Financhill
Sell
27

DINO Quote, Financials, Valuation and Earnings

Last price:
$46.85
Seasonality move :
9.08%
Day range:
$45.77 - $46.61
52-week range:
$24.66 - $56.58
Dividend yield:
4.34%
P/E ratio:
22.17x
P/S ratio:
0.32x
P/B ratio:
0.90x
Volume:
2.3M
Avg. volume:
2.7M
1-year change:
31.47%
Market cap:
$8.5B
Revenue:
$28.6B
EPS (TTM):
$2.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.2B $18.4B $38.2B $32B $28.6B
Revenue Growth (YoY) -36.02% 64.53% 107.57% -16.34% -10.58%
 
Cost of Revenues $11.1B $17.3B $33.7B $29.3B $27.8B
Gross Profit $109.1M $1.2B $4.5B $2.7B $742M
Gross Profit Margin 0.98% 6.26% 11.82% 8.49% 2.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $313.6M $362M $426.5M $498.2M $447M
Other Inc / (Exp) -$439.7M $159.1M $28M $47M $30M
Operating Expenses $311.6M $349.8M $373.6M $482.4M $445M
Operating Income -$202.5M $801.9M $4.1B $2.2B $297M
 
Net Interest Expenses $122.3M $137M $171.2M $192.8M $168M
EBT. Incl. Unusual Items -$747M $787.2M $3.9B $2.2B $218M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$232.1M $123.9M $894.9M $441.6M $34M
Net Income to Company -$514.9M $663.3M $3B $1.7B $184M
 
Minority Interest in Earnings $86.5M $104.9M $118.5M $121.2M $7M
Net Income to Common Excl Extra Items -$516.7M $655.8M $3B $1.7B $182M
 
Basic EPS (Cont. Ops) -$3.72 $3.39 $14.28 $8.29 $0.91
Diluted EPS (Cont. Ops) -$3.72 $3.39 $14.28 $8.29 $0.91
Weighted Average Basic Share $162M $162.6M $202.6M $190M $192.1M
Weighted Average Diluted Share $162M $162.6M $202.6M $190M $192.1M
 
EBITDA $318.4M $1.3B $4.8B $3B $1.1B
EBIT -$202.5M $801.9M $4.1B $2.2B $297M
 
Revenue (Reported) $11.2B $18.4B $38.2B $32B $28.6B
Operating Income (Reported) -$202.5M $801.9M $4.1B $2.2B $297M
Operating Income (Adjusted) -$202.5M $801.9M $4.1B $2.2B $297M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.7B $10.6B $8.9B $7.2B $7.3B
Revenue Growth (YoY) 65.88% 126.21% -16.01% -19.03% 0.6%
 
Cost of Revenues $4.3B $9.2B $7.7B $7.2B $6.6B
Gross Profit $395.4M $1.4B $1.2B $21.7M $674M
Gross Profit Margin 8.44% 13.24% 13.68% 0.3% 9.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $91.1M $102.7M $124.2M $118M $105M
Other Inc / (Exp) $86M -$12.7M $12.8M $1.5M --
Operating Expenses $91.1M $92M $117.6M $117.9M $105M
Operating Income $304.4M $1.3B $1.1B -$96.2M $569M
 
Net Interest Expenses $31.3M $46.3M $48.8M $41.6M $43M
EBT. Incl. Unusual Items $357.5M $1.3B $1.1B -$131.3M $528M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $54.8M $301.9M $235M -$57.3M $123M
Net Income to Company $302.7M $978.1M $825.1M -$74.1M $405M
 
Minority Interest in Earnings $22M $23.7M $34.1M $1.9M $2M
Net Income to Common Excl Extra Items $299.2M $969.2M $817.9M -$74.6M $402M
 
Basic EPS (Cont. Ops) $1.71 $4.45 $4.23 -$0.40 $2.14
Diluted EPS (Cont. Ops) $1.71 $4.45 $4.23 -$0.40 $2.14
Weighted Average Basic Share $162.6M $212.4M $185.5M $189.8M $186.5M
Weighted Average Diluted Share $162.6M $212.4M $185.5M $189.8M $186.5M
 
EBITDA $425.6M $1.5B $1.3B $113.5M $799M
EBIT $304.4M $1.3B $1.1B -$96.2M $569M
 
Revenue (Reported) $4.7B $10.6B $8.9B $7.2B $7.3B
Operating Income (Reported) $304.4M $1.3B $1.1B -$96.2M $569M
Operating Income (Adjusted) $304.4M $1.3B $1.1B -$96.2M $569M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $15.7B $34.8B $33.3B $29.8B $26.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.5B $31.2B $29.7B $28.8B $25.8B
Gross Profit $1.1B $3.7B $3.6B $937.2M $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $326.8M $435.2M $450M $477M $442M
Other Inc / (Exp) $51M $9.2M $50.8M $40.9M --
Operating Expenses $319M $407.6M $431.2M $475.2M $442M
Operating Income $818.9M $3.3B $3.2B $462M $708.8M
 
Net Interest Expenses $139.9M $153.6M $195M $172.8M $181M
EBT. Incl. Unusual Items $692.1M $3.1B $3B $375.5M $543M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $106.3M $680.6M $668.8M $13.2M $142M
Net Income to Company $585.8M $2.4B $2.4B $362.4M $401M
 
Minority Interest in Earnings $105.7M $103.1M $130.5M $34M $8M
Net Income to Common Excl Extra Items $576.2M $2.4B $2.3B $359.3M $395.3M
 
Basic EPS (Cont. Ops) $2.89 $10.54 $11.55 $1.63 $2.08
Diluted EPS (Cont. Ops) $2.89 $10.54 $11.55 $1.63 $2.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $3.9B $3.9B $1.3B $1.6B
EBIT $818.9M $3.3B $3.2B $462M $708.8M
 
Revenue (Reported) $15.7B $34.8B $33.3B $29.8B $26.9B
Operating Income (Reported) $818.9M $3.3B $3.2B $462M $708.8M
Operating Income (Adjusted) $818.9M $3.3B $3.2B $462M $708.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.8B $29.2B $24.3B $22.1B $20.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.7B $25.7B $21.7B $21.2B $19.2B
Gross Profit $1.1B $3.6B $2.6B $863M $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $250.8M $324M $347.5M $326.2M $323M
Other Inc / (Exp) $151.7M $1.9M $24.7M $18.5M -$25M
Operating Expenses $243M $300.8M $333.5M $326.1M $323M
Operating Income $815.4M $3.3B $2.3B $536.9M $922M
 
Net Interest Expenses $106.1M $122.7M $146.5M $126.5M $140M
EBT. Incl. Unusual Items $830.3M $3.1B $2.2B $448.2M $773M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $149.9M $706.7M $480.6M $52.2M $160M
Net Income to Company $680.4M $2.4B $1.7B $396M $613M
 
Minority Interest in Earnings $82.5M $80.7M $92.7M $5.5M $6M
Net Income to Common Excl Extra Items $672.5M $2.4B $1.7B $392.7M $607M
 
Basic EPS (Cont. Ops) $3.63 $10.78 $8.63 $1.96 $3.21
Diluted EPS (Cont. Ops) $3.63 $10.78 $8.63 $1.96 $3.21
Weighted Average Basic Share $487.6M $610.4M $573.2M $580.1M $563.1M
Weighted Average Diluted Share $487.6M $610.4M $573.2M $580.1M $563.1M
 
EBITDA $1.2B $3.7B $2.9B $1.2B $1.6B
EBIT $815.4M $3.3B $2.3B $536.9M $922M
 
Revenue (Reported) $12.8B $29.2B $24.3B $22.1B $20.4B
Operating Income (Reported) $815.4M $3.3B $2.3B $536.9M $922M
Operating Income (Adjusted) $815.4M $3.3B $2.3B $536.9M $922M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $234.4M $1.7B $1.4B $800M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $630M $1.2B $1.7B $1.7B $1.3B
Inventory $1.2B $2.1B $3.2B $2.9B $2.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $47.6M $66.6M $112M $89M $95M
Total Current Assets $3.3B $3.8B $6.7B $6.1B $5B
 
Property Plant And Equipment $4.9B $5.8B $7B $7B $6.9B
Long-Term Investments -- -- -- -- --
Goodwill $2.3B $2.3B $3B $3B $3B
Other Intangibles $334.8M $299.1M $463.7M $411M $351M
Other Long-Term Assets $328.9M $353.6M $519M $561M $611M
Total Assets $11.7B $13.2B $18.4B $17.9B $17B
 
Accounts Payable $1B $1.6B $2.3B $2.2B $2.2B
Accrued Expenses $274.5M $316.2M $486.7M $355M $292M
Current Portion Of Long-Term Debt -- -- $307M -- --
Current Portion Of Capital Lease Obligations $97.9M $110.6M $109.9M $118M $88M
Other Current Liabilities -- -- -- $18M $2M
Total Current Liabilities $1.4B $2.1B $3.2B $2.8B $3B
 
Long-Term Debt $3.4B $3.4B $3.3B $3.1B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $6B $6.9B $8.3B $7.7B $7.6B
 
Common Stock $2.6M $2.6M $2.2M $2.2M $2M
Other Common Equity Adj $13.5M $2.7M -$22M -$12M -$47M
Common Equity $5.2B $5.7B $9.2B $10.2B $9.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $553.8M $606.6M $773.8M $68.2M $68M
Total Equity $5.7B $6.3B $10B $10.2B $9.3B
 
Total Liabilities and Equity $11.7B $13.2B $18.4B $17.9B $17B
Cash and Short Terms $1.4B $234.4M $1.7B $1.4B $800M
Total Debt $3.5B $3.5B $3.6B $3.1B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.5B $1.4B $2.2B $1.2B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $849.2M $1.8B $1.9B $1.3B $1.3B
Inventory $1.9B $3.4B $3.1B $2.7B $2.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $38.8M $106.1M $75.7M $63.5M --
Total Current Assets $4.4B $6.8B $7.4B $5.4B $5.6B
 
Property Plant And Equipment $5.3B $7.1B $6.9B $6.9B $6.9B
Long-Term Investments -- -- -- -- --
Goodwill $2.3B $3B $3B $3B --
Other Intangibles $641M $977.1M $957.9M $945.1M --
Other Long-Term Assets -- -- -- -- --
Total Assets $12.9B $18.2B $18.9B $16.9B $17.3B
 
Accounts Payable $1.5B $2.4B $2.4B $2B $2.2B
Accrued Expenses $456.9M $533.4M $553.1M $409.9M --
Current Portion Of Long-Term Debt -- -- $307.8M $350M --
Current Portion Of Capital Lease Obligations $106.7M $110.2M $113M $88.9M --
Other Current Liabilities -- -- -- $5M --
Total Current Liabilities $2B $3.2B $3.5B $3B $3B
 
Long-Term Debt $3.4B $3.6B $3.1B $2.7B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities $6.6B $8.4B $8.3B $7.2B $7.8B
 
Common Stock $2.6M $2.2M $2.2M $2.2M $2M
Other Common Equity Adj $4.5M -$36.3M -$24.7M -$19.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $602.8M $763.2M $790.6M $66.7M $65M
Total Equity $6.3B $9.8B $10.6B $9.7B $9.5B
 
Total Liabilities and Equity $12.9B $18.2B $18.9B $16.9B $17.3B
Cash and Short Terms $1.5B $1.4B $2.2B $1.2B $1.5B
Total Debt $3.4B $3.6B $3.4B $3B $3.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$514.9M $663.3M $3B $1.7B $184M
Depreciation & Amoritzation $520.9M $503.5M $656.8M $770.6M $832M
Stock-Based Compensation $31.7M $39.3M $30.3M $41.1M $23M
Change in Accounts Receivable $169.2M -$620.8M $38.4M -$19.8M $449M
Change in Inventories $230.1M -$344.6M -$224.4M $30.2M $138M
Cash From Operations $457.9M $410.8M $3.8B $2.3B $1.1B
 
Capital Expenditures $330.2M $813.4M $524M $385.4M $470M
Cash Acquisitions -- $624.3M $251.4M -- --
Cash From Investing -$306.3M -$1.3B -$785.1M -$375.5M -$474M
 
Dividends Paid (Ex Special Dividend) $229.5M $57.7M $255.9M $340.7M $386M
Special Dividend Paid
Long-Term Debt Issued $1.5B $555.5M $910M $60M --
Long-Term Debt Repaid -$836M -$633M -$735M -$593M -$117M
Repurchase of Common Stock $7.6M $7.1M $1.4B $999.3M $672M
Other Financing Activities -$81.1M -$69.6M -$108M -$371M -$7M
Cash From Financing $329.3M -$235M -$1.6B -$2.2B -$1.2B
 
Beginning Cash (CF) $1.4B $234.4M $1.7B $1.4B $800M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $483.2M -$1.1B $1.4B -$311.3M -$554M
Ending Cash (CF) $1.9B -$901M $3.1B $1B $232M
 
Levered Free Cash Flow $127.8M -$402.6M $3.3B $1.9B $646M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$17.1M $624.8M -$33.7M -$212M --
Depreciation & Amoritzation $134.2M $176.2M $211.7M $218.2M --
Stock-Based Compensation $9.6M $9.4M $14.8M $7.2M --
Change in Accounts Receivable -$392.8M $91M $200.9M $45.2M --
Change in Inventories $55.1M $253.4M -$52.8M -$110M --
Cash From Operations -$332.2M $920.8M $232.9M -$140.4M --
 
Capital Expenditures $265.1M $106.6M $124M $173.1M --
Cash Acquisitions $624.3M -- -- -- --
Cash From Investing -$887.5M -$114.6M -$125.8M -$173.4M --
 
Dividends Paid (Ex Special Dividend) -- $80.5M $81.9M $95.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $345M $50M -- -- --
Long-Term Debt Repaid -$347.4M -$132.3M -$434.2M -$3.5M --
Repurchase of Common Stock $6.4M $394.7M $165.7M $4.7M --
Other Financing Activities -$18.7M -$27.6M -$294M $304K --
Cash From Financing -$29.5M -$585.3M -$975.6M -$103.3M --
 
Beginning Cash (CF) $234.4M $1.7B $1.4B $800M --
Foreign Exchange Rate Adjustment $2.1M -$3.3M $7.5M -$12.7M --
Additions / Reductions -$1.2B $217.7M -$861M -$429.7M --
Ending Cash (CF) -$1B $1.9B $500.3M $357.6M --
 
Levered Free Cash Flow -$597.2M $814.3M $108.9M -$313.5M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $585.8M $2.4B $2.4B $362.4M $401M
Depreciation & Amoritzation $494.2M $614.8M $735.1M $825.4M $899.2M
Stock-Based Compensation $39.1M $30.6M $35.7M $30.6M $27.2M
Change in Accounts Receivable -$320.4M -$445.4M -$129.8M $604.8M $25.2M
Change in Inventories -$274.1M -$422.8M $336.5M $195.1M -$175M
Cash From Operations $809.9M $2.5B $3B $1.5B $1.2B
 
Capital Expenditures $665.5M $682.5M $368M $420.9M $491.1M
Cash Acquisitions -- $875.8M -- -- --
Cash From Investing -$528.7M -$1.6B -$364.3M -$426.5M -$514.4M
 
Dividends Paid (Ex Special Dividend) $115.6M $175.4M $339.4M $372.4M $379.5M
Special Dividend Paid
Long-Term Debt Issued $249.5M $1.2B $110M -- --
Long-Term Debt Repaid -$359.9M -$950.1M -$291.2M -$547.7M --
Repurchase of Common Stock $4.9M $983.5M $1.2B $833M $220.7M
Other Financing Activities -$63.3M -$99.1M -$104.6M -$301.3M --
Cash From Financing -$324M -$1B -$1.9B -$2.1B -$426.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$43.3M -$34.2M $767.4M -$985.3M $221.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $144.4M $1.9B $2.6B $1.1B $675.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $663.3M $3B $1.7B $184M $613M
Depreciation & Amoritzation $503.5M $656.8M $770.6M $832M $681M
Stock-Based Compensation $39.3M $30.3M $41.1M $23M $20M
Change in Accounts Receivable -$620.8M $38.4M -$19.8M $449M -$20M
Change in Inventories -$344.6M -$224.4M $30.2M $138M -$65M
Cash From Operations $410.8M $3.8B $2.3B $1.1B $1.3B
 
Capital Expenditures $813.4M $524M $385.4M $470M $318M
Cash Acquisitions $624.3M $251.4M -- -- --
Cash From Investing -$1.3B -$785.1M -$375.5M -$474M -$341M
 
Dividends Paid (Ex Special Dividend) $57.7M $255.9M $340.7M $386M $284M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $555.5M $910M $60M -- $1.4B
Long-Term Debt Repaid -$633M -$735M -$593M -$117M -$1.4B
Repurchase of Common Stock $7.1M $1.4B $999.3M $672M $216M
Other Financing Activities -$69.6M -$108M -$371M -$7M -$28M
Cash From Financing -$235M -$1.6B -$2.2B -$1.2B -$323M
 
Beginning Cash (CF) $4.3B $5.4B $6.5B $4.1B $2.9B
Foreign Exchange Rate Adjustment -$1.5M -$11.3M $6.7M -$14M $8M
Additions / Reductions -$1.1B $1.4B -$311.3M -$554M $651M
Ending Cash (CF) $3.2B $6.8B $6.2B $3.6B $3.5B
 
Levered Free Cash Flow -$402.6M $3.3B $1.9B $646M $989M

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Sell
45
CTEV alert for Jan 2

Claritev Corp. [CTEV] is down 20.7% over the past day.

Sell
47
ASTS alert for Jan 2

AST Spacemobile, Inc. [ASTS] is up 14.94% over the past day.

Sell
45
BIDU alert for Jan 2

Baidu, Inc. [BIDU] is up 15.01% over the past day.

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

Show me the best stock