Financhill
Buy
61

DCBO.TO Quote, Financials, Valuation and Earnings

Last price:
$62.18
Seasonality move :
-10.78%
Day range:
$62.11 - $63.83
52-week range:
$46.09 - $76.27
Dividend yield:
0%
P/E ratio:
78.81x
P/S ratio:
7.05x
P/B ratio:
30.88x
Volume:
61.5K
Avg. volume:
44.6K
1-year change:
6.27%
Market cap:
$1.9B
Revenue:
$244.1M
EPS (TTM):
$0.79
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $55M $84.3M $130.6M $185.6M $244.1M
Revenue Growth (YoY) 56.71% 53.33% 54.92% 42.12% 31.49%
 
Cost of Revenues $11.1M $15.5M $26M $36.6M $46.6M
Gross Profit $43.9M $68.9M $104.6M $149M $197.5M
Gross Profit Margin 79.82% 81.66% 80.06% 80.28% 80.92%
 
R&D Expenses $12.5M $17.9M $25.5M $32.2M $47.9M
Selling, General & Admin $42.2M $57.1M $92.8M $122.8M $144.5M
Other Inc / (Exp) -$2.2M -$2.3M -$486.2K $14.7M -$4.6M
Operating Expenses $55.7M $76.7M $120.8M $158M $196.6M
Operating Income -$11.8M -$7.8M -$16.3M -$9M $917.9K
 
Net Interest Expenses $1.1M $174.2K $81.5K -- --
EBT. Incl. Unusual Items -$15M -$10.3M -$16.8M $10.1M $6.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $808.1K $450.3K $215.5K $992.5K $2.7M
Net Income to Company -$15.8M -$10.7M -$17M $9.1M $3.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.8M -$10.7M -$17M $9.1M $3.8M
 
Basic EPS (Cont. Ops) -$0.65 -$0.38 -$0.51 $0.27 $0.12
Diluted EPS (Cont. Ops) -$0.65 -$0.38 -$0.51 $0.27 $0.11
Weighted Average Basic Share $24.4M $28.9M $32.9M $33.1M $32.5M
Weighted Average Diluted Share $24.4M $28.9M $32.9M $34M $33.7M
 
EBITDA -$13.1M -$8.1M -$13.7M $13.6M $11.2M
EBIT -$14M -$9.7M -$16.2M $10.6M $6.9M
 
Revenue (Reported) $55M $84.3M $130.6M $185.6M $244.1M
Operating Income (Reported) -$11.8M -$7.8M -$16.3M -$9M $917.9K
Operating Income (Adjusted) -$14M -$9.7M -$16.2M $10.6M $6.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $21.4M $34.1M $48.2M $62.4M $75.6M
Revenue Growth (YoY) 53.31% 59.02% 41.47% 29.44% 21.19%
 
Cost of Revenues $3.8M $7.2M $9.3M $11.8M $14.3M
Gross Profit $17.6M $26.9M $38.9M $50.6M $61.4M
Gross Profit Margin 82.09% 79.01% 80.69% 81.12% 81.13%
 
R&D Expenses $4.3M $6.9M $8M $13.8M $15.2M
Selling, General & Admin $13.2M $23.5M $31.8M $35.4M $38.1M
Other Inc / (Exp) -$560.6K $6M $13.3M $4.2M -$361.6K
Operating Expenses $17.9M $31.1M $40.5M $50.6M $54.6M
Operating Income -$284.9K -$4.2M -$1.6M $22.8K $6.8M
 
Net Interest Expenses $103.9K $36.5K -- -- --
EBT. Incl. Unusual Items -$949.4K $1.8M $13.5M $6.8M $7.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $592.5K $1M $123.9K $1.3M $521.2K
Net Income to Company -$1.4M $431K $13.3M $5.4M $6.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.5M $832.2K $13.4M $5.4M $6.8M
 
Basic EPS (Cont. Ops) -$0.05 $0.03 $0.40 $0.16 $0.22
Diluted EPS (Cont. Ops) -$0.05 $0.03 $0.39 $0.16 $0.22
Weighted Average Basic Share $28.8M $32.8M $33M $32.5M $30.2M
Weighted Average Diluted Share $28.8M $34.1M $34.1M $33.5M $30.9M
 
EBITDA -$439.4K $2.6M $14.4M $8.3M $8.5M
EBIT -$810.9K $2M $13.6M $6.9M $7.4M
 
Revenue (Reported) $21.4M $34.1M $48.2M $62.4M $75.6M
Operating Income (Reported) -$284.9K -$4.2M -$1.6M $22.8K $6.8M
Operating Income (Adjusted) -$810.9K $2M $13.6M $6.9M $7.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $76M $117.5M $170.9M $229.8M $284.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.6M $22.2M $34.2M $44.1M $54.3M
Gross Profit $61.3M $95.3M $136.7M $185.6M $230.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $16.8M $23.7M $30.5M $44.2M $56.3M
Selling, General & Admin $52.8M $83.3M $116.3M $141.1M $146.7M
Other Inc / (Exp) $1.1M -$4.7M $15.2M -$2.7M -$1.8M
Operating Expenses $70.8M $109.3M $149.8M $189.6M $207.1M
Operating Income -$9.5M -$14.1M -$13M -$3.9M $23.2M
 
Net Interest Expenses $168.2K $248.4K -- -- --
EBT. Incl. Unusual Items -$8.5M -$19M $4.4M $4.5M $25.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $1.5M -$1.1M $2.8M $805K
Net Income to Company -$9.6M -$20.9M $5.3M $1.5M $24.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.7M -$20.5M $5.5M $1.7M $24.5M
 
Basic EPS (Cont. Ops) -$0.33 -$0.64 $0.16 $0.05 $0.79
Diluted EPS (Cont. Ops) -$0.33 -$0.64 $0.15 $0.05 $0.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$6.9M -$15.9M $7.8M $9.2M $29.8M
EBIT -$8M -$18.3M $4.9M $4.9M $25.6M
 
Revenue (Reported) $76M $117.5M $170.9M $229.8M $284.6M
Operating Income (Reported) -$9.5M -$14.1M -$13M -$3.9M $23.2M
Operating Income (Adjusted) -$8M -$18.3M $4.9M $4.9M $25.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $59.7M $93.1M $133.3M $177.1M $217.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.6M $18.4M $26.5M $34M $41.7M
Gross Profit $48.1M $74.7M $106.8M $143.1M $175.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12.8M $18.6M $23.6M $35.6M $44M
Selling, General & Admin $40.8M $67M $90.5M $108.6M $110.8M
Other Inc / (Exp) $2.2M -$305.2K $15.3M -$2.1M $757.2K
Operating Expenses $54.6M $87.4M $116.3M $147.7M $158.2M
Operating Income -$6.5M -$12.7M -$9.5M -$4.6M $17.6M
 
Net Interest Expenses $162.1K $129.8K -- -- --
EBT. Incl. Unusual Items -$4.4M -$13.1M $8M $2.1M $20.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $2M $745K $2.6M $685.3K
Net Income to Company -$5.2M -$15.3M $7.1M -$512.6K $20.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.4M -$15.1M $7.3M -$511.5K $20.2M
 
Basic EPS (Cont. Ops) -$0.18 -$0.46 $0.21 -$0.01 $0.65
Diluted EPS (Cont. Ops) -$0.18 -$0.46 $0.20 -$0.01 $0.65
Weighted Average Basic Share $85.9M $98.4M $99.1M $98.8M $90.9M
Weighted Average Diluted Share $86.9M $99.7M $101.1M $100.8M $93M
 
EBITDA -$3M -$10.8M $10.6M $5.9M $24.5M
EBIT -$4M -$12.6M $8.4M $2.4M $21M
 
Revenue (Reported) $59.7M $93.1M $133.3M $177.1M $217.5M
Operating Income (Reported) -$6.5M -$12.7M -$9.5M -$4.6M $17.6M
Operating Income (Adjusted) -$4M -$12.6M $8.4M $2.4M $21M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $60.4M $280.1M $274.4M $293.4M $95.4M
Short Term Investments $120.2K $126.2K $126.2K $236.1K $110.1K
Accounts Receivable, Net $11.5M $16.1M $28M $39.5M $48.2M
Inventory -- -- -- -- --
Prepaid Expenses $2.4M $3.8M $8.9M $8.7M $7.9M
Other Current Assets -- -- -- -- --
Total Current Assets $77M $305.7M $320.6M $357.6M $168.6M
 
Property Plant And Equipment $5.1M $6.5M $7.3M $6.3M $4.6M
Long-Term Investments $423.2K $344.3K $260K $326.9K $59.7K
Goodwill -- $7.1M $6.8M $8.1M $18.9M
Other Intangibles -- $2.7M $2M $1.6M $3.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $83.4M $324.2M $341.8M $384.8M $210M
 
Accounts Payable $12.5M $20.6M $29.1M $35.3M $42M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $26.1K -- -- -- --
Current Portion Of Capital Lease Obligations $1.2M $1.6M $1.7M $1.9M $1.9M
Other Current Liabilities -- -- $595.2K $1.5M --
Total Current Liabilities $37.3M $58.3M $88.3M $114.4M $133.5M
 
Long-Term Debt $20.9K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $42.4M $68.8M $98.9M $124.1M $142.8M
 
Common Stock $117.2M $337.1M $339.2M $363.8M $328.2M
Other Common Equity Adj $1.1M $2.2M $2.7M -$13M -$7.9M
Common Equity $41M $255.4M $243M $260.8M $67.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $41M $255.4M $243M $260.8M $67.3M
 
Total Liabilities and Equity $83.4M $324.2M $341.8M $384.8M $210M
Cash and Short Terms $60.6M $280.2M $274.5M $293.7M $95.5M
Total Debt $47K $19.1K -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $81.4M $274.9M $290.9M $231.9M $110.8M
Short Term Investments $125.8K $104.6K $235.2K $110.1K $89.2K
Accounts Receivable, Net $22.4M $21.4M $32.4M $47.6M $46M
Inventory -- -- -- -- --
Prepaid Expenses $3.4M $7.3M $8.5M $10.2M $14.2M
Other Current Assets -- -- -- -- --
Total Current Assets $110.1M $311.3M $344.9M $305.3M $190.2M
 
Property Plant And Equipment $6.2M $7.7M $6.3M $5M $5M
Long-Term Investments $364K $303.5K $374.7K $82.9K --
Goodwill -- $6.9M $7.5M $13.4M $19.3M
Other Intangibles -- $2.2M $1.5M $8.7M $2.5M
Other Long-Term Assets $418.9K -- -- -- --
Total Assets $118.8M $331M $370.1M $345.4M $235.2M
 
Accounts Payable $16.8M $28.4M $29.8M $41.5M $41.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $26.8K -- -- -- --
Current Portion Of Capital Lease Obligations $1.5M $1.7M $1.7M $2.1M $2.3M
Other Current Liabilities -- $595.6K $1.6M $18.9M $24.5M
Total Current Liabilities $52.5M $76.7M $102.6M $150.6M $168.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $58.5M $87.4M $112.4M $161M $174.4M
 
Common Stock $144.6M $338.2M $366.4M $355.5M $337.9M
Other Common Equity Adj -$1.6M $2.9M -$14.4M -$12.2M -$8.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $60.2M $243.6M $257.7M $184.4M $60.9M
 
Total Liabilities and Equity $118.8M $331M $370.1M $345.4M $235.2M
Cash and Short Terms $81.5M $275M $291.1M $232M $110.9M
Total Debt $26.8K -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$15.8M -$10.7M -$17M $9.1M $3.8M
Depreciation & Amoritzation $919.5K $1.6M $2.5M $3M $4.2M
Stock-Based Compensation $874.4K $2.2M $2.8M $6.1M $8.2M
Change in Accounts Receivable -$5.3M -$6.1M -$15.4M -$11.5M -$5M
Change in Inventories -- -- -- -- --
Cash From Operations -$6.1M $6.4M -$4.1M $3M $21.5M
 
Capital Expenditures $485.6K $1.4M $1.4M $1.4M $857.1K
Cash Acquisitions -- -$3.3M -- -$1.5M -$12M
Cash From Investing -$485.6K -$4.7M -$1.4M -$2.9M -$12.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $13.2M $123.3K $119K $206.5K $141.7K
Long-Term Debt Repaid -$19.8M -$1.9M -$1.7M -$1.8M -$2.4M
Repurchase of Common Stock -- -- -- -- -$215.2M
Other Financing Activities -$5.1M -$15.1M $506.3K $2.7M $10.7M
Cash From Financing $62.9M $230.9M $528.8K $2.2M -$203.8M
 
Beginning Cash (CF) $5M $62M $275.3M $279.7M $292M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $56.3M $232.6M -$5M $2.2M -$195.1M
Ending Cash (CF) $61.4M $294.4M $269.8M $281M $97.1M
 
Levered Free Cash Flow -$6.6M $5M -$5.5M $1.6M $20.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.4M $431K $13.3M $5.4M $6.7M
Depreciation & Amoritzation $344.7K $660.9K $769.8K $1.4M $1.2M
Stock-Based Compensation $637.9K $966.7K $1.4M $2.5M $2.5M
Change in Accounts Receivable -$3.8M -$4.1M -$2.2M -$1.9M $3.7M
Change in Inventories -- -- -- -- --
Cash From Operations $733.5K -$604.2K $1.2M $8.3M $5.9M
 
Capital Expenditures $770.7K $802.3K $472.7K $160.4K $640.7K
Cash Acquisitions -- -- -$34.1K $19.6K $1K
Cash From Investing -$770.7K -$802.3K -$506.8K -$140.9K -$639.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $47.7K $27.8K $62K $26.7K $24.4K
Long-Term Debt Repaid -$372.1K -$446.9K -$469.2K -$627.5K -$693.4K
Repurchase of Common Stock -- -- -- -$55M -$8.1M
Other Financing Activities -$1.2M $133.6K $394K $2.1M $868.6K
Cash From Financing $23.9M $284.3K $476K -$52.3M -$6.2M
 
Beginning Cash (CF) $59.7M $265.6M $270.7M $274.1M $112.3M
Foreign Exchange Rate Adjustment $28.9K $5.2K -$783.5K -$472.6K $895.2K
Additions / Reductions $23.8M -$1.1M $1.2M -$44.2M -$1M
Ending Cash (CF) $81M $271.3M $277.5M $229M $111.9M
 
Levered Free Cash Flow -$37.2K -$1.4M $773.2K $8.2M $5.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$9.6M -$20.9M $5.3M $1.5M $24.6M
Depreciation & Amoritzation $1.2M $2.4M $2.9M $4.2M $4.2M
Stock-Based Compensation $2.3M $2.5M $5.5M $7.4M $9.9M
Change in Accounts Receivable -$12.1M -$2.7M -$13.4M -$10.1M $796.3K
Change in Inventories -- -- -- -- --
Cash From Operations -$7.2M $4.9M $105.6K $15.6M $35.5M
 
Capital Expenditures $1.4M $1.4M $1.3M $800.6K $1.6M
Cash Acquisitions -- -- -$1.5M -$11.9M -$411.2K
Cash From Investing -$1.4M -$4.7M -$2.8M -$12.7M -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $178.4K $117.3K $189.8K $168K $113.6K
Long-Term Debt Repaid -$10.8M -$2.1M -$1.8M -$2.2M -$2.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$13.5M $1.2M $9.2M $5.6M
Cash From Financing $82.7M $207.5M $1.4M -$59.9M -$154.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $74.1M $207.7M -$1.3M -$57M -$121.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$8.6M $3.5M -$1.2M $14.8M $33.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$5.2M -$15.3M $7.1M -$512.6K $20.2M
Depreciation & Amoritzation $1M $1.8M $2.3M $3.5M $3.4M
Stock-Based Compensation $1.8M $2.1M $4.7M $6M $7.7M
Change in Accounts Receivable -$10.1M -$6.6M -$4.5M -$3.1M $2.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.5M -$4.1M $123.9K $12.7M $26.6M
 
Capital Expenditures $1.3M $1.3M $1.1M $518K $1.3M
Cash Acquisitions -- -- -$1.5M -$11.9M -$341.1K
Cash From Investing -$1.3M -$1.3M -$2.6M -$12.4M -$1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $86.5K $80.6K $151.3K $112.7K $84.6K
Long-Term Debt Repaid -$1.1M -$1.3M -$1.4M -$1.8M -$2M
Repurchase of Common Stock -- -- -- -$68.8M -$15M
Other Financing Activities -$1.2M $385.3K $1.1M $7.6M $2.4M
Cash From Financing $23.3M -$21.4K $812.5K -$61.2M -$12.1M
 
Beginning Cash (CF) $179.7M $818.7M $811.8M $858.7M $318M
Foreign Exchange Rate Adjustment -$95.9K $112.1K -$1.7M -$322.1K $843.2K
Additions / Reductions $19.5M -$5.3M -$1.7M -$60.9M $12.9M
Ending Cash (CF) $198.6M $812M $816.6M $795.1M $333M
 
Levered Free Cash Flow -$3.8M -$5.3M -$997.8K $12.2M $25.3M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 0.15% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 2.27% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 6.23% over the past day.

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

Show me the best stock