Financhill
Sell
50

DRPRY Quote, Financials, Valuation and Earnings

Last price:
$5.30
Seasonality move :
8.15%
Day range:
$5.22 - $5.43
52-week range:
$4.39 - $6.64
Dividend yield:
4.93%
P/E ratio:
49.95x
P/S ratio:
1.13x
P/B ratio:
3.61x
Volume:
64K
Avg. volume:
101.1K
1-year change:
-12.7%
Market cap:
$48.1B
Revenue:
$43.4B
EPS (TTM):
$0.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $32.7B $39.2B $39.6B $43.8B $43.4B
Revenue Growth (YoY) 2.48% 19.74% 0.99% 10.78% -1.05%
 
Cost of Revenues $24.4B $28.7B $28.5B $31.3B $32.2B
Gross Profit $8.3B $10.5B $11.1B $12.5B $11.2B
Gross Profit Margin 25.4% 26.73% 28.03% 28.64% 25.76%
 
R&D Expenses $2.3B -- $2.3B $2.7B $3.2B
Selling, General & Admin $3.4B $4.2B $4.2B $5B $5.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.3B $4.2B $4.2B $5B $5.4B
Operating Income $5B $6.3B $6.9B $7.6B $5.8B
 
Net Interest Expenses $78.7M $133.6M $29.4M $55.1M $56.2M
EBT. Incl. Unusual Items $5B $6.8B $7.4B $8B $5.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4B $2B $2.2B $2.4B $1.8B
Net Income to Company $5B $6.8B $7.4B $8B $5.7B
 
Minority Interest in Earnings $4.6M $7.1M $7.4M -- $3.2M
Net Income to Common Excl Extra Items $3.6B $4.8B $5.2B $5.6B $3.9B
 
Basic EPS (Cont. Ops) $0.40 $0.52 $0.58 $0.62 $0.43
Diluted EPS (Cont. Ops) $0.40 $0.52 $0.58 $0.62 $0.43
Weighted Average Basic Share $9.1B $9.1B $9.1B $9.1B $9.1B
Weighted Average Diluted Share $9.1B $9.1B $9.1B $9.1B $9.1B
 
EBITDA $8.8B $10.1B $10.3B $11.4B $10.2B
EBIT $5B $6.3B $6.9B $7.6B $5.8B
 
Revenue (Reported) $32.7B $39.2B $39.6B $43.8B $43.4B
Operating Income (Reported) $5B $6.3B $6.9B $7.6B $5.8B
Operating Income (Adjusted) $5B $6.3B $6.9B $7.6B $5.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.8B $8.9B $10.6B $10B $10.2B
Revenue Growth (YoY) -- 14.47% 18.74% -5.2% 1.7%
 
Cost of Revenues $5.9B $6.3B $7.6B $7.7B $10.3B
Gross Profit $1.9B $2.6B $2.9B $2.3B -$105.2M
Gross Profit Margin 24.11% 28.74% 27.63% 22.83% -1.03%
 
R&D Expenses -- $848.7M $745.2M $578.9M $1.5B
Selling, General & Admin $965.6M $965.4M $1.3B $1.3B $1.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $932.6M $965.4M $1.3B $1.3B $1.4B
Operating Income $940.9M $1.6B $1.6B $982.1M -$1.5B
 
Net Interest Expenses -- -- -- $23.1M --
EBT. Incl. Unusual Items $1B $1.6B $1.8B $1B -$1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $333.7M $433.9M $534.1M $307.6M -$396.1M
Net Income to Company -- $1.6B $1.8B $976M -$1B
 
Minority Interest in Earnings -$1.2M $1M -- -$1.1M -$5.8M
Net Income to Common Excl Extra Items $686.2M $1.2B $1.3B $671.2M -$705.8M
 
Basic EPS (Cont. Ops) $0.15 $0.13 $0.14 $0.07 -$0.08
Diluted EPS (Cont. Ops) $0.15 $0.13 $0.14 $0.07 -$0.08
Weighted Average Basic Share $4.6B $9.1B $9.1B $9.1B $9.1B
Weighted Average Diluted Share $4.6B $9.1B $9.1B $9.1B $9.1B
 
EBITDA $1.9B $2.3B $2.6B $2.2B $369.3M
EBIT $940.9M $1.6B $1.6B $982.1M -$1.5B
 
Revenue (Reported) $7.8B $8.9B $10.6B $10B $10.2B
Operating Income (Reported) $940.9M $1.6B $1.6B $982.1M -$1.5B
Operating Income (Adjusted) $940.9M $1.6B $1.6B $982.1M -$1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $39.9B $43.7B $42.2B $42.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $28.7B $31.4B $31.1B $35.5B
Gross Profit -- $8.1B $12.3B $11.2B $6.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $2.2B $2.8B $4.4B
Selling, General & Admin -- $2.8B $5B $5.2B $5.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $4B $5B $5.2B $5.4B
Operating Income -- $7.3B $7.3B $6B $1.4B
 
Net Interest Expenses -- -- $29.4M $76.8M $312.5M
EBT. Incl. Unusual Items -- $5.6B $7.9B $6.3B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $2.4B $2.4B $1.9B $402.5M
Net Income to Company -- -- $7.9B $6.1B $1.5B
 
Minority Interest in Earnings -$1.2M $6.5M $1M -$1.1M -$8.5M
Net Income to Common Excl Extra Items -- $5.5B $5.6B $4.3B $952.7M
 
Basic EPS (Cont. Ops) -- $1.20 $0.61 $0.47 $0.11
Diluted EPS (Cont. Ops) -- $0.43 $0.61 $0.47 $0.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $11.2B $10.9B $10.3B $7B
EBIT -- $8B $7.3B $6B $1.4B
 
Revenue (Reported) -- $39.9B $43.7B $42.2B $42.3B
Operating Income (Reported) -- $7.3B $7.3B $6B $1.4B
Operating Income (Adjusted) -- $8B $7.3B $6B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.8B $28.4B $32.6B $31B $30B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.9B $20.4B $23.3B $23.1B $26.5B
Gross Profit $1.9B $8.1B $9.3B $7.9B $3.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $1.6B $1.6B $1.7B $2.9B
Selling, General & Admin $965.6M $2.8B $3.7B $3.8B $3.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $932.6M $2.8B $3.7B $3.8B $3.9B
Operating Income $940.9M $5.2B $5.6B $4.1B -$309.5M
 
Net Interest Expenses -- -- $29.4M $23.1M --
EBT. Incl. Unusual Items $1B $5.6B $6.1B $4.4B $92.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $333.7M $1.7B $1.8B $1.3B -$34.9M
Net Income to Company -- $5.7B $6.1B $4.3B $123.9M
 
Minority Interest in Earnings -$1.2M $6.5M -- -$1.1M -$12.7M
Net Income to Common Excl Extra Items $686.2M $3.9B $4.3B $3B $66.2M
 
Basic EPS (Cont. Ops) $0.15 $0.43 $0.47 $0.33 $0.01
Diluted EPS (Cont. Ops) $0.15 $0.43 $0.47 $0.33 $0.01
Weighted Average Basic Share $4.6B $27.3B $27.2B $27.2B $27.3B
Weighted Average Diluted Share $4.6B $27.3B $27.2B $27.2B $27.3B
 
EBITDA $1.9B $7.6B $8.3B $7.3B $4.1B
EBIT $940.9M $5.2B $5.6B $4.1B -$309.5M
 
Revenue (Reported) $7.8B $28.4B $32.6B $31B $30B
Operating Income (Reported) $940.9M $5.2B $5.6B $4.1B -$309.5M
Operating Income (Adjusted) $940.9M $5.2B $5.6B $4.1B -$309.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.4B $6.4B $5.9B $8.4B $8.6B
Short Term Investments $4.1B $7B $7.5B $3.5B --
Accounts Receivable, Net $1.3B $1.4B $1.4B $1.6B $1.4B
Inventory $5B $5.1B $5.9B $6.6B $6.3B
Prepaid Expenses $72.6M $38.5M $261.7M $368.1M --
Other Current Assets -- -- -- -$1.1M --
Total Current Assets $18.5B $21.1B $21.5B $22.1B $21B
 
Property Plant And Equipment $15.1B $14.5B $13.6B $15B $16B
Long-Term Investments $4.3B $14.8B $6.9B $8.4B $8.4B
Goodwill $11.1M $10.2M $20.4M $19.9M --
Other Intangibles $6.7B $7B $8B $9.4B --
Other Long-Term Assets -- -- -- $2.2M --
Total Assets $55.7B $58.4B $50.8B $55.7B $55.4B
 
Accounts Payable $2.9B $2.8B $3.1B $3.9B $3.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $111.9M $121.1M $113.7M $124.9M --
Other Current Liabilities $198M $237.8M $278.8M $277.5M --
Total Current Liabilities $13.8B $14.9B $17.7B $15B $14.9B
 
Long-Term Debt $6.9B $7.5B $6.4B $7.2B $7.4B
Capital Leases -- -- -- -- --
Total Liabilities $30.9B $32.3B $32.7B $31.8B $31.6B
 
Common Stock $55.1M $51.2M $972.3M $1B $943.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $12.4B $13B $9.1B $12B $12B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.1M $9.1M $8.5M $1.1M $13.5M
Total Equity $24.7B $26.1B $18.2B $23.9B $23.9B
 
Total Liabilities and Equity $55.7B $58.4B $50.8B $55.7B $55.4B
Cash and Short Terms $6.4B $6.4B $5.9B $8.4B $8.6B
Total Debt $7B $7.5B $6.5B $7.3B $7.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $5.4B $4.1B $7.2B $8.8B
Short Term Investments -- $9.4B $10.6B -- --
Accounts Receivable, Net -- $1.4B -- -- --
Inventory -- $5.4B $6.5B $7.7B $7.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- $19.7B $21.1B $22.1B $24.7B
 
Property Plant And Equipment -- $12.5B $14.2B $16.1B $18.2B
Long-Term Investments -- $4.3B $5B $5.3B $5.8B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- $46.7B $52.7B $58.1B $63B
 
Accounts Payable -- $2.8B $4.2B $4.4B $4.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $6.6B $6.9B -- --
Total Current Liabilities -- $16.2B $15B $15.7B $18.3B
 
Long-Term Debt -- $5.9B $7.2B $7.4B $7.6B
Capital Leases -- -- -- -- --
Total Liabilities -- $30B $30.8B $33.2B $36.2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $7.8M $1.1M $10M $134M
Total Equity -- $16.7B $22B $24.9B $26.7B
 
Total Liabilities and Equity -- $46.7B $52.7B $58.1B $63B
Cash and Short Terms -- $5.4B $4.1B $7.2B $8.8B
Total Debt -- $5.9B $7.2B $7.4B $7.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5B $6.8B $7.4B $8B $5.7B
Depreciation & Amoritzation $3.8B $3.8B $3.4B $3.8B $4.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2B -$483.4M -$259.6M -$205.4M -$240.1M
Change in Inventories -$254.2M -$179.7M -$1.1B -$750.3M -$81.1M
Cash From Operations $4.7B $7.6B $7.5B $7.6B $6.9B
 
Capital Expenditures $3.2B $3.6B $3.8B $4.4B $4.1B
Cash Acquisitions -- -- $270.1M $173M $36.8M
Cash From Investing -$3.4B -$7.1B -$6.9B -$1.3B -$4.5B
 
Dividends Paid (Ex Special Dividend) $2.1B $2.2B $3.5B $5.3B $2.3B
Special Dividend Paid
Long-Term Debt Issued $3.7B -- $4.6B $6.1B --
Long-Term Debt Repaid -$2.9B -- -$5B -$4.7B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $322.1M $1B -$257.3M -$4.3B --
Cash From Financing $88.9M -$612.3M -$1.1B -$4B -$1.8B
 
Beginning Cash (CF) $5.5B $5.3B $4B $6.4B $6.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$20.1M -$612.7M $2.2B $605.7M
Ending Cash (CF) $6.8B $5.4B $3.4B $8.6B $7.2B
 
Levered Free Cash Flow $1.6B $4B $3.6B $3.2B $2.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $1.6B $1.8B $976M -$1B
Depreciation & Amoritzation -- $751.3M $978.2M $1.2B $1.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$378.8M -$472.1M -$347.7M -$321.3M
Change in Inventories -- -$383.5M $481.4M -$172.8M $378.3M
Cash From Operations -- $1.5B $1.6B $1.1B $1.3B
 
Capital Expenditures -- $1.8B -$848.4M $1.2B $585.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$4.5B -$810.7M -$1.2B -$1.2B
 
Dividends Paid (Ex Special Dividend) -- $1.5B $1B $7.1M $83M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $786.8M $1.7B -- --
Long-Term Debt Repaid -- -$828.9M -$997M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.1M -$4.3B -- --
Cash From Financing -- $1.4B -$299.5M $57.7M $565.6M
 
Beginning Cash (CF) -- $3.6B $2.2B $5.1B $6.1B
Foreign Exchange Rate Adjustment -- $12.7M $4.2M -$77M $192M
Additions / Reductions -- -$1.7B $473.1M -$51.9M $856.6M
Ending Cash (CF) -- $2B $2.7B $4.9B $7.2B
 
Levered Free Cash Flow -- -$278.8M $2.4B -$66.6M $685.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $7.9B $6.1B $1.5B
Depreciation & Amoritzation -- -- $3.6B $4.3B $5.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$888.7M $442.6M -$519.2M
Change in Inventories -- -- -$798.3M -$1B $575.9M
Cash From Operations -- -- $7.4B $6.2B $5.4B
 
Capital Expenditures -- $2.3B $2.9B $6.4B $3B
Cash Acquisitions -- -$406M $268M $171.8M $37M
Cash From Investing -- -- -$4.7B -$1.5B -$3.9B
 
Dividends Paid (Ex Special Dividend) -- -$3.4B $5.3B $2.2B $2.4B
Special Dividend Paid
Long-Term Debt Issued -- -- $5.8B -- --
Long-Term Debt Repaid -- -- -$4.7B -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$4.6B -- --
Cash From Financing -- -- -$4.5B -$2B -$936.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$1.8B $2.6B $652M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $4.5B -$151M $2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $5.7B $6.1B $4.3B $123.9M
Depreciation & Amoritzation -- $2.4B $2.7B $3.2B $4.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$651.6M -$1.3B -$636.1M -$913.8M
Change in Inventories -- -$1B -$765.9M -$1B -$374.1M
Cash From Operations -- $5.8B $5.8B $4.5B $3B
 
Capital Expenditures -- $2.3B $1.4B $3.4B $2.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$5.5B -$3.3B -$3.5B -$2.9B
 
Dividends Paid (Ex Special Dividend) -- $3.6B $5.3B $2.3B $2.4B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3.4B $4.7B $998.2M --
Long-Term Debt Repaid -- -$3.7B -$3.4B -$1.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$149.1M -$4.4B $39.1M --
Cash From Financing -- -$894.3M -$4.3B -$2.3B -$1.4B
 
Beginning Cash (CF) -- $12.5B $6.3B $16.7B $18.2B
Foreign Exchange Rate Adjustment -- $54.3M -$26.1M -$91M -$42.8M
Additions / Reductions -- -$541.9M -$1.8B -$1.4B -$1.3B
Ending Cash (CF) -- $12B $4.5B $15.2B $16.8B
 
Levered Free Cash Flow -- $3.5B $4.4B $1.1B $703.1M

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: 64x

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
85
HUT alert for Dec 25

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
63
GPCR alert for Dec 25

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock