Financhill
Sell
31

DFH Quote, Financials, Valuation and Earnings

Last price:
$23.99
Seasonality move :
20.27%
Day range:
$23.14 - $24.56
52-week range:
$22.95 - $44.38
Dividend yield:
0%
P/E ratio:
7.94x
P/S ratio:
0.61x
P/B ratio:
2.01x
Volume:
2.5M
Avg. volume:
901.2K
1-year change:
-32.19%
Market cap:
$2.2B
Revenue:
$3.7B
EPS (TTM):
$3.02
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $744.3M $1.1B $1.9B $3.3B $3.7B
Revenue Growth (YoY) 42.51% 52.33% 69.69% 73.73% 12.16%
 
Cost of Revenues $641.3M $962.9M $1.6B $2.7B $3B
Gross Profit $103M $170.9M $313.6M $620.2M $736.8M
Gross Profit Margin 13.83% 15.07% 16.3% 18.56% 19.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $63.6M $90.4M $154.4M $271M $308.8M
Other Inc / (Exp) $5.7M $4.9M $2.9M $7M -$23.6M
Operating Expenses $63.6M $90.4M $154.4M $271M $308.8M
Operating Income $39.4M $80.5M $159.2M $349.2M $428M
 
Net Interest Expenses $221.4K $871K -- -- --
EBT. Incl. Unusual Items $44.9M $84.5M $162M $356.2M $404.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $27.5M $81.9M $96.5M
Net Income to Company $44.9M $84.5M $134.6M $274.3M $307.9M
 
Minority Interest in Earnings -$5.7M -$5.4M -$13.5M -$12M -$12M
Net Income to Common Excl Extra Items $39.2M $79.1M $122.4M $262.3M $295.9M
 
Basic EPS (Cont. Ops) $395.61 $0.87 $1.27 $2.67 $3.03
Diluted EPS (Cont. Ops) $392.54 $0.87 $1.27 $2.45 $2.79
Weighted Average Basic Share $99.1K $91.1M $92.5M $92.7M $93.1M
Weighted Average Diluted Share $99.8K $91.1M $95.3M $106.7M $106M
 
EBITDA $51.1M $93.2M $169M $366.2M $445.9M
EBIT $45.1M $85.4M $159.2M $349.2M $428M
 
Revenue (Reported) $744.3M $1.1B $1.9B $3.3B $3.7B
Operating Income (Reported) $39.4M $80.5M $159.2M $349.2M $428M
Operating Income (Adjusted) $45.1M $85.4M $159.2M $349.2M $428M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $284.2M $363M $785.7M $895.8M $1B
Revenue Growth (YoY) -- 27.74% 116.45% 14.02% 12.4%
 
Cost of Revenues $240.7M $303.4M $638.5M $710.7M $809.3M
Gross Profit $43.5M $59.6M $147.2M $185.1M $197.6M
Gross Profit Margin 15.3% 16.42% 18.74% 20.66% 19.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.9M $33.9M $68.8M $78.5M $101.9M
Other Inc / (Exp) $511.3K $2M $3.6M -$2.8M -$3.3M
Operating Expenses $19.9M $33.9M $68.8M $78.5M $101.9M
Operating Income $23.6M $25.7M $78.4M $106.6M $95.7M
 
Net Interest Expenses $42.4K $14K -- -- --
EBT. Incl. Unusual Items $24.1M $27.7M $82M $103.8M $92.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $4.1M $10.4M $24.2M $20.8M
Net Income to Company $24.1M $23.6M $71.6M $79.6M $71.6M
 
Minority Interest in Earnings -$1.5M -$4.4M -$2M -$3.5M -$993K
Net Income to Common Excl Extra Items $22.6M $19.1M $69.6M $76.1M $70.7M
 
Basic EPS (Cont. Ops) $227.74 $0.20 $0.71 $0.79 $0.72
Diluted EPS (Cont. Ops) $225.97 $0.20 $0.64 $0.75 $0.70
Weighted Average Basic Share $99.1K $92.5M $92.8M $93.1M $93.5M
Weighted Average Diluted Share $99.8K $92.7M $108.3M $102.1M $100.7M
 
EBITDA $25.7M $29.6M $83.8M $111.1M $99.6M
EBIT $24.1M $27.7M $78.4M $106.6M $95.7M
 
Revenue (Reported) $284.2M $363M $785.7M $895.8M $1B
Operating Income (Reported) $23.6M $25.7M $78.4M $106.6M $95.7M
Operating Income (Adjusted) $24.1M $27.7M $78.4M $106.6M $95.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $926.1M $1.5B $3.1B $3.7B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $792M $1.3B $2.5B $3B $3.2B
Gross Profit $134.1M $247.7M $569.9M $689.7M $789.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $77.6M $128.6M $257.6M $287.5M $380.9M
Other Inc / (Exp) $6.6M $9.2M -$2.6M -$12M -$3.7M
Operating Expenses $77.6M $128.6M $257.6M $287.5M $380.9M
Operating Income $56.5M $119M $312.3M $402.3M $408.4M
 
Net Interest Expenses $201K $1.4M -- -- --
EBT. Incl. Unusual Items $62.8M $126.8M $310.3M $390.3M $404.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $13.4M $64.6M $97.3M $89.6M
Net Income to Company -- $113.4M $245.7M $293M $315M
 
Minority Interest in Earnings -$5.6M -$11.3M -$12.4M -$12.7M -$7M
Net Income to Common Excl Extra Items $62.9M $102.1M $233.3M $280.3M $308M
 
Basic EPS (Cont. Ops) $668.63 $1.11 $2.36 $2.87 $3.15
Diluted EPS (Cont. Ops) $663.43 $1.11 $2.21 $2.63 $3.02
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $69.7M $136.6M $321.9M $420.6M $425.1M
EBIT $63M $128.2M $305.4M $402.3M $408.4M
 
Revenue (Reported) $926.1M $1.5B $3.1B $3.7B $4B
Operating Income (Reported) $56.5M $119M $312.3M $402.3M $408.4M
Operating Income (Adjusted) $63M $128.2M $305.4M $402.3M $408.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $672.7M $1.1B $2.2B $2.6B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $575.7M $898M $1.8B $2.1B $2.3B
Gross Profit $97M $173.8M $430.1M $499.7M $549.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54.4M $93.4M $196.6M $213M $282.6M
Other Inc / (Exp) $1.9M $6.9M $1.3M -$17.7M $2.2M
Operating Expenses $54.4M $93.4M $196.6M $213M $282.6M
Operating Income $42.6M $80.4M $233.6M $286.7M $267.1M
 
Net Interest Expenses $124K $672K -- -- --
EBT. Incl. Unusual Items $44.3M $86.6M $234.9M $269M $269.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $13.4M $50.6M $66M $59.2M
Net Income to Company $44.3M $73.2M $184.3M $203M $210.1M
 
Minority Interest in Earnings -$3.5M -$9.4M -$8.3M -$9M -$4M
Net Income to Common Excl Extra Items $40.9M $63.8M $176M $194M $206.1M
 
Basic EPS (Cont. Ops) $412.51 $0.69 $1.78 $1.98 $2.10
Diluted EPS (Cont. Ops) $409.30 $0.69 $1.66 $1.85 $2.06
Weighted Average Basic Share $297.2K $277.6M $278.3M $279.2M $280.6M
Weighted Average Diluted Share $299.5K $278M $315.3M $316.3M $300.8M
 
EBITDA $49.4M $92.8M $245.7M $300.1M $279.3M
EBIT $44.5M $87.3M $233.6M $286.7M $267.1M
 
Revenue (Reported) $672.7M $1.1B $2.2B $2.6B $2.9B
Operating Income (Reported) $42.6M $80.4M $233.6M $286.7M $267.1M
Operating Income (Adjusted) $44.5M $87.3M $233.6M $286.7M $267.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $44M $43.7M $227.2M $364.5M $494.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $16.8M $33.5M $43.5M $30.9M
Inventory $364.1M $484.4M $1.1B $1.4B $1.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $432.8M $594.5M $1.4B $1.8B $2B
 
Property Plant And Equipment $44M $85.1M $267.6M $308.7M $274.5M
Long-Term Investments $8.4M $4.5M $16M $14M $15.4M
Goodwill $12.2M $28.6M $171.9M $172.2M $172.2M
Other Intangibles -- $2.7M $9.1M -- --
Other Long-Term Assets $17.5M $18.3M $44M $59.4M $80.8M
Total Assets $514.9M $733.7M $1.9B $2.4B $2.6B
 
Accounts Payable $37.8M $37.4M $113.5M $134.7M $134.1M
Accrued Expenses $42.4M $67.4M $139.5M $184.1M $207.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $318M $454.1M $1.2B $1.4B $1B
 
Long-Term Debt $14.3M $29.7M -- -- $293.9M
Capital Leases -- -- -- -- --
Total Liabilities $369.7M $521.7M $1.3B $1.6B $1.5B
 
Common Stock $114.8M $180.1M $156.1M $157M $149.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $56.5M $124.4M $377.1M $631.7M $924.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30.5M $31.9M $24.1M $13M $13.1M
Total Equity $145.2M $212M $556.4M $800.7M $1.1B
 
Total Liabilities and Equity $514.9M $733.7M $1.9B $2.4B $2.6B
Cash and Short Terms $44M $43.7M $227.2M $364.5M $494.1M
Total Debt $232M $319.5M $763.3M $966.2M $824.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $42.1M $85.5M $123.7M $330.1M $204.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $31.8M $37.9M $33.3M $30.2M
Inventory $408.5M $666.5M $1.5B $1.5B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $483.8M $965.7M $1.7B $1.9B $2.5B
 
Property Plant And Equipment $49.7M $173.3M $323M $270.5M $411.4M
Long-Term Investments $1.6M $7.3M $11.4M $14.3M $6.6M
Goodwill $12.2M $30.4M $172.2M $172.2M $300.3M
Other Intangibles -- $2M $6.1M -- --
Other Long-Term Assets $25.2M $49.9M $56M $56.5M $105.6M
Total Assets $572.5M $1.2B $2.3B $2.4B $3.3B
 
Accounts Payable $36.3M $72.3M $147.5M $137.1M $169M
Accrued Expenses $47.4M $65.7M $133.3M $122.9M $186.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $364.9M $687.8M $1.4B $979.1M $1.6B
 
Long-Term Debt $11M $3.9M $1.4M $293.6M $294.7M
Capital Leases -- -- -- -- --
Total Liabilities $414.3M $887.6M $1.6B $1.4B $2B
 
Common Stock $125.9M $925.2K $156.8M $149.4M $149.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -$6M $148.5M -- -$11.1M --
Minority Interest, Total $32.4M $22.8M $13.5M $15.4M $26.1M
Total Equity $158.2M $345M $716.4M $986.1M $1.3B
 
Total Liabilities and Equity $572.5M $1.2B $2.3B $2.4B $3.3B
Cash and Short Terms $42.1M $85.5M $123.7M $330.1M $204.9M
Total Debt $262.2M $443.9M $976.4M $849.1M $1.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $44.9M $84.5M $134.6M $274.3M $307.9M
Depreciation & Amoritzation $6M $7.9M $9.9M $17.1M $17.9M
Stock-Based Compensation $895K $947K $5.2M $6.8M $14.1M
Change in Accounts Receivable -- -$12.2M -$16.7M -$11.9M $12.6M
Change in Inventories -$30.9M $23.5M -$80.2M -$311.5M -$61.6M
Cash From Operations $30.4M $96.9M $65M -$27.6M $374.2M
 
Capital Expenditures $2.9M $2.9M $2.8M $5.5M $4.8M
Cash Acquisitions -$15M -$10.3M -$520.8M -$131K -$70K
Cash From Investing -$17.8M -$13M -$523M -$5.5M -$4.5M
 
Dividends Paid (Ex Special Dividend) -$8.3M -$17.3M -$46.6M -$36.8M -$25.2M
Special Dividend Paid
Long-Term Debt Issued $563.6M $742.4M $1.9B $11B $5.7B
Long-Term Debt Repaid -$534.8M -$772M -$1.5B -$10.8B -$5.8B
Repurchase of Common Stock -- -$13M -$25.5M -- -$11.4M
Other Financing Activities -$6.4M -$5.9M -$20.9M -$19.2M -$44M
Cash From Financing $26.1M -$65.8M $646M $147M -$216.4M
 
Beginning Cash (CF) $36.6M $75.3M $93.4M $281.3M $395.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.7M $18.1M $187.9M $113.8M $153.3M
Ending Cash (CF) $75.3M $93.4M $281.3M $395.1M $548.5M
 
Levered Free Cash Flow $27.5M $94M $62.2M -$33.2M $369.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $24.1M $23.6M $71.6M $79.6M $71.6M
Depreciation & Amoritzation $1.6M $1.9M $5.4M $4.5M $3.8M
Stock-Based Compensation $249.6K $1.5M $1.6M $3.8M $5.1M
Change in Accounts Receivable -- -$8.7M -$7.7M -$1.9M $3.4M
Change in Inventories $47.7K -$36.1M -$156.8M -$56.6M -$161.2M
Cash From Operations $31.2M -$25M -$64.6M $87M -$205M
 
Capital Expenditures $365.3K $418K $2.4M $903K $17.6M
Cash Acquisitions $3.6M -$591K -$238K -$300K $9.7M
Cash From Investing $3.3M -$1M -$2.6M -$1.1M -$7.8M
 
Dividends Paid (Ex Special Dividend) -$12.4M -$20.6M -$3.5M -$3.1M -$6.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $193.2M $535.4M $7.8B $300M $750.3M
Long-Term Debt Repaid -$189.5M -$460.6M -$7.7B -$320.2M -$589M
Repurchase of Common Stock -$6M -- -- -$11.1M -$4.8M
Other Financing Activities -$1.5M $14M $3.1M -$13.9M -$762K
Cash From Financing -$16.2M $217.2M $99.5M -$48.2M $149M
 
Beginning Cash (CF) $57.1M $80.9M $129.4M $325.6M $296.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.3M $191.1M $32.3M $37.7M -$63.8M
Ending Cash (CF) $75.3M $272.1M $161.7M $363.3M $232.8M
 
Levered Free Cash Flow $30.8M -$25.5M -$67M $86.1M -$222.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $113.4M $245.7M $293M $315M
Depreciation & Amoritzation -- $8.4M $16.5M $18.4M $16.7M
Stock-Based Compensation $697.1K $4.3M $6M $12.3M $17.5M
Change in Accounts Receivable -- -- -$14.2M $2.8M $3.7M
Change in Inventories -- -$85.5M -$373M $39M -$460.2M
Cash From Operations -- -$24.7M -$96.9M $407.5M -$343.6M
 
Capital Expenditures $2.3M $2.4M $5.4M $5.1M $22.3M
Cash Acquisitions $6.3M -$39.9M -$497.4M -$600K -$176M
Cash From Investing -- -$41.7M -$502.6M -$5.5M -$198M
 
Dividends Paid (Ex Special Dividend) -$14.6M -$46.5M -$13M -$36.4M -$25.4M
Special Dividend Paid
Long-Term Debt Issued -- $1.8B $8.4B $8.7B $1.2B
Long-Term Debt Repaid -- -$1.7B -$7.8B -$8.8B -$714.2M
Repurchase of Common Stock -- -$25.5M -- -$11.4M -$19.1M
Other Financing Activities -- -$22.6M -$39.3M -$31.7M -$40.9M
Cash From Financing -- $264.7M $481M -$200.5M $411.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $198.3M -$118.5M $201.6M -$130.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$27.1M -$102.3M $402.4M -$366M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $44.3M $73.2M $184.3M $203M $210.1M
Depreciation & Amoritzation $5M $5.5M $12.2M $13.4M $12.2M
Stock-Based Compensation $697.1K $4M $4.8M $10.3M $13.7M
Change in Accounts Receivable -- -$6.9M -$4.4M $10.2M $1.3M
Change in Inventories -$44.4M -$153.4M -$446.2M -$95.6M -$494.2M
Cash From Operations $3.2M -$118.5M -$280.4M $154.8M -$563.1M
 
Capital Expenditures $2.3M $1.7M $4.3M $3.9M $21.4M
Cash Acquisitions $6.3M -$23.3M $169K -$300K -$176.2M
Cash From Investing $4.1M -$24.5M -$4M -$4M -$197.5M
 
Dividends Paid (Ex Special Dividend) -$14.6M -$43.8M -$10.2M -$9.9M -$10.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $488.1M $1.5B $8B $5.7B $1.2B
Long-Term Debt Repaid -$458.2M -$1.4B -$7.8B -$5.8B -$689.1M
Repurchase of Common Stock -$13M -$25.5M -- -$11.4M -$19.1M
Other Financing Activities -$3M -$19.7M -$38.1M -$50.6M -$47.6M
Cash From Financing -$700.1K $329.8M $164.8M -$182.6M $445M
 
Beginning Cash (CF) $156.8M $287.4M $571.7M $1B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.6M $186.9M -$119.6M -$31.8M -$315.6M
Ending Cash (CF) $163.4M $472M $452.1M $986.3M $797.3M
 
Levered Free Cash Flow $906.7K -$120.2M -$284.7M $150.9M -$584.5M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock