Financhill
Sell
44

DOMVF Quote, Financials, Valuation and Earnings

Last price:
$4.35
Seasonality move :
-17.2%
Day range:
$4.35 - $4.35
52-week range:
$4.21 - $6.36
Dividend yield:
22.92%
P/E ratio:
5.65x
P/S ratio:
0.16x
P/B ratio:
0.59x
Volume:
--
Avg. volume:
7
1-year change:
-31.6%
Market cap:
$957M
Revenue:
$5.7B
EPS (TTM):
$0.77
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.7B $2.7B $5.3B $6.3B $5.7B
Revenue Growth (YoY) 55.23% 1.26% 95.83% 17.5% -8.53%
 
Cost of Revenues $2.4B $2.3B $4.3B $5B $4.9B
Gross Profit $333.9M $374.4M $1.1B $1.3B $852.7M
Gross Profit Margin 12.42% 13.75% 19.82% 20.71% 14.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $139.2M $148.5M $350.8M $363.9M $477.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $127.8M $126.5M $293.8M $308.3M $335.6M
Operating Income $206.1M $247.9M $763.2M $989.4M $517.1M
 
Net Interest Expenses $56.7M $66M $90.1M $76.7M $88.8M
EBT. Incl. Unusual Items $147.9M $283.2M $954.1M $921.8M $413M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35M $70.9M $110.3M $256.8M $153.8M
Net Income to Company $148.2M $261.7M $956M $829.6M $232.5M
 
Minority Interest in Earnings $645.4K $501.3K $15.2M $5.9M $1.5M
Net Income to Common Excl Extra Items $148.2M $261.7M $956M $829.6M $232.5M
 
Basic EPS (Cont. Ops) $0.75 $1.32 $4.71 $4.01 $1.06
Diluted EPS (Cont. Ops) $0.75 $1.32 $4.71 $4.01 $1.06
Weighted Average Basic Share $198M $198M $199.7M $205.3M $218.8M
Weighted Average Diluted Share $198M $198M $199.7M $205.3M $218.8M
 
EBITDA $224.4M $268M $819.4M $1B $584.1M
EBIT $206.1M $247.9M $763.2M $989.4M $517.1M
 
Revenue (Reported) $2.7B $2.7B $5.3B $6.3B $5.7B
Operating Income (Reported) $206.1M $247.9M $763.2M $989.4M $517.1M
Operating Income (Adjusted) $206.1M $247.9M $763.2M $989.4M $517.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $567M $660.6M $1.3B $1.1B $1.4B
Revenue Growth (YoY) -35.33% 16.51% 103.56% -15.89% 26.33%
 
Cost of Revenues $481.8M $508.7M $1B $1B $1.3B
Gross Profit $85.3M $151.9M $300.8M $125.5M $172.4M
Gross Profit Margin 15.04% 22.99% 22.37% 11.09% 12.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29M $27.6M $46.7M $90.7M $106.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $23.5M $23.5M $36.8M $57.6M $71.7M
Operating Income $61.8M $128.4M $263.9M $67.8M $100.7M
 
Net Interest Expenses $21M $9M $11.6M $17.5M $46.1M
EBT. Incl. Unusual Items $44.7M $123.1M $263.2M $58.6M $58.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.5M -$18.7M $66M $25.6M $20.6M
Net Income to Company $43.4M $150.8M $231.5M $16.9M $53.6M
 
Minority Interest in Earnings $158.2K $446.2K $650.3K $104.1K $98.2K
Net Income to Common Excl Extra Items $43.4M $150.8M $231.5M $8.5M $52.1M
 
Basic EPS (Cont. Ops) $0.22 $0.76 $1.08 $0.04 $0.24
Diluted EPS (Cont. Ops) $0.22 $0.76 $1.08 $0.04 $0.24
Weighted Average Basic Share $198M $198M $213.9M $218.4M $220M
Weighted Average Diluted Share $198M $198M $213.9M $218.4M $220M
 
EBITDA $67.4M $132.5M $269.6M $83.5M $120.7M
EBIT $61.8M $128.4M $263.9M $67.8M $100.7M
 
Revenue (Reported) $567M $660.6M $1.3B $1.1B $1.4B
Operating Income (Reported) $61.8M $128.4M $263.9M $67.8M $100.7M
Operating Income (Adjusted) $61.8M $128.4M $263.9M $67.8M $100.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.2B $2.4B $4.5B $5.8B $6.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $1.9B $3.5B $4.8B $5.3B
Gross Profit $402.9M $494.7M $1B $944.1M $766.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $146.2M $130.8M $219.5M $381.3M $531.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $125.6M $112.8M $188.7M $323.4M $422.5M
Operating Income $277.3M $381.8M $851.5M $620.7M $344.3M
 
Net Interest Expenses $69.2M $48.5M $40.7M $85.4M $135.6M
EBT. Incl. Unusual Items $202.9M $436.3M $842.5M $498.5M $226.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50.4M $55.9M $165.4M $196.2M $95M
Net Income to Company $193.5M $430M $1.2B $337M $165.6M
 
Minority Interest in Earnings $388.5K $1.2M $2.2M $4.7M $85.6K
Net Income to Common Excl Extra Items $193.5M $430M $810.8M $325.1M $169.5M
 
Basic EPS (Cont. Ops) $0.98 $2.17 $3.99 $1.51 $0.77
Diluted EPS (Cont. Ops) $0.98 $2.17 $3.99 $1.51 $0.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $298M $399.3M $875M $691.9M $422.5M
EBIT $277.3M $381.8M $851.5M $620.7M $344.3M
 
Revenue (Reported) $3.2B $2.4B $4.5B $5.8B $6.1B
Operating Income (Reported) $277.3M $381.8M $851.5M $620.7M $344.3M
Operating Income (Adjusted) $277.3M $381.8M $851.5M $620.7M $344.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.3B $1.9B $3.7B $3.4B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $1.5B $2.8B $2.9B $3.6B
Gross Profit $290.1M $407.1M $844.1M $525.9M $492.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $90.4M $78M $127.1M $174.3M $321.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $74.2M $65.1M $101.3M $145.8M $250.4M
Operating Income $215.9M $342M $742.8M $380.1M $242.5M
 
Net Interest Expenses $56.9M $33.4M $34.4M $52.6M $111.2M
EBT. Incl. Unusual Items $165.3M $331M $727.4M $303.1M $144.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.3M $29.8M $150.4M $103.3M $53.8M
Net Income to Company $155.8M $334.6M $683.6M $179.3M $123.8M
 
Minority Interest in Earnings $273.3K $1.2M $1.9M $1.3M -$45.7K
Net Income to Common Excl Extra Items $155.8M $334.6M $683.6M $167.5M $122.4M
 
Basic EPS (Cont. Ops) $0.79 $1.68 $3.35 $0.79 $0.56
Diluted EPS (Cont. Ops) $0.79 $1.68 $3.35 $0.79 $0.56
Weighted Average Basic Share $594M $594M $610.9M $643.7M $660M
Weighted Average Diluted Share $594M $594M $610.9M $643.7M $660M
 
EBITDA $232.1M $355M $761.3M $423M $300.3M
EBIT $215.9M $342M $742.8M $380.1M $242.5M
 
Revenue (Reported) $2.3B $1.9B $3.7B $3.4B $4.1B
Operating Income (Reported) $215.9M $342M $742.8M $380.1M $242.5M
Operating Income (Adjusted) $215.9M $342M $742.8M $380.1M $242.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $88.2M $256.8M $476.8M $301.4M $266.2M
Short Term Investments -- -- $108.9M -- --
Accounts Receivable, Net $140.9M $80.4M $295.2M $436.1M $448.3M
Inventory $370.2M $148.3M $381.3M $360.6M $435.8M
Prepaid Expenses $3.9M $3M $10.3M $6.9M $7.5M
Other Current Assets $289K $241.8K $353.8K -- --
Total Current Assets $619.2M $495.7M $1.2B $1.1B $1.2B
 
Property Plant And Equipment $131.4M $90.8M $481.9M $399.1M $569.2M
Long-Term Investments $197.5M $138.2M $932.4M $750.8M $796.4M
Goodwill -- -- -- -- --
Other Intangibles $7.5M $6.7M $8.3M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $957.6M $734.5M $2.7B $2.3B $2.6B
 
Accounts Payable $249.1M $92.2M $324.7M $288.5M $405.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.9M $3.8M $2.6M -- --
Other Current Liabilities $234.8K $81.9K $164.9K -- --
Total Current Liabilities $601M $383M $767.3M $624.6M $762.9M
 
Long-Term Debt $31.5M $6.8M $155.7M $209.4M $167M
Capital Leases -- -- -- -- --
Total Liabilities $648.7M $406M $970.9M $882.7M $1B
 
Common Stock $29.6M $16.6M $11.8M $7.4M $6.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $307.7M $327.6M $1.7B $1.4B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2M $998.4K $19.6M $17.2M $22.1M
Total Equity $308.9M $328.6M $1.7B $1.4B $1.6B
 
Total Liabilities and Equity $957.6M $734.5M $2.7B $2.3B $2.6B
Cash and Short Terms $88.2M $256.8M $476.8M $301.4M $266.2M
Total Debt $39M $24.3M $191.2M $278M $229.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $227.1M $253.2M $350.6M $51.6M $71.5M
Short Term Investments -- $61.5M $42.1M -- --
Accounts Receivable, Net $105.6M $129.9M $307M $351.2M $335.3M
Inventory $203.5M $223.3M $447.4M $598.3M $991.7M
Prepaid Expenses $4.5M $9.8M $4.9M $12.7M $14.9M
Other Current Assets $436K $410.3K $524.9K -- --
Total Current Assets $553.2M $626.3M $1.1B $1.1B $1.6B
 
Property Plant And Equipment $121M $82.2M $83.6M $490.2M $601.8M
Long-Term Investments $160M $118.6M $408.1M $808.5M $850.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $847.4M $885.2M $1.7B $2.4B $3.1B
 
Accounts Payable $110.3M $195.6M $292.1M $419.8M $580.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.5M $2.9M $3.8M -- --
Other Current Liabilities $137.3K $29.7K $102.7K -- --
Total Current Liabilities $478.7M $390.7M $618.4M $691.8M $1.1B
 
Long-Term Debt $10.7M $10.1M $118.9M $175.3M $197.1M
Capital Leases -- -- -- -- --
Total Liabilities $507.9M $416.8M $759.1M $911.2M $1.4B
 
Common Stock $24.8M $11.9M $8M $6.4M $5.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5M $1.7M $2.9M $21.5M $23.5M
Total Equity $339.5M $468.5M $933.4M $1.5B $1.6B
 
Total Liabilities and Equity $847.4M $885.2M $1.7B $2.4B $3.1B
Cash and Short Terms $227.1M $253.2M $350.6M $51.6M $71.5M
Total Debt $36.6M $17.5M $174.8M $242.2M $358.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $148.2M $261.7M $956M $829.6M $232.5M
Depreciation & Amoritzation $18.3M $20.2M $56.2M $51M $67.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$43.7M $4.1M -$159.9M -$308.2M $83.4M
Change in Inventories -$258.4M $87.7M -$84.4M -$149.9M $2M
Cash From Operations $51.6M $363M $81.9M $135.6M $471M
 
Capital Expenditures $27M $45.2M $146M $79.3M $135.4M
Cash Acquisitions -- -- -- $218.3M --
Cash From Investing -$38M -$38.9M -$81.8M -$268.6M -$117.2M
 
Dividends Paid (Ex Special Dividend) $433K $67.2M $240.3M $278.8M $399.9M
Special Dividend Paid
Long-Term Debt Issued $96.2M $301.6M $142.1M -- --
Long-Term Debt Repaid -$101.3M -$238.9M -$170.5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $7.2M $6.4M $5.5M -- --
Cash From Financing -$11.9M -$15.8M -$347.2M $14.9M -$352.6M
 
Beginning Cash (CF) $88.2M $256.8M $297.8M $258.8M $266.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1M $308.5M -$346.2M -$119.6M $1.2M
Ending Cash (CF) $88.6M $565.5M -$47.6M $137.6M $267.4M
 
Levered Free Cash Flow $24.5M $317.7M -$64M $56.3M $335.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $43.4M $150.8M $231.5M $16.9M $53.6M
Depreciation & Amoritzation $5.5M $4.1M $5.7M $17.1M $20.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $63.2M $40.2M -$84.6M -$21.4M $72.6M
Change in Inventories $97.5M $11M $42.6M -$38.4M $32.1M
Cash From Operations $133.5M $104.6M $174.9M -$11.4M -$71.6M
 
Capital Expenditures $7.7M $10.2M $11.1M $31.3M $28.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.3M -$9.6M -$9.9M -$33.5M -$20.3M
 
Dividends Paid (Ex Special Dividend) $35.1M -- $93.2M $80.7M $3.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$5.1M -$35.3M -$46.8M -- --
Long-Term Debt Repaid $4.1M $22M $24.2M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.3M $1.9M $3.6M -- --
Cash From Financing -$37.5M -$16.1M $60.4M -$100.8M $85.3M
 
Beginning Cash (CF) $227.1M $191.8M $308.4M $41.2M $71.5M
Foreign Exchange Rate Adjustment $168.6K $336.1K -$1.2M -- --
Additions / Reductions $90.9M $79.3M $224.3M -$145.7M -$6.6M
Ending Cash (CF) $318.2M $271.5M $531.6M -$104.5M $65M
 
Levered Free Cash Flow $125.8M $94.4M $163.8M -$42.7M -$99.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $193.5M $430M $1.2B $337M $165.6M
Depreciation & Amoritzation $20.4M $17.3M $57.2M $73.1M $77.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $70.4M -$107.5M -$292.5M $84.6M $61.2M
Change in Inventories $79.4M -$163.9M -$361.4M -$20.9M -$359.6M
Cash From Operations $241.6M $263.5M $311.9M -$89.3M $79.7M
 
Capital Expenditures $40.5M $48.7M $136.5M $112.5M $127.1M
Cash Acquisitions -- -- -- $182.2M --
Cash From Investing -$48.2M -$44.3M -$331.5M -$96.3M -$105.6M
 
Dividends Paid (Ex Special Dividend) $70.8M $71.2M $326.4M $457.8M $175.3M
Special Dividend Paid
Long-Term Debt Issued $304.7M $128.2M $193.1M -- --
Long-Term Debt Repaid -$244.7M -$152.7M -$99.7M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $6.7M $3.2M $16.3M -- --
Cash From Financing -$15.1M -$102.1M -$110.3M -$411.3M $114.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $178.8M $117.8M -$130.4M -$597.5M $89.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $201.1M $214.8M $175.4M -$201.8M -$47.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $155.8M $334.6M $683.6M $179.3M $123.8M
Depreciation & Amoritzation $16.2M $13M $18.6M $44.8M $58.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $4.8M -$101.1M -$227.8M $163.8M $145.7M
Change in Inventories $99.8M -$150M -$407.5M -$176.3M -$537.7M
Cash From Operations $187.5M $120.8M $361M $83.3M -$285M
 
Capital Expenditures $23.9M $30.2M $32.9M $71.9M $70.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.5M -$26.9M -$282.2M -$60M -$54M
 
Dividends Paid (Ex Special Dividend) $70.8M $71.2M $174.8M $372.8M $167.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $304.4M $130.9M $182M -- --
Long-Term Debt Repaid -$241.1M -$154.9M -$84.1M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $5.3M $2.2M $13M -- --
Cash From Financing -$10.8M -$100.1M $108.4M -$342.5M $107.8M
 
Beginning Cash (CF) $431.7M $517.7M $636.5M $593.2M $240.3M
Foreign Exchange Rate Adjustment $200.2K $622.2K -$743.1K -- --
Additions / Reductions $158.3M -$5.7M $186.4M -$319.2M -$231.2M
Ending Cash (CF) $590.2M $512.7M $822.2M $274M $9.1M
 
Levered Free Cash Flow $163.6M $90.6M $328.1M $11.4M -$355.3M

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.

Buy
78
TVTX alert for Dec 27

Travere Therapeutics, Inc. [TVTX] is down 1.54% 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