Financhill
Sell
31

DV Quote, Financials, Valuation and Earnings

Last price:
$11.03
Seasonality move :
-13.85%
Day range:
$10.77 - $11.10
52-week range:
$7.64 - $23.11
Dividend yield:
0%
P/E ratio:
41.89x
P/S ratio:
2.54x
P/B ratio:
1.65x
Volume:
1.6M
Avg. volume:
3.3M
1-year change:
-46.35%
Market cap:
$1.8B
Revenue:
$656.8M
EPS (TTM):
$0.26
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $243.9M $332.7M $452.4M $572.5M $656.8M
Revenue Growth (YoY) 33.53% 36.42% 35.97% 26.55% 14.73%
 
Cost of Revenues $60.3M $84.7M $112.2M $147.5M $161.7M
Gross Profit $183.6M $248.1M $340.2M $425M $495.1M
Gross Profit Margin 75.26% 74.56% 75.2% 74.24% 75.38%
 
R&D Expenses $47M $62.7M $95.1M $125.4M $153M
Selling, General & Admin $115.2M $158.7M $186.1M $213.9M $259.7M
Other Inc / (Exp) $885K $298K -$1.1M $375K -$5.3M
Operating Expenses $162M $195M $278.5M $337.1M $412.1M
Operating Income $21.5M $53.1M $61.7M $87.9M $83M
 
Net Interest Expenses $4.6M $1.2M $905K $1.1M $1.1M
EBT. Incl. Unusual Items $17.3M $25.8M $59.4M $95.9M $88.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.1M -$3.5M $16.1M $24.4M $32.6M
Net Income to Company $20.5M $29.3M $43.3M $71.5M $56.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.5M $29.3M $43.3M $71.5M $56.2M
 
Basic EPS (Cont. Ops) $0.13 $0.18 $0.26 $0.43 $0.33
Diluted EPS (Cont. Ops) $0.13 $0.18 $0.25 $0.41 $0.32
Weighted Average Basic Share $156.7M $162.3M $163.9M $167.8M $170.5M
Weighted Average Diluted Share $156.7M $162.3M $170.8M $173.4M $175.1M
 
EBITDA $46.1M $83.4M $103.4M $128.8M $128.2M
EBIT $21.5M $53.1M $61.7M $87.9M $83M
 
Revenue (Reported) $243.9M $332.7M $452.4M $572.5M $656.8M
Operating Income (Reported) $21.5M $53.1M $61.7M $87.9M $83M
Operating Income (Adjusted) $21.5M $53.1M $61.7M $87.9M $83M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $83.1M $112.3M $144M $169.6M $188.6M
Revenue Growth (YoY) 36.14% 35.09% 28.26% 17.77% 11.24%
 
Cost of Revenues $20.9M $27.4M $37.2M $41M $48.7M
Gross Profit $62.2M $84.8M $106.8M $128.6M $140M
Gross Profit Margin 74.82% 75.58% 74.18% 75.84% 74.2%
 
R&D Expenses $16.4M $23.9M $32.3M $39.3M $44.8M
Selling, General & Admin $34M $46.5M $56.3M $63.6M $74M
Other Inc / (Exp) -$365K -$231K -$951K $993K --
Operating Expenses $47.8M $69.7M $87.4M $102.9M $118.9M
Operating Income $14.4M $15.2M $19.4M $25.7M $21.1M
 
Net Interest Expenses $249K $226K $288K $353K $467K
EBT. Incl. Unusual Items $11.2M $13.9M $19.6M $29.6M $20.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3M $3.6M $6.2M $11.4M $10.3M
Net Income to Company $7.9M $10.3M $13.3M $18.2M $10.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.9M $10.3M $13.3M $18.2M $10.2M
 
Basic EPS (Cont. Ops) $0.05 $0.06 $0.08 $0.11 $0.06
Diluted EPS (Cont. Ops) $0.05 $0.06 $0.08 $0.10 $0.06
Weighted Average Basic Share $158.5M $164.3M $168.6M $170.3M $162M
Weighted Average Diluted Share $158.5M $170.9M $174M $173.9M $166.5M
 
EBITDA $21.9M $24.9M $30.1M $37.2M $36.3M
EBIT $14.4M $15.2M $19.4M $25.7M $21.1M
 
Revenue (Reported) $83.1M $112.3M $144M $169.6M $188.6M
Operating Income (Reported) $14.4M $15.2M $19.4M $25.7M $21.1M
Operating Income (Adjusted) $14.4M $15.2M $19.4M $25.7M $21.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $305.8M $424.3M $533.9M $638.5M $733.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $76.1M $107.2M $137.7M $157.2M $185.9M
Gross Profit $229.7M $317.1M $396.3M $481.3M $547.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $58.3M $85.8M $119.2M $148.1M $174.3M
Selling, General & Admin $157M $184.9M $200.4M $251.9M $292.9M
Other Inc / (Exp) $879K $241K -$1.8M $298K --
Operating Expenses $194M $266M $316.8M $400M $465M
Operating Income $35.7M $51.1M $79.5M $81.3M $82.4M
 
Net Interest Expenses $2.6M $917K $1M $1.1M $1.6M
EBT. Incl. Unusual Items $12.4M $45.8M $84.2M $93.2M $82.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M -$7.7M $27.8M $27.2M $37.9M
Net Income to Company $9.1M $53.5M $56.4M $65.9M $44.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9.1M $53.5M $56.4M $65.9M $44.7M
 
Basic EPS (Cont. Ops) $0.05 $0.33 $0.34 $0.39 $0.27
Diluted EPS (Cont. Ops) $0.05 $0.32 $0.33 $0.38 $0.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $64.1M $90.3M $122.8M $126.3M $136.4M
EBIT $35.7M $51.1M $79.5M $81.3M $82.4M
 
Revenue (Reported) $305.8M $424.3M $533.9M $638.5M $733.3M
Operating Income (Reported) $35.7M $51.1M $79.5M $81.3M $82.4M
Operating Income (Adjusted) $35.7M $51.1M $79.5M $81.3M $82.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $227.2M $318.8M $400.3M $466.2M $542.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57.9M $80.5M $106M $115.6M $139.8M
Gross Profit $169.3M $238.3M $294.3M $350.6M $402.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $45.7M $68.7M $92.8M $115.5M $136.8M
Selling, General & Admin $113M $139.1M $153.4M $191.4M $224.7M
Other Inc / (Exp) -$365K -$422K -$1.2M -$1.3M $2.6M
Operating Expenses $137.3M $205.9M $244M $306.9M $359.8M
Operating Income $32M $32.4M $50.3M $43.7M $43.1M
 
Net Interest Expenses $936K $681K $791K $818K $1.3M
EBT. Incl. Unusual Items $9.4M $29.3M $54.1M $51.4M $45.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.4M $4.1M $15.8M $18.6M $23.9M
Net Income to Company $1M $25.2M $38.4M $32.8M $21.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1M $25.2M $38.4M $32.8M $21.3M
 
Basic EPS (Cont. Ops) $0.00 $0.15 $0.23 $0.19 $0.13
Diluted EPS (Cont. Ops) $0.00 $0.15 $0.22 $0.19 $0.13
Weighted Average Basic Share $465.3M $490.5M $500.8M $513.2M $489.9M
Weighted Average Diluted Share $465.3M $511.5M $518.1M $526M $502.1M
 
EBITDA $54M $63.3M $83M $77.2M $85.3M
EBIT $32M $32.4M $50.3M $43.7M $43.1M
 
Revenue (Reported) $227.2M $318.8M $400.3M $466.2M $542.7M
Operating Income (Reported) $32M $32.4M $50.3M $43.7M $43.1M
Operating Income (Adjusted) $32M $32.4M $50.3M $43.7M $43.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $33.4M $221.7M $267.9M $310.3M $310.7M
Short Term Investments -- -- -- -- $17.8M
Accounts Receivable, Net $94.7M $122.9M $167.1M $206.9M $226.2M
Inventory -- -- -- -- --
Prepaid Expenses $10.4M $14.4M $2.4M -- --
Other Current Assets $13.9M $23.3M $10.2M $15.9M $22.2M
Total Current Assets $141.9M $367.8M $445.1M $533M $559.1M
 
Property Plant And Equipment $18.1M $17.6M $111.7M $118.5M $137.9M
Long-Term Investments -- -- -- -- $888K
Goodwill $227.3M $350.6M $343M $436M $427.6M
Other Intangibles $130.1M $153.4M $135.4M $140.9M $110.4M
Other Long-Term Assets $2.2M $2.8M $1.7M $1.6M $5.8M
Total Assets $511.3M $892.2M $1B $1.2B $1.3B
 
Accounts Payable $3.5M $3.9M $6.7M $12.9M $11.6M
Accrued Expenses $10.9M $25.3M $11.8M $16.9M $21.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.5M $2M $8.9M $12M $13.6M
Other Current Liabilities $2.3M $8.4M $8.3M $8.9M $8.2M
Total Current Liabilities $34M $57M $68.9M $83.9M $103.5M
 
Long-Term Debt $25.4M $2.6M $74.9M $74.4M $78.1M
Capital Leases -- -- -- -- --
Total Liabilities $94.6M $93.1M $160.2M $169.1M $192.8M
 
Common Stock $140K $162K $165K $171K $174K
Other Common Equity Adj -- -$771K -$6.3M -$2.8M -$14.7M
Common Equity $416.1M $799.1M $876.9M $1.1B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $416.7M $799.1M $876.9M $1.1B $1.1B
 
Total Liabilities and Equity $511.3M $892.2M $1B $1.2B $1.3B
Cash and Short Terms $33.4M $221.7M $267.9M $310.3M $310.7M
Total Debt $27M $4.5M $76.7M $77.4M $80.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $319.9M $242.8M $259.2M $362.7M $200.7M
Short Term Investments -- -- -- $50.7M --
Accounts Receivable, Net $95.5M $141.4M $190.7M $193.3M $217.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.3M $21.2M $19.5M $23.6M --
Total Current Assets $424.7M $405.3M $469.4M $579.5M $476.9M
 
Property Plant And Equipment $16.7M $116.9M $117.2M $137.9M $166.9M
Long-Term Investments -- -- -- $853K $996K
Goodwill $244.7M $336.5M $431.3M $437.6M --
Other Intangibles $117.7M $140.8M $147.3M $98.5M --
Other Long-Term Assets $2.2M $1.7M $2M $6M --
Total Assets $806M $1B $1.2B $1.3B $1.3B
 
Accounts Payable $4.1M $12.5M $9.6M $13.4M $13.3M
Accrued Expenses $14.1M $16.4M $22.5M $18.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.1M $7.7M $12.2M $13.3M --
Other Current Liabilities $5.7M $7.1M $11.2M $14.3M --
Total Current Liabilities $37.6M $57.9M $74.8M $88.2M $119.9M
 
Long-Term Debt $3.1M $76.7M $76.2M $80.9M $85.9M
Capital Leases -- -- -- -- --
Total Liabilities $73.2M $161.4M $163.9M $181.8M $219.6M
 
Common Stock $159K $165K $170K $173K $176K
Other Common Equity Adj -- -- -$11.9M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $732.8M $840M $1B $1.1B $1.1B
 
Total Liabilities and Equity $806M $1B $1.2B $1.3B $1.3B
Cash and Short Terms $319.9M $242.8M $259.2M $362.7M $200.7M
Total Debt $5.2M $78.9M $79.3M $83.4M $93.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $20.5M $29.3M $43.3M $71.5M $56.2M
Depreciation & Amoritzation $24.6M $30.3M $41.7M $40.9M $45.2M
Stock-Based Compensation $6M $21.9M $42.3M $59.2M $90.7M
Change in Accounts Receivable -$30.4M -$22M -$49.8M -$43.7M -$26.7M
Change in Inventories -- -- -- -- --
Cash From Operations $20.6M $82.7M $94.9M $119.7M $159.7M
 
Capital Expenditures $9.8M $9.4M $40M $17M $27.1M
Cash Acquisitions -- $149.2M -- $67.2M --
Cash From Investing -$9.8M -$158.6M -$40M -$84.2M -$44.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $89.7M -- -- $50M --
Long-Term Debt Repaid -$143.6M -$23.9M -$1.9M -$52.3M -$2.5M
Repurchase of Common Stock $260.7M -- -- $4.6M $133.8M
Other Financing Activities -$6.9M -$22.1M -$3.3M -- --
Cash From Financing $11M $264.4M -$7.9M $6.5M -$129.5M
 
Beginning Cash (CF) $33.4M $221.7M $267.9M $310.3M $292.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.1M $188.3M $46.2M $42.3M -$16.5M
Ending Cash (CF) $55.7M $409.9M $313.4M $352.9M $274.4M
 
Levered Free Cash Flow $10.9M $73.4M $54.9M $102.7M $132.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.9M $10.3M $13.3M $18.2M $10.2M
Depreciation & Amoritzation $7.5M $9.7M $7.4M $11.5M $15.2M
Stock-Based Compensation $4.8M $11M $15.8M $23M $27.4M
Change in Accounts Receivable -$7.8M -$1.9M -$13.6M -$6.1M -$29.4M
Change in Inventories -- -- -- -- --
Cash From Operations $16.2M $31.8M $35.5M $54.6M $51.2M
 
Capital Expenditures $2M $14.1M $4.6M $6.2M $12.1M
Cash Acquisitions $24.3M -- $67.2M -- --
Cash From Investing -$26.3M -$14.1M -$71.9M $26M -$7.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$418K -$379K -$577K -$378K --
Repurchase of Common Stock $1.8M $492K $945K $25.7M $53.5M
Other Financing Activities -$89K -- -- -- --
Cash From Financing -$242K $1.5M $531K -$25.7M -$54.8M
 
Beginning Cash (CF) $319.9M $242.8M $259.2M $312M $200.7M
Foreign Exchange Rate Adjustment -$186K -$277K -$404K $1M -$438K
Additions / Reductions -$10.5M $18.9M -$36.2M $55.9M -$11.1M
Ending Cash (CF) $309.2M $261.5M $222.6M $368.9M $189.2M
 
Levered Free Cash Flow $14.2M $17.7M $30.9M $48.4M $39M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $9.1M $53.5M $56.4M $65.9M $44.7M
Depreciation & Amoritzation $28.4M $39.3M $40.1M $44.9M $54.1M
Stock-Based Compensation $14.5M $41M $53.9M $84.4M $101.5M
Change in Accounts Receivable -$18.1M -$46.5M -$51.7M -$7.6M -$25.4M
Change in Inventories -- -- -- -- --
Cash From Operations $61.2M $82.7M $104.2M $174.3M $175.8M
 
Capital Expenditures $8.7M $31.6M $24.6M $24.5M $35.3M
Cash Acquisitions $24.3M $124.9M $67.2M -- $82.6M
Cash From Investing -$33M -$156.5M -$91.8M -$74.2M -$69.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $50M -- --
Long-Term Debt Repaid -$165M -$2M -$52.2M -$2.6M --
Repurchase of Common Stock $262.5M $7.9M -$6M $54M $220.1M
Other Financing Activities -$24.8M -$3.5M -- -- --
Cash From Financing $273.9M -$2.2M $4.3M -$47.4M -$220M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $302.2M -$77.1M $16.5M $53.6M -$111.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $52.5M $51.1M $79.6M $149.8M $140.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1M $25.2M $38.4M $32.8M $21.3M
Depreciation & Amoritzation $22M $31M $29.4M $33.4M $42.3M
Stock-Based Compensation $12.1M $31.2M $42.8M $67.9M $78.7M
Change in Accounts Receivable $690K -$23.8M -$25.8M $10.3M $11.6M
Change in Inventories -- -- -- -- --
Cash From Operations $58.4M $58.4M $67.7M $122.3M $138.5M
 
Capital Expenditures $5.5M $27.7M $12.3M $19.8M $28M
Cash Acquisitions $24.3M -- $67.2M -- $82.6M
Cash From Investing -$29.8M -$27.7M -$79.5M -$69.5M -$93.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $50M -- --
Long-Term Debt Repaid -$23.2M -$1.3M -$51.6M -$1.9M -$1.4M
Repurchase of Common Stock $1.8M $9.7M $3.7M $53.1M $139.4M
Other Financing Activities -$21.8M -$3.3M -- -- -$668K
Cash From Financing $258M -$8.5M $3.6M -$50.3M -$140.8M
 
Beginning Cash (CF) $700.1M $678.4M $840.6M $871.2M $568.9M
Foreign Exchange Rate Adjustment -$173K -$1M -$389K $150K $4.1M
Additions / Reductions $286.5M $21.1M -$8.6M $2.6M -$92M
Ending Cash (CF) $986.4M $698.5M $831.6M $874M $481M
 
Levered Free Cash Flow $52.9M $30.6M $55.4M $102.5M $110.5M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock