Financhill
Sell
31

DSX Quote, Financials, Valuation and Earnings

Last price:
$1.71
Seasonality move :
-6.32%
Day range:
$1.70 - $1.73
52-week range:
$1.27 - $2.04
Dividend yield:
2.35%
P/E ratio:
10.44x
P/S ratio:
0.88x
P/B ratio:
0.39x
Volume:
197.1K
Avg. volume:
477.1K
1-year change:
-9.57%
Market cap:
$196.8M
Revenue:
$228.2M
EPS (TTM):
$0.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $169.7M $214.2M $290M $262.1M $228.2M
Revenue Growth (YoY) -23.1% 26.2% 35.37% -9.61% -12.93%
 
Cost of Revenues $142.4M $120.8M $122.3M $148.9M $140.9M
Gross Profit $27.4M $93.4M $167.7M $113.2M $87.3M
Gross Profit Margin 16.13% 43.6% 57.82% 43.19% 38.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.8M $29.2M $29.4M $33M $33.4M
Other Inc / (Exp) -$106.2M $15.3M $5.7M $10.6M -$1.1M
Operating Expenses $34.6M $30.6M $29.9M $34.3M $34.8M
Operating Income -$7.2M $62.8M $137.8M $78.9M $52.6M
 
Net Interest Expenses $20.8M $22.7M $27.4M $49.3M $47.5M
EBT. Incl. Unusual Items -$134.2M $57.7M $118.2M $49.8M $12.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$134.2M $57.4M $119.1M $49.8M $12.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$134.2M $57.4M $119.1M $49.8M $12.7M
 
Basic EPS (Cont. Ops) -$1.62 $0.64 $1.42 $0.44 $0.06
Diluted EPS (Cont. Ops) -$1.62 $0.61 $1.36 $0.43 $0.06
Weighted Average Basic Share $86.1M $81.1M $80.1M $100.2M $116M
Weighted Average Diluted Share $86.1M $84.9M $83.3M $101.9M $118.7M
 
EBITDA -$114M $103.3M $181.1M $128.7M $97.2M
EBIT -$114M $62.8M $137.8M $78.9M $52.6M
 
Revenue (Reported) $169.7M $214.2M $290M $262.1M $228.2M
Operating Income (Reported) -$7.2M $62.8M $137.8M $78.9M $52.6M
Operating Income (Adjusted) -$114M $62.8M $137.8M $78.9M $52.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $57.3M $73.8M $62.1M $57.5M $51.9M
Revenue Growth (YoY) 35.29% 28.85% -15.92% -7.37% -9.79%
 
Cost of Revenues $29.8M $31.8M $35.8M $36.1M $34.9M
Gross Profit $27.5M $42.1M $26.3M $21.4M $17M
Gross Profit Margin 48.03% 56.97% 42.4% 37.19% 32.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.2M $7M $8.9M $8.4M $8M
Other Inc / (Exp) $670K $2.6M $155K $1.2M --
Operating Expenses $7.5M $7.2M $9.2M $8.7M $8.3M
Operating Income $20M $34.8M $17.1M $12.7M $8.7M
 
Net Interest Expenses $5.7M $6.4M $12.8M $12.2M $10.7M
EBT. Incl. Unusual Items $14.8M $31.8M $7.4M $3.7M $7.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.7M $31.7M $7.4M $3.7M $7.2M
 
Basic EPS (Cont. Ops) $0.17 $0.39 $0.06 $0.02 $0.05
Diluted EPS (Cont. Ops) $0.17 $0.37 $0.06 $0.02 $0.05
Weighted Average Basic Share $78.7M $78.4M $100.7M $119M $110.8M
Weighted Average Diluted Share $83.3M $82.2M $102.5M $120.2M $111.1M
 
EBITDA $30.3M $45.5M $28.7M $23.9M $20.4M
EBIT $20M $34.8M $17.1M $12.7M $8.7M
 
Revenue (Reported) $57.3M $73.8M $62.1M $57.5M $51.9M
Operating Income (Reported) $20M $34.8M $17.1M $12.7M $8.7M
Operating Income (Adjusted) $20M $34.8M $17.1M $12.7M $8.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $188M $283.1M $277.8M $231.2M $218.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $127.5M $116.8M $147.1M $143.1M $137.9M
Gross Profit $60.6M $166.3M $130.6M $88M $80.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.1M $30.1M $32M $33.5M $33.4M
Other Inc / (Exp) -$2.4M $20M $6.8M -$1.3M --
Operating Expenses $29.8M $30.8M $33.1M $34.8M $34.7M
Operating Income $30.8M $135.5M $97.6M $53.2M $46M
 
Net Interest Expenses $19.7M $22.8M $46.5M $48.5M $44.2M
EBT. Incl. Unusual Items $9.8M $118.6M $65.7M $12.9M $24.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.8M $134.5M $66.1M $12.4M $24.4M
 
Basic EPS (Cont. Ops) $0.05 $1.65 $0.65 $0.07 $0.16
Diluted EPS (Cont. Ops) $0.06 $1.57 $0.63 $0.07 $0.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $71.5M $176.7M $148.1M $98.1M $91.9M
EBIT $30.8M $135.5M $97.6M $53.2M $46M
 
Revenue (Reported) $188M $283.1M $277.8M $231.2M $218.6M
Operating Income (Reported) $30.8M $135.5M $97.6M $53.2M $46M
Operating Income (Adjusted) $30.8M $135.5M $97.6M $53.2M $46M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $145.4M $214.3M $202.1M $171.1M $161.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $91.7M $87.7M $112.5M $106.8M $103.7M
Gross Profit $53.6M $126.6M $89.5M $64.4M $57.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.5M $22M $24.6M $25.1M $25.1M
Other Inc / (Exp) $8K $4.8M $6.3M -$5.6M $3.1M
Operating Expenses $22.1M $22.4M $25.6M $26.1M $26M
Operating Income $31.5M $104.2M $64M $38.3M $31.7M
 
Net Interest Expenses $15M $17.6M $36.7M $35.8M $32.6M
EBT. Incl. Unusual Items $16.3M $92.7M $40.2M $3M $14.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.3M $93.4M $40.5M $3M $14.7M
 
Basic EPS (Cont. Ops) $0.16 $1.14 $0.37 -$0.01 $0.09
Diluted EPS (Cont. Ops) $0.16 $1.10 $0.36 -$0.01 $0.09
Weighted Average Basic Share $244.3M $233.1M $297.7M $354.5M $331M
Weighted Average Diluted Share $252.5M $242.9M $302M $356.7M $331.3M
 
EBITDA $41.1M $135.3M $102.2M $71.6M $66.2M
EBIT $30.9M $104.2M $64M $38.3M $31.7M
 
Revenue (Reported) $145.4M $214.3M $202.1M $171.1M $161.5M
Operating Income (Reported) $31.5M $104.2M $64M $38.3M $31.7M
Operating Income (Adjusted) $30.9M $104.2M $64M $38.3M $31.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $62.9M $110.3M $122.9M $162.3M $188.2M
Short Term Investments -- -- $46.5M $60.7M $63.5M
Accounts Receivable, Net $5.2M $2.8M $6.1M $5.9M $6.6M
Inventory $4.7M $6.1M $4.5M $5.1M $4.2M
Prepaid Expenses $7.2M -- -- -- --
Other Current Assets -- $5.5M $6.7M $8.7M $7.5M
Total Current Assets $104.7M $125.6M $140.6M $182.2M $206.6M
 
Property Plant And Equipment $737.9M $682.6M $996.7M $924.5M $880.1M
Long-Term Investments -- $24.1M $29.3M $44.4M $66.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $20.7M $18M $21.1M $20M $19M
Total Assets $872.4M $842M $1.2B $1.2B $1.2B
 
Accounts Payable $8.6M $9.8M $11.2M $9.7M $9M
Accrued Expenses $10.5M $7.9M $12.1M $12.4M $11.9M
Current Portion Of Long-Term Debt -- $41.1M $91.5M $49.5M $45.2M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $8.8M $9.2M $9.6M
Total Current Liabilities $61.6M $65.1M $131.6M $85.1M $80.2M
 
Long-Term Debt $381.1M $382.5M $563.1M $584M $582.7M
Capital Leases -- -- -- -- --
Total Liabilities $443.8M $448.8M $695.6M $677.4M $666M
 
Common Stock $919K $847K $1M $1.1M $1.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $428.5M $393.2M $487.3M $489M $505M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $428.6M $393.2M $487.3M $489M $505.1M
 
Total Liabilities and Equity $872.4M $842M $1.2B $1.2B $1.2B
Cash and Short Terms $62.9M $110.3M $122.9M $162.3M $188.2M
Total Debt $420.3M $423.7M $654.6M $642.8M $637.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $146.2M $129.7M $173.6M $186.8M $248M
Short Term Investments -- -- -- $35M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $14.7M $15.1M $19M $20.8M --
Total Current Assets $161M $144.8M $192.5M $207.6M $273.8M
 
Property Plant And Equipment $708.1M $746.8M $950.2M $888.6M $835.5M
Long-Term Investments -- $25.7M $13M $48.2M $53.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $9.8M -- $18.5M $16.7M --
Total Assets $878.8M $935.7M $1.2B $1.2B $1.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt $434.7M $471.8M $657.4M $627M $651.1M
Capital Leases -- -- -- -- --
Total Liabilities $462.9M $507.4M $687.9M $665.8M $684.1M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $415.9M $428.3M $486.4M $495.4M $499.7M
 
Total Liabilities and Equity $878.8M $935.7M $1.2B $1.2B $1.2B
Cash and Short Terms $146.2M $129.7M $173.6M $186.8M $248M
Total Debt $434.7M $471.8M $657.4M $627M $651.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$134.2M $57.4M $119.1M $49.8M $12.7M
Depreciation & Amoritzation -- $40.5M $43.3M $49.8M $44.7M
Stock-Based Compensation -- $7.4M $9.3M $9.9M $10M
Change in Accounts Receivable $1.5M $1.5M -$2.7M $4K -$576K
Change in Inventories $809K -$1.6M $1.8M -$511K $863K
Cash From Operations $17.2M $82.1M $155.6M $68.7M $78.3M
 
Capital Expenditures $6.1M $19M $231M $31.7M $24.2M
Cash Acquisitions -$500K $1M -- $771K --
Cash From Investing $10.5M $13.4M -$273.1M $24.9M -$39.8M
 
Dividends Paid (Ex Special Dividend) -$5.8M $14.6M $85.6M $47.2M $34.8M
Special Dividend Paid
Long-Term Debt Issued -- $101.3M $275.1M $57.7M $117.2M
Long-Term Debt Repaid -$54.8M -$93.2M -$102.8M -$79.8M -$123M
Repurchase of Common Stock -$12M $45.4M $3.8M -- --
Other Financing Activities -$567K -$7.6M -$3.3M -$1.7M -$5.2M
Cash From Financing -$73.1M -$51.6M $88.2M -$69.4M -$16.4M
 
Beginning Cash (CF) $128.3M $110.3M $76.4M $101.6M $124.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$45.4M $43.9M -$29.4M $24.2M $22.1M
Ending Cash (CF) $82.9M $154.2M $47.1M $125.8M $146.7M
 
Levered Free Cash Flow $11.1M $63.1M -$75.4M $36.9M $54.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $29.1M $38.2M $20.2M $20.1M $15.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $5.5M -$32.9M -$12.1M $4.4M -$44M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$23.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -$44.4M -$6M -$42.4M $7.6M $39.1M
 
Beginning Cash (CF) $146.2M $129.7M $173.6M $151.8M $93.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.8M -$742.6K -$34.3M $32.1M $10.3M
Ending Cash (CF) $136.4M $128.9M $139.2M $183.9M $104.1M
 
Levered Free Cash Flow $29.1M $38.2M $20.2M $20.1M $15.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $62.2M $139.8M $107.1M $64.3M $50.2M
 
Capital Expenditures $6.1M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $26.5M -$65.9M -$220M $21.7M -$104.5M
 
Dividends Paid (Ex Special Dividend) -$5.8M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $3.7M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$34.4M -$91M $93.8M -$43.7M -$6.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$17.2M -$19M $42.4M -$60.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $62.2M $139.8M $107.1M $64.3M $50.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $29.1M $116.9M $73.1M $69.1M $42M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $5.5M -$51.2M -$6.1M -$9.2M -$74.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$23.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -$44.4M -$63M -$54.7M -$29.4M -$19.6M
 
Beginning Cash (CF) $146.2M $375.7M $440.3M $374.3M $290.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.8M $2.7M $12.2M $30.5M -$52.1M
Ending Cash (CF) $136.4M $378.4M $452.6M $404.8M $238.5M
 
Levered Free Cash Flow $29.1M $116.9M $73.1M $69.1M $42M

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