Financhill
Buy
55

DINO Quote, Financials, Valuation and Earnings

Last price:
$37.22
Seasonality move :
1.97%
Day range:
$35.80 - $37.16
52-week range:
$24.66 - $58.73
Dividend yield:
5.45%
P/E ratio:
39.04x
P/S ratio:
0.25x
P/B ratio:
0.75x
Volume:
3.4M
Avg. volume:
3.3M
1-year change:
-34.69%
Market cap:
$6.9B
Revenue:
$28.6B
EPS (TTM):
-$0.77
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) -36.04% 64.43% 107.76% -16.34% -10.59%
 
Cost of Revenues $9.8B $17.3B $33.7B $29.3B $27.9B
Gross Profit $1.4B $1.1B $4.5B $2.7B $725M
Gross Profit Margin 12.75% 6.04% 11.73% 8.45% 2.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $313.6M $362M $427M $497M $447M
Other Inc / (Exp) -$439.7M $159.1M $28M $47M $30M
Operating Expenses $1.6B $362M $427M $497M $447M
Operating Income -$188.5M $749.2M $4.1B $2.2B $278M
 
Net Interest Expenses $118.9M $121.2M $146M $97M $90M
EBT. Incl. Unusual Items -$747M $787.2M $3.9B $2.2B $218M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$232.1M $123.9M $895M $442M $34M
Net Income to Company -$514.9M $663.3M $3B $1.7B $184M
 
Minority Interest in Earnings -$86.5M -$104.9M -$118M -$121M -$7M
Net Income to Common Excl Extra Items -$601.4M $558.3M $2.9B $1.6B $177M
 
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 -$99.6M $1.4B $4.8B $3.1B $1.2B
EBIT -$620.5M $912.3M $4.1B $2.3B $383M
 
Revenue (Reported) $11.2B $18.4B $38.2B $32B $28.6B
Operating Income (Reported) -$188.5M $749.2M $4.1B $2.2B $278M
Operating Income (Adjusted) -$620.5M $912.3M $4.1B $2.3B $383M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.5B $7.5B $7.6B $7B $6.4B
Revenue Growth (YoY) 3.05% 112.85% 1.43% -7.11% -9.35%
 
Cost of Revenues $2.9B $7.1B $7B $6.5B $6.2B
Gross Profit $619.9M $343.3M $600.1M $514M $190M
Gross Profit Margin 17.69% 4.6% 7.93% 7.32% 2.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $82M $110.4M $95.9M $103M $104M
Other Inc / (Exp) $53.8M $7.7M $6.4M $10M -$42M
Operating Expenses $481.9M $110.4M $95.9M $103M $109M
Operating Income $138.1M $232.8M $504.2M $411M $81M
 
Net Interest Expenses $37.4M $33.9M $25.9M $19M $40M
EBT. Incl. Unusual Items $154.5M $206.6M $484.7M $402M -$1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$28.3M $21.3M $99.7M $85M $1M
Net Income to Company $182.9M $185.3M $385M $317M -$2M
 
Minority Interest in Earnings -$34.6M -$25.3M -$31.7M -$2M -$2M
Net Income to Common Excl Extra Items $148.2M $160M $353.3M $315M -$4M
 
Basic EPS (Cont. Ops) $0.90 $0.90 $1.79 $1.57 -$0.02
Diluted EPS (Cont. Ops) $0.90 $0.90 $1.79 $1.57 -$0.02
Weighted Average Basic Share $162.5M $175.1M $195.4M $198.7M $188.5M
Weighted Average Diluted Share $162.5M $175.1M $195.4M $198.7M $188.5M
 
EBITDA $317M $386.1M $704.5M $641M $273M
EBIT $192.9M $241.5M $530.5M $443M $48M
 
Revenue (Reported) $3.5B $7.5B $7.6B $7B $6.4B
Operating Income (Reported) $138.1M $232.8M $504.2M $411M $81M
Operating Income (Adjusted) $192.9M $241.5M $530.5M $443M $48M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.3B $22.3B $38.3B $31.4B $27.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.2B $21.1B $33.6B $28.8B $27.5B
Gross Profit $2B $1.2B $4.7B $2.6B $400.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $307.8M $390.5M $412.5M $504.1M $447.6M
Other Inc / (Exp) -$359.3M $112.9M $26.7M $50.6M -$21.8M
Operating Expenses $1.7B $390.5M $412.5M $504.1M $452.6M
Operating Income $359.9M $844M $4.3B $2.1B -$51.8M
 
Net Interest Expenses $137.7M $117.7M $138M $90.1M $111.5M
EBT. Incl. Unusual Items -$137.1M $839.2M $4.2B $2.1B -$185.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$98.3M $173.5M $973.4M $427.3M -$50.5M
Net Income to Company -$38.8M $665.7M $3.2B $1.6B -$135M
 
Minority Interest in Earnings -$109.8M -$95.6M -$124.4M -$91.3M -$7M
Net Income to Common Excl Extra Items -$148.6M $570.1M $3.1B $1.6B -$141.7M
 
Basic EPS (Cont. Ops) -$0.93 $3.40 $14.59 $8.08 -$0.77
Diluted EPS (Cont. Ops) -$0.93 $3.40 $14.59 $8.08 -$0.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $509.6M $1.5B $5.1B $3.1B $847.2M
EBIT $5.2M $960.9M $4.4B $2.3B -$11.8M
 
Revenue (Reported) $11.3B $22.3B $38.3B $31.4B $27.9B
Operating Income (Reported) $359.9M $844M $4.3B $2.1B -$51.8M
Operating Income (Adjusted) $5.2M $960.9M $4.4B $2.3B -$11.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.5B $7.5B $7.6B $7B $6.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $7.1B $7B $6.5B $6.2B
Gross Profit $619.9M $343.3M $600.1M $514M $190M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $82M $110.4M $95.9M $103M $104M
Other Inc / (Exp) $53.8M $7.7M $6.4M $10M -$42M
Operating Expenses $481.9M $110.4M $95.9M $103M $109M
Operating Income $138.1M $232.8M $504.2M $411M $81M
 
Net Interest Expenses $37.4M $33.9M $25.9M $19M $40M
EBT. Incl. Unusual Items $154.5M $206.6M $484.7M $402M -$1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$28.3M $21.3M $99.7M $85M $1M
Net Income to Company $182.9M $185.3M $385M $317M -$2M
 
Minority Interest in Earnings -$34.6M -$25.3M -$31.7M -$2M -$2M
Net Income to Common Excl Extra Items $148.2M $160M $353.3M $315M -$4M
 
Basic EPS (Cont. Ops) $0.90 $0.90 $1.79 $1.57 -$0.02
Diluted EPS (Cont. Ops) $0.90 $0.90 $1.79 $1.57 -$0.02
Weighted Average Basic Share $162.5M $175.1M $195.4M $198.7M $188.5M
Weighted Average Diluted Share $162.5M $175.1M $195.4M $198.7M $188.5M
 
EBITDA $317M $386.1M $704.5M $641M $273M
EBIT $192.9M $241.5M $530.5M $443M $48M
 
Revenue (Reported) $3.5B $7.5B $7.6B $7B $6.4B
Operating Income (Reported) $138.1M $232.8M $504.2M $411M $81M
Operating Income (Adjusted) $192.9M $241.5M $530.5M $443M $48M
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 $11.5B $12.9B $18.1B $17.7B $16.6B
 
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 $3.1B $3.1B $2.9B $2.7B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $5.8B $6.6B $8.1B $7.5B $7.3B
 
Common Stock $2.6M $2.6M $2.2M $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 $68M $68M
Total Equity $5.7B $6.3B $10B $10.2B $9.3B
 
Total Liabilities and Equity $11.5B $12.9B $18.1B $17.7B $16.6B
Cash and Short Terms $1.4B $234.4M $1.7B $1.4B $800M
Total Debt $3.1B $3.1B $3.3B $2.7B $2.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.2B $592.3M $1.4B $1.2B $547M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $778.8M $2.2B $1.6B $1.8B $1.3B
Inventory $1.6B $3.3B $3.4B $3.1B $3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $46M $83.8M $84.1M $94.3M $86M
Total Current Assets $3.7B $6.2B $6.6B $6.3B $5B
 
Property Plant And Equipment $5B $7.2B $7B $7B $6.9B
Long-Term Investments -- -- -- -- --
Goodwill $2.3B $2.9B $3B $3B $3B
Other Intangibles $649.9M $1B $986.1M $977.3M $922M
Other Long-Term Assets -- -- -- -- --
Total Assets $11.9B $17.7B $18B $17.9B $16.5B
 
Accounts Payable $1.3B $2.9B $2.1B $2.3B $2.1B
Accrued Expenses $382.3M $531.7M $533.2M $486M $380M
Current Portion Of Long-Term Debt -- -- $307.3M -- --
Current Portion Of Capital Lease Obligations $95.9M $114.2M $108.5M $98M $89M
Other Current Liabilities -- -- -- -- $11M
Total Current Liabilities $1.8B $3.6B $3.1B $2.9B $2.7B
 
Long-Term Debt $3.1B $3.4B $2.9B $2.7B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $6.1B $8.9B $8B $7.6B $7.3B
 
Common Stock $2.6M $2.2M $2.2M $2.2M $2M
Other Common Equity Adj $4.7M $3.6M -$20.2M -$22.3M -$44M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $578.9M $760.8M $779.9M $67.8M $66M
Total Equity $5.8B $8.9B $10.1B $10.3B $9.3B
 
Total Liabilities and Equity $11.9B $17.7B $18B $17.9B $16.5B
Cash and Short Terms $1.2B $592.3M $1.4B $1.2B $547M
Total Debt $3.1B $3.4B $3.2B $2.7B $2.7B
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 $657M $771M $832M
Stock-Based Compensation $31.7M $39.3M $31M $41M $23M
Change in Accounts Receivable $169.2M -$620.8M $39M -$20M $449M
Change in Inventories $230.1M -$344.6M -$224M $30M $138M
Cash From Operations $457.9M $406.7M $3.8B $2.3B $1.1B
 
Capital Expenditures $330.2M $813.4M $524M $385M $470M
Cash Acquisitions -$2.4M -$624.3M -$264M -$7M -$8M
Cash From Investing -$330.2M -$1.3B -$774M -$371M -$468M
 
Dividends Paid (Ex Special Dividend) -$229.5M -$57.7M -$256M -$341M -$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 -$999M -$672M
Other Financing Activities -$81.1M -$69.6M -$108M -$371M -$7M
Cash From Financing $353.2M -$211.8M -$1.6B -$2.2B -$1.2B
 
Beginning Cash (CF) $885.2M $1.4B $234M $1.7B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $481M -$1.1B $1.4B -$318M -$540M
Ending Cash (CF) $1.4B $234.4M $1.7B $1.4B $800M
 
Levered Free Cash Flow $127.8M -$406.7M $3.3B $1.9B $640M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $182.9M $185.3M $385M $317M -$2M
Depreciation & Amoritzation $124.1M $144.6M $174M $198M $225M
Stock-Based Compensation $9.8M $7.8M $3.3M $5M $5M
Change in Accounts Receivable -$120M -$422.6M $96.9M -$79M -$57M
Change in Inventories -$241.2M -$267.5M -$280.3M $1M -$56M
Cash From Operations $62.3M $461M $177.7M $317M -$89M
 
Capital Expenditures $150M $158.3M $100.1M $89M $86M
Cash Acquisitions -- -$231.2M -$2.5M -$5M --
Cash From Investing -$147.1M -$385.2M -$100.2M -$91M -$85M
 
Dividends Paid (Ex Special Dividend) -$57.7M -- -$88M -$99M -$95M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $73M $360M $42M -- $1.4B
Long-Term Debt Repaid -$91.2M -$61.1M -$61.6M -$65M -$1.4B
Repurchase of Common Stock -$12K -$352K -$245.6M -$170M --
Other Financing Activities -$13.7M -$17.2M -$26M -$2M -$19M
Cash From Financing -$89.6M $281.4M -$379.1M -$336M -$80M
 
Beginning Cash (CF) $1.4B $234.4M $1.7B $1.4B $800M
Foreign Exchange Rate Adjustment -$591K $588K $1.5M -$3M $1M
Additions / Reductions -$174.3M $357.2M -$301.6M -$110M -$254M
Ending Cash (CF) $1.2B $592.3M $1.4B $1.2B $547M
 
Levered Free Cash Flow -$87.6M $302.7M $77.6M $228M -$175M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$38.8M $665.7M $3.2B $1.6B -$135M
Depreciation & Amoritzation $504.4M $524.1M $686.4M $795M $859M
Stock-Based Compensation $35.1M $37.3M $26.5M $42.7M $23M
Change in Accounts Receivable -$251.5M -$923.4M $558.5M -$195.9M $471M
Change in Inventories $39.4M -$370.8M -$236.8M $311.3M $81M
Cash From Operations $330.2M $805.4M $3.5B $2.4B $704M
 
Capital Expenditures $396.4M $821.7M $465.8M $373.9M $467M
Cash Acquisitions -$93K -$855.5M -$35.3M -$9.5M -$3M
Cash From Investing -$391.1M -$1.6B -$489.1M -$361.8M -$462M
 
Dividends Paid (Ex Special Dividend) -$229.9M -- -$344M -$352M -$382M
Special Dividend Paid
Long-Term Debt Issued $968.4M $842.5M $592M $18M $1.4B
Long-Term Debt Repaid -$337.3M -$602.9M -$735.5M -$596.4M -$1.4B
Repurchase of Common Stock -$6.6M -$7.4M -$1.6B -$923.4M -$502M
Other Financing Activities -$59.5M -$73M -$116.8M -$347M -$24M
Cash From Financing $335.1M $159.1M -$2.2B -$2.2B -$926M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $274.1M -$600.8M $783.1M -$126.4M -$684M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$66.2M -$16.4M $3B $2.1B $237M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $182.9M $185.3M $385M $317M -$2M
Depreciation & Amoritzation $124.1M $144.6M $174M $198M $225M
Stock-Based Compensation $9.8M $7.8M $3.3M $5M $5M
Change in Accounts Receivable -$120M -$422.6M $96.9M -$79M -$57M
Change in Inventories -$241.2M -$267.5M -$280.3M $1M -$56M
Cash From Operations $62.3M $461M $177.7M $317M -$89M
 
Capital Expenditures $150M $158.3M $100.1M $89M $86M
Cash Acquisitions -- -$231.2M -$2.5M -$5M --
Cash From Investing -$147.1M -$385.2M -$100.2M -$91M -$85M
 
Dividends Paid (Ex Special Dividend) -$57.7M -- -$88M -$99M -$95M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $73M $360M $42M -- $1.4B
Long-Term Debt Repaid -$91.2M -$61.1M -$61.6M -$65M -$1.4B
Repurchase of Common Stock -$12K -$352K -$245.6M -$170M --
Other Financing Activities -$13.7M -$17.2M -$26M -$2M -$19M
Cash From Financing -$89.6M $281.4M -$379.1M -$336M -$80M
 
Beginning Cash (CF) $1.4B $234.4M $1.7B $1.4B $800M
Foreign Exchange Rate Adjustment -$591K $588K $1.5M -$3M $1M
Additions / Reductions -$174.3M $357.2M -$301.6M -$110M -$254M
Ending Cash (CF) $1.2B $592.3M $1.4B $1.2B $547M
 
Levered Free Cash Flow -$87.6M $302.7M $77.6M $228M -$175M

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

GET BETTER TRADE IDEAS

Popular

What Stocks Are Recession-Proof?
What Stocks Are Recession-Proof?

Fears of a recession prevailed in Q2 2025 when the…

Which Stocks Are Recession-Proof?
Which Stocks Are Recession-Proof?

Fears of a recession prevailed in Q2 2025 when the…

Is Gartner a Safe Stock to Own?
Is Gartner a Safe Stock to Own?

Gartner (NYSE:IT) is among the world’s largest consulting, research and…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 38x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
70
Is NVDA Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 44x

Alerts

Buy
57
RGC alert for May 14

Regencell Bioscience Holdings [RGC] is up 14.99% over the past day.

Buy
54
HALO alert for May 14

Halozyme Therapeutics [HALO] is down 4.98% over the past day.

Buy
91
COIN alert for May 14

Coinbase Global [COIN] is up 0.96% over the past day.

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

Show me the best stock