Financhill
Sell
32

DEA Quote, Financials, Valuation and Earnings

Last price:
$21.31
Seasonality move :
-4.81%
Day range:
$21.11 - $21.38
52-week range:
$19.33 - $29.74
Dividend yield:
9.45%
P/E ratio:
70.20x
P/S ratio:
3.91x
P/B ratio:
0.72x
Volume:
295.7K
Avg. volume:
560.4K
1-year change:
-24%
Market cap:
$966M
Revenue:
$302.1M
EPS (TTM):
$0.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $245.1M $274.9M $293.6M $287.2M $302.1M
Revenue Growth (YoY) 10.53% 12.15% 6.82% -2.17% 5.16%
 
Cost of Revenues $169.4M $178.4M $195.9M $193.7M $197.4M
Gross Profit $75.7M $96.5M $97.7M $93.5M $104.6M
Gross Profit Margin 30.9% 35.1% 33.27% 32.56% 34.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$6.1M -$361K $10.1M $3.8M $4.3M
Operating Expenses $22.7M $25.5M $26.2M $28.8M $27.9M
Operating Income $53M $71M $71.5M $64.7M $76.8M
 
Net Interest Expenses $31.4M $33.3M $46.1M $55M $66.1M
EBT. Incl. Unusual Items $13.5M $34M $35.6M $21.1M $20.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $13.5M $34M $35.6M $21.1M $20.6M
 
Minority Interest in Earnings -$1.6M $3.9M $4.1M $2.3M $1M
Net Income to Common Excl Extra Items $13.2M $33.5M $35M $20.5M $20M
 
Basic EPS (Cont. Ops) $0.15 $0.35 $0.34 $0.19 $0.46
Diluted EPS (Cont. Ops) $0.15 $0.35 $0.34 $0.19 $0.46
Weighted Average Basic Share $78.2M $84M $90.6M $94.3M $103.4M
Weighted Average Diluted Share $78.8M $84.6M $90.9M $94.6M $103.8M
 
EBITDA $146.8M $162.3M $169.8M $156M $173.1M
EBIT $53M $71M $71.5M $64.7M $76.8M
 
Revenue (Reported) $245.1M $274.9M $293.6M $287.2M $302.1M
Operating Income (Reported) $53M $71M $71.5M $64.7M $76.8M
Operating Income (Adjusted) $53M $71M $71.5M $64.7M $76.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $69.6M $75M $72M $74.8M $86.2M
Revenue Growth (YoY) 13.87% 7.81% -4.03% 3.84% 15.2%
 
Cost of Revenues $45.6M $51M $48.8M $48.5M $58.5M
Gross Profit $24M $24M $23.2M $26.3M $27.7M
Gross Profit Margin 34.52% 32% 32.23% 35.14% 32.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $259K -$5M $1M $975K --
Operating Expenses $6.4M $6.1M $6.4M $6.5M $6.4M
Operating Income $17.6M $17.9M $16.8M $19.7M $21.3M
 
Net Interest Expenses $8M $12.4M $13.6M $17.2M $19.4M
EBT. Incl. Unusual Items $9M $749K $6.1M $5.1M $1.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $9M $749K $6.1M $5.1M $1.2M
 
Minority Interest in Earnings $1.1M $107K $707K $252K $34K
Net Income to Common Excl Extra Items $8.9M $612K $5.9M $5M $1.1M
 
Basic EPS (Cont. Ops) $0.09 $0.01 $0.06 $0.05 $0.02
Diluted EPS (Cont. Ops) $0.09 $0.01 $0.06 $0.05 $0.02
Weighted Average Basic Share $84M $90.8M $93.5M $103.5M $45.3M
Weighted Average Diluted Share $84.5M $91.1M $93.8M $103.9M $45.5M
 
EBITDA $40.4M $42.9M $39M $43.5M $50.2M
EBIT $17.6M $17.9M $16.8M $19.7M $21.3M
 
Revenue (Reported) $69.6M $75M $72M $74.8M $86.2M
Operating Income (Reported) $17.6M $17.9M $16.8M $19.7M $21.3M
Operating Income (Adjusted) $17.6M $17.9M $16.8M $19.7M $21.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $268.4M $291.7M $288.1M $294.8M $327.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $175.8M $192.9M $194.8M $195.8M $217.5M
Gross Profit $92.6M $98.8M $93.3M $99M $109.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$4.6M -$4.4M $17.2M $3.8M --
Operating Expenses $24.4M $25.3M $29M $28.1M $26.2M
Operating Income $68.2M $73.5M $64.2M $71M $83.6M
 
Net Interest Expenses $31.4M $42.1M $54.1M $62.8M $75.3M
EBT. Incl. Unusual Items $28.8M $24.9M $34.7M $18M $14.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $28.8M $24.9M $34.7M $19.6M $14.5M
 
Minority Interest in Earnings $3.3M $2.9M $4M $1.1M $649K
Net Income to Common Excl Extra Items $28.4M $24.4M $34.1M $19.1M $13.9M
 
Basic EPS (Cont. Ops) $0.30 $0.24 $0.33 $0.18 $0.30
Diluted EPS (Cont. Ops) $0.30 $0.24 $0.33 $0.18 $0.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $158.9M $170.7M $156.9M $166M $192.5M
EBIT $68.2M $73.5M $64.2M $71M $83.6M
 
Revenue (Reported) $268.4M $291.7M $288.1M $294.8M $327.3M
Operating Income (Reported) $68.2M $73.5M $64.2M $71M $83.6M
Operating Income (Adjusted) $68.2M $73.5M $64.2M $71M $83.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $203.2M $220.1M $214.6M $222.2M $249.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $131.7M $146.2M $145.1M $147.2M $167.3M
Gross Profit $71.6M $73.9M $69.5M $75M $81.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$181K -$4.2M $2.9M $2.9M $3M
Operating Expenses $19M $18.8M $21.7M $20.9M $19.3M
Operating Income $52.6M $55.1M $47.8M $54.1M $62.5M
 
Net Interest Expenses $23.8M $32.6M $40.5M $48.3M $57.5M
EBT. Incl. Unusual Items $26.2M $17.1M $16.3M $13.2M $8.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $26.2M $17.1M $16.3M $14.8M $8.8M
 
Minority Interest in Earnings $3M $2M $1.9M $749K $373K
Net Income to Common Excl Extra Items $25.8M $16.7M $15.8M $14.4M $8.3M
 
Basic EPS (Cont. Ops) $0.27 $0.16 $0.15 $0.13 $0.18
Diluted EPS (Cont. Ops) $0.27 $0.16 $0.15 $0.13 $0.18
Weighted Average Basic Share $249.9M $271.7M $278M $308.4M $133.6M
Weighted Average Diluted Share $251.3M $272.8M $278.8M $309.3M $134M
 
EBITDA $120.2M $128.7M $115.8M $125.8M $146.8M
EBIT $52.6M $55.1M $47.8M $54.1M $62.5M
 
Revenue (Reported) $203.2M $220.1M $214.6M $222.2M $249.1M
Operating Income (Reported) $52.6M $55.1M $47.8M $54.1M $62.5M
Operating Income (Adjusted) $52.6M $55.1M $47.8M $54.1M $62.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $14.7M $20.1M $17.3M $21.9M $27.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $45.1M $58.7M $58.8M $66.3M $71.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $59.9M $137.6M $76.1M $88.2M $99M
 
Property Plant And Equipment -- $1.5M $3.5M $3M $2.3M
Long-Term Investments -- $131.8M $275.7M $286.5M $317.2M
Goodwill -- -- -- -- --
Other Intangibles $163.4M $186.3M $157.3M $148.5M $161.4M
Other Long-Term Assets $25.7M $29.9M $35M $37.4M $39.3M
Total Assets $2.5B $2.8B $2.8B $2.9B $3.2B
 
Accounts Payable $48.5M $60.9M $67.3M $80.2M $101.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $52.8M $5.3M $20M $164.3M $136M
 
Long-Term Debt $999.4M $1.2B $1.3B $1.1B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.4B $1.4B $1.5B $1.8B
 
Common Stock $821K $901K $908K $1M $1.1M
Other Common Equity Adj -$303M -$385M -$472.4M -$574.4M -$685.4M
Common Equity $1.2B $1.3B $1.2B $1.3B $3.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $145.4M $158.9M $166.1M $87.3M $66M
Total Equity $1.3B $1.4B $1.4B $1.4B $1.4B
 
Total Liabilities and Equity $2.5B $2.8B $2.8B $2.9B $3.2B
Cash and Short Terms $14.7M $20.1M $17.3M $21.9M $27.8M
Total Debt $1B $1.2B $1.3B $1.3B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $23.7M $21.5M $33.4M $39.2M $14.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $52.8M $60.3M $61.1M $70.3M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $76.5M $81.7M $94.6M $109.5M $80M
 
Property Plant And Equipment -- $1.3M $3.1M $2.5M $1.7M
Long-Term Investments -- $203.9M $289.5M $316.4M $306.5M
Goodwill -- -- -- -- --
Other Intangibles $157.9M $178.3M $140.5M $146.2M --
Other Long-Term Assets $34.3M $33.8M $38.4M $41.1M --
Total Assets $2.6B $3B $2.8B $3.1B $3.4B
 
Accounts Payable $58.8M $67.7M $75.8M $113.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $58.8M -- $108.5M $149.6M $170.9M
 
Long-Term Debt $1B $1.4B $1.1B $1.3B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.5B $1.4B $1.7B $2B
 
Common Stock $861K $908K $951K $1.1M $461K
Other Common Equity Adj -$364.6M -$447.9M -$545.1M -$657.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $157.9M $166M $164.4M $66.5M $51.3M
Total Equity $1.4B $1.4B $1.4B $1.4B $1.4B
 
Total Liabilities and Equity $2.6B $3B $2.8B $3.1B $3.4B
Cash and Short Terms $23.7M $21.5M $33.4M $39.2M $14.2M
Total Debt $1B $1.4B $1.2B $1.5B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $13.5M $34M $35.6M $21.1M $20.6M
Depreciation & Amoritzation $93.8M $91.3M $98.3M $91.3M $96.3M
Stock-Based Compensation $4.1M $5.1M $6.5M $5.7M $3.2M
Change in Accounts Receivable $1.8M -$8.7M -$126K -$3.2M -$1.7M
Change in Inventories -- -- -- -- --
Cash From Operations $145.2M $118.3M $126.9M $114.6M $164.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$290.2M -$363M -$70.1M -$127.1M -$411.7M
 
Dividends Paid (Ex Special Dividend) $80.9M $88.2M $96.1M $100.3M $109.7M
Special Dividend Paid
Long-Term Debt Issued $272.8M $716.3M $230.8M $248.3M $817.6M
Long-Term Debt Repaid -$197.1M -$535.2M -$190.6M -$204.8M -$511.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.9M -$6.8M -$136K -$397K -$8.8M
Cash From Financing $144.1M $250.2M -$59.7M $17.2M $252.9M
 
Beginning Cash (CF) $14.7M $20.1M $17.3M $21.9M $27.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$880K $5.5M -$2.9M $4.7M $5.9M
Ending Cash (CF) $13.8M $25.6M $14.4M $26.6M $33.7M
 
Levered Free Cash Flow $145.2M $118.3M $126.9M $114.6M $164.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $9M $749K $6.1M $5.1M $1.2M
Depreciation & Amoritzation $22.8M $25.1M $22.2M $23.8M $28.9M
Stock-Based Compensation $1.3M $1.6M $1.7M -$181K $1.6M
Change in Accounts Receivable -$2.4M -$2.2M $1.2M $2.1M $10.4M
Change in Inventories -- -- -- -- --
Cash From Operations $37.7M $39.7M $37.9M $59.2M $155M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$23.7M -$42.6M -$27.7M -$127M -$65.6M
 
Dividends Paid (Ex Special Dividend) $22.3M $24.1M $24.8M $27.3M $20.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $34.3M $43.5M $97M $250.1M --
Long-Term Debt Repaid -$60.1M -$9.8M -$101.1M -$176.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.4M -- -$341K -$777K --
Cash From Financing -$5M $6.3M $1.5M $79.8M -$89.2M
 
Beginning Cash (CF) $23.7M $21.5M $33.4M $39.2M $14.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.1M $3.5M $11.7M $12M $158K
Ending Cash (CF) $32.8M $24.9M $45.1M $51.2M $14.4M
 
Levered Free Cash Flow $37.7M $39.7M $37.9M $59.2M $155M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $28.8M $24.9M $34.7M $19.6M $14.5M
Depreciation & Amoritzation $90.7M $97.2M $92.6M $95M $108.9M
Stock-Based Compensation $4.7M $6.2M $6.3M $3.3M $5.4M
Change in Accounts Receivable $15.6M -$4.9M -$262K -$4.5M $5.9M
Change in Inventories -- -- -- -- --
Cash From Operations $131M $128.3M $119.5M $157.8M $241.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$236.3M -$425.5M $71.2M -$331.7M -$416M
 
Dividends Paid (Ex Special Dividend) $86.5M $94.8M $97.6M $108.5M $97.2M
Special Dividend Paid
Long-Term Debt Issued $248.8M $757.5M $180.8M $651.1M --
Long-Term Debt Repaid -$140.1M -$447.5M -$334.4M -$391.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.2M -$1.9M -$397K -$8.5M --
Cash From Financing $115.2M $295M -$178.7M $179.7M $149.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9M -$2.3M $12M $5.8M -$25M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $131M $128.3M $119.5M $157.8M $241.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $26.2M $17.1M $16.3M $14.8M $8.8M
Depreciation & Amoritzation $67.6M $73.6M $67.9M $71.7M $84.3M
Stock-Based Compensation $3.7M $4.9M $4.6M $2.2M $4.4M
Change in Accounts Receivable -$3.2M $544K $408K -$888K $6.7M
Change in Inventories -- -- -- -- --
Cash From Operations $94.5M $104.4M $96.9M $140.1M $217.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$127.5M -$189.9M -$48.7M -$253.3M -$257.6M
 
Dividends Paid (Ex Special Dividend) $65.4M $72M $73.6M $81.7M $69.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $159.5M $200.8M $150.8M $553.6M $341M
Long-Term Debt Repaid -$129.2M -$41.4M -$185.2M -$371.7M -$215.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5M -$136K -$397K -$8.5M -$4.9M
Cash From Financing $42.1M $86.9M -$32.1M $130.4M $26.7M
 
Beginning Cash (CF) $51.6M $56.9M $75.7M $122.5M $45.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.1M $1.4M $16.2M $17.3M -$13.6M
Ending Cash (CF) $60.6M $58.2M $91.9M $139.8M $32.2M
 
Levered Free Cash Flow $94.5M $104.4M $96.9M $140.1M $217.3M

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