Financhill
Sell
37

DOUG Quote, Financials, Valuation and Earnings

Last price:
$2.44
Seasonality move :
-14.06%
Day range:
$2.34 - $2.44
52-week range:
$1.48 - $3.20
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.20x
P/B ratio:
1.88x
Volume:
244.8K
Avg. volume:
306.7K
1-year change:
49.69%
Market cap:
$216.7M
Revenue:
$995.7M
EPS (TTM):
-$0.70
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $774M $1.4B $1.2B $956.3M $995.7M
Revenue Growth (YoY) -1.29% 74.83% -14.62% -17.23% 4.12%
 
Cost of Revenues $622.7M $1.1B $938.4M $784.8M $821.9M
Gross Profit $151.3M $270.1M $217M $171.5M $173.8M
Gross Profit Margin 19.55% 19.96% 18.78% 17.94% 17.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$60M -$1.4M $2.9M -$1.9M -$28.4M
Operating Expenses $137.8M $168M $218.7M $233M $233.5M
Operating Income $13.5M $102.1M -$1.7M -$61.5M -$59.7M
 
Net Interest Expenses -- -- -- -- $2.9M
EBT. Incl. Unusual Items -$46.3M $100.8M $104K -$58.2M -$75.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44K $2.1M $6.5M -$15.1M $1.1M
Net Income to Company -$46.4M $98.7M -$6.4M -$43.2M -$77M
 
Minority Interest in Earnings -- -$186K -$777K -$614K -$686K
Net Income to Common Excl Extra Items -$46.4M $98.7M -$7.1M -$43.5M -$77M
 
Basic EPS (Cont. Ops) -$0.54 $1.16 -$0.08 -$0.52 -$0.91
Diluted EPS (Cont. Ops) -$0.54 $1.16 -$0.08 -$0.52 -$0.91
Weighted Average Basic Share $85.3M $85.3M $81.6M $82.2M $83.5M
Weighted Average Diluted Share $85.3M $85.3M $81.6M $82.2M $83.5M
 
EBITDA $39.4M $128M $26.9M -$53.5M -$52M
EBIT $13.5M $102.1M -$1.7M -$61.5M -$59.7M
 
Revenue (Reported) $774M $1.4B $1.2B $956.3M $995.7M
Operating Income (Reported) $13.5M $102.1M -$1.7M -$61.5M -$59.7M
Operating Income (Adjusted) $13.5M $102.1M -$1.7M -$61.5M -$59.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $354.2M $272.6M $251.5M $266.3M $262.8M
Revenue Growth (YoY) 70.27% -23.03% -7.72% 5.87% -1.31%
 
Cost of Revenues $281.7M $221.5M $216.3M $225.8M $218.5M
Gross Profit $72.4M $51M $35.3M $40.5M $44.3M
Gross Profit Margin 20.45% 18.72% 14.02% 15.2% 16.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $253K $160K -$178K -$20.1M --
Operating Expenses $46.9M $56.2M $43.9M $68.1M $66M
Operating Income $25.5M -$5.2M -$8.6M -$27.6M -$21.6M
 
Net Interest Expenses $7K -- -- $1.5M $1.6M
EBT. Incl. Unusual Items $25.8M -$4.5M -$7M -$27.4M -$24.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $667K -$290K -$1.9M -- $11K
Net Income to Company $78.5M $6M -$5.1M -$27.4M -$24.9M
 
Minority Interest in Earnings -$120K -$280K -$264K -$269K -$251K
Net Income to Common Excl Extra Items $25.1M -$4.4M -$5.1M -$27.4M -$24.9M
 
Basic EPS (Cont. Ops) $0.30 -$0.05 -$0.06 -$0.33 -$0.29
Diluted EPS (Cont. Ops) $0.30 -$0.05 -$0.06 -$0.33 -$0.29
Weighted Average Basic Share $85.3M $81.6M $82.2M $83.5M $84.6M
Weighted Average Diluted Share $85.3M $81.6M $82.2M $83.5M $84.6M
 
EBITDA $27.7M -$3.2M -$870K -$25.7M -$19.4M
EBIT $25.5M -$5.2M -$8.6M -$27.6M -$21.6M
 
Revenue (Reported) $354.2M $272.6M $251.5M $266.3M $262.8M
Operating Income (Reported) $25.5M -$5.2M -$8.6M -$27.6M -$21.6M
Operating Income (Adjusted) $25.5M -$5.2M -$8.6M -$27.6M -$21.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.3B $949.4M $967M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $871.3M $1B $815.3M $822M $856.4M
Gross Profit $231M $261.3M $134.1M $145M $174.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$3.2M $4M -$1.6M -$37.8M --
Operating Expenses $164.6M $224.9M $194.4M $221.4M $230.5M
Operating Income $66.4M $36.5M -$60.4M -$76.3M -$56M
 
Net Interest Expenses $7K $37K -- $1.5M $6.1M
EBT. Incl. Unusual Items $66.1M $41M -$57M -$91.1M -$60.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $8.7M -$10.2M -$5.1M -$240K
Net Income to Company -- $32.4M -$46.8M -$85.9M -$59.9M
 
Minority Interest in Earnings -$120K -$598K -$684K -$770K -$593K
Net Income to Common Excl Extra Items $65.1M $31.8M -$47.3M -$85.9M -$59.9M
 
Basic EPS (Cont. Ops) $0.77 $0.39 -$0.56 -$1.01 -$0.70
Diluted EPS (Cont. Ops) $0.77 $0.39 -$0.56 -$1.01 -$0.70
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $75M $44.7M -$30.4M -$68.5M -$47.7M
EBIT $66.4M $36.5M -$60.4M -$76.3M -$56M
 
Revenue (Reported) $1.1B $1.3B $949.4M $967M $1B
Operating Income (Reported) $66.4M $36.5M -$60.4M -$76.3M -$56M
Operating Income (Adjusted) $66.4M $36.5M -$60.4M -$76.3M -$56M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1B $945.8M $741.6M $752.3M $787.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $781.8M $753.9M $640.5M $643.3M $660.5M
Gross Profit $237.1M $192M $101.1M $109M $127.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.6M -- -- -- --
Other Inc / (Exp) -$2.8M $2.5M -$2M -$37.9M -$17.9M
Operating Expenses $154.2M $174.7M $140M $162.8M $177.1M
Operating Income $82.9M $17.3M -$38.9M -$53.7M -$50M
 
Net Interest Expenses $7K -- -- $1.5M $4.6M
EBT. Incl. Unusual Items $80.2M $20.4M -$36.7M -$69.5M -$53.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M $8.2M -$8.6M $1.4M $11K
Net Income to Company $78.5M $12.3M -$28.1M -$70.9M -$53.9M
 
Minority Interest in Earnings -$120K -$532K -$439K -$595K -$502K
Net Income to Common Excl Extra Items $78.5M $11.6M -$28.5M -$70.9M -$53.9M
 
Basic EPS (Cont. Ops) $0.94 $0.15 -$0.34 -$0.84 -$0.63
Diluted EPS (Cont. Ops) $0.94 $0.15 -$0.34 -$0.84 -$0.63
Weighted Average Basic Share $252.1M $244.7M $246.6M $250.2M $253.4M
Weighted Average Diluted Share $252.1M $244.8M $246.6M $250.2M $253.4M
 
EBITDA $89.3M $23.4M -$16.3M -$47.9M -$43.7M
EBIT $82.9M $17.3M -$38.9M -$53.7M -$50M
 
Revenue (Reported) $1B $945.8M $741.6M $752.3M $787.6M
Operating Income (Reported) $82.9M $17.3M -$38.9M -$53.7M -$50M
Operating Income (Adjusted) $82.9M $17.3M -$38.9M -$53.7M -$50M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $104.8M $227M $168.8M $127M $149.5M
Short Term Investments -- -- -- -- $9.8M
Accounts Receivable, Net $24.4M $32.5M $22.2M $21.8M $19.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $11.8M $12.2M $13.7M $15.5M $19.1M
Total Current Assets $148.4M $280.8M $225.1M $181.3M $196.1M
 
Property Plant And Equipment $175.8M $162.9M $159.5M $147.9M $138.2M
Long-Term Investments $3.6M $12.5M $19M $17.4M $15.3M
Goodwill $31.8M $32.6M $32.2M $32.2M $32.2M
Other Intangibles $68.3M $74.4M $73.7M $73M $72.3M
Other Long-Term Assets $4.1M $4.8M $6.5M $7.2M $6.4M
Total Assets $454M $595.2M $556.9M $509.4M $506.1M
 
Accounts Payable $6.3M $5.9M $5.5M $6.1M $3.1M
Accrued Expenses $12M $25.4M $18.2M $12.9M $8.3M
Current Portion Of Long-Term Debt $12.5M $12.5M -- -- --
Current Portion Of Capital Lease Obligations $23.8M $22.7M $22.3M $22.2M $21.7M
Other Current Liabilities $11.8M $22.3M $13.6M $20.2M $20.5M
Total Current Liabilities $99.6M $132.5M $90M $97.2M $92.2M
 
Long-Term Debt $156.2M $129.7M $120.5M $110.7M $134.6M
Capital Leases -- -- -- -- --
Total Liabilities $290.4M $313.3M $286.4M $275.3M $343.7M
 
Common Stock $163.6M $812K $809K $879K $889K
Other Common Equity Adj -- -- -- -- --
Common Equity $163.6M $279.9M $268.9M $233.2M $162.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.9M $1.5M $923K $237K
Total Equity $163.6M $281.9M $270.5M $234.2M $162.4M
 
Total Liabilities and Equity $454M $595.2M $556.9M $509.4M $506.1M
Cash and Short Terms $104.8M $227M $168.8M $127M $149.5M
Total Debt $168.7M $142.2M $120.5M $110.7M $134.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $171.4M $198.5M $131.4M $154.8M $148.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $26.5M $26.7M $26.8M $22.1M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.5M $16.1M $18.7M $19M --
Total Current Assets $218.5M $257M $197M $205.5M $192.9M
 
Property Plant And Equipment $164.9M $161.1M $152.8M $137.1M $119.7M
Long-Term Investments $11.8M $16.3M $17.9M $16.9M $15.3M
Goodwill $32.6M $32.2M $32.2M $32.2M --
Other Intangibles $74.6M $73.8M $73.1M $72.5M --
Other Long-Term Assets $8.8M $6.9M $6.7M $6.7M --
Total Assets $534.4M $580.1M $511.1M $502.7M $480.6M
 
Accounts Payable $8.2M $7.3M $4.8M $2.8M --
Accrued Expenses $23.3M $17.5M $10M $5.5M --
Current Portion Of Long-Term Debt $12.5M $3.1M -- -- --
Current Portion Of Capital Lease Obligations $22.5M $22.7M $22.2M $20.5M --
Other Current Liabilities $20.9M $18.6M $20.4M $21.6M --
Total Current Liabilities $119.4M $103M $93M $89.7M $100.6M
 
Long-Term Debt $135.2M $123.6M $114.4M $133.9M $121.4M
Capital Leases -- -- -- -- --
Total Liabilities $297.7M $289.4M $263.4M $328.7M $365.8M
 
Common Stock $234.8M $813K $887K $918K $890K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9M $1.8M $1.1M $328K -$265K
Total Equity $236.7M $290.6M $247.7M $173.9M $114.8M
 
Total Liabilities and Equity $534.4M $580.1M $511.1M $502.7M $480.6M
Cash and Short Terms $171.4M $198.5M $131.4M $154.8M $148.4M
Total Debt $147.8M $126.8M $114.4M $133.9M $121.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$46.4M $98.7M -$6.4M -$43.2M -$77M
Depreciation & Amoritzation $25.9M $27.2M $28.6M $8M $7.7M
Stock-Based Compensation -- -- $11.1M $13.1M $6.6M
Change in Accounts Receivable -$4.8M -$11.7M $3.4M -$999K $6.1M
Change in Inventories -- -- -- -- --
Cash From Operations $31.9M $127.9M -$14.7M -$30.4M -$26M
 
Capital Expenditures $6.1M $4.1M $8.5M $6.1M $5.5M
Cash Acquisitions $722K $500K -- -- --
Cash From Investing -$4.1M -$7.3M -$12.4M -$5.2M -$6.8M
 
Dividends Paid (Ex Special Dividend) -- $31.5M $16.3M $4.2M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $48.8M
Long-Term Debt Repaid -$63K -$361K -$12.5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$80K $35M -$1.2M -$2M -$3.3M
Cash From Financing -$143K $1.6M -$30.4M -$6.2M $45.5M
 
Beginning Cash (CF) $104.8M $227M $168.8M $127M $139.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.6M $122.2M -$57.5M -$41.9M $12.7M
Ending Cash (CF) $132.4M $349.1M $111.4M $85.1M $152.4M
 
Levered Free Cash Flow $25.7M $123.8M -$23.2M -$36.6M -$31.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $78.5M $6M -$5.1M -$27.4M -$24.9M
Depreciation & Amoritzation $6.4M $4M $7.7M $1.9M $2.2M
Stock-Based Compensation -- $5.8M $3.4M $3.9M $2.2M
Change in Accounts Receivable -$3.1M -$5.4M -$2.6M $7.3M $3.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- $2.4M -$4.6M $9M $5.5M
 
Capital Expenditures -- $1.8M $766K $1.3M $790K
Cash Acquisitions -- -$100K -- -- --
Cash From Investing -- -$3.1M -$776K -$1.4M $718K
 
Dividends Paid (Ex Special Dividend) -- $4M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $48.8M --
Long-Term Debt Repaid -$354K -$6.3M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.6M -$1.6M -- -$2M --
Cash From Financing -- -$8.6M -- $46.8M --
 
Beginning Cash (CF) $171.4M $198.5M $131.4M $154.8M $148.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$9.4M -$5.4M $54.4M $6.2M
Ending Cash (CF) -- $189.1M $125.9M $209.1M $154.6M
 
Levered Free Cash Flow -- $531K -$5.4M $7.7M $4.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $32.4M -$46.8M -$85.9M -$59.9M
Depreciation & Amoritzation -- $8.2M $30M -$8.8M $8.2M
Stock-Based Compensation -- $8.5M $12.3M $14.1M $2.2M
Change in Accounts Receivable -- -$11.3M -$3.2M $10.3M $1M
Change in Inventories -- -- -- -- --
Cash From Operations -- $39.7M -$47.7M -$19.6M -$8.5M
 
Capital Expenditures $1.7M $7.6M $7.7M $5M $4.3M
Cash Acquisitions -$500K -- -- -- --
Cash From Investing -- -$11.6M -$8.6M -$1.8M $3.5M
 
Dividends Paid (Ex Special Dividend) -$25.5M $18.1M $8.4M -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$9.4M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $28.8M -- -- --
Cash From Financing -- $850K -$11.5M $44.8M -$1.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $29M -$67.8M $23.4M -$6.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $32.1M -$55.4M -$24.7M -$12.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $78.5M $12.3M -$28.1M -$70.9M -$53.9M
Depreciation & Amoritzation $6.4M $6M $22.6M $5.8M $6.3M
Stock-Based Compensation -- $8.5M $9.7M $10.7M $6.3M
Change in Accounts Receivable -$3.1M -$3.9M -$8.1M $3.2M -$1.9M
Change in Inventories -- -- -- -- --
Cash From Operations $14M $5.3M -$27.8M -$17M $505K
 
Capital Expenditures $1.3M $6.2M $5.4M $4.3M $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$597K -$9.4M -$5.5M -$2M $8.3M
 
Dividends Paid (Ex Special Dividend) -- $12.1M $4.2M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $48.8M --
Long-Term Debt Repaid -$354K -$9.4M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $5M -$1.2M -$11K -$2M -$85K
Cash From Financing -$21K -$23.1M -$4.2M $46.7M -$85K
 
Beginning Cash (CF) $171.4M $619.1M $397.2M $352.7M $433.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.4M -$27.2M -$37.5M $27.7M $8.7M
Ending Cash (CF) -- $591.9M $359.7M $380.5M $442.2M
 
Levered Free Cash Flow $70.8M -$924K -$33.2M -$21.3M -$2.5M

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