Financhill
Buy
52

DUFRY Quote, Financials, Valuation and Earnings

Last price:
$5.89
Seasonality move :
1.16%
Day range:
$5.88 - $5.90
52-week range:
$3.73 - $6.01
Dividend yield:
0%
P/E ratio:
63.71x
P/S ratio:
0.53x
P/B ratio:
3.13x
Volume:
8.5K
Avg. volume:
31.1K
1-year change:
46.84%
Market cap:
$8.6B
Revenue:
$15.6B
EPS (TTM):
$0.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.7B $4.3B $7.2B $14.2B $15.6B
Revenue Growth (YoY) -69.5% 56.55% 68.17% 97.61% 9.51%
 
Cost of Revenues $3.8B $3.9B $5B $9.9B $10.7B
Gross Profit -$1B $399.9M $2.2B $4.3B $4.8B
Gross Profit Margin -38.2% 9.34% 30.3% 30.45% 31.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $783.9M $1.2B $1.8B $3.6B $3.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $802.7M $1.2B $1.8B $3.7B $3.9B
Operating Income -$1.8B -$774.8M $341.9M $651.8M $949.3M
 
Net Interest Expenses $414.8M $359.9M $336.3M $640.2M $859.6M
EBT. Incl. Unusual Items -$3B -$449.3M $194.9M $327.5M $387.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$139.2M -$46.6M $79.8M $90.8M $98.8M
Net Income to Company -$3.1B -$446M $206.1M $331.6M $394M
 
Minority Interest in Earnings -$241.6M $22.1M $65.3M $143.7M $178.3M
Net Income to Common Excl Extra Items -$2.9B -$399.4M $126.3M $240.8M $295.2M
 
Basic EPS (Cont. Ops) -$4.58 -$0.48 $0.07 $0.07 $0.08
Diluted EPS (Cont. Ops) -$4.58 -$0.48 $0.06 $0.07 $0.08
Weighted Average Basic Share $584.5M $877.8M $928M $1.4B $1.5B
Weighted Average Diluted Share $584.5M $877.8M $940.1M $1.4B $1.5B
 
EBITDA -$91.1M $548.6M $1.5B $2.5B $3B
EBIT -$1.8B -$774.8M $341.9M $651.8M $949.3M
 
Revenue (Reported) $2.7B $4.3B $7.2B $14.2B $15.6B
Operating Income (Reported) -$1.8B -$774.8M $341.9M $651.8M $949.3M
Operating Income (Adjusted) -$1.8B -$774.8M $341.9M $651.8M $949.3M
Period Ending 2015-12-31 2016-12-31 2017-12-31 2018-12-31 2019-12-31
Revenue -- $1.9B $2.1B $2.1B $2.2B
Revenue Growth (YoY) 49.03% 0.54% 9.67% -0.32% 2.62%
 
Cost of Revenues -- $1.2B $1.4B $1.3B $1.6B
Gross Profit -- $744.8M $778.2M $822.2M $540.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $638.2M $708.4M $741.4M $524.2M
Operating Income -- $106.5M $69.8M $80.8M $16.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- $13.9M $42.6M $4.6M -$60.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$798.8K $54.6M $6.4M -$10.9M
Net Income to Company -- $15.4M $44.4M $6.2M -$64.1M
 
Minority Interest in Earnings -- $13.6M $17M $14.8M $4.4M
Net Income to Common Excl Extra Items -- $15.9M -$11.2M -$1M -$52M
 
Basic EPS (Cont. Ops) -- $0.00 -$0.05 -$0.03 -$0.11
Diluted EPS (Cont. Ops) -- $0.00 -$0.05 -$0.03 -$0.11
Weighted Average Basic Share $569.6M $569.5M $569.7M $526.4M $528.9M
Weighted Average Diluted Share $569.6M $569.5M $569.7M $526.4M $528.9M
 
EBITDA -- $248.1M $266.1M $234M $465M
EBIT -- $106.5M $69.8M $80.8M $16.2M
 
Revenue (Reported) -- $1.9B $2.1B $2.1B $2.2B
Operating Income (Reported) -- $106.5M $69.8M $80.8M $16.2M
Operating Income (Adjusted) -- $106.5M $69.8M $80.8M $16.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $2.4B $6.1B $10.5B $15.1B $16.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.3B $4.6B $7.2B $10.5B $11.1B
Gross Profit -$954.8M $1.5B $3.2B $4.6B $5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $743.2M $1.6B $2.7B $3.8B $3.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $703.3M $1.5B $2.6B $3.7B $3.9B
Operating Income -$1.7B -$64.4M $653.2M $984.4M $1.1B
 
Net Interest Expenses $387.1M $362.4M $443.4M $784.5M $847.6M
EBT. Incl. Unusual Items -$2.6B $175.3M $247.2M $384.3M $403.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$129M -$5.3M $105.9M $101.2M $95.7M
Net Income to Company -$2.7B $186.1M $260.1M $393.2M $408.2M
 
Minority Interest in Earnings -$163.1M $78.6M $106.5M $146.9M $173.4M
Net Income to Common Excl Extra Items -$2.5B $183.7M $154.7M $289.6M $309.7M
 
Basic EPS (Cont. Ops) -$3.46 $0.12 $0.06 $0.10 $0.09
Diluted EPS (Cont. Ops) -$3.46 $0.12 $0.06 $0.09 $0.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$74.8M $1.2B $2.1B $2.9B $3.2B
EBIT -$1.7B -$64.4M $653.2M $984.4M $1.1B
 
Revenue (Reported) $2.4B $6.1B $10.5B $15.1B $16.1B
Operating Income (Reported) -$1.7B -$64.4M $653.2M $984.4M $1.1B
Operating Income (Adjusted) -$1.7B -$64.4M $653.2M $984.4M $1.1B
Period Ending 2021-12-25 2022-12-25 2023-12-25 2024-12-25
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $407.6M $870.9M $923.8M $914.3M $834.2M
Short Term Investments -- -- -- $65.5M --
Accounts Receivable, Net $19.3M $93.6M $67.3M $49.1M $61.8M
Inventory $757.2M $767.1M $1B $1.3B $1.4B
Prepaid Expenses $185.5M $157.4M $164.9M $226.5M $281.4M
Other Current Assets -- -- -- -- --
Total Current Assets $1.6B $2.2B $2.5B $2.9B $3B
 
Property Plant And Equipment $5.5B $3.8B $3.1B $9.9B $10B
Long-Term Investments $43.2M $52.5M $51.3M $140.9M $132.4M
Goodwill $2.7B $2.6B $2.5B $3.5B $3.4B
Other Intangibles $2.5B $1.9B $1.6B $2.6B $2.1B
Other Long-Term Assets -$6.4M $547K $168M $371.6M --
Total Assets $12.7B $11B $10.1B $19.6B $19.2B
 
Accounts Payable $175.2M $367.8M $525.7M $1B $909.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.6B $1.2B $1.1B $1.3B $1.7B
Other Current Liabilities $610.1M $714.6M $907.2M $1.4B $1.5B
Total Current Liabilities $2.5B $2.5B $2.8B $4.9B $4.4B
 
Long-Term Debt $8.8B $6.9B $6B $11B $11.3B
Capital Leases -- -- -- -- --
Total Liabilities $11.8B $9.8B $9.1B $16.7B $16.4B
 
Common Stock $454M $498.3M $490.7M $906.7M $808.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $872.1M $1B $900M $2.8B $2.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $89M $85.5M $79M $159.8M $188.7M
Total Equity $961.1M $1.1B $979M $3B $2.8B
 
Total Liabilities and Equity $12.7B $11B $10.1B $19.6B $19.2B
Cash and Short Terms $407.6M $870.9M $923.8M $914.3M $834.2M
Total Debt $10.3B $8.1B $7B $12.3B $13B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $696.4M $998.8M $1.1B $946.3M $1.2B
Short Term Investments -- -- $42.5M $136.5M --
Accounts Receivable, Net $52.1M $61.5M $147.2M $84.2M $62.6M
Inventory $790.5M $895.3M $1.3B $1.4B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2B $2.4B $3.3B $3.2B $3.7B
 
Property Plant And Equipment $4.2B $3.4B $5.3B $9.9B $10.7B
Long-Term Investments -- -- -- -- --
Goodwill $2.7B $2.5B $3.5B $3.5B $3.7B
Other Intangibles $2.3B $1.7B $2.7B $2.4B $2.2B
Other Long-Term Assets $282.4M $219.9M $288.9M $323.4M $306.8M
Total Assets $11.6B $10.4B $15.2B $19.6B $20.8B
 
Accounts Payable $268.8M $532.2M $1.1B $1.1B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.7B $1.1B $1.2B $1.5B $1.8B
Other Current Liabilities $562.1M $824.5M $1.4B $1.4B $1.6B
Total Current Liabilities $2.6B $2.7B $4.1B $4.9B $4.8B
 
Long-Term Debt $4.3B $3.9B $3.9B $3.3B $4.5B
Capital Leases -- -- -- -- --
Total Liabilities $10.7B $9.4B $12.3B $16.8B $18.4B
 
Common Stock $492.9M $475.7M $822.8M $848.9M $918M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $63.7M $79.1M $211.2M $172.5M $159.1M
Total Equity $934.2M $1B $2.9B $2.8B $2.4B
 
Total Liabilities and Equity $11.6B $10.4B $15.2B $19.6B $20.8B
Cash and Short Terms $696.4M $998.8M $1.2B $1.1B $1.2B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.1B -$446M $206.1M $331.6M $394M
Depreciation & Amoritzation $1.8B $1.3B $1.2B $1.8B $2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $80.8M -$150.4M -$30.1M -$54.6M -$55.6M
Change in Inventories $315.7M -$29M -$301.8M -$157.1M -$153.3M
Cash From Operations -$523M $599.7M $1.4B $2.4B $2.8B
 
Capital Expenditures $126.8M $99.8M $118.6M $490.7M $548.4M
Cash Acquisitions $294.5M -- -- -$461.6M $29.5M
Cash From Investing -$399M -$89.9M -$102.8M -$83.8M -$438.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $118.1M
Special Dividend Paid
Long-Term Debt Issued $1B $2.5B -- $252.8M $1.1B
Long-Term Debt Repaid -$808M -$1.8B -$161.5M -$963.3M -$1.2B
Repurchase of Common Stock -- -- $22.6M $37.2M $229.4M
Other Financing Activities -$294.9M $1.8M $3.5M -$14.5M $17M
Cash From Financing $748.1M $3.4M -$1.2B -$2.4B -$2.2B
 
Beginning Cash (CF) $407.6M $870.9M $923.8M $849M $834.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$205.8M $473.8M $64.1M -$155.9M $46.6M
Ending Cash (CF) $169.8M $1.3B $947.4M $585.2M $799M
 
Levered Free Cash Flow -$649.8M $500M $1.3B $2B $2.3B
Period Ending 2015-12-31 2016-12-31 2017-12-31 2018-12-31 2019-12-31
Net Income to Stockholders -- $15.4M $44.4M $6.2M -$64.1M
Depreciation & Amoritzation -- $138.7M $134.8M $130.2M $432.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $31.7M $59M $39M $35.4M $58.8M
Change in Inventories $9.9M -$4.6M $14.1M $46.4M $49.3M
Cash From Operations -- -$39.1M $3.9M $30.3M $351.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$203.8K -- -- $48.2M
Cash From Investing -- -$65.3M -$69.1M -$71.4M -$105.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- $582.2K -$1.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $203.1M $251M $937.5M -$24.2M $826.3M
Long-Term Debt Repaid -$231.4M -$517.2M -$733.7M $247.4M -$837.7M
Repurchase of Common Stock -- $500 -- $120.2M --
Other Financing Activities -$1.1B $711.6K $1M $5.5M $2.9M
Cash From Financing -- -$290.8M -$6.7M $86.6M -$351.4M
 
Beginning Cash (CF) -- $451.6M $596.2M $546M $571.6M
Foreign Exchange Rate Adjustment -- $22.4M $168.5M -$32.6M -$24.3M
Additions / Reductions -- -$372.7M $96.6M $12.9M -$129.6M
Ending Cash (CF) -- $101.3M $861.3M $526.2M $417.6M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$2.7B $186.1M $260.1M $393.2M $408.2M
Depreciation & Amoritzation $1.6B $1.2B $1.4B $1.9B $2.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$42.2M -$15.9M -$16.2M -$66.4M -$90.2M
Change in Inventories $310.2M -$160.2M -$354.7M -$93.7M -$93.8M
Cash From Operations -$250.3M $1.4B $1.8B $2.7B $3.1B
 
Capital Expenditures $103.2M $105.3M $275.1M $543.5M $588.4M
Cash Acquisitions $300.9M -- $13.5M -$479.9M $27.7M
Cash From Investing -$389.6M -$96.7M $195.5M -$595.2M -$443.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- $117.1M $168M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $27.4M $177.2M $193.8M
Other Financing Activities -- -- -- -- --
Cash From Financing $535.5M -$919.8M -$1.9B -$2.2B -$2.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$92.8M $330.4M $61.2M -$172.1M $101.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$353.5M $1.3B $1.6B $2.2B $2.6B
Period Ending 2021-12-25 2022-12-25 2023-12-25 2024-12-25
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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 25

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

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
56
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock