Financhill
Sell
48

DQ Quote, Financials, Valuation and Earnings

Last price:
$31.38
Seasonality move :
20.63%
Day range:
$31.10 - $33.26
52-week range:
$12.41 - $36.59
Dividend yield:
0%
P/E ratio:
8.81x
P/S ratio:
3.29x
P/B ratio:
0.48x
Volume:
1M
Avg. volume:
921.9K
1-year change:
76.14%
Market cap:
$2.1B
Revenue:
$1B
EPS (TTM):
-$5.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $675.6M $1.7B $4.6B $2.3B $1B
Revenue Growth (YoY) 93.03% 148.49% 174.5% -49.92% -55.38%
 
Cost of Revenues $441.6M $581.6M $1.2B $1.4B $1.2B
Gross Profit $234M $1.1B $3.4B $920.7M -$213M
Gross Profit Margin 34.64% 65.36% 73.95% 39.9% -20.69%
 
R&D Expenses $6.9M $6.5M $10M $10.1M $4.6M
Selling, General & Admin $39.5M $39.9M $354.1M $213.2M $143.2M
Other Inc / (Exp) -- $4M $1.8M -$17.3M -$159.8M
Operating Expenses $46.3M $46.4M $364.1M $223.4M $165.8M
Operating Income $187.7M $1.1B $3B $697.3M -$378.8M
 
Net Interest Expenses $26.6M $20.5M -- -- --
EBT. Incl. Unusual Items $162.1M $1B $3.1B $818.5M -$518.3M
Earnings of Discontinued Ops. -$141K -- -- -- --
Income Tax Expense $28.2M $170.1M $577.2M $165.6M -$69.9M
Net Income to Company $133.9M $864.8M $2.5B $652.9M -$448.4M
 
Minority Interest in Earnings $4.6M $115.9M $659.8M $223.3M -$103M
Net Income to Common Excl Extra Items $133.9M $864.8M $2.5B $652.9M -$448.4M
 
Basic EPS (Cont. Ops) $1.82 $10.14 $23.98 $5.75 -$5.22
Diluted EPS (Cont. Ops) $1.72 $9.76 $23.54 $5.73 -$5.22
Weighted Average Basic Share $71M $73.9M $75.9M $74.7M $66.2M
Weighted Average Diluted Share $75M $76.8M $77.3M $75M $66.2M
 
EBITDA $256.4M $1.1B $3.2B $846.2M -$172.4M
EBIT $187.7M $1.1B $3B $697.3M -$378.8M
 
Revenue (Reported) $675.6M $1.7B $4.6B $2.3B $1B
Operating Income (Reported) $187.7M $1.1B $3B $697.3M -$378.8M
Operating Income (Adjusted) $187.7M $1.1B $3B $697.3M -$378.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $585.8M $1.2B $484.8M $198.5M $244.9M
Revenue Growth (YoY) 366.65% 108.22% -60.25% -59.06% 23.39%
 
Cost of Revenues $150.6M $241.1M $417M $259.1M $235.3M
Gross Profit $435.2M $978.6M $67.8M -$60.6M $9.7M
Gross Profit Margin 74.29% 80.24% 13.99% -30.53% 3.95%
 
R&D Expenses $1.9M $2.5M $2.8M $813K $559.7K
Selling, General & Admin $11.4M $280.2M $89.7M $37.7M $32.3M
Other Inc / (Exp) $695K $393K $3M $7.5M --
Operating Expenses $13.3M $282.7M $92.5M $38.5M $32.9M
Operating Income $421.9M $695.9M -$24.6M -$99.1M -$23.2M
 
Net Interest Expenses $6.4M -- -- -- --
EBT. Incl. Unusual Items $417.9M $701M $39.3M -$88.9M -$11.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $62.1M $155.2M $21.4M -$12M $3M
Net Income to Company $355.8M $545.8M $17.8M -$76.9M -$14.8M
 
