Financhill
Buy
61

DELHY Quote, Financials, Valuation and Earnings

Last price:
$2.63
Seasonality move :
8.5%
Day range:
$2.53 - $2.69
52-week range:
$1.76 - $3.47
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.51x
P/B ratio:
4.42x
Volume:
46.1K
Avg. volume:
287.2K
1-year change:
-11.19%
Market cap:
$7.5B
Revenue:
$13.3B
EPS (TTM):
-$0.20
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.8B $6.9B $9B $10.7B $13.3B
Revenue Growth (YoY) 103.76% 145.62% 30.25% 19.23% 23.73%
 
Cost of Revenues $2.3B $5.8B $7.1B $8.2B $10.2B
Gross Profit $564.4M $1.1B $1.9B $2.6B $3.1B
Gross Profit Margin 19.99% 16.42% 21.21% 24.08% 23.18%
 
R&D Expenses -- $327.4M $478.8M $578.7M $518.5M
Selling, General & Admin $644.4M $3.1B $3.9B $4.1B $4.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $3.1B $3.5B $3.5B $3.6B
Operating Income -$732M -$2B -$1.6B -$908.6M -$493.3M
 
Net Interest Expenses $95.8M $171.6M $243.8M $396.4M $405.6M
EBT. Incl. Unusual Items -$1.6B -$920.6M -$2.9B -$2.3B -$585.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.2M $163.3M $148.4M $153.6M $367M
Net Income to Company -$1.6B -$1.3B -$3.1B -$2.5B -$953.6M
 
Minority Interest in Earnings -$2.2M $4.3M $15.7M -$7.8M $757.2K
Net Income to Common Excl Extra Items -$1.6B -$1.3B -$3.1B -$2.5B -$953.7M
 
Basic EPS (Cont. Ops) -$0.80 -$0.54 -$1.19 -$0.93 -$0.34
Diluted EPS (Cont. Ops) -$0.80 -$0.54 -$1.19 -$0.93 -$0.34
Weighted Average Basic Share $2B $2.5B $2.7B $2.7B $2.8B
Weighted Average Diluted Share $2B $2.5B $2.7B $2.7B $2.8B
 
EBITDA -$1.3B -$1.5B -$1.1B -$230.7M $57.3M
EBIT -$1.5B -$2B -$1.6B -$908.6M -$493.3M
 
Revenue (Reported) $2.8B $6.9B $9B $10.7B $13.3B
Operating Income (Reported) -$732M -$2B -$1.6B -$908.6M -$493.3M
Operating Income (Adjusted) -$1.5B -$2B -$1.6B -$908.6M -$493.3M
Period Ending 2013-06-30 2014-06-30 2015-06-30 2016-06-30 2017-06-30
Revenue -- -- -- $76.3M $145.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $20.6M $52.6M
Gross Profit -- -- -- $55.7M $92.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $88.6M $185.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- $98.2M $201.3M
Operating Income -- -- -- -$42.5M -$108.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -$68M -$178.5M
Earnings of Discontinued Ops. -- -- -- -$113K -$2.3M
Income Tax Expense -- -- -- $677.9K $6.8M
Net Income to Company -- -- -- -$70.2M -$189.4M
 
Minority Interest in Earnings -- -- -- $1.4M $1.5M
Net Income to Common Excl Extra Items -- -- -- -$67.3M -$186.1M
 
Basic EPS (Cont. Ops) -- -- -- -$0.04 -$0.11
Diluted EPS (Cont. Ops) -- -- -- -$0.04 -$0.11
Weighted Average Basic Share -- -- -- $1.7B $1.7B
Weighted Average Diluted Share -- -- -- $1.7B $1.7B
 
EBITDA -- -- -- -$49M -$134.5M
EBIT -- -- -- -$60.8M -$148.3M
 
Revenue (Reported) -- -- -- $76.3M $145.2M
Operating Income (Reported) -- -- -- -$42.5M -$108.7M
Operating Income (Adjusted) -- -- -- -$60.8M -$148.3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $4.8B $8.1B $10.1B $11.8B $14.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.7B $6.7B $7.6B $9B $11.4B
Gross Profit $1B $1.4B $2.4B $2.8B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $936.3M $3.4B $4.1B $4.2B $3.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.9B $3.4B $3.6B $3.6B $3.3B
Operating Income -$888.8M -$1.9B -$1.2B -$817.5M -$105.6M
 
Net Interest Expenses $146.3M $182.5M $335.1M $371.9M $427.8M
EBT. Incl. Unusual Items -$2.2B -$1.3B -$2.2B -$2.1B -$255.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $105.2M $149.9M $105.6M $294M $307.1M
Net Income to Company -$2.4B -$1.8B -$2.2B -$2.4B -$565.2M
 
Minority Interest in Earnings -$2.6M $11.6M $6.2M -$7.6M $46.6M
Net Income to Common Excl Extra Items -$2.4B -$1.8B -$2.4B -$2.4B -$564M
 
Basic EPS (Cont. Ops) -$1.08 -$0.73 -$0.90 -$0.87 -$0.21
Diluted EPS (Cont. Ops) -$1.08 -$0.73 -$0.90 -$0.87 -$0.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.9B -$1.5B -$702.3M -$149.1M $446.4M
EBIT -$2.2B -$1.9B -$1.2B -$817.5M -$105.6M
 
Revenue (Reported) $4.8B $8.1B $10.1B $11.8B $14.6B
Operating Income (Reported) -$888.8M -$1.9B -$1.2B -$817.5M -$105.6M
Operating Income (Adjusted) -$2.2B -$1.9B -$1.2B -$817.5M -$105.6M
Period Ending 2021-12-29 2022-12-29 2023-12-29 2024-12-29
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.6B $2.8B $2.6B $1.8B $3.9B
Short Term Investments -- $14.3M $55.8M $5.4M --
Accounts Receivable, Net $46M $404.2M $556.1M $681.5M $538.7M
Inventory $44.4M $90.4M $150.8M $158.5M $180.8M
Prepaid Expenses $8M $26.3M $21.9M $28.1M $20.7M
Other Current Assets $97.9M $203.8M $246.9M $282.1M $320.6M
Total Current Assets $4.1B $4.1B $3.8B $3.1B $5.4B
 
Property Plant And Equipment $421.5M $774.4M $859M $824.8M $797.9M
Long-Term Investments -- $1.6B $638.7M $459.4M $420.3M
Goodwill $1.4B $6.7B $7.1B $6.1B $5.3B
Other Intangibles $333.2M $1.2B $1.3B $1.1B $897.7M
Other Long-Term Assets $123K $8.3M $41.3M $29.1M $32.8M
Total Assets $7.1B $14.6B $14B $11.9B $13.2B
 
Accounts Payable $118.8M $269.5M $342.2M $324.4M $463.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $68.3M $105.3M $123.4M $116.8M $122.7M
Other Current Liabilities $10.8M $29.3M $31.5M $32.2M $29.9M
Total Current Liabilities $1.2B $2B $2.6B $3.3B $3.9B
 
Long-Term Debt $3.6B $5B $5.9B $5.8B $5.6B
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $8.4B $9.9B $10.1B $10.4B
 
Common Stock $245.3M $285.4M $282.9M $299M $297.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.4B $6.2B $4B $1.8B $2.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.6M $18.2M $57.6M -$4.5M $124.5M
Total Equity $1.4B $6.2B $4B $1.8B $2.8B
 
Total Liabilities and Equity $7.1B $14.6B $14B $11.9B $13.2B
Cash and Short Terms $3.6B $2.8B $2.6B $1.8B $3.9B
Total Debt $3.6B $5.1B $6.1B $5.9B $5.7B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $2.4B $3.1B $2.1B $1.9B --
Short Term Investments -- $131.4M -- $9.3M --
Accounts Receivable, Net $659.4M $402M $611.7M $852.1M --
Inventory $69.3M $117.2M $162M $168.2M --
Prepaid Expenses -- -- -- -- --
Other Current Assets $152.9M $224.1M $276.5M $292.7M --
Total Current Assets $3.4B $4.2B $3.2B $3.3B --
 
Property Plant And Equipment $606.7M $773.1M $823.3M $808.4M --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $10M $21.8M $29.1M $19.1M --
Total Assets $14.7B $13.1B $12.7B $11.1B --
 
Accounts Payable $982.5M $496M $305.6M $412.1M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $86.8M $112M $125.2M $112.4M --
Other Current Liabilities $338.4M $395.7M $463.1M $505.5M --
Total Current Liabilities $2.1B $1.9B $2.9B $3B --
 
Long-Term Debt $3.5B $5.5B $5.3B $5.5B --
Capital Leases -- -- -- -- --
Total Liabilities $7.6B $8.4B $9.4B $9.8B --
 
Common Stock $296.6M $262.4M $292.8M $304.7M --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.3M $18M -$3.3M -$6.4M --
Total Equity $7.1B $4.7B $3.3B $1.3B --
 
Total Liabilities and Equity $14.7B $13.1B $12.7B $11.1B --
Cash and Short Terms $2.4B $3.2B $2.1B $1.9B --
Total Debt $3.6B -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.6B -$1.3B -$3.1B -$2.5B -$953.6M
Depreciation & Amoritzation $169.5M $414.6M $500.5M $513.6M $503.4M
Stock-Based Compensation $98.3M $358.3M $342.5M $267.5M $185.1M
Change in Accounts Receivable -- -- -- -$118.4M $63.2M
Change in Inventories -$114.2M -$424.9M -$180.3M -$178.6M -$208.9M
Cash From Operations -$605.3M -$1.1B -$794.1M -$154.3M $478.2M
 
Capital Expenditures $238M $379.5M $265.7M $281.8M $302.3M
Cash Acquisitions -$457.4M -- $32.3M $320M $48.9M
Cash From Investing -$1B -$2.3B -$98.5M -$548.1M -$127.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.7B $1.5B $1.1B $1.1B $865.1M
Long-Term Debt Repaid -$51.7M -$180.2M -$274.3M -$1.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$105.5K -$1.1B -$1B
Cash From Financing $4.3B $2.8B $851.5M -$5.3M $2B
 
Beginning Cash (CF) $798.7M $2.8B $2.6B $1.8B $3.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7B -$625.3M -$32.1M -$819.9M $2.3B
Ending Cash (CF) $3.4B $2.2B $2.6B $900.9M $6.3B
 
Levered Free Cash Flow -$843.3M -$1.5B -$1.1B -$436.1M $175.9M
Period Ending 2013-06-30 2014-06-30 2015-06-30 2016-06-30 2017-06-30
Net Income to Stockholders -- -- -- -$70.2M -$189.4M
Depreciation & Amoritzation -- -- -- $12M $14.3M
Stock-Based Compensation -- -- -- $10.6M $56.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -$8.7M -$5.1M
Cash From Operations -- -- -- -$33.1M -$54.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -$363.5K -$89.7M
Cash From Investing -- -- -- -$3.7M -$94.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $3.4M $867.9K
Long-Term Debt Repaid -- -- -- -$2.9M -$100.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$113K $1.1K
Cash From Financing -- -- -- -$2.4M $248.8M
 
Beginning Cash (CF) -- -- -- $132.7M $233.1M
Foreign Exchange Rate Adjustment -- -- -- $311.3K -$5M
Additions / Reductions -- -- -- -$39.2M $100.2M
Ending Cash (CF) -- -- -- $98.2M $336.5M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$2.4B -$1.8B -$2.2B -$2.4B -$565.2M
Depreciation & Amoritzation $282M $471.9M $502.8M $498.4M $505.2M
Stock-Based Compensation $212.9M $356.7M $308.8M $231.7M $216.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$99.6M -$395.9M -$105.7M -$341.8M --
Cash From Operations -$783M -$1.1B -$550.2M $112.6M $795M
 
Capital Expenditures $308.5M $368.4M $228.5M $305.9M $331.4M
Cash Acquisitions -$2.1B -$1.5B $331.2M $12.5M $79.6M
Cash From Investing -$3B -$234.2M -$393.3M -$87.5M -$389.3M
 
Dividends Paid (Ex Special Dividend) -- $218.5K -$218.5K -- $22M
Special Dividend Paid
Long-Term Debt Issued $1.8B $2.6B $1.1B $806.8M --
Long-Term Debt Repaid -$73.7M -$208.9M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$1B --
Cash From Financing $3.2B $2.3B -$29.3M -$160M $858.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$683.8M $1.1B -$1.1B -$182.9M $1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.1B -$1.5B -$778.7M -$193.3M $463.6M
Period Ending 2021-12-29 2022-12-29 2023-12-29 2024-12-29
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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: 65x

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
72
GLTO alert for Dec 29

Galecto, Inc. [GLTO] is down 12.13% over the past day.

Sell
20
SMX alert for Dec 29

SMX (Security Matters) Plc [SMX] is down 27.67% over the past day.

Sell
11
CDNAF alert for Dec 29

Canadian Tire Corp. Ltd. [CDNAF] is up 11.94% over the past day.

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

Show me the best stock