Financhill
Buy
53

DYNR Quote, Financials, Valuation and Earnings

Last price:
$1.08
Seasonality move :
1.05%
Day range:
$1.02 - $1.10
52-week range:
$0.67 - $1.99
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.57x
P/B ratio:
36.16x
Volume:
875
Avg. volume:
6.3K
1-year change:
-43.16%
Market cap:
$31.7M
Revenue:
$46.5M
EPS (TTM):
-$0.71
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9M $35.9M $39.8M $35.6M $46.5M
Revenue Growth (YoY) -22.08% 296.58% 10.82% -10.55% 30.73%
 
Cost of Revenues $4.6M $8.5M $17.1M $20.6M $23.9M
Gross Profit $4.5M $27.4M $22.6M $15M $22.6M
Gross Profit Margin 49.31% 76.36% 56.94% 42.19% 48.64%
 
R&D Expenses -- -- -- $8.3M $11.8M
Selling, General & Admin $3M $4.8M $5M $9.4M $5.4M
Other Inc / (Exp) -$1.6M -$3M $1.8M $332.1K $448.9K
Operating Expenses $7.1M $14.2M $19.9M $30.2M $29.6M
Operating Income -$2.7M $13.2M $2.8M -$15.2M -$6.9M
 
Net Interest Expenses $1.1M $1.6M $450.3K $567.8K $1.7M
EBT. Incl. Unusual Items -$5.4M $8.6M $4.1M -$15.5M -$8.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $29K -$2.6M -$932.7K -$47.5K
Net Income to Company -$5.4M $8.5M $6.7M -$14.5M -$8.1M
 
Minority Interest in Earnings $61.6K -- -- -- --
Net Income to Common Excl Extra Items -$5.3M $8.5M $6.7M -$14.5M -$8.1M
 
Basic EPS (Cont. Ops) -$0.31 $0.47 $0.33 -$0.65 -$0.34
Diluted EPS (Cont. Ops) -$0.31 $0.47 $0.29 -$0.65 -$0.34
Weighted Average Basic Share $17.7M $17.8M $19.5M $22.7M $24.7M
Weighted Average Diluted Share $17.7M $17.8M $22.9M $22.7M $24.7M
 
EBITDA -$4.2M $10.2M $4.6M -$14.8M -$6.3M
EBIT -$4.2M $10.1M $4.6M -$14.9M -$6.5M
 
Revenue (Reported) $9M $35.9M $39.8M $35.6M $46.5M
Operating Income (Reported) -$2.7M $13.2M $2.8M -$15.2M -$6.9M
Operating Income (Adjusted) -$4.2M $10.1M $4.6M -$14.9M -$6.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.8M $10M $11.1M $6.6M $14.8M
Revenue Growth (YoY) 55.09% 162.37% 11.67% -40.84% 124.3%
 
Cost of Revenues $1.5M $2.5M $4.6M $6.2M $6.1M
Gross Profit $2.3M $7.5M $6.5M $414.6K $8.7M
Gross Profit Margin 60.49% 75.11% 58.7% 6.29% 58.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $891.4K $2.5M $1.8M $2.7M $1.3M
Other Inc / (Exp) $2M $2.1M -$256.1K $519.6K -$248.1K
Operating Expenses $2.7M $5.6M $6.1M $7.4M $8M
Operating Income -$356.2K $1.9M $461.6K -$7M $663K
 
Net Interest Expenses $379.9K $470.4K $105.3K $222.5K $391K
EBT. Incl. Unusual Items $1.3M $3.5M $100.3K -$6.7M $23.9K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $29K -$2.6M $1.3M -$47.5K
Net Income to Company $1.3M $3.5M $2.7M -$8M $71.5K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3M $3.5M $2.7M -$8M $71.5K
 
Basic EPS (Cont. Ops) $0.07 $0.19 $0.13 -$0.35 $0.02
Diluted EPS (Cont. Ops) $0.07 $0.19 $0.12 -$0.35 $0.02
Weighted Average Basic Share $17.7M $18M $20.8M $23.5M $28.3M
Weighted Average Diluted Share $17.7M $18M $22.2M $23.5M $28.3M
 
EBITDA $1.7M $4.1M $205.9K -$6.4M $451.7K
EBIT $1.7M $4M $205.6K -$6.5M $414.9K
 
Revenue (Reported) $3.8M $10M $11.1M $6.6M $14.8M
Operating Income (Reported) -$356.2K $1.9M $461.6K -$7M $663K
Operating Income (Adjusted) $1.7M $4M $205.6K -$6.5M $414.9K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9M $35.9M $39.8M $35.6M $46.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.6M $8.5M $17.1M $21.1M $24.6M
Gross Profit $4.5M $27.4M $22.6M $14.4M $21.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3M $4.8M $5M $9.4M $5.4M
Other Inc / (Exp) -$1.6M -$3M $1.8M $332.1K $448.9K
Operating Expenses $7.1M $14.2M $19.9M $29.7M $28.9M
Operating Income -$2.7M $13.2M $2.8M -$15.2M -$6.9M
 
Net Interest Expenses $1.1M $1.6M $450.3K $567.8K $1.7M
EBT. Incl. Unusual Items -$5.4M $8.6M $4.1M -$15.5M -$8.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $29K -$2.6M -$932.7K -$47.5K
Net Income to Company -$5.4M $8.5M $6.7M -$14.5M -$8.1M
 
Minority Interest in Earnings $61.6K -- -- -- --
Net Income to Common Excl Extra Items -$5.3M $8.5M $6.7M -$14.5M -$8.1M
 
Basic EPS (Cont. Ops) -$0.31 $0.46 $0.36 -$0.65 -$0.34
Diluted EPS (Cont. Ops) -$0.31 $0.45 $0.34 -$0.65 -$0.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.2M $10.2M $4.6M -$14.8M -$6.3M
EBIT -$4.2M $10.1M $4.6M -$14.9M -$6.5M
 
Revenue (Reported) $9M $35.9M $39.8M $35.6M $46.5M
Operating Income (Reported) -$2.7M $13.2M $2.8M -$15.2M -$6.9M
Operating Income (Adjusted) -$4.2M $10.1M $4.6M -$14.9M -$6.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $35.9M $39.8M $35.6M $46.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.5M $17.1M $21.1M $24.6M --
Gross Profit $27.4M $22.6M $14.4M $21.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.8M $5M $9.4M $5.4M --
Other Inc / (Exp) -$3M $1.8M $332.1K $448.9K --
Operating Expenses $14.2M $19.9M $29.7M $28.9M --
Operating Income $13.2M $2.8M -$15.2M -$6.9M --
 
Net Interest Expenses $1.6M $450.3K $567.8K $1.7M --
EBT. Incl. Unusual Items $8.6M $4.1M -$15.5M -$8.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29K -$2.6M -$932.7K -$47.5K --
Net Income to Company $8.5M $6.7M -$14.5M -$8.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.5M $6.7M -$14.5M -$8.1M --
 
Basic EPS (Cont. Ops) $0.46 $0.36 -$0.65 -$0.34 --
Diluted EPS (Cont. Ops) $0.45 $0.34 -$0.65 -$0.34 --
Weighted Average Basic Share $71.2M $77.5M $90.5M $98.7M --
Weighted Average Diluted Share $72.4M $80.7M $90.5M $98.7M --
 
EBITDA $10.2M $4.6M -$14.8M -$6.3M --
EBIT $10.1M $4.6M -$14.9M -$6.5M --
 
Revenue (Reported) $35.9M $39.8M $35.6M $46.5M --
Operating Income (Reported) $13.2M $2.8M -$15.2M -$6.9M --
Operating Income (Adjusted) $10.1M $4.6M -$14.9M -$6.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5M $15.7M $19.2M $5.6M $4.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $840.7K $577.1K $724.6K $880.5K $1.2M
Inventory $604K $2.1M $2.7M $2.1M $1.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $578.7K $667.7K $1.1M $1.1M $1.9M
Total Current Assets $6.8M $23.8M $33.1M $14.1M $12.2M
 
Property Plant And Equipment $4.9M $4.8M $4.7M $5.1M $4.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $165.4K $162.2K $165.4K $175.6K $160.4K
Total Assets $11.9M $28.8M $40.9M $35.4M $37.9M
 
Accounts Payable $2.3M $1.3M $2.1M $2.8M $4.9M
Accrued Expenses $3.4M $5.4M $4.8M $6.7M $8.6M
Current Portion Of Long-Term Debt $2M $543.3K -- -- --
Current Portion Of Capital Lease Obligations $82.7K $98.2K $28.9K $104.1K $122.6K
Other Current Liabilities $2.4M $3.9M $2.2M $1.8M $892.2K
Total Current Liabilities $12.6M $22.5M $21.3M $24.4M $27.4M
 
Long-Term Debt $3.9M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $17.2M $23.1M $21.9M $25.8M $28.7M
 
Common Stock $4.5M $6M $6.1M $6.1M $8.7M
Other Common Equity Adj $438.1K -$247.7K $112.1K $697.7K -$1.8M
Common Equity -$9.7M -$151.6K $13.2M $3.8M $875.6K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$5.3M $5.7M $19M $9.7M $9.2M
 
Total Liabilities and Equity $11.9M $28.8M $40.9M $35.4M $37.9M
Cash and Short Terms $1.5M $15.7M $19.2M $5.6M $4.8M
Total Debt $5.9M $2.5M $2M $12M $11.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5M $15.7M $19.2M $5.6M $4.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $840.7K $577.1K $724.6K $880.5K $1.2M
Inventory $604K $2.1M $2.7M $2.1M $1.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $578.7K $667.7K $1.1M $1.1M $1.9M
Total Current Assets $6.8M $23.8M $33.1M $14.1M $12.2M
 
Property Plant And Equipment $4.9M $4.8M $4.7M $5.1M $4.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $165.4K $162.2K $165.4K $175.6K $160.4K
Total Assets $11.9M $28.8M $40.9M $35.4M $37.9M
 
Accounts Payable $2.3M $1.3M $2.1M $2.8M $4.9M
Accrued Expenses $3.4M $5.4M $4.8M $6.7M $8.6M
Current Portion Of Long-Term Debt $2M $543.3K -- -- --
Current Portion Of Capital Lease Obligations $82.7K $98.2K $28.9K $104.1K $122.6K
Other Current Liabilities $2.4M $3.9M $2.2M $1.8M $892.2K
Total Current Liabilities $12.6M $22.5M $21.3M $24.4M $27.4M
 
Long-Term Debt $3.9M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $17.2M $23.1M $21.9M $25.8M $28.7M
 
Common Stock $4.5M $6M $6.1M $6.1M $8.7M
Other Common Equity Adj $438.1K -$247.7K $112.1K $697.7K -$1.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$5.3M $5.7M $19M $9.7M $9.2M
 
Total Liabilities and Equity $11.9M $28.8M $40.9M $35.4M $37.9M
Cash and Short Terms $1.5M $15.7M $19.2M $5.6M $4.8M
Total Debt $5.9M $2.5M $2M $12M $11.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.4M $8.5M $6.7M -$14.5M -$8.1M
Depreciation & Amoritzation $3.3K $90.1K $2.7K $75.6K $145.1K
Stock-Based Compensation -- -- $881.3K $881.3K $1.2M
Change in Accounts Receivable -$620.1K -$2.3M -$4.8M -$7M -$7.3M
Change in Inventories -$80.9K -$1.5M -$610.6K $631.6K $233.2K
Cash From Operations -$2.4M $17.5M -$1.8M -$17.7M -$8M
 
Capital Expenditures -- -- -- $115.3K $6.8K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$115.3K -$6.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4M -- -- -- $12M
Long-Term Debt Repaid -$425.7K -$2.6M -$638K -$19.7K -$12M
Repurchase of Common Stock -- -- -- -$1.3M --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.6M -$2.6M $4.8M $3.7M $8.5M
 
Beginning Cash (CF) $354.6K $1.5M $15.7M $19.2M $5.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2M $15M $3M -$14.1M $474.5K
Ending Cash (CF) $1.5M $15.7M $19.2M $5.6M $4.8M
 
Levered Free Cash Flow -$2.4M $17.5M -$1.8M -$17.8M -$8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.3M $3.5M $2.7M -$8M $71.5K
Depreciation & Amoritzation $810 $87.7K $290 $58.4K $36.8K
Stock-Based Compensation -- -- -- $881.3K $396.6K
Change in Accounts Receivable -$498.4K -$502.8K -$893.8K -$2M -$1.7M
Change in Inventories -$527.6K -$77.3K $222.3K -$280.1K --
Cash From Operations $1.9M $2.8M $2.1M -$6.2M $999.5K
 
Capital Expenditures -- -- -- -$361.6K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- $361.7K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -$361.7K $8M
Long-Term Debt Repaid -$273.1K -$2.5M -$11.4K -$8.5K -$9.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$273.1K -$2.5M -$11.4K -$370.2K $4.5M
 
Beginning Cash (CF) $1.3M $15.8M $16.5M $11.6M $596K
Foreign Exchange Rate Adjustment -$1.4M -$372.1K $599.4K $157.1K -$1.3M
Additions / Reductions $1.6M $259K $2.1M -$6.2M $5.5M
Ending Cash (CF) $1.5M $15.7M $19.2M $5.6M $4.8M
 
Levered Free Cash Flow $1.9M $2.8M $2.1M -$5.8M $999.5K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.4M $8.5M $6.7M -$14.5M -$8.1M
Depreciation & Amoritzation $3.2K $90.1K $2.7K $75.6K $145.1K
Stock-Based Compensation -- -- -- $881.3K $1.2M
Change in Accounts Receivable -$620.1K -$2.3M -$4.8M -$7M -$7.3M
Change in Inventories -$80.9K -$1.5M -$610.6K $631.6K $233.2K
Cash From Operations -$2.4M $17.5M -$1.8M -$17.7M -$8M
 
Capital Expenditures -- -- -- $115.3K $6.8K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$425.7K -$2.6M -$638K -$19.6K -$12M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.6M -$2.6M $4.8M $3.7M $8.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2M $15M $3M -$14.1M $474.5K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.4M $17.5M -$1.8M -$17.8M -$8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $8.5M $6.7M -$14.5M -$8.1M --
Depreciation & Amoritzation $90.1K $2.7K $75.6K $145.1K --
Stock-Based Compensation -- -- $881.3K $1.2M --
Change in Accounts Receivable -$2.3M -$4.8M -$7M -$7.3M --
Change in Inventories -$1.5M -$610.6K $631.6K $233.2K --
Cash From Operations $17.5M -$1.8M -$17.7M -$8M --
 
Capital Expenditures -- -- $115.3K $6.8K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$115.3K -$6.8K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $12M --
Long-Term Debt Repaid -$2.6M -$638K -$19.7K -$12M --
Repurchase of Common Stock -- -- -$1.3M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.6M $4.8M $3.7M $8.5M --
 
Beginning Cash (CF) $31.4M $68.7M $65.8M $11.4M --
Foreign Exchange Rate Adjustment -$743.3K $460.2K $531.4K -$1.3M --
Additions / Reductions $15M $3M -$14.1M $474.5K --
Ending Cash (CF) $45.6M $72.2M $52.3M $10.6M --
 
Levered Free Cash Flow $17.5M -$1.8M -$17.8M -$8M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock