Financhill
Sell
21

DNNGY Quote, Financials, Valuation and Earnings

Last price:
$6.18
Seasonality move :
0.85%
Day range:
$6.06 - $6.21
52-week range:
$5.75 - $33.02
Dividend yield:
0%
P/E ratio:
97.94x
P/S ratio:
1.04x
P/B ratio:
2.44x
Volume:
265.8K
Avg. volume:
218.8K
1-year change:
-60.81%
Market cap:
$24.5B
Revenue:
$8.5B
EPS (TTM):
$0.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.7B $11B $15.3B $10B $8.5B
Revenue Growth (YoY) -36.22% 93.68% 39.15% -34.45% -14.87%
 
Cost of Revenues $6.6B $11.3B $14.3B $10.2B $8.9B
Gross Profit -$967.7M -$308.8M $967.3M -$162.8M -$374.7M
Gross Profit Margin -17.06% -2.81% 6.33% -1.62% -4.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -$967.7M -$308.8M $967.3M -$162.8M -$374.7M
 
Net Interest Expenses $406.2M $408.3M $379.2M $593.2M $581.4M
EBT. Incl. Unusual Items $2.6B $2.1B $2.1B -$3.1B -$132M
Earnings of Discontinued Ops. -$1.7M -- -- -- --
Income Tax Expense $271.6M $379.8M $8.1M -$206.2M -$138.8M
Net Income to Company $2.5B $3.9B $4.5B $2.7B $4.6B
 
Minority Interest in Earnings -$9.3M -$11.9M -$18.4M $47M $32.2M
Net Income to Common Excl Extra Items $2.3B $1.6B $2B -$3B -$101.7M
 
Basic EPS (Cont. Ops) $1.82 $1.29 $0.91 -$2.42 -$0.06
Diluted EPS (Cont. Ops) $1.81 $1.29 $0.91 -$2.42 -$0.06
Weighted Average Basic Share $1.3B $1.3B $2.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $2.3B $1.3B $1.3B
 
EBITDA $192.7M $958.2M $2.3B $1.3B $1.1B
EBIT -$967.7M -$308.8M $967.3M -$162.8M -$374.7M
 
Revenue (Reported) $5.7B $11B $15.3B $10B $8.5B
Operating Income (Reported) -$967.7M -$308.8M $967.3M -$162.8M -$374.7M
Operating Income (Adjusted) -$967.7M -$308.8M $967.3M -$162.8M -$374.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $4.9B $2.2B $1.9B $1.6B
Revenue Growth (YoY) 99.73% 137.83% -54.88% -13.24% -17.76%
 
Cost of Revenues $2.2B $4.6B $2.3B $2.2B $1.9B
Gross Profit -$104.5M $323.8M -$87.6M -$213.9M -$321.9M
Gross Profit Margin -5.02% 6.54% -3.92% -11.04% -20.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -$104.5M $323.8M -$87.6M -$213.9M -$321.9M
 
Net Interest Expenses $219.4M $663.4M $217.2M $409.3M $381.2M
EBT. Incl. Unusual Items $107.1M $1.3B -$3.2B $814.7M -$338.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.2M $46M $88.6M $49.9M -$85.3M
Net Income to Company $468.1M $1.7B $1.3B $1.4B $544.8M
 
Minority Interest in Earnings -$475.5K $3M $5M $8.1M $13.6M
Net Income to Common Excl Extra Items $77.2M $1.3B -$3.3B $752.4M -$266.5M
 
Basic EPS (Cont. Ops) $0.06 $1.00 -$1.45 $0.59 -$0.22
Diluted EPS (Cont. Ops) $0.06 $1.00 -$1.45 $0.59 -$0.22
Weighted Average Basic Share $1.3B $1.3B $2.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $2.3B $1.3B $1.3B
 
EBITDA $202.9M $666.2M $282.7M $161.2M $57.5M
EBIT -$104.5M $323.8M -$87.6M -$213.9M -$321.9M
 
Revenue (Reported) $2.1B $4.9B $2.2B $1.9B $1.6B
Operating Income (Reported) -$104.5M $323.8M -$87.6M -$213.9M -$321.9M
Operating Income (Adjusted) -$104.5M $323.8M -$87.6M -$213.9M -$321.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.3B $17.7B $11.9B $7.6B $9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9B $16.7B $12.5B $7.7B $9.4B
Gross Profit -$692.1M $989.9M -$563.5M -$189.8M -$359M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -$692.1M $989.9M -$563.5M -$189.8M -$359M
 
Net Interest Expenses $1.3B $1.7B $2.5B $2.1B $1.8B
EBT. Incl. Unusual Items $1.5B $3.1B -$2.8B $1.4B -$490.7M
Earnings of Discontinued Ops. $2.4M -- -- -- --
Income Tax Expense $166.5M $434.5M $154.3M $509.5M -$559.7M
Net Income to Company $3.1B $4.9B $3.7B $3.3B $4B
 
Minority Interest in Earnings -$10.9M -$7M $22.4M $26.1M $104.9M
Net Income to Common Excl Extra Items $1.2B $2.6B -$3B $773M -$29M
 
Basic EPS (Cont. Ops) $0.97 $1.77 -$1.37 $0.59 $0.06
Diluted EPS (Cont. Ops) $0.97 $1.77 -$1.37 $0.59 $0.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $551.6M $2.3B $1.2B $1.3B $1.1B
EBIT -$692.1M $989.9M -$563.5M -$189.8M -$359M
 
Revenue (Reported) $8.3B $17.7B $11.9B $7.6B $9B
Operating Income (Reported) -$692.1M $989.9M -$563.5M -$189.8M -$359M
Operating Income (Adjusted) -$692.1M $989.9M -$563.5M -$189.8M -$359M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.5B $13.3B $7.4B $6B $6.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7B $12.5B $7.8B $6.4B $6.8B
Gross Profit -$505.8M $826.4M -$368.3M -$389.8M -$371.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -$505.8M $826.4M -$368.3M -$389.8M -$371.9M
 
Net Interest Expenses $682.1M $1.3B $1.3B $1.3B $1.3B
EBT. Incl. Unusual Items $1.4B $2.4B -$2.9B $1.4B $983.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $207.8M $264.9M $46.1M $474.8M $44.4M
Net Income to Company $2.6B $3.6B $2.8B $3.4B $2.8B
 
Minority Interest in Earnings -$3.2M $1.4M $41.7M $21M $93.7M
Net Income to Common Excl Extra Items $1.1B $2.1B -$2.9B $865.6M $911.1M
 
Basic EPS (Cont. Ops) $0.90 $1.39 -$1.31 $0.67 $0.48
Diluted EPS (Cont. Ops) $0.90 $1.39 -$1.31 $0.67 $0.48
Weighted Average Basic Share $3.8B $4.8B $6.8B $3.8B $4.8B
Weighted Average Diluted Share $3.8B $4.8B $6.8B $3.8B $4.8B
 
EBITDA $431.7M $1.8B $711.9M $725.3M $738.1M
EBIT -$505.8M $826.4M -$368.3M -$389.8M -$371.9M
 
Revenue (Reported) $6.5B $13.3B $7.4B $6B $6.5B
Operating Income (Reported) -$505.8M $826.4M -$368.3M -$389.8M -$371.9M
Operating Income (Adjusted) -$505.8M $826.4M -$368.3M -$389.8M -$371.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.2B $4.8B $5.9B $5.9B $5.2B
Short Term Investments $4B $945.4M $3.5B $4.4B $1.4B
Accounts Receivable, Net $1.1B $1.5B $1.9B $1.8B $1.3B
Inventory $2.4B $2.4B $2B $1.6B $2.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $10.4B $13.3B $16.2B $12.5B $11.1B
 
Property Plant And Equipment $20B $24.7B $25.5B $26.6B $28B
Long-Term Investments $442M $917.5M $861.2M $843.8M $776.5M
Goodwill -- -- -- -- --
Other Intangibles $105.6M $234.9M $579.9M $508.7M $364.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $32.3B $41.3B $45.1B $41.7B $41.5B
 
Accounts Payable $1.6B $3.1B $3B $2.2B $2.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $99M $109.6M $81.9M $120M $116.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.7B $13.3B $10.7B $8.8B $7.5B
 
Long-Term Debt $8.6B $8.6B $12.6B $15.7B $15.6B
Capital Leases -- -- -- -- --
Total Liabilities $18.5B $31.1B $34.2B $33B $31.4B
 
Common Stock $691M $642.8M $603.3M $623M $583.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $13.4B $9.8B $10.3B $8.4B $4.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $447.3M $471.1M $573.5M $282.4M $1.4B
Total Equity $13.8B $10.3B $10.9B $8.7B $10.1B
 
Total Liabilities and Equity $32.3B $41.3B $45.1B $41.7B $41.5B
Cash and Short Terms $5.2B $4.8B $5.9B $5.9B $5.2B
Total Debt $8.7B $8.7B $12.7B $15.8B $15.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $5.7B $3.7B $6.5B $5.9B $4.7B
Short Term Investments $4.7B $2.5B $4.2B $4.3B --
Accounts Receivable, Net $977.7M $1.6B $1.1B $1B $993.7M
Inventory $2.3B $2.3B $1.4B $2.2B $2.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $13.9B $18.4B $12.9B $11.6B $10.6B
 
Property Plant And Equipment $23.2B $23.2B $25.3B $29.3B $33.6B
Long-Term Investments $1.3B $2.3B $786.1M $807.5M $924.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $40.8B $47.4B $40.7B $43.5B $47.1B
 
Accounts Payable $2.4B $2.7B $2B $2.3B $2.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $108.9M $77.8M $113.6M $132M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $14.9B $19.6B $8.5B $8.7B $9.2B
 
Long-Term Debt $8.3B $11.6B $14.7B $16.2B $18.4B
Capital Leases -- -- -- -- --
Total Liabilities $31.3B $42.7B $32.3B $33B $35.6B
 
Common Stock $655.2M $553.9M $596.9M $629.4M $661.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $473.3M $445.3M $277.4M $626.5M $1.4B
Total Equity $9.5B $4.7B $8.4B $10.5B $11.4B
 
Total Liabilities and Equity $40.8B $47.4B $40.7B $43.5B $47.1B
Cash and Short Terms $5.7B $3.7B $6.5B $5.9B $4.7B
Total Debt $8.4B $11.7B $14.8B $16.3B $18.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.5B $3.9B $4.5B $2.7B $4.6B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$1.7B -$18.8M $777.1M $456.8M
Change in Inventories -$246.7M -$88.2M $200.5M $530.5M -$947.6M
Cash From Operations $2.5B $1.9B $1.6B $4.1B $2.6B
 
Capital Expenditures $4.1B $5.5B $4.7B $5.5B $6.2B
Cash Acquisitions $65.5M $409.7M $481.2M $1B --
Cash From Investing -$2.5B -$1.9B -$2.5B -$6.1B -$1.7B
 
Dividends Paid (Ex Special Dividend) $674.4M $767.6M $742M $823.1M --
Special Dividend Paid
Long-Term Debt Issued $521.9M $2.3B $5.3B $2.6B $1.4B
Long-Term Debt Repaid -$367.4M -$705.7M -$3B -$229.4M -$494.3M
Repurchase of Common Stock $8.9M $472.2M $274.8M $101.4M $537.6M
Other Financing Activities $362.2M -$155.1M $643.6M -$1.3B $1.5B
Cash From Financing -$259.5M $554.7M $2B $1.2B $896.7M
 
Beginning Cash (CF) $1B $1.5B $2.4B $1.6B $3.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$191M $541M $1.1B -$875.1M $1.9B
Ending Cash (CF) $825.5M $2.1B $3.5B $671.7M $5.8B
 
Levered Free Cash Flow -$1.6B -$3.6B -$3.1B -$1.5B -$3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $468.1M $1.7B $1.3B $1.4B $544.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$1.7B -$146.3M $174.8M $76.3M
Change in Inventories -$101.7M $213.5M $354.1M -$216.1M -$412.3M
Cash From Operations $29.2M -$1.6B $1.4B -$236.3M -$132.4M
 
Capital Expenditures $1.4B $1.4B $1.4B $1.4B $2.4B
Cash Acquisitions $6.5M $482.6M $658.3M -- $71.6M
Cash From Investing -$1.4B $1.3B -$927.2M -$1.1B -$3.7B
 
Dividends Paid (Ex Special Dividend) -$4.6M -$21.6M $3.2M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $1.7B $211.1M $1.9B --
Long-Term Debt Repaid $7.9M -$1.1B -$7.5M -$79.1M --
Repurchase of Common Stock -$2.8M -- $397.2K $272M --
Other Financing Activities -$271.9M -$34.5M -$822.5M -$254.1M --
Cash From Financing $1.1B $658.5M $29M $1.5B $3B
 
Beginning Cash (CF) $993.6M $1.2B $2.2B $1.6B $1.4B
Foreign Exchange Rate Adjustment $6.9M -$14.2M $13.7M -$15.9M -$37.3M
Additions / Reductions -$218.4M $344.1M $555.3M $174.6M -$873.1M
Ending Cash (CF) $782.1M $1.6B $2.8B $1.8B $455.5M
 
Levered Free Cash Flow -$1.4B -$3B $86.3M -$1.6B -$2.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.1B $4.9B $3.7B $3.3B $4B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- $2.1B $472.1M -$84M
Change in Inventories $572.9M -$819.6M $1B -$675.9M -$713.9M
Cash From Operations $2.9B -$1.3B $6.2B $1.9B $2.4B
 
Capital Expenditures $5.1B $5.1B $5B $5.6B $8.4B
Cash Acquisitions $426.3M $484.6M $996.9M $8.3M $220.8M
Cash From Investing -$4.5B $1.1B -$6.7B -$4.7B -$4.7B
 
Dividends Paid (Ex Special Dividend) $794.1M $742.5M $813.5M -$11M --
Special Dividend Paid
Long-Term Debt Issued $2.6B $4.5B $3.2B $2.5B --
Long-Term Debt Repaid -- -$3.5B -$160.3M -$624.5M --
Repurchase of Common Stock $478.5M -$5.6M $374.8M $537.1M $2M
Other Financing Activities $278.6M $137.5M -$1.1B $570.1M --
Cash From Financing $1.7B $364.7M $1.7B $2.1B $1.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $153.1M $189.4M $1.2B -$719.9M -$695.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.1B -$6.4B $1.2B -$3.7B -$6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.6B $3.6B $2.8B $3.4B $2.8B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$1.1B $1B $736.9M $193.6M
Change in Inventories $506.2M -$225.1M $624.3M -$578.6M -$339.8M
Cash From Operations $1.8B -$1.3B $3.2B $1.1B $990M
 
Capital Expenditures $3.7B $3.3B $3.7B $3.8B $6B
Cash Acquisitions $412M $486.4M $1B -- $220.8M
Cash From Investing -$3.3B -$252M -$4.6B -$3.2B -$6.2B
 
Dividends Paid (Ex Special Dividend) $777.6M $751.6M $828.7M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.5B $4.7B $2.6B $2.5B $370.6M
Long-Term Debt Repaid -$207.5M -$3B -$96.1M -$491.2M -$864M
Repurchase of Common Stock $478.3M -- $102.1M $538.5M --
Other Financing Activities $138.7M $431.3M -$1.4B $494.7M $218.6M
Cash From Financing $1.6B $1.4B $1.2B $2.1B $2.9B
 
Beginning Cash (CF) $3.5B $3B $6.8B $5.1B $4.4B
Foreign Exchange Rate Adjustment $36.4M -$1.6M $39.3M $26.6M -$121M
Additions / Reductions $160.7M -$191.5M -$72.2M $77.3M -$2.5B
Ending Cash (CF) $3.7B $2.8B $6.8B $5.2B $1.8B
 
Levered Free Cash Flow -$1.9B -$4.6B -$452.4M -$2.7B -$5B

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