Financhill
Sell
25

DOUG Quote, Financials, Valuation and Earnings

Last price:
$1.55
Seasonality move :
-33.39%
Day range:
$1.49 - $1.58
52-week range:
$1.00 - $3.05
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.13x
P/B ratio:
0.79x
Volume:
1.3M
Avg. volume:
1.1M
1-year change:
-50.32%
Market cap:
$137.3M
Revenue:
$955.6M
EPS (TTM):
-$1.03
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $784.1M $774M $1.4B $1.2B $955.6M
Revenue Growth (YoY) 3.98% -1.29% 74.83% -14.78% -17.14%
 
Cost of Revenues $525.2M $546.9M $985.5M $836.8M $706.2M
Gross Profit $258.9M $227M $367.6M $316.4M $249.4M
Gross Profit Margin 33.02% 29.33% 27.17% 27.44% 26.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $173.4M $140.2M $170M $217.2M $209.1M
Other Inc / (Exp) $11.7M -$60M -$1.4M $2.9M -$1.9M
Operating Expenses $262.4M $213.5M $265.5M $320.9M $311.5M
Operating Income -$3.5M $13.5M $102.1M -$4.5M -$62.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $8.8M -$46.3M $100.8M $104K -$58.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $354K $44K $2.1M $6.5M -$15.1M
Net Income to Company $8.5M -$46.4M $98.7M -$6.4M -$43.2M
 
Minority Interest in Earnings -- -- $186K $777K $614K
Net Income to Common Excl Extra Items $8.5M -$46.4M $98.8M -$5.6M -$42.6M
 
Basic EPS (Cont. Ops) $0.10 -$0.57 $1.21 -$0.08 -$0.52
Diluted EPS (Cont. Ops) $0.10 -$0.57 $1.21 -$0.08 -$0.52
Weighted Average Basic Share $81.6M $81.6M $81.6M $81.6M $82.2M
Weighted Average Diluted Share $81.6M $81.6M $81.6M $81.6M $82.2M
 
EBITDA $5.2M $22.1M $110.7M $3.5M -$54.1M
EBIT -$3.5M $13.5M $102.1M -$4.5M -$62.1M
 
Revenue (Reported) $784.1M $774M $1.4B $1.2B $955.6M
Operating Income (Reported) -$3.5M $13.5M $102.1M -$4.5M -$62.1M
Operating Income (Adjusted) -$3.5M $13.5M $102.1M -$4.5M -$62.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $208M $354.2M $272.6M $251.5M $266.3M
Revenue Growth (YoY) -- 70.27% -23.03% -7.72% 5.87%
 
Cost of Revenues $149M $279.5M $195.8M $185.8M $199.1M
Gross Profit $59M $74.6M $76.8M $65.7M $67.2M
Gross Profit Margin 28.36% 21.07% 28.16% 26.12% 25.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.8M $42.5M $56.2M $49.6M $47.9M
Other Inc / (Exp) -$262K $253K $160K -$178K -$20.1M
Operating Expenses $46.9M $49.1M $81.9M $74.3M $74.6M
Operating Income $12.1M $25.5M -$5.2M -$8.6M -$7.4M
 
Net Interest Expenses -- $7K -- -- --
EBT. Incl. Unusual Items $11.9M $25.8M -$4.5M -$7M -$27.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$142K $667K -$290K -$1.9M --
Net Income to Company -- $78.5M $6M -$5.1M -$27.4M
 
Minority Interest in Earnings -- $120K $280K $264K $269K
Net Income to Common Excl Extra Items $12M $25.2M -$4M -$4.9M -$27.2M
 
Basic EPS (Cont. Ops) $0.15 $0.31 -$0.05 -$0.06 -$0.33
Diluted EPS (Cont. Ops) $0.15 $0.31 -$0.05 -$0.06 -$0.33
Weighted Average Basic Share $81.6M $81.6M $81.6M $82.2M $83.5M
Weighted Average Diluted Share $81.6M $81.6M $81.6M $82.2M $83.5M
 
EBITDA $14.2M $27.7M -$1.2M -$5M -$24.1M
EBIT $12.1M $25.5M -$5.2M -$7M -$26M
 
Revenue (Reported) $208M $354.2M $272.6M $251.5M $266.3M
Operating Income (Reported) $12.1M $25.5M -$5.2M -$8.6M -$7.4M
Operating Income (Adjusted) $12.1M $25.5M -$5.2M -$7M -$26M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $1.3B $1.3B $948.8M $966.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $955.8M $877.5M $697.1M $724M
Gross Profit -- $330.5M $402.6M $251.7M $242.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $161.1M $209.5M $210.4M $195.8M
Other Inc / (Exp) -$262K -$3.2M $4M -$1.6M -$37.8M
Operating Expenses -- $233M $366.1M $312.5M $299.8M
Operating Income -- $97.5M $36.5M -$60.9M -$57.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- $94.4M $41M -$57M -$91.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.9M $8.7M -$10.2M -$5.1M
Net Income to Company -- -- $32.4M -$46.8M -$85.9M
 
Minority Interest in Earnings -- $120K $598K $684K $770K
Net Income to Common Excl Extra Items -- $92.7M $33M -$46.1M -$85.2M
 
Basic EPS (Cont. Ops) -- $1.14 $0.39 -$0.57 -$1.03
Diluted EPS (Cont. Ops) -- $1.14 $0.39 -$0.57 -$1.03
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $106.1M $46.7M -$51.2M -$70.4M
EBIT -- $97.5M $36.5M -$59.2M -$78.2M
 
Revenue (Reported) -- $1.3B $1.3B $948.8M $966.4M
Operating Income (Reported) -- $97.5M $36.5M -$60.9M -$57.3M
Operating Income (Adjusted) -- $97.5M $36.5M -$59.2M -$78.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $208M $1B $945.8M $741.4M $752.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $149M $760.2M $686.4M $546.7M $564.6M
Gross Profit $59M $258.7M $259.4M $194.7M $187.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.8M $123.8M $163.4M $156.5M $143.2M
Other Inc / (Exp) -$262K -$2.8M $2.5M -$2M -$37.9M
Operating Expenses $46.9M $175.8M $242.1M $233.7M $221.9M
Operating Income $12.1M $82.9M $17.3M -$39M -$34.2M
 
Net Interest Expenses -- $7K -- -- --
EBT. Incl. Unusual Items $11.9M $80.2M $20.4M -$36.7M -$69.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$142K $1.7M $8.2M -$8.6M $1.4M
Net Income to Company -- $78.5M $12.3M -$28.1M -$70.9M
 
Minority Interest in Earnings -- $120K $532K $439K $595K
Net Income to Common Excl Extra Items $12M $78.7M $12.8M -$27.7M -$70.3M
 
Basic EPS (Cont. Ops) $0.15 $0.96 $0.15 -$0.34 -$0.85
Diluted EPS (Cont. Ops) $0.15 $0.96 $0.15 -$0.34 -$0.85
Weighted Average Basic Share $81.6M $244.8M $244.7M $246.6M $250.2M
Weighted Average Diluted Share $81.6M $244.8M $244.8M $246.6M $250.2M
 
EBITDA $14.2M $89.3M $25.3M -$31.4M -$47M
EBIT $12.1M $82.9M $17.3M -$37.4M -$52.8M
 
Revenue (Reported) $208M $1B $945.8M $741.4M $752.3M
Operating Income (Reported) $12.1M $82.9M $17.3M -$39M -$34.2M
Operating Income (Adjusted) $12.1M $82.9M $17.3M -$37.4M -$52.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $71.5M $94.4M $211.6M $163.9M $119.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $21.3M $24.4M $32.5M $22.2M $21.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $15.7M $11.8M $12.2M $13.7M $15.5M
Total Current Assets $118.2M $148.4M $280.8M $225.1M $181.3M
 
Property Plant And Equipment $185.4M $175.8M $162.9M $159.5M $147.9M
Long-Term Investments $1.7M $1.6M $10.6M $14.6M $14.8M
Goodwill $78M $31.8M $32.6M $32.2M $32.2M
Other Intangibles $80.5M $68.3M $74.4M $73.7M $73M
Other Long-Term Assets $6.4M $4.1M $4.8M $6.5M $7.2M
Total Assets $488.6M $454M $595.2M $550.4M $493.4M
 
Accounts Payable $3.1M $6.3M $5.9M $5.5M $6.1M
Accrued Expenses $13.3M $12M $25.4M $18.2M $12.9M
Current Portion Of Long-Term Debt $10.1M $12.5M $12.5M -- --
Current Portion Of Capital Lease Obligations $15.7M $23.8M $22.7M $22.3M $22.2M
Other Current Liabilities $13.7M $11.8M $22.3M $13.6M $20.2M
Total Current Liabilities $83.6M $99.6M $132.5M $90M $97.2M
 
Long-Term Debt $20M $12.9M $176K -- --
Capital Leases -- -- -- -- --
Total Liabilities $284.3M $290.4M $313.3M $279.9M $259.3M
 
Common Stock $204.3M $163.6M $812K $809K $879K
Other Common Equity Adj -- -- -- -- --
Common Equity $204.3M $163.6M $279.9M $268.9M $233.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1.9M $1.5M $923K
Total Equity $204.3M $163.6M $281.9M $270.5M $234.2M
 
Total Liabilities and Equity $488.6M $454M $595.2M $550.4M $493.4M
Cash and Short Terms $71.5M $94.4M $211.6M $163.9M $119.8M
Total Debt $30.1M $25.4M $12.7M -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $158.8M $192.7M $126.3M $151.4M
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
 
Property Plant And Equipment -- $164.9M $161.1M $152.8M $137.1M
Long-Term Investments -- $6.4M $13.1M $15.1M $13.3M
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
 
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
 
Long-Term Debt -- $3.3M $161K -- $32.1M
Capital Leases -- -- -- -- --
Total Liabilities -- $297.7M $289.4M $263.4M $328.7M
 
Common Stock -- $234.8M $813K $887K $918K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.9M $1.8M $1.1M $328K
Total Equity -- $236.7M $290.6M $247.7M $173.9M
 
Total Liabilities and Equity -- $534.4M $580.1M $511.1M $502.7M
Cash and Short Terms -- $158.8M $192.7M $126.3M $151.4M
Total Debt -- $15.8M $3.3M -- $32.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $8.5M -$46.4M $98.7M -$6.4M -$43.2M
Depreciation & Amoritzation $8.6M $8.5M $8.6M $8M $8M
Stock-Based Compensation -- -- -- $11.1M $13.1M
Change in Accounts Receivable -$2.3M -$4.8M -$10.5M -$4.3M -$999K
Change in Inventories -- -- -- -- --
Cash From Operations $7.6M $31.9M $127.8M -$14.7M -$30.4M
 
Capital Expenditures $8.1M $6.1M $4.1M $8.5M $6.1M
Cash Acquisitions -$2M $2M -$500K -$400K --
Cash From Investing -$1.5M -$4.1M -$8.9M -$12.7M -$5.2M
 
Dividends Paid (Ex Special Dividend) -$18.8M -- -$31.5M -$16.3M -$4.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$155K -$63K -$361K -$12.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$216K -$80K $35M -$1.2M -$2M
Cash From Financing -$19.1M -$143K $3.2M -$30M -$6.2M
 
Beginning Cash (CF) $92.1M $79.1M $106.7M $228.9M $171.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13.1M $27.6M $122.2M -$57.5M -$41.9M
Ending Cash (CF) $79.1M $106.7M $228.9M $171.4M $129.5M
 
Levered Free Cash Flow -$502K $25.7M $123.7M -$23.3M -$36.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $78.5M $6M -$5.1M -$27.4M
Depreciation & Amoritzation -- $6.4M $4M $2M $1.9M
Stock-Based Compensation -- -- $5.8M $3.4M $3.9M
Change in Accounts Receivable -- -$3.1M -$5.4M -$2.6M $7.3M
Change in Inventories -- -- -- -- --
Cash From Operations -- $21.3M $12M -$4.6M $9M
 
Capital Expenditures -- $1.4M $5.4M $766K $1.3M
Cash Acquisitions -- $1.1M -$200K -- --
Cash From Investing -- $362K -$7.9M -$776K -$1.4M
 
Dividends Paid (Ex Special Dividend) -- -$16.5M -$8.1M -- --
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 -- -$19.5M -$15.9M -- $46.8M
 
Beginning Cash (CF) -- $170.5M $213.4M $139.3M $102.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $2.2M -$11.8M -$5.4M $54.4M
Ending Cash (CF) -- $172.7M $201.7M $133.9M $157.3M
 
Levered Free Cash Flow -- $19.9M $6.6M -$5.4M $7.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $32.4M -$46.8M -$85.9M
Depreciation & Amoritzation -- -- $8.2M $8M $7.8M
Stock-Based Compensation -- -- $8.5M $12.3M $14.1M
Change in Accounts Receivable -- -- -$11.3M -$8.5M $10.3M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $39.6M -$47.7M -$19.6M
 
Capital Expenditures -- $2.7M $7.6M $7.7M $5M
Cash Acquisitions -- -$500K -$300K -$100K --
Cash From Investing -- -- -$12M -$8.6M -$1.8M
 
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 -- -- $1.4M -$11.5M $44.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $29M -$67.8M $23.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $32M -$55.4M -$24.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $78.5M $12.3M -$28.1M -$70.9M
Depreciation & Amoritzation -- $6.4M $6M $6M $5.8M
Stock-Based Compensation -- -- $8.5M $9.7M $10.7M
Change in Accounts Receivable -- -$3.1M -$3.9M -$8.1M $3.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- $93.4M $5.2M -$27.8M -$17M
 
Capital Expenditures -- $2.7M $6.2M $5.4M $4.3M
Cash Acquisitions -- -$500K -$300K -- --
Cash From Investing -- -$6.6M -$9.7M -$5.5M -$2M
 
Dividends Paid (Ex Special Dividend) -- -$25.5M -$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
Cash From Financing -- -$20.9M -$22.7M -$4.2M $46.7M
 
Beginning Cash (CF) -- $397.3M $655.7M $442.3M $332.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $66M -$27.2M -$37.5M $27.7M
Ending Cash (CF) -- $463.3M $628.5M $404.8M $360.2M
 
Levered Free Cash Flow -- $90.7M -$999K -$33.2M -$21.3M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock