Financhill
Sell
48

DSNY Quote, Financials, Valuation and Earnings

Last price:
$0.50
Seasonality move :
15.31%
Day range:
$0.50 - $0.50
52-week range:
$0.24 - $0.78
Dividend yield:
0%
P/E ratio:
88.80x
P/S ratio:
1.07x
P/B ratio:
1.99x
Volume:
100
Avg. volume:
7.6K
1-year change:
-31.03%
Market cap:
$4.8M
Revenue:
$4.5M
EPS (TTM):
-$0.07
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $4.2M $4M $4M $4.4M $4.5M
Revenue Growth (YoY) 9.1% -3.56% 0.26% 9.58% 2.35%
 
Cost of Revenues $499.3K $799.5K $753.5K $1.1M $1.5M
Gross Profit $3.7M $3.2M $3.3M $3.3M $3M
Gross Profit Margin 88.03% 80.13% 81.32% 75.56% 66.4%
 
R&D Expenses $1.2M $1.1M $1.3M $1.5M $1.8M
Selling, General & Admin $2.1M $2M $1.6M $1.8M $1.9M
Other Inc / (Exp) -$21.6K -$91.6K $115.1K -$5.7K --
Operating Expenses $3.3M $3M $3.1M $3.3M $3.7M
Operating Income $352.4K $191.6K $182.9K $69K -$713.3K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $382.5K $153.4K $337.7K $111.8K -$637.9K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $4.3K $2.6K -- --
Net Income to Company $382.5K $149.1K $335.1K $111.8K -$637.9K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $382.5K $149.1K $335.1K $111.8K -$637.9K
 
Basic EPS (Cont. Ops) $0.04 $0.01 $0.03 $0.01 -$0.07
Diluted EPS (Cont. Ops) $0.04 $0.01 $0.03 $0.01 -$0.07
Weighted Average Basic Share $10.4M $10.2M $10.1M $10M $9.6M
Weighted Average Diluted Share $10.5M $10.2M $10.1M $10M $9.6M
 
EBITDA $457.8K $334.2K $421.3K $538.8K $120.3K
EBIT $352.4K $191.6K $183K $69K -$713.3K
 
Revenue (Reported) $4.2M $4M $4M $4.4M $4.5M
Operating Income (Reported) $352.4K $191.6K $182.9K $69K -$713.3K
Operating Income (Adjusted) $352.4K $191.6K $183K $69K -$713.3K
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $1M $994.1K $1M $1.1M $1.1M
Revenue Growth (YoY) 0.17% -3.85% 5.29% 7.41% 1.83%
 
Cost of Revenues $141.9K $230.9K $254.2K $375.6K $511.8K
Gross Profit $891.9K $763.1K $792.4K $748.6K $633K
Gross Profit Margin 86.27% 76.76% 75.71% 66.59% 55.29%
 
R&D Expenses $233K $154.7K $513.7K $434.1K $504.9K
Selling, General & Admin $568.1K $419.2K $319.1K $467.2K $515.1K
Other Inc / (Exp) -$4.2K -$49.1K $4.6K -$4.1K --
Operating Expenses $782K $541.7K $837.5K $893.7K $1.1M
Operating Income $110K $221.4K -$45.1K -$145.2K -$433.1K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $91.7K $193.7K -$30K -$142.2K -$381.6K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $4.3K -$1K -- --
Net Income to Company $89.3K $187.2K -$22.3K -$141.8K -$393.9K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $91.7K $189.3K -$28.9K -$142.2K -$381.6K
 
Basic EPS (Cont. Ops) $0.01 $0.02 -$0.00 -$0.01 -$0.04
Diluted EPS (Cont. Ops) $0.01 $0.02 -$0.00 -$0.01 -$0.04
Weighted Average Basic Share $10.3M $10.1M $10.1M $9.6M $9.6M
Weighted Average Diluted Share $10.3M $10.1M $10.1M $9.6M $9.6M
 
EBITDA $137.9K $274K $83.8K $68.7K -$140.6K
EBIT $110K $221.4K -$45.1K -$145.2K -$433.1K
 
Revenue (Reported) $1M $994.1K $1M $1.1M $1.1M
Operating Income (Reported) $110K $221.4K -$45.1K -$145.2K -$433.1K
Operating Income (Adjusted) $110K $221.4K -$45.1K -$145.2K -$433.1K
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $4.2M $4M $4M $4.4M $4.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $499.3K $799.5K $753.5K $1.1M $1.5M
Gross Profit $3.7M $3.2M $3.3M $3.3M $3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.2M $1.1M $1.3M $1.5M $1.8M
Selling, General & Admin $2.1M $2M $1.6M $1.8M $1.9M
Other Inc / (Exp) -$4.2K -$39.3K $115.1K -$5.7K --
Operating Expenses $3.3M $3M $3.1M $3.3M $3.7M
Operating Income $359.7K $191.6K $182.9K $69K -$713.3K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $382.5K $153.4K $337.7K $111.8K -$637.9K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $4.3K $2.6K -- --
Net Income to Company $390K $147.1K $338.6K $111.1K -$649K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $382.5K $149.1K $335.1K $111.8K -$637.9K
 
Basic EPS (Cont. Ops) $0.04 $0.01 $0.03 $0.01 -$0.07
Diluted EPS (Cont. Ops) $0.04 $0.01 $0.03 $0.01 -$0.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $465K $334.2K $421.3K $538.8K $120.3K
EBIT $359.7K $191.5K $182.9K $69K -$713.3K
 
Revenue (Reported) $4.2M $4M $4M $4.4M $4.5M
Operating Income (Reported) $359.7K $191.6K $182.9K $69K -$713.3K
Operating Income (Adjusted) $359.7K $191.5K $182.9K $69K -$713.3K
Period Ending 2022-08-31 2023-08-31 2024-08-31 2025-08-31 2026-08-31
Revenue $4M $4M $4.4M $4.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $799.4K $753.4K $1.1M $1.5M --
Gross Profit $3.2M $3.3M $3.3M $3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1M $1.3M $1.5M $1.8M --
Selling, General & Admin $2M $1.6M $1.8M $1.9M --
Other Inc / (Exp) -$39.3K $115.1K -$5.7K $4.1K --
Operating Expenses $3M $3.1M $3.3M $3.7M --
Operating Income $191.5K $182.9K $68.9K -$713.2K --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $153.5K $337.7K $111.8K -$637.9K --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.3K $2.6K -- -- --
Net Income to Company $147.1K $338.6K $111K -$649.1K --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $149.1K $335.2K $111.8K -$637.9K --
 
Basic EPS (Cont. Ops) $0.01 $0.03 $0.01 -$0.07 --
Diluted EPS (Cont. Ops) $0.01 $0.03 $0.01 -$0.07 --
Weighted Average Basic Share $40.7M $40.5M $39.2M $38.5M --
Weighted Average Diluted Share $40.8M $40.5M $39.5M $38.7M --
 
EBITDA $334.2K $421.3K $538.7K $120.4K --
EBIT $191.6K $182.9K $69K -$713.2K --
 
Revenue (Reported) $4M $4M $4.4M $4.5M --
Operating Income (Reported) $191.5K $182.9K $68.9K -$713.2K --
Operating Income (Adjusted) $191.6K $182.9K $69K -$713.2K --
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Cash and Equivalents $2.8M $2.1M $2M $1.5M $1.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $400.2K $483.8K $432.5K $681.1K $863.4K
Inventory -- -- -- -- --
Prepaid Expenses $103.5K $83.2K $72K $87.3K $38.3K
Other Current Assets -- -- -- -- --
Total Current Assets $3.3M $2.7M $2.6M $2.4M $2.2M
 
Property Plant And Equipment $333.7K $311.8K $642.2K $1.2M $752.7K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $187.6K $529.7K $645.5K $149K --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.9M $3.6M $3.9M $3.7M $3M
 
Accounts Payable $202.7K $116.3K $110.2K $151.7K $70.3K
Accrued Expenses $309.8K $319.7K $267.1K $328.8K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $227K -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $748K $457.1K $412.1K $522.9K $544.3K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $748K $457.1K $412.1K $522.9K $544.3K
 
Common Stock $10.3K $10.1K $10.1K $9.6K $9.6K
Other Common Equity Adj -$261.1K -$376.2K -$474.8K -$471.4K --
Common Equity $3.1M $3.1M $3.5M $3.2M $2.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.1M $3.1M $3.5M $3.2M $2.4M
 
Total Liabilities and Equity $3.9M $3.6M $3.9M $3.7M $3M
Cash and Short Terms $2.8M $2.1M $2M $1.5M $1.1M
Total Debt -- -- -- -- --
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Cash and Equivalents $2.8M $2.1M $2M $1.5M $1.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $400.2K $483.8K $432.5K $681.1K $863.4K
Inventory -- -- -- -- --
Prepaid Expenses $103.5K $83.2K $72K $87.3K $38.3K
Other Current Assets -- -- -- -- --
Total Current Assets $3.3M $2.7M $2.6M $2.4M $2.2M
 
Property Plant And Equipment $333.7K $311.8K $642.2K $1.2M $752.7K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $187.6K $529.7K $645.5K $149K --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.9M $3.6M $3.9M $3.7M $3M
 
Accounts Payable $202.7K $116.3K $110.2K $151.7K $70.3K
Accrued Expenses $309.8K $319.7K $267.1K $328.8K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $227K -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $748K $457.1K $412.1K $522.9K $544.3K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $748K $457.1K $412.1K $522.9K $544.3K
 
Common Stock $10.3K $10.1K $10.1K $9.6K $9.6K
Other Common Equity Adj -$261.1K -$376.2K -$474.8K -$471.4K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.1M $3.1M $3.5M $3.2M $2.4M
 
Total Liabilities and Equity $3.9M $3.6M $3.9M $3.7M $3M
Cash and Short Terms $2.8M $2.1M $2M $1.5M $1.1M
Total Debt -- -- -- -- --
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $382.5K $149.1K $335.1K $111.8K -$637.9K
Depreciation & Amoritzation $105.4K $142.7K $238.4K $469.8K $833.6K
Stock-Based Compensation $51.7K $148.6K $147.9K $46.9K $31.7K
Change in Accounts Receivable $20.1K -$156.3K $91K -$271.2K -$293.8K
Change in Inventories -- -- -- -- --
Cash From Operations $528.9K $307.2K $705.6K $429.2K $65.2K
 
Capital Expenditures $214.1K $692.8K $716K $484.4K $335.2K
Cash Acquisitions -- -- -- -- --
Cash From Investing $590.9K -$692.8K -$716K -$484.4K -$335.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $260.4K $190.7K $21.1K $470.3K --
Other Financing Activities -- -- -- -- --
Cash From Financing -$260.4K -$190.7K -$21.1K -$470.3K --
 
Beginning Cash (CF) $2.8M $2.1M $2M $1.5M $1.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $911.3K -$656.7K -$93.2K -$521.2K -$363.7K
Ending Cash (CF) $3.7M $1.4M $1.8M $964.7K $660.5K
 
Levered Free Cash Flow $314.8K -$385.6K -$10.4K -$55.2K -$270K
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $89.3K $187.2K -$22.3K -$141.8K -$393.9K
Depreciation & Amoritzation $27.4K $51.1K $132.3K $212.1K $309.5K
Stock-Based Compensation $12.3K -$22.5K $37.1K $11K $4.6K
Change in Accounts Receivable -$6.5K $271.2K $209K -$42.8K -$169.6K
Change in Inventories -- -- -- -- --
Cash From Operations $86.9K $519.7K $209.5K $136.8K -$72K
 
Capital Expenditures $116.8K $302.5K $20.6K $60.3K $28.2K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$123.7K -$302.5K -$20.6K -$60.3K -$28.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $39.4K -$1.6K $16.9K -$800 --
Other Financing Activities -- -- -- -- --
Cash From Financing -$39.4K $1.6K -$16.9K $800 --
 
Beginning Cash (CF) $2.8M $2.1M $2M $1.5M $1.1M
Foreign Exchange Rate Adjustment -$124.8K -$71.4K $2.3K $13.9K -$50.9K
Additions / Reductions -$201K $147.4K $174.3K $91.2K -$151.2K
Ending Cash (CF) $2.4M $2.2M $2.2M $1.6M $915.8K
 
Levered Free Cash Flow -$29.9K $217.2K $188.9K $76.5K -$100.2K
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $390K $147.1K $338.6K $111.1K -$649K
Depreciation & Amoritzation $107.4K $140.8K $240.8K $466.9K $848.2K
Stock-Based Compensation $52.7K $146.6K $149.5K $46.6K $32.3K
Change in Accounts Receivable $20.4K -$154.3K $92K -$269.5K -$299K
Change in Inventories -- -- -- -- --
Cash From Operations $539.2K $303.2K $712.9K $426.5K $66.3K
 
Capital Expenditures $218.3K $683.8K $723.4K $481.4K $341.1K
Cash Acquisitions -- -- -- -- --
Cash From Investing $602.4K -$683.8K -$723.4K -$481.4K -$341.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $265.5K $188.2K $21.4K $467.3K --
Other Financing Activities -- -- -- -- --
Cash From Financing -$265.5K -$188.2K -$21.4K -$467.3K --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $929K -$648.1K -$94.1K -$517.9K -$370.1K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $320.9K -$380.6K -$10.5K -$54.8K -$274.8K
Period Ending 2022-08-31 2023-08-31 2024-08-31 2025-08-31 2026-08-31
Net Income to Stockholders $147.1K $338.6K $111K -$649.1K --
Depreciation & Amoritzation $140.8K $240.9K $466.9K $848.2K --
Stock-Based Compensation $146.6K $149.5K $46.6K $32.4K --
Change in Accounts Receivable -$154.3K $92K -$269.5K -$298.9K --
Change in Inventories -- -- -- -- --
Cash From Operations $303.2K $712.9K $426.6K $66.3K --
 
Capital Expenditures $683.8K $723.4K $481.4K $341.1K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$683.8K -$723.4K -$481.4K -$341.1K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $188.3K $21.3K $467.4K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$188.3K -$21.3K -$467.4K -- --
 
Beginning Cash (CF) $9M $8M $6.2M $5.1M --
Foreign Exchange Rate Adjustment -$79.4K -$62.3K $4.2K -$95.3K --
Additions / Reductions -$648.1K -$94.1K -$517.9K -$370.1K --
Ending Cash (CF) $8.3M $7.9M $5.7M $4.7M --
 
Levered Free Cash Flow -$380.6K -$10.5K -$54.8K -$274.8K --

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
57
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
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 0.22% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 1.79% over the past day.

Buy
66
ASTS alert for Dec 26

AST Spacemobile, Inc. [ASTS] is down 7.16% over the past day.

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

Show me the best stock