Financhill
Buy
87

DIDIY Quote, Financials, Valuation and Earnings

Last price:
$5.51
Seasonality move :
-9.03%
Day range:
$5.47 - $5.60
52-week range:
$3.15 - $6.99
Dividend yield:
0%
P/E ratio:
60.48x
P/S ratio:
0.87x
P/B ratio:
1.94x
Volume:
1.9M
Avg. volume:
7.3M
1-year change:
20.04%
Market cap:
$25.7B
Revenue:
$28.7B
EPS (TTM):
-$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $20.5B $27B $20.9B $27.2B $28.7B
Revenue Growth (YoY) -8.33% 31.25% -22.43% 29.87% 5.83%
 
Cost of Revenues $18.9B $25.5B $18.2B $24.2B $24.6B
Gross Profit $1.6B $1.5B $2.7B $2.9B $4.1B
Gross Profit Margin 7.91% 5.43% 13.12% 10.72% 14.24%
 
R&D Expenses $915.2M $1.5B $1.4B $1.2B $1.1B
Selling, General & Admin $2.7B $7.1B $4B $2.7B $2.8B
Other Inc / (Exp) $258.6M -$628.3M $932.6M -$595.8M -$219.7M
Operating Expenses $3.6B $8.5B $5.4B $3.7B $3.8B
Operating Income -$2B -$7.1B -$2.6B -$802.6M $246M
 
Net Interest Expenses $19.8M $43M $29.3M $26M $29.5M
EBT. Incl. Unusual Items -$1.4B -$7.5B -$3.5B -$737.7M $140.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$43.9M $25.8M $581.4K $12.7M -$2.8M
Net Income to Company -$1.5B -$7.6B -$3.5B -$658.1M $174.3M
 
Minority Interest in Earnings -$13.5M $1.4M $120.3K $5.8M $2.3M
Net Income to Common Excl Extra Items -$1.5B -$7.6B -$3.5B -$670.8M $177.1M
 
Basic EPS (Cont. Ops) -$0.32 -$1.64 -$0.76 -$0.14 $0.04
Diluted EPS (Cont. Ops) -$0.32 -$1.64 -$0.76 -$0.14 $0.04
Weighted Average Basic Share $4.8B $4.7B $4.8B $4.9B $4.9B
Weighted Average Diluted Share $4.8B $4.7B $4.8B $4.9B $5B
 
EBITDA -$1.2B -$6.1B -$1.9B -$121.6M $685.8M
EBIT -$2B -$7.1B -$2.6B -$802.6M $246M
 
Revenue (Reported) $20.5B $27B $20.9B $27.2B $28.7B
Operating Income (Reported) -$2B -$7.1B -$2.6B -$802.6M $246M
Operating Income (Adjusted) -$2B -$7.1B -$2.6B -$802.6M $246M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.6B $6B $7.1B $7.5B $8.2B
Revenue Growth (YoY) 5.17% -9.03% 18.19% 6.12% 8.76%
 
Cost of Revenues $6.6B $5.2B $6.3B $6.4B $6.9B
Gross Profit -$2.9M $837M $819.3M $1.1B $1.3B
Gross Profit Margin -0.05% 13.95% 11.55% 15.24% 15.44%
 
R&D Expenses $361.9M $369.9M $291M $275.5M $295.1M
Selling, General & Admin $1B $700.5M $686.1M $751M $984M
Other Inc / (Exp) -$3.3B -- -$31.4M -$50.8M --
Operating Expenses $1.4B $1.1B $975.7M $1B $1.3B
Operating Income -$1.4B -$233.5M -$156.5M $120.7M -$15.2M
 
Net Interest Expenses $10M $6.4M $48M $15.2M --
EBT. Incl. Unusual Items -$4.7B -$268.3M -$66M $129.6M $209.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.3M -$7.7M -$3.3M $6.1M $17.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $772.9K $1.8M $1.5M $418.5K $558.9K
Net Income to Common Excl Extra Items -$4.7B -$257.4M -$37.7M $130M $204.4M
 
Basic EPS (Cont. Ops) -$1.00 -$0.06 -$0.01 $0.03 $0.04
Diluted EPS (Cont. Ops) -$1.00 -$0.06 -$0.01 $0.03 $0.04
Weighted Average Basic Share $4.7B $4.9B $4.9B $4.9B $4.7B
Weighted Average Diluted Share $4.7B $4.9B $4.9B $5B $4.9B
 
EBITDA -$1.1B -$48.9M -$3M $231.2M $87.9M
EBIT -$1.4B -$233.5M -$156.5M $120.7M -$15.2M
 
Revenue (Reported) $6.6B $6B $7.1B $7.5B $8.2B
Operating Income (Reported) -$1.4B -$233.5M -$156.5M $120.7M -$15.2M
Operating Income (Adjusted) -$1.4B -$233.5M -$156.5M $120.7M -$15.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $27.6B $22.9B $24.8B $28.2B $30.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.6B $20.2B $21.9B $24.3B $26B
Gross Profit $1.1B $2.7B $2.9B $3.9B $4.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4B $2.7B $1.2B $1.1B $1.1B
Selling, General & Admin $7.2B $3.1B $2.6B $2.7B $3.9B
Other Inc / (Exp) -$1.3B -- $327.4M $378.8M --
Operating Expenses $8.6B $5.9B $3.8B $3.9B $5B
Operating Income -$7.5B -$3.2B -$929M $40.5M -$330M
 
Net Interest Expenses $40.5M $34.5M $60.2M $119.3M $81M
EBT. Incl. Unusual Items -$8.6B -$3.6B -$298.3M $327.8M -$8.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.8M -$1.3M $18.7M $29.2M $33.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$9.8M $126.1K $5.9M $2.2M $1.8M
Net Income to Common Excl Extra Items -$8.7B -$3.6B -$271.4M $369.5M -$668.7K
 
Basic EPS (Cont. Ops) -$2.00 -$0.78 -$0.08 $0.07 -$0.00
Diluted EPS (Cont. Ops) -$2.00 -$0.78 -$0.08 $0.07 -$0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$6.6B -$2.4B -$225M $497.6M $72M
EBIT -$7.5B -$3.2B -$929M $40.5M -$330M
 
Revenue (Reported) $27.6B $22.9B $24.8B $28.2B $30.7B
Operating Income (Reported) -$7.5B -$3.2B -$929M $40.5M -$330M
Operating Income (Adjusted) -$7.5B -$3.2B -$929M $40.5M -$330M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $20.6B $16.5B $20.3B $21.4B $23.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.6B $14.3B $18B $18.3B $19.7B
Gross Profit $973.1M $2.2B $2.3B $3.1B $3.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1B $2.3B $901.6M $784.7M $826.9M
Selling, General & Admin $6.1B $2.2B $2B $2B $3.1B
Other Inc / (Exp) -$1.4B -$1.3B $101.6M $37.6M $26.4M
Operating Expenses $7.2B $4.5B $2.9B $2.8B $3.9B
Operating Income -$6.2B -$2.4B -$557.3M $290.8M -$285.1M
 
Net Interest Expenses $32.7M $24.2M $54.8M $113.7M $8.4M
EBT. Incl. Unusual Items -$7.6B -$3.6B -$211M $356.7M $207.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.5M -$10.7M $8.2M $24.6M $60.5M
Net Income to Company $1.2M -- -- -- --
 
Minority Interest in Earnings $634.9K -$656K $5.3M $1.7M $1.1M
Net Income to Common Excl Extra Items -$7.6B -$3.6B -$172.6M $362.7M $185.2M
 
Basic EPS (Cont. Ops) -$1.78 -$0.76 -$0.05 $0.07 $0.04
Diluted EPS (Cont. Ops) -$1.78 -$0.76 -$0.05 $0.07 $0.04
Weighted Average Basic Share $14.4B $14.5B $14.7B $14.7B $14.3B
Weighted Average Diluted Share $14.4B $14.5B $14.7B $15B $14.5B
 
EBITDA -$5.5B -$1.8B -$43.5M $621.5M $7.8M
EBIT -$6.2B -$2.4B -$557.3M $290.8M -$285.1M
 
Revenue (Reported) $20.6B $16.5B $20.3B $21.4B $23.3B
Operating Income (Reported) -$6.2B -$2.4B -$557.3M $290.8M -$285.1M
Operating Income (Adjusted) -$6.2B -$2.4B -$557.3M $290.8M -$285.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9B $9B $5.6B $6.9B $7.3B
Short Term Investments $5.8B $2.1B $2.5B $2.7B $5.4B
Accounts Receivable, Net $372.8M $444.2M $323.9M $484.3M $478.5M
Inventory $40M $31.1M $19.5M -- --
Prepaid Expenses $71M $95.8M $85.3M $181.4M $140.7M
Other Current Assets $77.6M $140.6M $125.4M -- $81.4M
Total Current Assets $10.5B $10.8B $7.3B $9.2B $9.6B
 
Property Plant And Equipment $1.9B $1.5B $1.1B $762M $871.3M
Long-Term Investments $1.7B $3.7B $3.3B $3.4B $2.5B
Goodwill $7.5B $7.3B $6.7B $6.5B $6.3B
Other Intangibles $820M $515.5M $249.9M $95.3M $96.5M
Other Long-Term Assets $8.2M $19.7M $5.4M $282.2M $6.6M
Total Assets $22.5B $24B $18.9B $20.4B $19.8B
 
Accounts Payable $799.5M $612.5M $406.4M $647.7M $613.5M
Accrued Expenses -- -- -- $2.2B --
Current Portion Of Long-Term Debt $195.2K $98.7K -- $1.1B $12.8M
Current Portion Of Capital Lease Obligations $103.9M $81.1M $75.8M $66.7M $64.8M
Other Current Liabilities $363.2M $416M $368.7M $2B $1.9B
Total Current Liabilities $4B $3.8B $2.9B $6B $6B
 
Long-Term Debt $30B $2.5B $2.2B $239.7M $195.9M
Capital Leases -- -- -- -- --
Total Liabilities $34.2B $6.4B $5.2B $6.3B $6.2B
 
Common Stock $2.4K $24.5K $22.9K $22.4K $21.1K
Other Common Equity Adj -$303.8M -$560.4M $151.1M $2.6B $2.5B
Common Equity -$10.5B $17.6B $12.4B $12.9B $12.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $12.8M $11.4M $9.9M $14.3M $16.1M
Total Equity -$11.6B $17.6B $13.7B $14B $13.5B
 
Total Liabilities and Equity $22.5B $24B $18.9B $20.4B $19.8B
Cash and Short Terms $9B $9B $5.6B $6.9B $7.3B
Total Debt $30B $2.5B $2.2B $310.1M $273.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $9.6B -- $5.5B $6.5B $8B
Short Term Investments $1.9B -- -- $4.2B --
Accounts Receivable, Net $465.5M -- $458.9M $520.5M $595.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $11.9B -- $7.8B $9.2B $11.4B
 
Property Plant And Equipment $1.5B -- $796.8M $943.4M $936.3M
Long-Term Investments $1.7B -- $3.6B $2.6B $3B
Goodwill $7.6B -- -- $6.6B --
Other Intangibles $596.5M -- -- $103.8M --
Other Long-Term Assets $733.4M -- -- $534.1M --
Total Assets $24.1B -- $19B $20B $22.5B
 
Accounts Payable $745.7M -- $600.9M $627.8M $641.2M
Accrued Expenses $2B -- -- $2.1B --
Current Portion Of Long-Term Debt $1.1B -- -- $1.4B --
Current Portion Of Capital Lease Obligations $72.8M -- -- $76.3M --
Other Current Liabilities -- -- -- $1.4B --
Total Current Liabilities $4.1B -- $3.3B $5.7B $8B
 
Long-Term Debt $2.4B -- $2.3B $182M $278.9M
Capital Leases -- -- -- -- --
Total Liabilities $6.7B -- $5.7B $5.9B $8.4B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$375.6M -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.5M -- $23.4M $16.1M $18M
Total Equity $17.4B -- $13.4B $14.1B $14.2B
 
Total Liabilities and Equity $24.1B -- $19B $20B $22.5B
Cash and Short Terms $9.6B -- $5.5B $6.5B $8B
Total Debt $2.4B -- $2.3B $258.3M $343.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.5B -$7.6B -$3.5B -$658.1M $174.3M
Depreciation & Amoritzation $763.4M $937.3M $763.8M $681M $439.8M
Stock-Based Compensation $494.5M $3.8B $508.5M $365.5M $313M
Change in Accounts Receivable -$77.8M -$220.5M -$32.6M -$209M -$106.3M
Change in Inventories -- -- -- -- --
Cash From Operations $164.8M -$2.1B -$1.4B $497.5M $978.3M
 
Capital Expenditures $840.2M $1B $379.3M $330.3M $501.3M
Cash Acquisitions -- $3.1M $21.1M -- --
Cash From Investing $193.2M $1.6B -$1.7B $39.9M -$2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1B $1.2B $568.9M $1.5B $2B
Long-Term Debt Repaid -$141.6M -$1.1B -$1.2B -$1B -$1.7B
Repurchase of Common Stock $1.8M $32M -- $24.2M $714.4M
Other Financing Activities $471.5M $1B -$2.2M $30.4M -$24.7M
Cash From Financing $868.4M $4B -$505.4M $407.8M -$917.4M
 
Beginning Cash (CF) $3.3B $6.9B $3.1B $4B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B $3.5B -$3.3B $958.5M -$2B
Ending Cash (CF) $4.4B $10.3B $74.1M $5B -$76.9M
 
Levered Free Cash Flow -$675.4M -$3.1B -$1.8B $167.1M $477M
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 -$779.2M -$1B -$88.8M -$9.2M $386.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $46.6M -$375.4M $487.7M $42.3M -$163.5M
 
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 $4.3B -$310.3M -$24M -$750.8M -$549.7M
 
Beginning Cash (CF) $7.6B -- $3.1B $2.3B $3.1B
Foreign Exchange Rate Adjustment $7.7M $174.4M -$11.6M -$37.7M -$12M
Additions / Reductions $3.6B -$1.5B $363.4M -$755.4M -$339.1M
Ending Cash (CF) $11.2B -- $3.5B $1.5B $2.7B
 
Levered Free Cash Flow -$779.2M -$1B -$88.8M -$9.2M $386.1M
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 $494.6M -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2B -$1.6B $351.6M $299.8M $1.6B
 
Capital Expenditures $420.3M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.5B $1.6B -$2.6B -$428M -$1.1B
 
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 $5.5B -$2.1B $65.7M -$789.9M $204.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5B -$1.8B -$2.2B -$997.9M $699.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.4B -$1.6B $351.6M $299.8M $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.2M -- -- -- --
Depreciation & Amoritzation $331.7K -- -- -- --
Stock-Based Compensation $148.2K -- -- -- --
Change in Accounts Receivable $81K -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.9B -$1.4B $354.1M $160.3M $1.1B
 
Capital Expenditures $420.3M -- -- -- --
Cash Acquisitions $91.4M -- -- -- --
Cash From Investing $564.5M $582.6M -$361.1M -$828.7M -$295.8M
 
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 $5.6B -$500.6M $70.5M -$1.1B $45.3M
 
Beginning Cash (CF) $15.4B -- $8.8B $8.3B $8.5B
Foreign Exchange Rate Adjustment $22.4M $313.4M $31.3M -$61.7M -$5.1M
Additions / Reductions $4.3B -$1B $94.9M -$1.9B $846.5M
Ending Cash (CF) $19.7B -- $8.9B $6.4B $9.4B
 
Levered Free Cash Flow -$2.3B -$1.4B $354.1M $160.3M $1.1B

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 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock