Financhill
Sell
38

DXYN Quote, Financials, Valuation and Earnings

Last price:
$0.45
Seasonality move :
12.93%
Day range:
$0.45 - $0.50
52-week range:
$0.38 - $0.76
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.03x
P/B ratio:
0.58x
Volume:
112.1K
Avg. volume:
16.6K
1-year change:
-31.2%
Market cap:
$6.8M
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 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
64
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