Financhill
Sell
1

DAVA Quote, Financials, Valuation and Earnings

Last price:
$17.45
Seasonality move :
9.28%
Day range:
$16.70 - $17.78
52-week range:
$16.70 - $34.94
Dividend yield:
0%
P/E ratio:
167.20x
P/S ratio:
1.06x
P/B ratio:
1.26x
Volume:
685.1K
Avg. volume:
545.6K
1-year change:
-49.68%
Market cap:
$1B
Revenue:
$932.9M
EPS (TTM):
$0.10
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $442.5M $600.7M $871.9M $957.6M $932.9M
Revenue Growth (YoY) 18.72% 35.77% 45.14% 9.83% -2.58%
 
Cost of Revenues $315.9M $393.2M $581.7M $639.4M $706.6M
Gross Profit $126.6M $207.5M $290.2M $318.2M $226.3M
Gross Profit Margin 28.61% 34.55% 33.28% 33.23% 24.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $97.4M $122M $163.2M $182.2M $201M
Other Inc / (Exp) $2M -$8.8M $13.2M -$12.9M -$2.8M
Operating Expenses $97.4M $122M $163.2M $182.2M $201M
Operating Income $29.2M $85.5M $127M $136M $25.4M
 
Net Interest Expenses $1.7M $3.6M $3.9M -- --
EBT. Incl. Unusual Items $29.5M $73.2M $136.3M $137.6M $34M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.3M $14.7M $25.7M $24.1M $12.4M
Net Income to Company $25.2M $58.5M $110.7M $113.5M $21.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.2M $58.5M $110.7M $113.5M $21.6M
 
Basic EPS (Cont. Ops) $0.47 $1.06 $1.97 $1.98 $0.37
Diluted EPS (Cont. Ops) $0.45 $1.02 $1.90 $1.95 $0.37
Weighted Average Basic Share $53.4M $55.2M $56.3M $57.3M $58.3M
Weighted Average Diluted Share $56.1M $57.1M $58M $58.1M $58.7M
 
EBITDA $54.9M $109.4M $178M $181.7M $90.9M
EBIT $31.8M $76.5M $139.4M $142M $41.9M
 
Revenue (Reported) $442.5M $600.7M $871.9M $957.6M $932.9M
Operating Income (Reported) $29.2M $85.5M $127M $136M $25.4M
Operating Income (Adjusted) $31.8M $76.5M $139.4M $142M $41.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $138.9M $212.5M $241.3M $228M $250.4M
Revenue Growth (YoY) 25.48% 53.07% 13.55% -5.54% 9.85%
 
Cost of Revenues $90M $142.4M $156.1M $172.2M $192.8M
Gross Profit $48.9M $70.2M $85.3M $55.7M $57.6M
Gross Profit Margin 35.21% 33.02% 35.32% 24.45% 23.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28M $43.1M $46.7M $50M $55.5M
Other Inc / (Exp) -$2.4M -$877.6K -- -- --
Operating Expenses $28M $43.1M $46.7M $50M $55.5M
Operating Income $20.9M $27.1M $38.6M $5.7M $2.1M
 
Net Interest Expenses $4.6M $477.2K $14.7M -- --
EBT. Incl. Unusual Items $14M $25.7M $23.8M $13.2M $3.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7M $4.9M $6.2M $2.8M -$5.6M
Net Income to Company $10.5M $20.1M $17.6M $10.1M $8.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.3M $20.8M $17.7M $10.4M $8.8M
 
Basic EPS (Cont. Ops) $0.18 $0.36 $0.31 $0.17 $0.14
Diluted EPS (Cont. Ops) $0.18 $0.36 $0.31 $0.17 $0.14
Weighted Average Basic Share $55.2M $56.2M $57.2M $58.3M $59.5M
Weighted Average Diluted Share $57.1M $58M $58M $58.6M $59.5M
 
EBITDA $20.9M $27.1M $38.6M $5.7M $2.1M
EBIT $20.9M $27.1M $38.6M $5.7M $2.1M
 
Revenue (Reported) $138.9M $212.5M $241.3M $228M $250.4M
Operating Income (Reported) $20.9M $27.1M $38.6M $5.7M $2.1M
Operating Income (Adjusted) $20.9M $27.1M $38.6M $5.7M $2.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $492.2M $757.5M $926M $951.5M $970.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $321.1M $497.7M $614.5M $673.7M $748.1M
Gross Profit $171.1M $259.8M $311.6M $277.8M $222.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105.8M $149.3M $175.6M $186.6M $215.1M
Other Inc / (Exp) -$4.2M -$7.9M $14.8M -- --
Operating Expenses $105.8M $149.3M $175.6M $186.6M $215.1M
Operating Income $65.3M $110.5M $135.9M $91.2M $7.5M
 
Net Interest Expenses $6.3M -- $5.9M -- --
EBT. Incl. Unusual Items $54.7M $108.7M $144.8M $103.2M $7.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.2M $19.4M $28.8M $18.7M $348K
Net Income to Company $43.4M $87.8M $117.2M $84.2M $7.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $43.5M $89.3M $116M $84.5M $7.2M
 
Basic EPS (Cont. Ops) $0.82 $1.60 $2.05 $1.45 $0.10
Diluted EPS (Cont. Ops) $0.81 $1.57 $2.01 $1.45 $0.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $67.9M $101.1M $147.6M $97.4M $24M
EBIT $67.9M $101.1M $147.6M $97.4M $24M
 
Revenue (Reported) $492.2M $757.5M $926M $951.5M $970.7M
Operating Income (Reported) $65.3M $110.5M $135.9M $91.2M $7.5M
Operating Income (Adjusted) $67.9M $101.1M $147.6M $97.4M $24M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $261.8M $415.9M $472.2M $466.6M $504.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $170.4M $273M $307.6M $341.9M $383.3M
Gross Profit $91.4M $142.8M $164.6M $124.7M $121M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54.4M $81.2M $94M $98.6M $112.7M
Other Inc / (Exp) -$3.5M -$2.5M -- -- --
Operating Expenses $54.4M $81.2M $94M $98.6M $112.7M
Operating Income $37.1M $61.6M $70.6M $26.1M $8.2M
 
Net Interest Expenses $8.3M $477.2K $14.7M -- $620.7K
EBT. Incl. Unusual Items $25.3M $60.1M $69.2M $35.1M $8.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.3M $11M $14.2M $9.1M -$3M
Net Income to Company $19.1M $48.5M $55M $25.7M $11.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19M $49.1M $55M $26M $11.7M
 
Basic EPS (Cont. Ops) $0.34 $0.87 $0.96 $0.44 $0.19
Diluted EPS (Cont. Ops) $0.34 $0.86 $0.95 $0.44 $0.19
Weighted Average Basic Share $109.7M $111.8M $113.9M $116.2M $118.5M
Weighted Average Diluted Share $113.7M $115.8M $116.1M $117M $118.9M
 
EBITDA $37.1M $61.6M $70.6M $26.1M $8.2M
EBIT $37.1M $61.6M $70.6M $26.1M $8.2M
 
Revenue (Reported) $261.8M $415.9M $472.2M $466.6M $504.2M
Operating Income (Reported) $37.1M $61.6M $70.6M $26.1M $8.2M
Operating Income (Adjusted) $37.1M $61.6M $70.6M $26.1M $8.2M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $124.7M $96.7M $197.5M $207.7M $78.9M
Short Term Investments $718.8K $779.2K $475.5K $70.6K $231.5K
Accounts Receivable, Net $101.7M $121.9M $159.7M $180.8M $189.5M
Inventory -- -- -- -- --
Prepaid Expenses -- $8.5M $10.8M $13.9M $14.5M
Other Current Assets -- -- -- -- --
Total Current Assets $230.7M $262.5M $398M $439.1M $338.5M
 
Property Plant And Equipment $78.6M $97.6M $87.4M $114.8M $93.5M
Long-Term Investments $786.5K $502.4K $2.8M $6.6M $13.3M
Goodwill $70.2M $174.6M $177M $301.8M $652.3M
Other Intangibles $40.8M $86.2M $68.2M $82.6M $161.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $439.2M $649.2M $754.2M $971.3M $1.3B
 
Accounts Payable $72.1M $9.7M $10M $6.9M $13.9M
Accrued Expenses -- $74.7M $77.5M $69.6M $72M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $13.7M $18.7M $14.4M $18.4M $18.3M
Other Current Liabilities $1.7M $12.9M $10.6M $16M $18.5M
Total Current Liabilities $94.2M $142.2M $155.8M $152.3M $194.6M
 
Long-Term Debt -- -- -- -- $183.1M
Capital Leases -- -- -- -- --
Total Liabilities $153.5M $238.9M $229.4M $250.7M $473.6M
 
Common Stock $1.4M $1.5M $1.4M $1.5M $1.5M
Other Common Equity Adj $26.7M $22.7M $29.7M $41.2M $54.9M
Common Equity $285.7M $410.3M $524.8M $720.6M $808.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $285.7M $410.3M $524.8M $720.6M $808.8M
 
Total Liabilities and Equity $439.2M $649.2M $754.2M $971.3M $1.3B
Cash and Short Terms $125.4M $97.5M $197.9M $207.8M $79.1M
Total Debt -- -- -- -- $183.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $114.8M $154.1M $224.3M $253M $75.4M
Short Term Investments $786.4K $599.2K $273.5K $237K $148.1K
Accounts Receivable, Net $124.7M $194.1M $210.3M $217M $238.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $243.9M $350.4M $437.7M $473.2M $326.6M
 
Property Plant And Equipment $80.2M $93.1M $105M $99.5M $80.4M
Long-Term Investments $870.9K $255.1K $1.7M $8.1M $11.3M
Goodwill $140M $168.2M $229.6M $325.8M $642M
Other Intangibles $47.6M $86.9M $66.7M $78.4M $143.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $531M $727.7M $857M $1B $1.2B
 
Accounts Payable $86M $126.9M $116.8M $107.9M $133.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $16.6M $16.1M $16.7M $17.6M $18.1M
Other Current Liabilities $1.5M $8M $7.7M $6.8M $4.5M
Total Current Liabilities $110.4M $160.7M $158.2M $141.9M $173.5M
 
Long-Term Debt -- -- -- -- $155.2M
Capital Leases -- -- -- -- --
Total Liabilities $178.3M $236.9M $239.2M $222.4M $408.9M
 
Common Stock $1.5M $1.5M $1.4M $1.5M $1.5M
Other Common Equity Adj $24.8M $20.1M $30.6M $43.9M $37.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $352.8M $490.7M $617.8M $789.8M $821.5M
 
Total Liabilities and Equity $531M $727.7M $857M $1B $1.2B
Cash and Short Terms $115.6M $154.7M $224.6M $253.2M $75.5M
Total Debt -- -- -- -- $155.2M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $25.2M $58.5M $110.7M $113.5M $21.6M
Depreciation & Amoritzation $23M $32.9M $38.6M $39.7M $49M
Stock-Based Compensation $19.7M $32.9M $46.6M $37.4M $43.7M
Change in Accounts Receivable -$17.8M -$26.3M -$49.3M -$4.7M $7M
Change in Inventories -- -- -- -- --
Cash From Operations $47.8M $118M $160.8M $150M $68.5M
 
Capital Expenditures $9.5M $7.3M $18.6M $16.5M $6.9M
Cash Acquisitions -$25.9M -$136.3M -$13.8M -$96M -$297.4M
Cash From Investing -$34.5M -$143.2M -$31.8M -$133.6M -$365.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $842.2K $760.5K $745.7K $529K $193.8M
Long-Term Debt Repaid -$13.7M -$15.9M -$16.9M -$14.2M -$26.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.1M $306.9K $185.1K $595.2K $890.4K
Cash From Financing $26.3M -$16M -$6.8M -$13.3M $170.1M
 
Beginning Cash (CF) $88.5M $136.4M $93.1M $196.2M $207.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39.6M -$41.3M $122.2M $3.2M -$127M
Ending Cash (CF) $127.8M $94.1M $216.8M $198.5M $78.5M
 
Levered Free Cash Flow $38.3M $110.7M $142.2M $133.6M $61.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $10.5M $20.1M $17.6M $10.1M $8.7M
Depreciation & Amoritzation $15.1M $19.1M $18.9M $23.3M $30.9M
Stock-Based Compensation $15.7M $28.2M $18.7M $29.3M $28.1M
Change in Accounts Receivable $2.2M -$33.6M -$7.7M $9.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $27.5M $46.5M $48.1M $43.1M $40.9M
 
Capital Expenditures $2.3M $5.1M $4.9M $1.7M $534.5K
Cash Acquisitions -$3.2M $18.8K -$38.1M -$3M -$7.5M
Cash From Investing -$5.3M -$5M -$42.5M -$2.2M -$7.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $178.4K $187.3K $108K $37.1K $12.8M
Long-Term Debt Repaid -$3.8M -$4.4M -$4M -$3.6M -$34.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$109K $56.6K $258.7K $23.5K -$5.7K
Cash From Financing -$4M $1.4M -$1.2M -$679.5K -$24.6M
 
Beginning Cash (CF) $90.5M $113.1M $214.7M $213M $68.7M
Foreign Exchange Rate Adjustment -$370.5K $8.5K -$953.1K -$2.5M $661.1K
Additions / Reductions $18.2M $42.9M $4.4M $40.2M $8.8M
Ending Cash (CF) $111.1M $153.9M $217.9M $246.7M $76.9M
 
Levered Free Cash Flow $25.3M $41.5M $43.2M $41.4M $40.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $43.4M $87.8M $117.2M $84.2M $7.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $26.4M $45.4M $37.1M $48M $42.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $68.9M $136.7M $164.5M $136.4M $51M
 
Capital Expenditures $5.1M $14.2M $17.6M $10.3M $6.2M
Cash Acquisitions -$63.4M -$68.3M -$51.1M -$66.3M -$296.6M
Cash From Investing -$70.1M -$84.2M -$67.3M -$102.5M -$359.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $834.5K $752.6K $651K $358.3K $206.6M
Long-Term Debt Repaid -$15.4M -$17.9M -$14.9M -$14.4M -$65.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $558.3K $74.6K -- $622.2K $955.5K
Cash From Financing $4.9M -$12.6M -$7.7M -$14M $134.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.7M $39.9M $89.6M $19.9M -$173.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $63.8M $122.5M $147M $126.1M $44.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $19.1M $48.5M $55M $25.7M $11.6M
Depreciation & Amoritzation $15.1M $19.1M $18.9M $23.3M $30.9M
Stock-Based Compensation $15.7M $28.2M $18.7M $29.3M $28.1M
Change in Accounts Receivable $2.2M -$33.6M -$7.7M $9.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $55.3M $74M $77.8M $64.1M $46.6M
 
Capital Expenditures $3.1M $10M $8.9M $2.7M $2M
Cash Acquisitions -$68.8M -$823.7K -$38.1M -$8.3M -$7.6M
Cash From Investing -$69.6M -$10.5M -$46.1M -$15M -$8.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $381.3K $373.4K $278.7K $108.1K $12.9M
Long-Term Debt Repaid -$7.6M -$9.6M -$7.6M -$7.8M -$47.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $290.3K $58K $258.7K $285.7K $350.8K
Cash From Financing -$7.5M -$4M -$4.9M -$5.7M -$40.9M
 
Beginning Cash (CF) $221.4M $209.5M $406.3M $421.5M $149.9M
Foreign Exchange Rate Adjustment -$798.3K $293.9K -$291.6K -$1.3M -$84.5K
Additions / Reductions -$21.8M $59.4M $26.8M $43.4M -$2.9M
Ending Cash (CF) $201.6M $267M $432.6M $459.6M $145.6M
 
Levered Free Cash Flow $52.2M $64M $68.8M $61.4M $44.6M

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