Financhill
Buy
57

DC.A.TO Quote, Financials, Valuation and Earnings

Last price:
$4.39
Seasonality move :
2.81%
Day range:
$4.36 - $4.49
52-week range:
$1.78 - $5.19
Dividend yield:
0%
P/E ratio:
3.34x
P/S ratio:
80.04x
P/B ratio:
0.92x
Volume:
20.5K
Avg. volume:
95.1K
1-year change:
131.89%
Market cap:
$386.1M
Revenue:
$5.4M
EPS (TTM):
$1.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.6M $14.8M $11.1M $7.8M $5.4M
Revenue Growth (YoY) -23.76% -34.52% -25.04% -29.16% -30.72%
 
Cost of Revenues $12.1M $5.1M $4.1M $4M $2.2M
Gross Profit $10.4M $9.7M $6.9M $3.9M $3.2M
Gross Profit Margin 46.19% 65.37% 62.68% 49.3% 59.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$52.1M -$72.7M $52.1M -$29M $74.2M
Operating Expenses $47.8M $99.9M -$24.3M $40.9M -$48.7M
Operating Income -$37.4M -$90.2M $31.2M -$37.1M $52M
 
Net Interest Expenses $4.1M $1.9M $1M $813K $2.2M
EBT. Incl. Unusual Items -$72.4M -$93M $30.3M -$37M $59.6M
Earnings of Discontinued Ops. $1.4M -$8.5M -$13M -$248K --
Income Tax Expense $11.9M $3.1M $5.6M -$1.1M $1.7M
Net Income to Company -$88.1M -$100.9M $16M -$39.4M $57.5M
 
Minority Interest in Earnings -$22.9M -$7.4M -$1.1M -$619K -$1.6M
Net Income to Common Excl Extra Items -$89.7M -$91.9M $29M -$39.2M $57.5M
 
Basic EPS (Cont. Ops) -$0.69 -$1.09 $0.15 -$0.43 $0.64
Diluted EPS (Cont. Ops) -$0.69 -$1.09 $0.14 -$0.43 $0.60
Weighted Average Basic Share $103.1M $88.7M $88M $88.4M $89.2M
Weighted Average Diluted Share $103.1M $88.7M $92.5M $88.4M $95.1M
 
EBITDA -$34.4M -$88.5M $32.3M -$35M $52.9M
EBIT -$37.4M -$90.2M $31.2M -$37.1M $52M
 
Revenue (Reported) $22.6M $14.8M $11.1M $7.8M $5.4M
Operating Income (Reported) -$37.4M -$90.2M $31.2M -$37.1M $52M
Operating Income (Adjusted) -$37.4M -$90.2M $31.2M -$37.1M $52M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.3M $1.8M $2.2M $1.9M $2.3M
Revenue Growth (YoY) -1.21% -71.57% 16.58% -11.28% 17.79%
 
Cost of Revenues $3.1M $881K $2.2M $543K $562K
Gross Profit $3.2M $913K -$44K $1.4M $1.7M
Gross Profit Margin 50.78% 50.89% -2.02% 71.92% 75.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$44.6M $21.7M -$23.4M $11.1M --
Operating Expenses $50.2M -$13.3M $29.8M -$5.7M -$79.4M
Operating Income -$47M $14.2M -$29.8M $7M $81.2M
 
Net Interest Expenses $575K $207K $227K $671K $177K
EBT. Incl. Unusual Items -$47.7M $14.9M -$29.1M $6.1M $82.6M
Earnings of Discontinued Ops. -$395K -$5.7M -- -- --
Income Tax Expense $480K $5.8M -$1.2M $534K $1.1M
Net Income to Company -$48.7M $4.3M -$26.2M $7M $90.6M
 
Minority Interest in Earnings -$506K -$209K $263K -$214K -$32K
Net Income to Common Excl Extra Items -$48.3M $10.1M -$26.2M $7M $90.6M
 
Basic EPS (Cont. Ops) -$0.56 $0.04 -$0.31 $0.07 $1.01
Diluted EPS (Cont. Ops) -$0.56 $0.04 -$0.31 $0.07 $0.92
Weighted Average Basic Share $87.8M $88.1M $88.5M $89.3M $90M
Weighted Average Diluted Share $87.8M $88.1M $88.5M $95.8M $98.6M
 
EBITDA -$46.4M $14.4M -$28.4M $7.3M $81.5M
EBIT -$47M $14.2M -$29.8M $7M $81.2M
 
Revenue (Reported) $6.3M $1.8M $2.2M $1.9M $2.3M
Operating Income (Reported) -$47M $14.2M -$29.8M $7M $81.2M
Operating Income (Adjusted) -$47M $14.2M -$29.8M $7M $81.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $24.2M $11.9M $6.9M $7.2M $5.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.8M $10.2M $5M $2M $1.6M
Gross Profit $11.4M $1.8M $2M $5.1M $3.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$26M $12M $12.4M $76M --
Operating Expenses $58M $18.4M $23.4M -$50.6M -$109.6M
Operating Income -$46.6M -$16.7M -$21.4M $55.7M $113.1M
 
Net Interest Expenses $2.9M $993K $868K $2M $1.1M
EBT. Incl. Unusual Items -$48.7M -$19.5M -$20.5M $67.3M $108.5M
Earnings of Discontinued Ops. -$2.2M -$8.7M -$6M -- --
Income Tax Expense $1.8M $5.3M $4.8M $1.8M $820K
Net Income to Company -$50.9M -$26.3M -- $63.5M $125.4M
 
Minority Interest in Earnings -$4M -$3.7M -$565K -$1M -$1.4M
Net Income to Common Excl Extra Items -$48.4M -$17.5M -$26.1M $63.5M $125.4M
 
Basic EPS (Cont. Ops) -$0.62 -$0.30 -$0.40 $0.73 $1.41
Diluted EPS (Cont. Ops) -$0.62 -$0.31 -$0.40 $0.69 $1.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$43.5M -$11.4M -$19.4M $56.6M $113.8M
EBIT -$46.6M -$16.7M -$21.4M $55.7M $113.1M
 
Revenue (Reported) $24.2M $11.9M $6.9M $7.2M $5.1M
Operating Income (Reported) -$46.6M -$16.7M -$21.4M $55.7M $113.1M
Operating Income (Adjusted) -$46.6M -$16.7M -$21.4M $55.7M $113.1M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $7.9M $5.2M $4.5M $4.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1M $4.1M $1.8M $1.1M --
Gross Profit $4.9M $1.1M $2.7M $3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $15M -$24.8M $80.1M $28.4M --
Operating Expenses $6.8M $36.6M -$54.8M -$115.7M --
Operating Income -$2M -$35.6M $57.5M $118.7M --
 
Net Interest Expenses $702K $661K $1.9M $709K --
EBT. Incl. Unusual Items -$2.4M -$35.4M $68.9M $117.9M --
Earnings of Discontinued Ops. -$7.6M -$248K -- -- --
Income Tax Expense $2.7M -$1M $1.9M $1M --
Net Income to Company -$9.5M -$36.4M $66.5M $134.4M --
 
Minority Interest in Earnings -$626K -$356K -$778K -$588K --
Net Income to Common Excl Extra Items -$1.9M -$36.1M $66.5M $134.4M --
 
Basic EPS (Cont. Ops) -$0.13 -$0.44 $0.73 $1.50 --
Diluted EPS (Cont. Ops) -$0.15 -$0.44 $0.69 $1.38 --
Weighted Average Basic Share $263.9M $264.9M $267.4M $269.1M --
Weighted Average Diluted Share $268M $266.7M $279.6M $292.8M --
 
EBITDA -$1.2M -$33.8M $58.2M $119.1M --
EBIT -$2M -$35.6M $57.5M $118.7M --
 
Revenue (Reported) $7.9M $5.2M $4.5M $4.2M --
Operating Income (Reported) -$2M -$35.6M $57.5M $118.7M --
Operating Income (Adjusted) -$2M -$35.6M $57.5M $118.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $136.4M $107.7M $59.4M $38.5M $44.2M
Short Term Investments -- -- $132.4M $95.7M $70.9M
Accounts Receivable, Net $20.6M $10.8M $6.1M $3.6M $3.1M
Inventory $2.4M $285K -- -- --
Prepaid Expenses $13.8M $13.8M $12.2M $12.2M $12.2M
Other Current Assets -- -- -- -- --
Total Current Assets $182.8M $121.8M $66M $42.1M $47.4M
 
Property Plant And Equipment $93.7M $11.4M $3.5M $2.7M $2.3M
Long-Term Investments $252.7M $217.2M $297.9M $242.7M $228.6M
Goodwill -- -- -- -- --
Other Intangibles $7.6M $6.2M $5M $22.2M $18.9M
Other Long-Term Assets $22.8M $2.9M -- -- --
Total Assets $573.5M $374M $408M $309.7M $297.3M
 
Accounts Payable $19.9M $16.1M $10.3M $6.7M $6.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $1.6M -- --
Total Current Liabilities $19.9M $16.1M $10.3M $7.4M $6.3M
 
Long-Term Debt $52.4M $9.2M $8.7M $20.9M $12.6M
Capital Leases -- -- -- -- --
Total Liabilities $113.6M $41.2M $57.6M $28.4M $18.9M
 
Common Stock $331M $280.9M $281.2M $282.2M $282.2M
Other Common Equity Adj -$46.9M -$50.7M -$47.7M -$43.5M -$61.9M
Common Equity $377.9M $257.2M $276M $244.4M $283.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.9M -$2.4M -$3.7M -$8.8M -$5.3M
Total Equity $459.9M $332.9M $350.4M $281.4M $278.4M
 
Total Liabilities and Equity $573.5M $374M $408M $309.7M $297.3M
Cash and Short Terms $136.4M $107.7M $59.4M $38.5M $44.2M
Total Debt $52.4M $9.2M $8.7M $20.9M $12.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $97.9M $59.4M $37.5M $53.2M $49M
Short Term Investments -- $126.7M $110.9M $71.9M --
Accounts Receivable, Net $17.1M $12M $3.6M $3.9M --
Inventory $314K $243K -- -- --
Prepaid Expenses $13.8M $13.8M $12.2M $12.2M --
Other Current Assets -- -- -- -- --
Total Current Assets $118.1M $74.7M $41.1M $57.2M $83.7M
 
Property Plant And Equipment $25.1M $7.2M $2.8M $2.4M $2.1M
Long-Term Investments $196.2M $257.8M $254.5M $225M $326M
Goodwill -- -- -- -- --
Other Intangibles $6.8M $4.8M $22.4M $21.7M --
Other Long-Term Assets $2.7M $3M -- -- --
Total Assets $410.2M $344.5M $320.8M $306.3M $430.5M
 
Accounts Payable $16.1M $11.4M $8M $7.7M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $19.3M -- -- -- --
Total Current Liabilities $16.1M $11.4M $9.1M $7.7M $7M
 
Long-Term Debt $23.3M $9.6M $7.7M $12.5M $7.7M
Capital Leases -- -- -- -- --
Total Liabilities $58.7M $21.1M $16.7M $20.2M $14.7M
 
Common Stock $280.9M $281.2M $281.8M $282.3M $283.1M
Other Common Equity Adj -$47.8M -$49.4M -$59.1M -$62.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -$46.8M --
Minority Interest, Total -$1.1M -$3.2M -$8.5M -$5.1M -$5.9M
Total Equity $351.5M $323.4M $304.1M $286.1M $415.7M
 
Total Liabilities and Equity $410.2M $344.5M $320.8M $306.3M $430.5M
Cash and Short Terms $97.9M $59.4M $37.5M $53.2M $49M
Total Debt $23.3M $9.6M $7.7M $12.5M $7.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$88.1M -$100.9M $16M -$39.4M $57.5M
Depreciation & Amoritzation $3M $1.7M $1.1M $2M $955K
Stock-Based Compensation $3.1M $2.5M $3.4M $2.4M $3.3M
Change in Accounts Receivable $3M $2.5M -$2.5M -$670K $105K
Change in Inventories -$7.4M -$9.6M -- -- --
Cash From Operations -$19.4M -$10.7M -$20.9M -$15M -$14.4M
 
Capital Expenditures -- $121K $526K -- --
Cash Acquisitions -- -- -- -- $489K
Cash From Investing $174.3M $51.5M -$20.4M $12.9M $79.1M
 
Dividends Paid (Ex Special Dividend) $5.9M $3.6M $4.3M $5.2M $2.4M
Special Dividend Paid
Long-Term Debt Issued -- -- $360K $20M $5M
Long-Term Debt Repaid -$3.7M -$2.7M -$1.2M -$7.3M -$14.7M
Repurchase of Common Stock $40M $21.8M $62K $26.5M $47.1M
Other Financing Activities -- -- $635K -- -$230K
Cash From Financing -$57M -$69.6M -$5.2M -$19M -$59M
 
Beginning Cash (CF) $136.4M $107.7M $59.4M $38.5M $44.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $97.9M -$28.7M -$46.5M -$21M $5.7M
Ending Cash (CF) $234.3M $79M $12.9M $17.5M $49.8M
 
Levered Free Cash Flow -$19.4M -$10.8M -$21.4M -$15M -$14.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$48.7M $4.3M -$26.2M $7M $90.6M
Depreciation & Amoritzation $606K $239K $1.4M $238K $303K
Stock-Based Compensation $904K $430K $538K $839K $869K
Change in Accounts Receivable $1.3M -$814K $154K $75K -$1.4M
Change in Inventories -$3.1M -$2.4M -- -- --
Cash From Operations $896K -$5.6M -$3M -$1.8M -$1.9M
 
Capital Expenditures $120K $166K -- -- $22K
Cash Acquisitions -- -- -- -- --
Cash From Investing $312K -$13.4M -$48K $82.1M $5M
 
Dividends Paid (Ex Special Dividend) $913K $1.1M $1.3M $788K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $5M --
Long-Term Debt Repaid -$747K -$129K -$137K -$14.3M --
Repurchase of Common Stock -- $56K -- $46.8M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$8.6M -$1.5M -$1.4M -$56.8M -$70K
 
Beginning Cash (CF) $97.9M $59.4M $37.5M $53.2M $49M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.4M -$20.5M -$4.4M $23.6M $3M
Ending Cash (CF) $90.5M $39M $33.2M $76.8M $52M
 
Levered Free Cash Flow $776K -$5.7M -$3M -$1.8M -$1.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$50.9M -$26.3M -- $63.5M $125.4M
Depreciation & Amoritzation $3M $5.3M -- $958K $703K
Stock-Based Compensation $2.3M $2.8M -- $3.6M $3.7M
Change in Accounts Receivable $5.7M -$3.1M -- -$762K -$786K
Change in Inventories -$9.9M -$8.3M -- -- --
Cash From Operations -$2.2M -$23.6M -- -$12.3M -$12.1M
 
Capital Expenditures $688K $1.6M $166K -- $22K
Cash Acquisitions -- -- -- $489K --
Cash From Investing $43.2M $22.9M -- $93.8M $14M
 
Dividends Paid (Ex Special Dividend) $3.6M $3.9M -- $3.7M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.4M -$1.1M -$892K -$21.3M --
Repurchase of Common Stock $21.9M $62K -- $66M $117K
Other Financing Activities -- -- -- -- --
Cash From Financing -$42.3M -$38.2M -- -$65.8M -$5.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4M -$38.9M -- $15.7M -$3.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.9M -$25.2M -- -$12.3M -$12.1M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$9.5M -$36.4M $66.5M $134.4M --
Depreciation & Amoritzation $772K $1.8M $716K $464K --
Stock-Based Compensation $2.1M $1.7M $2.8M $3.2M --
Change in Accounts Receivable -$2M -$221K -$313K -$1.2M --
Change in Inventories -$6M -- -- -- --
Cash From Operations -$15.8M -$12.8M -$10.1M -$7.7M --
 
Capital Expenditures $1.4M -- -- $22K --
Cash Acquisitions -- -- $489K -- --
Cash From Investing -$28.3M $2.8M $83.6M $18.6M --
 
Dividends Paid (Ex Special Dividend) $3M $3.8M $2.4M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $5M -- --
Long-Term Debt Repaid -$880K -$587K -$14.5M -$5.1M --
Repurchase of Common Stock $62K $7.5M $47M $17K --
Other Financing Activities $635K -- -$230K -- --
Cash From Financing -$4.2M -$11.9M -$58.8M -$5.3M --
 
Beginning Cash (CF) $229.3M $127.8M $117.4M $162.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$48.3M -$22M $14.7M $5.6M --
Ending Cash (CF) $181.1M $105.8M $132.1M $168.2M --
 
Levered Free Cash Flow -$17.2M -$12.8M -$10.1M -$7.8M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 10

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock