Financhill
Buy
65

DLNG Quote, Financials, Valuation and Earnings

Last price:
$3.83
Seasonality move :
-0.52%
Day range:
$3.83 - $3.90
52-week range:
$3.18 - $5.65
Dividend yield:
6.37%
P/E ratio:
2.49x
P/S ratio:
0.89x
P/B ratio:
0.36x
Volume:
4.2K
Avg. volume:
45.1K
1-year change:
-27.03%
Market cap:
$140.4M
Revenue:
$156.4M
EPS (TTM):
$1.55
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $137.2M $137.7M $131.7M $160.5M $156.4M
Revenue Growth (YoY) 4.79% 0.42% -4.42% 21.89% -2.54%
 
Cost of Revenues $63.6M $64M $77.3M $87.3M $70.2M
Gross Profit $73.5M $73.7M $54.3M $73.1M $86.2M
Gross Profit Margin 53.62% 53.53% 41.26% 45.57% 55.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5M $3.1M $2.8M $2M $2.1M
Other Inc / (Exp) -$3.4M $10.1M $35.8M $7.8M $2.8M
Operating Expenses $9.3M $9.1M $9M $8.4M $8.7M
Operating Income $64.3M $64.6M $45.3M $64.7M $77.4M
 
Net Interest Expenses $26.8M $21.4M $27.9M $39.2M $31.2M
EBT. Incl. Unusual Items $34.1M $53.3M $54M $35.9M $51.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $34.1M $53.3M $54M $35.9M $51.6M
 
Minority Interest in Earnings -- $41K $42K $24K $38K
Net Income to Common Excl Extra Items $34.1M $53.3M $54M $35.9M $51.6M
 
Basic EPS (Cont. Ops) $0.63 $1.14 $1.15 $0.66 $1.05
Diluted EPS (Cont. Ops) $0.63 $1.14 $1.15 $0.66 $1.05
Weighted Average Basic Share $35.5M $36.5M $36.8M $36.8M $36.8M
Weighted Average Diluted Share $35.5M $36.5M $36.8M $36.8M $36.8M
 
EBITDA $90M $96.8M $77.4M $96.9M $109.8M
EBIT $58.2M $64.6M $45.3M $64.7M $77.4M
 
Revenue (Reported) $137.2M $137.7M $131.7M $160.5M $156.4M
Operating Income (Reported) $64.3M $64.6M $45.3M $64.7M $77.4M
Operating Income (Adjusted) $58.2M $64.6M $45.3M $64.7M $77.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $34.7M $29.9M $48.6M $39.1M $38.9M
Revenue Growth (YoY) 1.01% -13.77% 62.51% -19.63% -0.46%
 
Cost of Revenues $15.7M $23.3M $37.1M $17M $18M
Gross Profit $19M $6.6M $11.5M $22.1M $20.9M
Gross Profit Margin 54.75% 21.97% 23.62% 56.46% 53.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $674K $586K $478K $565K $405K
Other Inc / (Exp) -$189K $10.4M $1.2M $1.6M --
Operating Expenses $2.2M $2.2M $2.1M $2.2M $2.1M
Operating Income $16.8M $4.4M $9.4M $19.8M $18.8M
 
Net Interest Expenses $5.3M $7.4M $9.2M $6.3M $5.3M
EBT. Incl. Unusual Items $11.3M $7.4M $1.4M $15.1M $18.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $10.7M $5.8M $1.4M $15.5M $19.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.3M $7.4M $1.4M $15.1M $18.7M
 
Basic EPS (Cont. Ops) $0.31 $0.20 $0.04 $0.41 $0.51
Diluted EPS (Cont. Ops) $0.23 $0.20 $0.04 $0.41 $0.51
Weighted Average Basic Share $36.8M $36.8M $36.8M $36.8M $36.5M
Weighted Average Diluted Share $36.8M $36.8M $36.8M $36.8M $36.5M
 
EBITDA $24.8M $12.5M $17.5M $28M $26.9M
EBIT $16.8M $4.4M $9.4M $19.8M $18.8M
 
Revenue (Reported) $34.7M $29.9M $48.6M $39.1M $38.9M
Operating Income (Reported) $16.8M $4.4M $9.4M $19.8M $18.8M
Operating Income (Adjusted) $16.8M $4.4M $9.4M $19.8M $18.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $136.5M $132.3M $158.6M $151.7M $158.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $63.1M $77.5M $86.8M $67.2M $73.8M
Gross Profit $73.4M $54.7M $71.8M $84.5M $84.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9M $2.7M $2.2M $2.2M $1.8M
Other Inc / (Exp) $4.7M $37.3M $10M $4.5M --
Operating Expenses $9.3M $8.9M $8.6M $8.8M $8.6M
Operating Income $64.1M $45.8M $63.3M $75.7M $75.9M
 
Net Interest Expenses $21.8M $23.8M $36.2M $32.2M $20.8M
EBT. Incl. Unusual Items $47M $59.3M $37M $48M $60M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $47M $55.7M $38.1M $48M $61M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $47M $59.3M $37M $48M $56.8M
 
Basic EPS (Cont. Ops) $1.30 $1.61 $1.01 $1.30 $1.55
Diluted EPS (Cont. Ops) $0.98 $1.61 $1.01 $1.30 $1.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $96.3M $77.8M $95.4M $108M $108.2M
EBIT $64.1M $45.8M $63.3M $75.7M $75.9M
 
Revenue (Reported) $136.5M $132.3M $158.6M $151.7M $158.3M
Operating Income (Reported) $64.1M $45.8M $63.3M $75.7M $75.9M
Operating Income (Adjusted) $64.1M $45.8M $63.3M $75.7M $75.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $102.1M $96.6M $123.5M $114.7M $116.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $47.3M $60.8M $70.2M $50.1M $53.7M
Gross Profit $54.8M $35.8M $53.3M $64.6M $63M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4M $2M $1.5M $1.7M $1.4M
Other Inc / (Exp) $4.5M $31.8M $6M $2.7M -$109K
Operating Expenses $6.9M $6.7M $6.2M $6.6M $6.4M
Operating Income $47.9M $29.1M $47M $58M $56.5M
 
Net Interest Expenses $16.1M $18.5M $27.6M $23.2M $15.4M
EBT. Incl. Unusual Items $36.3M $42.4M $25.4M $37.5M $45.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $35.7M $39.9M $25.6M $37.9M $48M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $36.3M $42.4M $25.4M $37.5M $45.9M
 
Basic EPS (Cont. Ops) $0.84 $1.15 $0.69 $1.02 $1.26
Diluted EPS (Cont. Ops) $0.76 $1.15 $0.69 $1.02 $1.26
Weighted Average Basic Share $109.2M $110.4M $110.4M $110.4M $109.8M
Weighted Average Diluted Share $109.2M $110.4M $110.4M $110.4M $109.8M
 
EBITDA $76.4M $53M $71.1M $82.2M $80.6M
EBIT $52.6M $29.1M $47M $58M $56.5M
 
Revenue (Reported) $102.1M $96.6M $123.5M $114.7M $116.6M
Operating Income (Reported) $47.9M $29.1M $47M $58M $56.5M
Operating Income (Adjusted) $52.6M $29.1M $47M $58M $56.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25M $47M $48.6M $73.8M $68.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $384K $90K $67K $709K $1.2M
Inventory $808K $909K $885K $751K $894K
Prepaid Expenses -- -- -- -- --
Other Current Assets $949K $1.5M $2.1M $8.1M $3.8M
Total Current Assets $27.1M $51.2M $74.2M $105M $77.9M
 
Property Plant And Equipment $884.9M $853.2M $825.1M $797.4M $765.2M
Long-Term Investments -- $59.6M $47.1M $5.4M $3.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $50M $50M $31.3M -- $11.2M
Total Assets $965.8M $965.5M $947.7M $908.9M $847.2M
 
Accounts Payable $4.4M $5.7M $8M $13.8M $13.2M
Accrued Expenses $1.7M $1.4M $2.7M $3.3M $5.6M
Current Portion Of Long-Term Debt $45.7M $45.9M $46.3M $419.6M $43.6M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.3M -- -- -- --
Total Current Liabilities $62.8M $64.9M $70.3M $458.8M $83.9M
 
Long-Term Debt $562M $516M $450.8M -- $277.1M
Capital Leases -- -- -- -- --
Total Liabilities $629.3M $584M $523.8M $460.7M $362.4M
 
Common Stock -- $254.7M $297.1M $321.4M $357.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $336.5M $254.7M $297.1M $321.4M $357.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $36K $78K $102K $138K
Total Equity $336.5M $381.5M $423.9M $448.2M $484.8M
 
Total Liabilities and Equity $965.8M $965.5M $947.7M $908.9M $847.2M
Cash and Short Terms $25M $47M $48.6M $73.8M $68.2M
Total Debt $607.7M $562M $497M $419.6M $320.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $91.3M $97.7M $64.9M $52M $34.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.7M $3.7M $16.2M -- --
Total Current Assets $95.7M $102.8M $82.5M $55.5M $36.7M
 
Property Plant And Equipment $861.2M $833.1M $805.5M $773.3M $741.2M
Long-Term Investments $4.2M $37.1M $23M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.6M $1.3M $5.9M $11.9M --
Total Assets $962.7M $974.4M $916.8M $840.7M $785.7M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $18.7M $28M $42.2M -- --
Total Current Liabilities $17.3M $28.8M $42.9M $699K --
 
Long-Term Debt $573.4M $527.5M $431.2M $331.6M $288M
Capital Leases -- -- -- -- --
Total Liabilities $595.2M $559.2M $476.2M $364.7M $324.1M
 
Common Stock $240.7M $288.4M $313.9M $349.2M $388.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $22K $70K $95K $129K $169K
Total Equity $367.4M $415.2M $440.7M $476M $461.6M
 
Total Liabilities and Equity $962.7M $974.4M $916.8M $840.7M $785.7M
Cash and Short Terms $91.3M $97.7M $64.9M $52M $34.7M
Total Debt $573.4M $527.5M $431.2M $331.6M $288M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $34.1M $53.3M $54M $35.9M $51.6M
Depreciation & Amoritzation $31.8M $32.2M $32M $32.2M $32.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$241K $294K $23K -$642K -$492K
Change in Inventories -$90K -$101K $24K $134K -$143K
Cash From Operations $68.6M $79.6M $57.3M $64.4M $92.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$3.6M -$4.2M -$27K
 
Dividends Paid (Ex Special Dividend) -$11.6M $11.6M $11.6M $11.6M $14.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $345M
Long-Term Debt Repaid -$48M -$48M -$64.9M -$79.3M -$442.7M
Repurchase of Common Stock -- -- -- -- $247K
Other Financing Activities -$564K -$1.4M $5.6M $24.6M $15.1M
Cash From Financing -$59.8M -$57.6M -$70.8M -$66.3M -$97.7M
 
Beginning Cash (CF) $66.2M $47M $48.6M $73.8M $68.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.8M $22M -$17.1M -$6.1M -$5.6M
Ending Cash (CF) $75M $69.1M $31.5M $67.6M $62.6M
 
Levered Free Cash Flow $68.6M $79.6M $57.3M $64.4M $92.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $10.7M $5.8M $1.4M $15.5M $19.7M
Depreciation & Amoritzation $7.6M $7.1M $8.2M $8.5M $8.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$260.4K -$210.9K $8M -$343.4K $32.2K
Change in Inventories $31K $1.8M $1.2M -$92.2K -$113.3K
Cash From Operations $18.9M $9.2M $21.9M $26.4M $28M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$928.1K -$1.4M -$400 --
 
Dividends Paid (Ex Special Dividend) $2.7M $2.5M $2.9M $3.4M $3.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$12M -$12M -$12M -$11M --
Repurchase of Common Stock -- -- -- -- $57.5M
Other Financing Activities -$400K $2.5M $6.5M $5.2M --
Cash From Financing -$14.6M -$10.7M -$8.5M -$10.3M -$73.1M
 
Beginning Cash (CF) $91.3M $97.7M $64.9M $52M $34.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.3M -$2.5M $12.1M $16.1M -$45M
Ending Cash (CF) $95.6M $95.3M $77M $68.1M -$10.3M
 
Levered Free Cash Flow $18.9M $9.2M $21.9M $26.4M $28M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $47M $55.7M $38.1M $48M $61M
Depreciation & Amoritzation $32.3M $29.9M $32.7M $32.3M $32.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $56.9K -$552.8K $230.1K -$213.2K $374.4K
Change in Inventories -$43.1K -$14.8K $91.5K -$128.9K -$187.8K
Cash From Operations $72.7M $60.7M $58.8M $79.9M $102.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$1.5M -$3.5M -$2.8M $700
 
Dividends Paid (Ex Special Dividend) $11.6M $10.8M $11.8M $12.6M $18.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$48M -$48M -$96.2M -$443.7M --
Repurchase of Common Stock -- -- -- -- $58.6M
Other Financing Activities -$1.4M $2.7M $20.7M $21.4M --
Cash From Financing -$57.7M -$53.3M -$87.7M -$90.1M -$121.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15M $5.9M -$32.4M -$13M -$18.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $72.7M $60.7M $58.8M $79.9M $102.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $35.7M $39.9M $25.6M $37.9M $48M
Depreciation & Amoritzation $23.4M $22.5M $24.2M $24.5M $25.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $77.6K -$759.5K -$551.6K -$126.3K $733.2K
Change in Inventories $1000 $83.9K $152.1K -$110.1K -$156.9K
Cash From Operations $57.6M $41.4M $44.5M $60.3M $72M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$1.5M -$1.4M -$27.3K --
 
Dividends Paid (Ex Special Dividend) -$3M $8.2M $8.7M $9.9M $14M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $345M --
Long-Term Debt Repaid -$36M -$36M -$67.3M -$431.7M -$11M
Repurchase of Common Stock -- -- -- -- $58.4M
Other Financing Activities -$992K $3.1M $18.2M $15.1M --
Cash From Financing -$41.6M -$39.2M -$58.1M -$82.3M -$107M
 
Beginning Cash (CF) $250.4M $304.6M $170.7M $163.7M $182.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.1M $677.4K -$15.1M -$22M -$35M
Ending Cash (CF) $266.4M $305.3M $155.6M $141.8M $147.6M
 
Levered Free Cash Flow $57.6M $41.4M $44.5M $60.3M $72M

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