Financhill
Sell
29

DSHK Quote, Financials, Valuation and Earnings

Last price:
$0.13
Seasonality move :
3.94%
Day range:
$0.05 - $0.17
52-week range:
$0.00 - $0.30
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.04x
P/B ratio:
--
Volume:
103K
Avg. volume:
105.7K
1-year change:
-30.5%
Market cap:
$25M
Revenue:
$369.5M
EPS (TTM):
--
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $272.1M $220M $281.9M $325.7M $369.5M
Revenue Growth (YoY) -13.46% -19.14% 28.13% 15.57% 13.42%
 
Cost of Revenues $15.2M $8.8M $12.8M $19.4M $22.1M
Gross Profit $256.8M $211.2M $269.1M $306.4M $347.3M
Gross Profit Margin 94.41% 95.98% 95.45% 94.05% 94.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $48M $31.3M $33.8M $38.8M $23.4M
Other Inc / (Exp) $5.5M -$6.9M -$4.4M -$12.1M -$27.9M
Operating Expenses $308.7M $248.5M $284.6M $332.8M $349.1M
Operating Income -$51.9M -$37.4M -$15.6M -$26.4M -$1.8M
 
Net Interest Expenses $7.8M $10.4M $10M $11.6M $12.8M
EBT. Incl. Unusual Items -$54.2M -$54.6M -$30M -$50M -$42.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $641K $1.7M $1.8M $2M -$391K
Net Income to Company -$54.9M -$56.4M -$31.8M -$52M -$42M
 
Minority Interest in Earnings -- -- $393K $145K $48K
Net Income to Common Excl Extra Items -$54.9M -$56.4M -$31.4M -$51.9M -$42M
 
Basic EPS (Cont. Ops) -$0.90 -$0.92 -$0.41 -$0.62 -$0.42
Diluted EPS (Cont. Ops) -$0.90 -$0.92 -$0.41 -$0.62 -$0.42
Weighted Average Basic Share $67M $67.2M $89.7M $92.4M $114.6M
Weighted Average Diluted Share $67M $67.2M $89.7M $92.4M $114.6M
 
EBITDA -$23.1M -$16.5M $4.7M -$10.7M $775K
EBIT -$45.5M -$43.7M -$19.3M -$36.3M -$29.3M
 
Revenue (Reported) $272.1M $220M $281.9M $325.7M $369.5M
Operating Income (Reported) -$51.9M -$37.4M -$15.6M -$26.4M -$1.8M
Operating Income (Adjusted) -$45.5M -$43.7M -$19.3M -$36.3M -$29.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $71.8M $60.3M $70.5M $81.4M $93.6M
Revenue Growth (YoY) 3.65% -16.05% 16.99% 15.42% 14.94%
 
Cost of Revenues $4.8M $2.2M $3.9M $5.2M $5.8M
Gross Profit $67.1M $58.1M $66.7M $76.2M $87.8M
Gross Profit Margin 93.37% 96.38% 94.52% 93.56% 93.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10M $7.2M $8.1M $9.7M $5.4M
Other Inc / (Exp) -$1.4M $15.3M -$1.4M -$286K -$29.9M
Operating Expenses $77.8M $60.4M $72.5M $89M $90.7M
Operating Income -$10.8M -$2.3M -$5.8M -$12.8M -$2.9M
 
Net Interest Expenses $2.6M $2.6M $2.6M $3.4M $4M
EBT. Incl. Unusual Items -$14.8M $10.4M -$9.8M -$16.5M -$36.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $479K $436K $217K -$26K -$415K
Net Income to Company -$15.3M $9.9M -$10M -$16.4M -$36.4M
 
Minority Interest in Earnings -- -- $378K $85K $35K
Net Income to Common Excl Extra Items -$15.3M $9.9M -$9.6M -$16.4M -$36.4M
 
Basic EPS (Cont. Ops) -$0.25 $0.13 -$0.12 -$0.19 -$0.24
Diluted EPS (Cont. Ops) -$0.25 $0.13 -$0.12 -$0.19 -$0.24
Weighted Average Basic Share $67.1M $67.2M $92.1M $92.4M $159.5M
Weighted Average Diluted Share $67.1M $67.2M $92.1M $92.4M $159.5M
 
EBITDA -$5.4M $19.9M -$906K -$5.1M -$24.5M
EBIT -$12M $13.1M -$7.1M -$11.6M -$32.5M
 
Revenue (Reported) $71.8M $60.3M $70.5M $81.4M $93.6M
Operating Income (Reported) -$10.8M -$2.3M -$5.8M -$12.8M -$2.9M
Operating Income (Adjusted) -$12M $13.1M -$7.1M -$11.6M -$32.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $272.1M $220M $281.9M $325.7M $369.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.2M $8.8M $12.8M $19.4M $22.1M
Gross Profit $256.8M $211.2M $269M $306.4M $347.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $48M $31.3M $33.8M $38.8M $23.4M
Other Inc / (Exp) $5.5M -$6.9M -$4.4M -$12.1M -$27.9M
Operating Expenses $308.7M $248.5M $284.6M $332.8M $349.1M
Operating Income -$51.9M -$37.4M -$15.6M -$26.4M -$1.8M
 
Net Interest Expenses $7.8M $10.4M $10M $11.5M $12.8M
EBT. Incl. Unusual Items -$54.2M -$54.6M -$30M -$50M -$42.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $641K $1.7M $1.8M $2M -$391K
Net Income to Company -$54.9M -$56.4M -$31.8M -$52M -$42M
 
Minority Interest in Earnings -- -- $393K $145K $48K
Net Income to Common Excl Extra Items -$54.9M -$56.4M -$31.4M -$51.9M -$42M
 
Basic EPS (Cont. Ops) -$0.90 -$0.92 -$0.42 -$0.62 -$0.35
Diluted EPS (Cont. Ops) -$0.90 -$0.92 -$0.42 -$0.62 -$0.35
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$17.7M -$10.4M $10.8M -$3.3M $5.3M
EBIT -$45.5M -$43.7M -$19.3M -$36.3M -$28.8M
 
Revenue (Reported) $272.1M $220M $281.9M $325.7M $369.5M
Operating Income (Reported) -$51.9M -$37.4M -$15.6M -$26.4M -$1.8M
Operating Income (Adjusted) -$45.5M -$43.7M -$19.3M -$36.3M -$28.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $220M $281.9M $325.7M $369.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.8M $12.8M $19.4M $22.1M --
Gross Profit $211.2M $269M $306.4M $347.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.3M $33.8M $38.8M $23.4M --
Other Inc / (Exp) -$6.9M -$4.4M -$12.1M -$27.9M --
Operating Expenses $248.5M $284.6M $332.8M $349.1M --
Operating Income -$37.4M -$15.6M -$26.4M -$1.8M --
 
Net Interest Expenses $10.4M $10M $11.5M $12.8M --
EBT. Incl. Unusual Items -$54.6M -$30M -$50M -$42.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M $1.8M $2M -$391K --
Net Income to Company -$56.4M -$31.8M -$52M -$42M --
 
Minority Interest in Earnings -- $393K $145K $48K --
Net Income to Common Excl Extra Items -$56.4M -$31.4M -$51.9M -$42M --
 
Basic EPS (Cont. Ops) -$0.92 -$0.42 -$0.62 -$0.35 --
Diluted EPS (Cont. Ops) -$0.92 -$0.42 -$0.62 -$0.35 --
Weighted Average Basic Share $268.6M $358.8M $369.4M $440.1M --
Weighted Average Diluted Share $268.6M $358.8M $369.4M $440.3M --
 
EBITDA -$10.4M $10.8M -$3.3M $5.3M --
EBIT -$43.7M -$19.3M -$36.3M -$28.8M --
 
Revenue (Reported) $220M $281.9M $325.7M $369.5M --
Operating Income (Reported) -$37.4M -$15.6M -$26.4M -$1.8M --
Operating Income (Adjusted) -$43.7M -$19.3M -$36.3M -$28.8M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $28.4M $47.8M $58.3M $12.3M $12.4M
Short Term Investments $3.1M $3.2M $3.5M $1.6M $392K
Accounts Receivable, Net $5.2M $4.4M $5.6M $8.3M $10.8M
Inventory $2.8M $2M $2.2M $2.8M $3.1M
Prepaid Expenses $5M $3.9M $4.4M $3.7M $8.9M
Other Current Assets $4.4M $5.3M $7.1M $7.8M $241K
Total Current Assets $74.3M $72.1M $100.8M $51.5M $52.3M
 
Property Plant And Equipment $394.9M $362.3M $361.2M $388.4M $359.9M
Long-Term Investments $24M -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $17.6M $15.1M $13.4M $14.1M $12.5M
Other Long-Term Assets $2.7M $2.9M $1.8M $716K $1.5M
Total Assets $516M $457.1M $482.8M $458M $435.9M
 
Accounts Payable $25.9M $29.6M $34.5M $41.5M $42M
Accrued Expenses $2.8M $4.3M $3.5M $3.8M --
Current Portion Of Long-Term Debt -- -- -- -- $1.3M
Current Portion Of Capital Lease Obligations $23.1M $26.4M $21.9M $23.7M $15.1M
Other Current Liabilities $14.1M $18.7M $23.7M $27.7M $30.8M
Total Current Liabilities $93.1M $102M $110.7M $127.1M $105M
 
Long-Term Debt $51.4M $51.4M $51.4M $51.4M $74.8M
Capital Leases -- -- -- -- --
Total Liabilities $450.4M $447M $452.9M $484.9M $488.9M
 
Common Stock $62.3M $62.3M $62.5M $62.5M $63.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $4M -$51.5M -$33.2M -$93.6M -$120.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1.5M $5.1M $5.8M
Total Equity $65.6M $10M $29.9M -$27M -$53M
 
Total Liabilities and Equity $516M $457.1M $482.8M $458M $435.9M
Cash and Short Terms $31.5M $51M $61.8M $14M $12.8M
Total Debt $51.4M $51.4M $51.4M $51.4M $76.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $28.4M $47.8M $58.3M $12.3M $12.4M
Short Term Investments $3.1M $3.2M $3.5M $1.6M $392K
Accounts Receivable, Net $5.2M $4.4M $5.6M $8.3M $10.8M
Inventory $2.8M $2M $2.2M $2.8M $3.1M
Prepaid Expenses $5M $3.9M $4.4M $3.7M $8.9M
Other Current Assets $4.4M $5.3M $7.1M $7.8M $241K
Total Current Assets $74.3M $72.1M $100.8M $51.5M $52.3M
 
Property Plant And Equipment $394.9M $362.3M $361.2M $388.4M $359.9M
Long-Term Investments $24M -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $17.6M $15.1M $13.4M $14.1M $12.5M
Other Long-Term Assets $2.7M $2.9M $1.8M $716K $1.5M
Total Assets $516M $457.1M $482.8M $458M $435.9M
 
Accounts Payable $25.9M $29.6M $34.5M $41.5M $42M
Accrued Expenses $2.8M $4.3M $3.5M $3.8M --
Current Portion Of Long-Term Debt -- -- -- -- $1.3M
Current Portion Of Capital Lease Obligations $23.1M $26.4M $21.9M $23.7M $15.1M
Other Current Liabilities $14.1M $18.7M $23.7M $27.7M $30.8M
Total Current Liabilities $93.1M $102M $110.7M $127.1M $105M
 
Long-Term Debt $51.4M $51.4M $51.4M $51.4M $74.8M
Capital Leases -- -- -- -- --
Total Liabilities $450.4M $447M $452.9M $484.9M $488.9M
 
Common Stock $62.3M $62.3M $62.5M $62.5M $63.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1.5M $5.1M $5.8M
Total Equity $65.6M $10M $29.9M -$27M -$53M
 
Total Liabilities and Equity $516M $457.1M $482.8M $458M $435.9M
Cash and Short Terms $31.5M $51M $61.8M $14M $12.8M
Total Debt $51.4M $51.4M $51.4M $51.4M $76.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$54.9M -$56.4M -$31.8M -$52M -$42M
Depreciation & Amoritzation $22.4M $27.2M $24M $25.7M $30M
Stock-Based Compensation $1.3M $1.5M $2.1M -$342K $82K
Change in Accounts Receivable $2.7M $1.4M -$12.1M $9.6M -$10.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$28.1M -$1.3M -$8.9M $7.3M $18M
 
Capital Expenditures $74.9M $10.7M $32.6M $56.4M $51.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12M $24.9M -$32.6M -$50.8M -$46M
 
Dividends Paid (Ex Special Dividend) -$5.6M -$1.4M -$4.2M -$5.6M -$1.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $26.5M
Long-Term Debt Repaid -$7.4M -$5.6M -$6.4M -$5.6M -$5.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.3M $2.2M $694K $971K -$1M
Cash From Financing -$10.7M -$4.7M $44.1M -$10.3M $31.7M
 
Beginning Cash (CF) $82.8M $32M -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$50.9M $18.9M -- -- --
Ending Cash (CF) $32M $50.8M -- -- --
 
Levered Free Cash Flow -$103M -$12M -$41.4M -$49.2M -$33.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$15.3M $9.9M -$10M -$16.4M -$36.4M
Depreciation & Amoritzation $1.2M $688K $74K -$780K $3.9M
Stock-Based Compensation -$1.5M $386K $551K $102K $20K
Change in Accounts Receivable $1.1M -$2.2M -$3.8M $13.9M -$4M
Change in Inventories -- -- -- -- --
Cash From Operations $1.6M $976K -$984K -$4.6M $7M
 
Capital Expenditures $14.4M $994K $10.3M $5.5M $13.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $4.1M $34.6M -$10.3M -$2.9M -$9.6M
 
Dividends Paid (Ex Special Dividend) -$1.4M -- -$1.4M -$1.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $10.3M
Long-Term Debt Repaid -$1.7M -$1.7M -$1.7M -$1.5M -$1.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $485K $472K -$117K $2.9M -$2.7M
Cash From Financing -$2.6M -$1.3M -$3.2M $67K $5.8M
 
Beginning Cash (CF) $28.9M $16.5M $68M $16.2M $17.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M $34.3M -$17.2M $46.3M -$487K
Ending Cash (CF) $32M $50.8M -- -- --
 
Levered Free Cash Flow -$12.7M -$18K -$11.3M -$10.1M -$6.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$54.9M -$56.4M -$31.8M -$52M -$42M
Depreciation & Amoritzation $22.4M $27.2M $24M $25.7M $30M
Stock-Based Compensation $1.3M $1.5M $2.1M -$342K $82K
Change in Accounts Receivable $2.7M $1.4M -$12.1M $9.6M -$10.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$28.1M -$1.3M -$8.9M $7.3M $18M
 
Capital Expenditures $74.9M $10.7M $32.6M $56.4M $51.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12M $24.9M -$32.6M -$50.8M -$46M
 
Dividends Paid (Ex Special Dividend) -$5.6M -$1.4M -$4.2M -$5.6M -$1.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $26.5M
Long-Term Debt Repaid -$7.4M -$5.6M -$6.4M -$5.6M -$5.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.3M $2.2M $694K $971K -$1M
Cash From Financing -$10.7M -$4.7M $44.1M -$10.3M $31.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$50.9M $18.9M -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$103M -$12M -$41.4M -$49.2M -$33.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$56.4M -$31.8M -$52M -$42M --
Depreciation & Amoritzation $27.2M $24M $25.7M $30M --
Stock-Based Compensation $1.5M $2.1M -$342K $82K --
Change in Accounts Receivable $1.4M -$12.1M $9.6M -$10.4M --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.3M -$8.9M $7.3M $18M --
 
Capital Expenditures $10.7M $32.6M $56.4M $51.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $24.9M -$32.6M -$50.8M -$46M --
 
Dividends Paid (Ex Special Dividend) -$1.4M -$4.2M -$5.6M -$1.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $26.5M --
Long-Term Debt Repaid -$5.6M -$6.4M -$5.6M -$5.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.2M $694K $971K -$1M --
Cash From Financing -$4.7M $44.1M -$10.3M $31.7M --
 
Beginning Cash (CF) $84.7M $293.9M $174M $77.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.9M $0 -$0 -- --
Ending Cash (CF) $103.6M $243M $111.5M $60.3M --
 
Levered Free Cash Flow -$12M -$41.4M -$49.2M -$33.5M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 1.14% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.03% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.44% over the past day.

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

Show me the best stock