Minority Interest in Earnings $63.4M $222.4M $24.2M -$16.2M $74.1K
Net Income to Common Excl Extra Items $355.8M $545.8M $17.8M -$76.9M -$14.9M
 
Basic EPS (Cont. Ops) $3.95 $4.28 -$0.09 -$0.92 -$0.22
Diluted EPS (Cont. Ops) $3.81 $4.22 -$0.09 -$0.92 -$0.22
Weighted Average Basic Share $74M $75.6M $74M $66.3M $67.5M
Weighted Average Diluted Share $76.7M $76.7M $74M $66.3M $67.5M
 
EBITDA $441.3M $722.5M $20.1M -$42.9M $37.5M
EBIT $421.9M $695.9M -$24.6M -$99.1M -$23.2M
 
Revenue (Reported) $585.8M $1.2B $484.8M $198.5M $244.9M
Operating Income (Reported) $421.9M $695.9M -$24.6M -$99.1M -$23.2M
Operating Income (Adjusted) $421.9M $695.9M -$24.6M -$99.1M -$23.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $4.1B $2.7B $1.3B $639M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $564.1M $1.2B $1.2B $1.4B $857.5M
Gross Profit $966.9M $3B $1.5B -$60.5M -$218.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.7M $8.6M $9.6M $7.4M $2.2M
Selling, General & Admin $40.9M $320.3M $218.2M $152.7M $128.9M
Other Inc / (Exp) $695K $5.2M -$16.8M $12.4M --
Operating Expenses $47.6M $328.9M $227.8M $160.1M $149.2M
Operating Income $919.3M $2.6B $1.3B -$220.6M -$367.8M
 
Net Interest Expenses $29.7M $7.1M -- -- --
EBT. Incl. Unusual Items $895.5M $2.7B $1.4B -$131.1M -$513.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $133.3M $471.7M $295.9M $5.8M -$66.3M
Net Income to Company $761M $2.2B $1.1B -$128.5M -$448.1M
 
Minority Interest in Earnings $81.7M $544M $352.1M -$16.8M -$104.2M
Net Income to Common Excl Extra Items $762.1M $2.2B $1.1B -$136.9M -$447.2M
 
Basic EPS (Cont. Ops) $9.24 $21.81 $9.08 -$1.85 -$5.13
Diluted EPS (Cont. Ops) $8.88 $21.33 $8.79 -$1.85 -$5.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $994M $2.8B $1.4B -$27.3M -$126.9M
EBIT $919.3M $2.6B $1.3B -$220.6M -$367.8M
 
Revenue (Reported) $1.5B $4.1B $2.7B $1.3B $639M
Operating Income (Reported) $919.3M $2.6B $1.3B -$220.6M -$367.8M
Operating Income (Adjusted) $919.3M $2.6B $1.3B -$220.6M -$367.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $3.7B $1.8B $833.7M $444.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $425.9M $1B $997.9M $981.4M $597.9M
Gross Profit $857.4M $2.7B $833.5M -$147.7M -$153.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.2M $7.3M $6.9M $4.2M $1.9M
Selling, General & Admin $29.7M $310.1M $174.2M $113.7M $99.6M
Other Inc / (Exp) $695K $1.9M -$16.7M $13M $6.4M
Operating Expenses $34.9M $317.4M $181.1M $117.9M $101.5M
Operating Income $822.5M $2.4B $652.4M -$265.5M -$255.1M
 
Net Interest Expenses $21.5M $5.1M -- -- --
EBT. Incl. Unusual Items $805.5M $2.4B $722M -$227.6M -$224.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $119.7M $428.6M $147.2M -$20.9M -$17.5M
Net Income to Company $685.8M $2B $574.7M -$206.6M -$206.6M
 
Minority Interest in Earnings $78.2M $506.3M $198.5M -$41.6M -$43.1M
Net Income to Common Excl Extra Items $685.8M $2B $574.7M -$206.6M -$206.6M
 
Basic EPS (Cont. Ops) $8.23 $19.81 $4.83 -$2.50 -$2.44
Diluted EPS (Cont. Ops) $7.92 $19.39 $4.80 -$2.50 -$2.44
Weighted Average Basic Share $221.1M $225.4M $229.1M $198M $201.7M
Weighted Average Diluted Share $230.1M $230M $229.9M $198M $201.7M
 
EBITDA $880.1M $2.5B $759.4M -$117.7M -$74.7M
EBIT $822.5M $2.4B $652.4M -$265.5M -$255.1M
 
Revenue (Reported) $1.3B $3.7B $1.8B $833.7M $444.3M
Operating Income (Reported) $822.5M $2.4B $652.4M -$265.5M -$255.1M
Operating Income (Adjusted) $822.5M $2.4B $652.4M -$265.5M -$255.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $118.4M $1B $3.5B $3B $2.1B
Short Term Investments -- $280.3M $13.9M -- $1.1B
Accounts Receivable, Net $153K $365.9M $1.1B $116.4M $55.2M
Inventory $50.1M $331.2M $170.4M $187.6M $160.3M
Prepaid Expenses $1.6M $34.3M $852K $14.3M $10.4M
Other Current Assets $2.8M $41.7M $52.9M $224.6M $280.9M
Total Current Assets $180.3M $1.7B $4.9B $3.6B $2.6B
 
Property Plant And Equipment $1B $1.6B $2.6B $3.6B $3.5B
Long-Term Investments $685K -- $16.9M $25M $28.2M
Goodwill -- -- -- -- --
Other Intangibles $30.8M $40.7M $80.3M $150.4M $152.9M
Other Long-Term Assets $957K $820K $735K $17.5M $21.8M
Total Assets $1.2B $3.3B $7.6B $7.4B $6.4B
 
Accounts Payable $19M $81.5M $81.9M $92.9M $26.4M
Accrued Expenses $11.3M $40.8M $51.5M $73.1M $33.3M
Current Portion Of Long-Term Debt $70.4M -- -- -- --
Current Portion Of Capital Lease Obligations $82K -- -- -- --
Other Current Liabilities $4.4M -- -- -- $44M
Total Current Liabilities $284.1M $550.5M $736.5M $836.4M $521.2M
 
Long-Term Debt $123.2M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $418.3M $657.9M $970.3M $960.4M $543.3M
 
Common Stock $37K $38K $40K $41K $42K
Other Common Equity Adj $26.3M $67.8M -$176M -$294M -$413.2M
Common Equity $767.1M $2.2B $4.8B $4.8B $4.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $31.8M $501.9M $1.8B $1.7B $1.5B
Total Equity $798.9M $2.7B $6.6B $6.4B $5.9B
 
Total Liabilities and Equity $1.2B $3.3B $7.6B $7.4B $6.4B
Cash and Short Terms $118.4M $1B $3.5B $3B $2.1B
Total Debt $178.3M -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.1B $3.1B $3.3B $1.1B $982.9M
Short Term Investments $414.2M $31.7M $2.7M $1.5B --
Accounts Receivable, Net $353.4M $1.6B $275.8M $84.5M $157M
Inventory $73M $73.3M $129.1M $206.9M $121.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.3M $12.8M $150.6M $292.6M --
Total Current Assets $1.5B $4.7B $3.8B $2.9B $2.6B
 
Property Plant And Equipment $1.4B $2B $3.2B $3.9B $3.4B
Long-Term Investments $1.6M -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $36.9M $77.6M $147.8M $159.9M --
Other Long-Term Assets $93K $47.9M $71M $59.3M --
Total Assets $3B $6.9B $7.3B $7B $6.3B
 
Accounts Payable $22.2M $107.7M $100.5M $40.9M $83.3M
Accrued Expenses $47M -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $287M $165.1M $77.6M --
Total Current Liabilities $428.8M $909.8M $810.3M $629.1M $462.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $521.6M $1B $948.1M $724.3M $497.3M
 
Common Stock $37K -- -- -- --
Other Common Equity Adj $39.7M -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $456.1M $1.6B $1.6B $1.6B $1.5B
Total Equity $2.4B $5.9B $6.3B $6.3B $5.8B
 
Total Liabilities and Equity $3B $6.9B $7.3B $7B $6.3B
Cash and Short Terms $1.1B $3.1B $3.3B $1.1B $982.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $133.9M $864.8M $2.5B $652.9M -$448.4M
Depreciation & Amoritzation $68.7M $77.4M $107.1M $148.9M $206.5M
Stock-Based Compensation $17.9M $10.1M $307.4M $141.9M $71.8M
Change in Accounts Receivable $5.5M -$360.1M -$816.2M $987.4M $59M
Change in Inventories -$11.1M -$275.4M $140.6M -$26.6M -$59M
Cash From Operations $264M $665.1M $2.5B $1.6B -$435.6M
 
Capital Expenditures $118.3M $508.3M $1.3B $1.2B $369.1M
Cash Acquisitions -- -- $776K -- --
Cash From Investing -$90.4M -$781.9M -$999.2M -$1.2B -$1.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $121.4M $62M $178.8M $140M --
Long-Term Debt Repaid -$245.6M -$262.9M -$178.8M -$140M --
Repurchase of Common Stock -- -- $124.9M $522.1M $12.7M
Other Financing Activities $28.1M $935M $1.6B -$303.7M -$35.8M
Cash From Financing -$177.9M $710.2M $1.5B -$795.4M -$47.4M
 
Beginning Cash (CF) $118.4M $724M $3.5B $3B $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M $605.6M $2.8B -$472.4M -$2B
Ending Cash (CF) $128.9M $1.3B $6.2B $2.5B -$1B
 
Levered Free Cash Flow $145.8M $156.8M $1.2B $429.2M -$804.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $355.8M $545.8M $17.8M -$76.9M -$14.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $210.8M $568.2M $711.1M -$97.8M $55.6M
 
Capital Expenditures -- -- -- $33.7M $32.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$600.3M -$525M -$458.6M -$65.9M -$106.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $778.7M -$101.4M -$124.5M -$5.5M --
 
Beginning Cash (CF) $660.9M $3.1B $3.3B $853.4M $551.6M
Foreign Exchange Rate Adjustment $2M -$174.9M -$16.9M $25.2M $3.8M
Additions / Reductions $391.2M -$233.1M $111.1M -$144.1M -$46.9M
Ending Cash (CF) $1.1B $2.6B $3.4B $734.6M $508.4M
 
Levered Free Cash Flow $210.8M $568.2M $711.1M -$131.6M $23.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $761M $2.2B $1.1B -$128.5M -$448.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $846M $1.7B $2.3B -$257.9M -$109M
 
Capital Expenditures -- $165.6M $322.2M $1.5B $153.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$865.8M -$531.5M -$1.3B -$2B -$182.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $522.1M $12.7M
Other Financing Activities -- -- -- -- --
Cash From Financing $562.7M $1.4B -$607M -$241.9M $1.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $551.1M $2.4B $229.7M -$2.4B -$302.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $846M $1.5B $1.9B -$1.8B -$262.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $685.8M $2B $574.7M -$206.6M -$206.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $653.1M $1.7B $1.5B -$376.5M -$50.1M
 
Capital Expenditures -- $101.3M $277.1M $335.6M $120.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$855.8M -$605.4M -$954.3M -$1.7B -$449.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $741.6M $1.5B -$602M -$48.5M -$32.1K
 
Beginning Cash (CF) $1.2B $7.5B $10.6B $4.5B $1.9B
Foreign Exchange Rate Adjustment $3.6M -$242.4M -$180.7M -$21.8M $12.2M
Additions / Reductions $542.5M $2.3B -$239.5M -$2.2B -$487.7M
Ending Cash (CF) $1.7B $9.5B $10.2B $2.3B $1.5B
 
Levered Free Cash Flow $653.1M $1.6B $1.2B -$712.1M -$170.7M

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock