Financhill
Sell
17

DINO Quote, Financials, Valuation and Earnings

Last price:
$50.36
Seasonality move :
7.28%
Day range:
$49.91 - $52.38
52-week range:
$24.66 - $56.58
Dividend yield:
3.97%
P/E ratio:
24.25x
P/S ratio:
0.35x
P/B ratio:
0.98x
Volume:
4.6M
Avg. volume:
2.4M
1-year change:
26.83%
Market cap:
$9.3B
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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $302.7M $978.1M $825.1M -$74.1M $405M
Depreciation & Amoritzation $121.2M $172M $195.6M $209.7M $230M
Stock-Based Compensation $8.5M $6.1M $11.5M $4.8M $7M
Change in Accounts Receivable $43.6M $447.8M -$238.5M $344.8M $59M
Change in Inventories -$194.9M $144.7M $158.4M $276.8M -$40M
Cash From Operations $249.8M $871M $1.4B $710M $807M
 
Capital Expenditures $215.5M $99.7M $81.2M $123.6M $121M
Cash Acquisitions -- $20.2M -- -- --
Cash From Investing -$112.9M -$125M -$68.1M -$123.5M -$146M
 
Dividends Paid (Ex Special Dividend) -- $85.3M $83.6M $95.3M $94M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $69.5M $50M $5M -- --
Long-Term Debt Repaid -$99.8M -$68M -$35.6M -$2.5M --
Repurchase of Common Stock $122K $866.2M $585.6M $126.5M $166M
Other Financing Activities -$15.3M -$26.2M -$25.7M -$3.3M --
Cash From Financing -$49.4M -$995.7M -$725.5M -$227M -$84M
 
Beginning Cash (CF) $1.5B $1.4B $2.2B $1.2B $1.5B
Foreign Exchange Rate Adjustment -$4.3M -$5.3M -$1.9M $3.7M --
Additions / Reductions $83.3M -$254.9M $600.1M $363.2M $577M
Ending Cash (CF) $1.6B $1.2B $2.8B $1.6B $2B
 
Levered Free Cash Flow $34.3M $771.2M $1.3B $586.4M $686M
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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $680.4M $2.4B $1.7B $396M $613M
Depreciation & Amoritzation $369.3M $480.6M $558.9M $613.8M $681M
Stock-Based Compensation $29.7M $20.9M $26.4M $15.8M $20M
Change in Accounts Receivable -$228M -$52.6M -$220.8M $403.8M -$20M
Change in Inventories -$399.6M -$477.9M $83.1M $248M -$65M
Cash From Operations $743M $2.9B $2.1B $1.3B $1.3B
 
Capital Expenditures $548.3M $417.4M $261.4M $296.9M $318M
Cash Acquisitions -- $251.4M -- -- --
Cash From Investing -$420.7M -$670.6M -$249.7M -$300.6M -$341M
 
Dividends Paid (Ex Special Dividend) $57.7M $175.4M $258.9M $290.5M $284M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $210.5M $860M $60M -- $1.4B
Long-Term Debt Repaid -$285.5M -$602.7M -$158.8M -$113.5M -$1.4B
Repurchase of Common Stock $613K $977M $833.6M $667.3M $216M
Other Financing Activities -$50.8M -$80.4M -$77M -$7.3M -$28M
Cash From Financing -$205.5M -$975.5M -$1.3B -$1.1B -$323M
 
Beginning Cash (CF) $4.1B $3.7B $5.2B $3.3B $2.9B
Foreign Exchange Rate Adjustment -$3.6M -$8M -$893K -$1.3M $8M
Additions / Reductions $113.2M $1.2B $549.7M -$124.3M $651M
Ending Cash (CF) $4.2B $4.9B $5.7B $3.2B $3.5B
 
Levered Free Cash Flow $194.7M $2.4B $1.8B $959.5M $989M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 18.9% over the past day.

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

Show me the best stock