Financhill
Sell
34

DXYN Quote, Financials, Valuation and Earnings

Last price:
$0.53
Seasonality move :
12.93%
Day range:
$0.51 - $0.52
52-week range:
$0.38 - $0.76
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.03x
P/B ratio:
0.67x
Volume:
3.8K
Avg. volume:
10.7K
1-year change:
-24.09%
Market cap:
$7.9M
Revenue:
$265M
EPS (TTM):
-$0.80
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $250.9M $341.2M $303.6M $276.3M $265M
Revenue Growth (YoY) -33.03% 36.03% -11.04% -8.97% -4.1%
 
Cost of Revenues $193.5M $264M $249.9M $202.5M $199.5M
Gross Profit $57.3M $77.3M $53.6M $73.9M $65.5M
Gross Profit Margin 22.85% 22.64% 17.67% 26.74% 24.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $58.2M $67.9M $77M $74.1M $69.9M
Other Inc / (Exp) -$4.4M -$677K -$4.6M $6M $608K
Operating Expenses $58.2M $68.1M $77.4M $74.3M $70M
Operating Income -$884K $9.1M -$23.8M -$452K -$4.5M
 
Net Interest Expenses $6.9M $4.9M $5.3M $7.2M $6.4M
EBT. Incl. Unusual Items -$11M $5.3M -$33.5M -$1.7M -$12.2M
Earnings of Discontinued Ops. $615K -$3.5M -$1.7M -$766K -$790K
Income Tax Expense -$1.1M $105K -$87K $214K -$29K
Net Income to Company -$9.8M $5.2M -$35.1M -$1.2M -$11.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.8M $5M -$33.4M -$2M -$12.2M
 
Basic EPS (Cont. Ops) -$0.60 $0.27 -$2.32 -$0.18 -$0.89
Diluted EPS (Cont. Ops) -$0.60 $0.27 -$2.32 -$0.18 -$0.89
Weighted Average Basic Share $15.3M $15.1M $15.1M $14.8M $14.6M
Weighted Average Diluted Share $15.3M $15.3M $15.1M $14.8M $14.6M
 
EBITDA $8.4M $17.4M -$16.4M $6.7M $1.9M
EBIT -$884K $9.1M -$23.8M -$452K -$4.5M
 
Revenue (Reported) $250.9M $341.2M $303.6M $276.3M $265M
Operating Income (Reported) -$884K $9.1M -$23.8M -$452K -$4.5M
Operating Income (Adjusted) -$884K $9.1M -$23.8M -$452K -$4.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $89.3M $71.8M $68.6M $64.9M $62.4M
Revenue Growth (YoY) 27.5% -19.63% -4.44% -5.39% -3.85%
 
Cost of Revenues $64.4M $59.2M $50.3M $48.9M $46.9M
Gross Profit $24.9M $12.5M $18.2M $15.9M $15.5M
Gross Profit Margin 27.92% 17.47% 26.59% 24.55% 24.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.1M $18.6M $18.7M $17.6M $16.4M
Other Inc / (Exp) -$209K -$970K $344K $172K --
Operating Expenses $18.2M $18.7M $18.8M $17.6M $16.4M
Operating Income $6.8M -$6.2M -$571K -$1.7M -$904K
 
Net Interest Expenses $1M $1.3M $1.8M $1.6M $2M
EBT. Incl. Unusual Items $5.7M -$8.5M -$2.1M -$3.7M -$4M
Earnings of Discontinued Ops. $836K -$408K -$183K -$182K -$79K
Income Tax Expense $62K -$78K $125K -$4K -$23K
Net Income to Company $4.2M -$8M -$13.8M -$15.2M -$12.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.4M -$8.4M -$2.2M -$3.7M -$4M
 
Basic EPS (Cont. Ops) $0.59 -$0.58 -$0.16 -$0.27 -$0.28
Diluted EPS (Cont. Ops) $0.58 -$0.58 -$0.16 -$0.27 -$0.28
Weighted Average Basic Share $15.1M $15.2M $14.8M $14.5M $14.5M
Weighted Average Diluted Share $15.3M $15.2M $14.8M $14.5M $14.5M
 
EBITDA $8.8M -$4.2M $1.1M $20K $388K
EBIT $6.8M -$6.2M -$571K -$1.7M -$904K
 
Revenue (Reported) $89.3M $71.8M $68.6M $64.9M $62.4M
Operating Income (Reported) $6.8M -$6.2M -$571K -$1.7M -$904K
Operating Income (Adjusted) $6.8M -$6.2M -$571K -$1.7M -$904K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $341.1M $322.3M $280.2M $267.3M $258.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $254.6M $265.6M $214.5M $197.7M $192M
Gross Profit $86.5M $56.7M $65.7M $69.6M $66.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $71M $72M $76.3M $71.3M $68.6M
Other Inc / (Exp) -$2.9M -$1.4M -$4.9M $7.8M --
Operating Expenses $71.2M $72.5M $76.5M $71.4M $68.6M
Operating Income $15.3M -$15.8M -$10.8M -$1.8M -$2.3M
 
Net Interest Expenses $7.1M $5.2M $7.3M $6.5M $7M
EBT. Incl. Unusual Items $7.4M -$20.3M -$22.9M -$2M -$11.1M
Earnings of Discontinued Ops. -$388K -$3.1M -$1.3M -$600K -$749K
Income Tax Expense $199K -$586K $166K $70K $11K
Net Income to Company $6.8M -$17.4M -$36.9M -$1.3M -$7.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.8M -$19.5M -$23.1M -$2.1M -$11.1M
 
Basic EPS (Cont. Ops) $0.65 -$1.49 -$1.64 -$0.19 -$0.79
Diluted EPS (Cont. Ops) $0.63 -$1.49 -$1.64 -$0.19 -$0.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $25.9M -$8.4M -$4.5M $5.3M $3.1M
EBIT $15.3M -$15.8M -$10.8M -$1.8M -$2.3M
 
Revenue (Reported) $341.1M $322.3M $280.2M $267.3M $258.3M
Operating Income (Reported) $15.3M -$15.8M -$10.8M -$1.8M -$2.3M
Operating Income (Adjusted) $15.3M -$15.8M -$10.8M -$1.8M -$2.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $265.6M $233M $209.7M $200.6M $193.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $198.6M $189.3M $153.8M $149.1M $141.5M
Gross Profit $67M $43.8M $55.8M $51.6M $52.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $55.1M $54.9M $54.2M $51.4M $50M
Other Inc / (Exp) -$297K -$1M -$1.1M $584K $698K
Operating Expenses $55.3M $55.3M $54.4M $51.5M $50M
Operating Income $11.7M -$11.6M $1.5M $97K $2.4M
 
Net Interest Expenses $3.4M $3.5M $5.5M $4.8M $5.4M
EBT. Incl. Unusual Items $8M -$15.8M -$5.2M -$5.5M -$4.3M
Earnings of Discontinued Ops. -$225K -$890K -$496K -$330K -$288K
Income Tax Expense $597K -$94K $159K $16K $56K
Net Income to Company $7.8M -$14.8M -$16.6M -$16.7M -$13.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7M -$15.7M -$5.4M -$5.5M -$4.4M
 
Basic EPS (Cont. Ops) $0.67 -$1.09 -$0.40 -$0.40 -$0.32
Diluted EPS (Cont. Ops) $0.66 -$1.09 -$0.40 -$0.40 -$0.32
Weighted Average Basic Share $45.3M $45.6M $44.3M $44.2M $43.4M
Weighted Average Diluted Share $45.6M $45.6M $44.3M $44.3M $43.5M
 
EBITDA $20.2M -$5.6M $6.3M $5M $6.3M
EBIT $11.7M -$11.6M $1.5M $97K $2.4M
 
Revenue (Reported) $265.6M $233M $209.7M $200.6M $193.9M
Operating Income (Reported) $11.7M -$11.6M $1.5M $97K $2.4M
Operating Income (Adjusted) $11.7M -$11.6M $1.5M $97K $2.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9M $1.5M $363K $79K $19K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $31M $37M $23M $22M $21.7M
Inventory $67.9M $82.7M $83.7M $76.2M $66.9M
Prepaid Expenses $8M $9.9M $10.2M $12.2M $5.6M
Other Current Assets $8M $9.9M $10.2M $12.2M --
Total Current Assets $134.2M $140.4M $119.9M $112.4M $95.8M
 
Property Plant And Equipment $74.1M $71.2M $65.5M $60.3M $59.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $25.5M $23.9M $17.5M $18.4M $20.9M
Total Assets $239.1M $240.4M $207M $194.2M $178.5M
 
Accounts Payable $15.1M $16.7M $14.2M $13.9M $14.9M
Accrued Expenses $5.1M $6.7M $4.6M $3.7M $3M
Current Portion Of Long-Term Debt $6.1M $3.4M $4.6M $4.2M $53.8M
Current Portion Of Capital Lease Obligations $3.1M $2.5M $2.8M $3.7M $3.8M
Other Current Liabilities $11.5M $5.4M $2.4M $1.1M $1.2M
Total Current Liabilities $55.3M $54.2M $41.7M $39.6M $88.7M
 
Long-Term Debt $90.7M $94.4M $113.5M $104.2M $50.8M
Capital Leases -- -- -- -- --
Total Liabilities $175.3M $174M $175.5M $164.9M $162.3M
 
Common Stock $46.3M $47.4M $46.7M $46.6M $45.7M
Other Common Equity Adj -- -- $219K $268K $286K
Common Equity $63.8M $66.4M $31.5M $29.3M $16.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $63.8M $66.4M $31.5M $29.3M $16.2M
 
Total Liabilities and Equity $239.1M $240.4M $207M $194.2M $178.5M
Cash and Short Terms $1.9M $1.5M $363K $79K $19K
Total Debt $96.8M $97.8M $118.1M $108.4M $104.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.2M $961K $173K $1.1M $3.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $39.8M $28.2M $27.1M $25.5M $24.9M
Inventory $83.2M $93.9M $79.9M $76.8M $68.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.1M $11.3M $12.2M $8.2M --
Total Current Assets $142.9M $138.7M $120.7M $112.8M $104.8M
 
Property Plant And Equipment $67.8M $68M $59.7M $61.4M $55M
Long-Term Investments -- -- -- -- $3.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $24.4M $19.5M $16.7M $20.5M --
Total Assets $235.1M $226.1M $197.1M $194.7M $183.9M
 
Accounts Payable $21.4M $19.4M $18.9M $18.9M $26.8M
Accrued Expenses $6.9M $8.2M $5.2M $4.6M --
Current Portion Of Long-Term Debt $2.7M $1.6M $3.2M $2.7M --
Current Portion Of Capital Lease Obligations $2.6M $2.8M $2.8M $3.9M --
Other Current Liabilities $13.7M $2.3M $1.4M $1M --
Total Current Liabilities $65.8M $49M $45.1M $44.4M $105.6M
 
Long-Term Debt $74M $111.5M $109.4M $107M $47M
Capital Leases -- -- -- -- --
Total Liabilities $162.8M $175.9M $171.2M $171.4M $172.2M
 
Common Stock $47.4M $48.2M $46.7M $45.8M $45.5M
Other Common Equity Adj -- -- $203K $253K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $72.3M $50.3M $25.9M $23.3M $11.8M
 
Total Liabilities and Equity $235.1M $226.1M $197.1M $194.7M $183.9M
Cash and Short Terms $1.2M $961K $173K $1.1M $3.4M
Total Debt $76.7M $113.1M $112.6M $109.6M $102.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.8M $5.2M -$35.1M -$1.2M -$11.4M
Depreciation & Amoritzation $9.6M $8.5M $7.6M $7.3M $6.5M
Stock-Based Compensation $431K $477K $766K $687K $494K
Change in Accounts Receivable -$4.7M -$7.8M $15.2M $1.1M $167K
Change in Inventories $8M -$14.8M -$960K $7.5M $9.4M
Cash From Operations $13.5M -$15.4M -$16.7M $2.6M $3.2M
 
Capital Expenditures $1.4M $4.4M $4.6M $980K $2.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7M $15.2M -$4.3M $15.1M -$2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $28.7M $6.4M $31.3M $1.5M $3.8M
Long-Term Debt Repaid -$7.5M -$7.6M -$9M -$18.2M -$4.6M
Repurchase of Common Stock $921K $69K $737K $43K $585K
Other Financing Activities $388K $1.1M -$1.7M -$1.3M $26K
Cash From Financing -$10.7M -$280K $19.9M -$18M -$1.3M
 
Beginning Cash (CF) $1.9M $1.5M $363K $79K $19K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2M -$449K -$1.1M -$284K -$60K
Ending Cash (CF) $3.1M $1M -$745K -$205K -$41K
 
Levered Free Cash Flow $12.2M -$19.8M -$21.3M $1.6M $1.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.2M -$8M -$13.8M -$15.2M -$12.1M
Depreciation & Amoritzation $2.4M $2M $1.7M $1.7M $1.4M
Stock-Based Compensation $135K $208K $182K $119K $33K
Change in Accounts Receivable $758K $4.3M $1.4M $1.4M $2.6M
Change in Inventories -$7.7M -$6.9M -$758K -$623K -$1.1M
Cash From Operations -$3.4M -$7.8M $680K $1.7M $987K
 
Capital Expenditures $1.5M $967K $166K $553K $291K
Cash Acquisitions -- -- -- -- --
Cash From Investing $15.5M -$1.5M -$149K -$553K -$226K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$3.1M $8.9M -- $1.6M --
Long-Term Debt Repaid -$14.4M -$741K $295K -$1.1M --
Repurchase of Common Stock $12K $134K -- $236K $1K
Other Financing Activities -- $572K -$242K $451K --
Cash From Financing -$17.4M $9.4M -$460K -$174K -$2.1M
 
Beginning Cash (CF) $1.2M $961K $173K $1.1M $3.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2M $68K $71K $970K -$1.4M
Ending Cash (CF) $92K $1M $244K $2M $2.1M
 
Levered Free Cash Flow -$4.9M -$8.8M $514K $1.1M $696K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.8M -$17.4M -$36.9M -$1.3M -$7.9M
Depreciation & Amoritzation $9M $7.6M $6.5M $7.3M $5.8M
Stock-Based Compensation $524K $697K $757K $515K $311K
Change in Accounts Receivable -$8.7M $10.2M $3.4M $1.4M $70K
Change in Inventories -$15.3M -$10.7M $14M $3.2M $8.3M
Cash From Operations -$2.1M -$31M $915K -$2.1M $13.5M
 
Capital Expenditures $3.6M $5M $1.4M $2.1M $636K
Cash Acquisitions -- -- -- -- --
Cash From Investing $15.4M -$3.9M -$1.5M $14M -$503K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $26.5M $31.3M -- $8.8M --
Long-Term Debt Repaid -$7.3M $1.9M -$3.8M -$18.6M --
Repurchase of Common Stock $783K $229K $552K $580K $31K
Other Financing Activities -- $1.4M -$2.3M -$573K --
Cash From Financing -$13.6M $34.6M -$180K -$11M -$6.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2M -$284K -$788K $880K $6.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$5.7M -$36M -$466K -$4.2M $12.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.8M -$14.8M -$16.6M -$16.7M -$13.3M
Depreciation & Amoritzation $6.9M $6.1M $5M $5M $4.2M
Stock-Based Compensation $339K $559K $550K $378K $195K
Change in Accounts Receivable -$9.5M $8.5M -$3.3M -$3M -$3.1M
Change in Inventories -$15.3M -$11.2M $3.8M -$543K -$1.6M
Cash From Operations $1.8M -$13.7M $3.9M -$833K $9.4M
 
Capital Expenditures $3.3M $4M $763K $1.9M $446K
Cash Acquisitions -- -- -- -- --
Cash From Investing $15.7M -$3.5M -$726K -$1.8M -$336K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $24.9M -- $7.2M $128.2M
Long-Term Debt Repaid -$17.9M -$8.3M -$3.1M -$3.5M -$126.1M
Repurchase of Common Stock $69K $229K $44K $581K $27K
Other Financing Activities -- $345K -$242K $451K -$1.3M
Cash From Financing -$18.2M $16.7M -$3.3M $3.6M -$1.8M
 
Beginning Cash (CF) $5.2M $2.8M $769K $1.2M $12.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$675K -$510K -$190K $974K $7.3M
Ending Cash (CF) $4.5M $2.2M $579K $2.2M $19.9M
 
Levered Free Cash Flow -$1.5M -$17.7M $3.1M -$2.7M $9M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock