M -$49.1M
EBIT -$19.7M -$26.9M -$29.4M -$40.4M -$58.5M
 
Revenue (Reported) $16.5M $13.6M $2.8M $2.7M $3.5M
Operating Income (Reported) -$19.7M -$26.9M -$29.4M -$40.4M -$58.5M
Operating Income (Adjusted) -$19.7M -$26.9M -$29.4M -$40.4M -$58.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.3M $10.9M $574K $2.1M $2.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.4M $25.6M $21.1M $29.6M $40M
Gross Profit -$8.1M -$14.7M -$20.5M -$27.5M -$37.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.7M $7.4M $7M $8M $9.3M
Other Inc / (Exp) $31.3M $37.5M $64.4M -$16.2M $2.9M
Operating Expenses $5.6M $7.2M $4M $4.9M $7.3M
Operating Income -$13.7M -$21.9M -$24.5M -$32.4M -$44.7M
 
Net Interest Expenses $29.6K $22.6K $26K $41.1K $3.7M
EBT. Incl. Unusual Items $16M $16.4M $42.4M -$44.6M -$121.7M
Earnings of Discontinued Ops. -- -- $862.5K $344.2K --
Income Tax Expense -$1.2M -$1.4M -$1.3M -$175.4K -$4.6M
Net Income to Company $17.1M $16.1M $41.7M -$45.3M -$120.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $17.1M $16.1M $40.8M -$45.6M -$119.3M
 
Basic EPS (Cont. Ops) $0.02 $0.02 $0.05 -$0.05 -$0.13
Diluted EPS (Cont. Ops) $0.02 $0.02 $0.05 -$0.05 -$0.13
Weighted Average Basic Share $2.3B $2.5B $2.5B $2.7B $2.7B
Weighted Average Diluted Share $2.3B $2.5B $2.5B $2.7B $2.7B
 
EBITDA -$11.5M -$18.9M -$19.3M -$26.8M -$37M
EBIT -$13.7M -$21.9M -$24.5M -$32.4M -$44.7M
 
Revenue (Reported) $13.3M $10.9M $574K $2.1M $2.6M
Operating Income (Reported) -$13.7M -$21.9M -$24.5M -$32.4M -$44.7M
Operating Income (Adjusted) -$13.7M -$21.9M -$24.5M -$32.4M -$44.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $32.7M $62.1M $43.5M $107.3M $79.8M
Short Term Investments $13.1M $11.3M $5.9M $7.8M $4.4M
Accounts Receivable, Net $2.1M $2.3M $2.3M $681.8K $2.1M
Inventory $2.4M $2.7M $2M $2.7M $2.6M
Prepaid Expenses $1.1M -- -- -- --
Other Current Assets -- $1M $1M $1.2M $1.5M
Total Current Assets $38.8M $68.8M $49.6M $112.7M $86M
 
Property Plant And Equipment $201.6M $201.5M $187.1M $193.3M $180.5M
Long-Term Investments $9.7M $131.9M $142.5M $243.5M $193.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $11.1M $11.1M $9.7M $10M $9.6M
Total Assets $280.9M $438.7M $415.6M $600.6M $498.6M
 
Accounts Payable $5.6M $2.5M $4M $3.8M $9.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $205.5K $1.4M $247.6K $251K $4.4M
Total Current Liabilities $9.3M $12.9M $13.6M $13.6M $23.6M
 
Long-Term Debt $294.3K $260.5K $265.7K $154.7K --
Capital Leases -- -- -- -- --
Total Liabilities $102.5M $124.6M $93.8M $113.9M $106.2M
 
Common Stock $1.1B $1.2B $1.1B $1.3B $1.2B
Other Common Equity Adj $1.4M $1.4M $1.3M $1.4M $1.3M
Common Equity $178.4M $314.1M $321.8M $486.7M $392.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $178.4M $314M $321.8M $486.7M $392.4M
 
Total Liabilities and Equity $280.9M $438.7M $415.6M $600.6M $498.6M
Cash and Short Terms $32.7M $62.1M $43.5M $107.3M $79.8M
Total Debt $482.7K $402.2K $425.1K $316.2K --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $60.7M $47.4M $61.9M $86.2M $347M
Short Term Investments $20.4M $7.5M $16.8M $7.8M --
Accounts Receivable, Net $3M $2.8M $3.5M $2.5M $5.2M
Inventory $2.5M $2M $2.4M $2.7M $5.7M
Prepaid Expenses $911.8K $590.8K -- -- --
Other Current Assets -- -- $556.2K $604K --
Total Current Assets $67.6M $53.6M $69.1M $92M $359.3M
 
Property Plant And Equipment $201.8M $186.1M $185.6M $191.2M $201.7M
Long-Term Investments $131.1M $142.6M $197.9M $212.6M $232.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $11.3M $9.8M $9.9M $10.3M --
Total Assets $402.3M $383.8M $454.2M $497.3M $795.7M
 
Accounts Payable $3.3M $4.7M $4.1M $4.9M $16.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $138.2K $40.5K -- --
Current Portion Of Capital Lease Obligations -- -- $122.1K -- --
Other Current Liabilities $160.7K $2.5M -- $88.8K --
Total Current Liabilities $11.7M $16.3M $13.1M $14.6M $30M
 
Long-Term Debt $281.8K $294.7K $181.2K -- $430.2M
Capital Leases -- -- -- -- --
Total Liabilities $94.2M $66.9M $59M $64.4M $506.2M
 
Common Stock $1.2B $1.1B $1.2B $1.2B $1.2B
Other Common Equity Adj $1.4M $1.3M $1.3M $1.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $308.1M $317M $395.1M $433M $289.6M
 
Total Liabilities and Equity $402.3M $383.8M $454.2M $497.3M $795.7M
Cash and Short Terms $60.7M $47.4M $61.9M $86.2M $347M
Total Debt $443.6K $432.3K $344.7K -- $430.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$12.1M $15.1M $11M $67M -$66.5M
Depreciation & Amoritzation $2.9M $3.3M $4.3M $4.3M $7.2M
Stock-Based Compensation $1.4M $2.3M $2.9M $2.8M $3.4M
Change in Accounts Receivable $483.9K -$224.9K -$393.3K $1.7M -$600.7K
Change in Inventories $164K -$327K $569.2K -$641.6K -$120.4K
Cash From Operations -$10.1M -$16.9M -$21.6M -$22.7M -$29.5M
 
Capital Expenditures $207.3K $981.1K $5.3M $2.4M $5.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $227.4K -$79M -$5.2M -$532.7K $311K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $27.1K $121.4K -- --
Long-Term Debt Repaid -- -- -- -$161.5K -$219.6K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$348.6K -$201K -$160.6K -$161.5K --
Cash From Financing $22.7M $127.5M $16.1M $82.4M $11.1M
 
Beginning Cash (CF) $19.6M $50.7M $37.6M $99.4M $75.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.5M $31.1M -$10M $59.4M -$16.5M
Ending Cash (CF) $31.8M $81.3M $28.2M $159M $60.7M
 
Levered Free Cash Flow -$10.3M -$17.9M -$26.9M -$25.1M -$35.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $26.1M -$4.9M $43.4M -$18.9M -$98.1M
Depreciation & Amoritzation $970.6K $1.1M $1.5M $1.7M $4M
Stock-Based Compensation $549.2K $751.8K $560.4K $889.3K $829.8K
Change in Accounts Receivable $134.9K -$510.7K $6.7K -$634.2K -$2.3M
Change in Inventories -$81.7K -$49.8K -$186.7K -$321.1K -$2.1M
Cash From Operations -$1.6M -$5.3M -$6.4M -$9.1M -$14.6M
 
Capital Expenditures $72.2K $1.9M $131.1K $1.6M $5.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$26.5M -$1.7M -$635K -$1.9M -$19.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$690 $51.6K -- -- --
Long-Term Debt Repaid -- -- -$40.4K -$69.1K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$49.1K -$35K -- -- --
Cash From Financing $790.4K $5M $17.6M $60.1K $333.9M
 
Beginning Cash (CF) $40.2M $40M $45M $78.4M $338.7M
Foreign Exchange Rate Adjustment $315.9K $472.4K $166.9K -$214.1K $2.2M
Additions / Reductions -$27M -$1.5M $10.7M -$11.1M $302.4M
Ending Cash (CF) $13.5M $38.9M $55.9M $67.1M $643.3M
 
Levered Free Cash Flow -$1.7M -$7.2M -$6.6M -$10.7M -$20.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $14.8M $14M $37.4M -- -$140.5M
Depreciation & Amoritzation $3.2M $4.4M $6.2M -- $9.4M
Stock-Based Compensation $1.9M $3M $2.6M -- $3.4M
Change in Accounts Receivable -$1.2M -$319.2K -$578.5K -- -$2.8M
Change in Inventories -$31.5K $273.3K -$371.3K -- -$2.4M
Cash From Operations -$15.8M -$20.8M -$25M -- -$48.5M
 
Capital Expenditures $450K $5.4M $1.7M $4M $15.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$89.2M $4.9M -$3.7M -- -$31.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $27K $108.1K -- -- --
Long-Term Debt Repaid -- -- -- -$195.3K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$194.7K -$168.9K -- -- --
Cash From Financing $138.2M $18.6M $33.2M -- $343.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $32.3M $3.3M $4.5M -- $265.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$16.3M -$26.2M -$26.8M -- -$64.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $17.1M $16.1M $41.7M -$45.3M -$120.5M
Depreciation & Amoritzation $2.2M $3.2M $5.2M $5.5M $7.8M
Stock-Based Compensation $1.6M $2.3M $2M $2.5M $2.6M
Change in Accounts Receivable -$910.6K -$964.2K -$1.1M -$1M -$3.2M
Change in Inventories -$79.8K $516K -$433.9K -$41.9K -$2.4M
Cash From Operations -$12M -$15.8M -$19.2M -$23.8M -$43.4M
 
Capital Expenditures $354.1K $4.7M $1.1M $3.8M $13.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$89.2M -$4.2M -$2.7M $3.9M -$28.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $27K $108K -- -- --
Long-Term Debt Repaid -- -- -$122.2K -$156.1K -$174.8K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$150.1K -$117.9K -- -- -$182.1K
Cash From Financing $119.8M $12.2M $29.2M $771.4K $333.6M
 
Beginning Cash (CF) $246.1M $136.3M $122.6M $255.8M $436.7M
Foreign Exchange Rate Adjustment -$453.2K $714.7K $119.3K $558.1K $1.2M
Additions / Reductions $18.1M -$7.1M $7.4M -$18.5M $263.4M
Ending Cash (CF) $263.8M $129.9M $130.1M $237.8M $701.3M
 
Levered Free Cash Flow -$12.4M -$20.5M -$20.4M -$27.6M -$57.2M

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 26

Travere Therapeutics, Inc. [TVTX] is down 0.42% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 2.18% over the past day.

Buy
66
ASTS alert for Dec 26

AST Spacemobile, Inc. [ASTS] is down 5.16% over the past day.

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

Show me the best stock