Financhill
Sell
24

DHT.UN.TO Quote, Financials, Valuation and Earnings

Last price:
$16.14
Seasonality move :
0.02%
Day range:
$15.89 - $16.11
52-week range:
$10.70 - $17.31
Dividend yield:
3.4%
P/E ratio:
158.20x
P/S ratio:
3.31x
P/B ratio:
1.45x
Volume:
23.4K
Avg. volume:
36.8K
1-year change:
35.36%
Market cap:
$881.5M
Revenue:
$256.2M
EPS (TTM):
-$1.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $102.5M $121.1M $224.4M $256.2M
Revenue Growth (YoY) -- -- 18.15% 85.3% 14.14%
 
Cost of Revenues -- $62.3M $86.6M $182.5M $160.3M
Gross Profit -- $40.2M $34.5M $41.9M $95.8M
Gross Profit Margin -- 39.24% 28.48% 18.68% 37.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $99K -- -- --
Operating Expenses $500 $9.6M $10.8M $15.4M $31.8M
Operating Income -$500 $30.6M $23.7M $26.5M $64M
 
Net Interest Expenses -- $2.8M $8.6M $35.8M $47.8M
EBT. Incl. Unusual Items -$500 $27M $15.1M $123.5M -$4.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$500 $27M $15.1M $123.5M -$4.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$500 $27M $15.1M $123.5M -$4.6M
 
Basic EPS (Cont. Ops) -- $0.69 $0.39 $2.78 -$0.08
Diluted EPS (Cont. Ops) -- $0.69 $0.39 $2.77 -$0.08
Weighted Average Basic Share $446.6M $39.1M $38.6M $44.5M $56.3M
Weighted Average Diluted Share $446.6M $39.1M $38.6M $44.6M $56.3M
 
EBITDA -$500 $83.1M $101.2M $144.3M $204.9M
EBIT -$500 $30.6M $23.7M $26.5M $64M
 
Revenue (Reported) -- $102.5M $121.1M $224.4M $256.2M
Operating Income (Reported) -$500 $30.6M $23.7M $26.5M $64M
Operating Income (Adjusted) -$500 $30.6M $23.7M $26.5M $64M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $29.5M $34.6M $45.8M $56.7M $64.9M
Revenue Growth (YoY) -- 17.21% 32.45% 23.77% 14.54%
 
Cost of Revenues $16.1M $20.3M $34.3M $37.8M $37M
Gross Profit $13.4M $14.3M $11.5M $18.9M $27.9M
Gross Profit Margin 45.57% 41.28% 25.14% 33.36% 42.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $69.3K -- -- -- --
Operating Expenses $2.5M $2.6M $6.1M $8.6M $8.8M
Operating Income $10.9M $11.7M $5.4M $10.3M $19.1M
 
Net Interest Expenses $482.6K $1.8M $10.4M $11.4M $14.1M
EBT. Incl. Unusual Items $9.6M $9.9M -$5.8M -$2.3M -$80M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$330.6K
Net Income to Company $9.7M $9.9M -$5.9M -$2.3M -$80.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9.6M $9.9M -$5.8M -$2.3M -$79.7M
 
Basic EPS (Cont. Ops) $0.24 $0.26 -$0.13 -$0.04 -$1.44
Diluted EPS (Cont. Ops) $0.24 $0.26 -$0.13 -$0.04 -$1.44
Weighted Average Basic Share $40.1M $38.7M $46.1M $56.3M $55.4M
Weighted Average Diluted Share $40.1M $38.7M $46.1M $56.3M $55.4M
 
EBITDA $25M $30.1M $37M $45.9M $55.5M
EBIT $10.9M $11.7M $5.4M $10.3M $19.1M
 
Revenue (Reported) $29.5M $34.6M $45.8M $56.7M $64.9M
Operating Income (Reported) $10.9M $11.7M $5.4M $10.3M $19.1M
Operating Income (Adjusted) $10.9M $11.7M $5.4M $10.3M $19.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $118.4M $152.4M $273.6M $271.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $77.1M $164.7M $164.4M $161.2M
Gross Profit $31.7M $41.3M -$12.3M $109.3M $109.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $174K -$70.6K -- -- --
Operating Expenses -- $11.1M $14.3M $29.2M $28.6M
Operating Income -- $30.2M -$26.6M $80.1M $81.3M
 
Net Interest Expenses $1.4M $4.8M $32.6M $43.2M $53.7M
EBT. Incl. Unusual Items $22.7M $25.3M $87.1M $15.8M -$72.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$330.6K
Net Income to Company -- $25.2M $87.8M $15.2M -$73.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $25.3M $87.1M $15.8M -$71.9M
 
Basic EPS (Cont. Ops) -- $0.65 $2.36 $0.28 -$1.30
Diluted EPS (Cont. Ops) $0.57 $0.65 $2.34 $0.28 -$1.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $98.2M $83.7M $218.2M $223.9M
EBIT -- $30.2M -$26.6M $80.1M $81.3M
 
Revenue (Reported) -- $118.4M $152.4M $273.6M $271.1M
Operating Income (Reported) -- $30.2M -$26.6M $80.1M $81.3M
Operating Income (Adjusted) -- $30.2M -$26.6M $80.1M $81.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $74.4M $90.4M $121.7M $170.3M $184.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $42.7M $57.9M $135.6M $117.6M $118.3M
Gross Profit $31.7M $32.5M -$14M $52.8M $66.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $174K -- -- -- --
Operating Expenses $6.8M $8M $11.6M $24.8M $21.7M
Operating Income $24.9M $24.5M -$25.5M $27.9M $44.7M
 
Net Interest Expenses $1.4M $3.4M $27.1M $34.6M $40.4M
EBT. Incl. Unusual Items $22.7M $21.1M $93.6M -$14M -$82M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$330.6K
Net Income to Company $22.8M $21M $93.7M -$14.5M -$82.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22.7M $21.1M $93.6M -$14M -$81.7M
 
Basic EPS (Cont. Ops) $0.57 $0.55 $2.53 -$0.25 -$1.48
Diluted EPS (Cont. Ops) $0.57 $0.55 $2.51 -$0.25 -$1.48
Weighted Average Basic Share $120.3M $116.1M $121.4M $169.1M $167.3M
Weighted Average Diluted Share $120.3M $116.1M $121.5M $169.1M $167.3M
 
EBITDA $61.1M $76.2M $58.6M $132.5M $150.9M
EBIT $24.9M $24.5M -$25.5M $27.9M $44.7M
 
Revenue (Reported) $74.4M $90.4M $121.7M $170.3M $184.7M
Operating Income (Reported) $24.9M $24.5M -$25.5M $27.9M $44.7M
Operating Income (Adjusted) $24.9M $24.5M -$25.5M $27.9M $44.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $78M $49.7M $82.9M $52.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- $116.7M $87.9M $167.8M $142.6M
 
Property Plant And Equipment -- $370.9M $702M -- --
Long-Term Investments -- -- -- -- $88.8M
Goodwill -- -- -- -- --
Other Intangibles -- $374.2M $702.9M $934.9M $1.2B
Other Long-Term Assets -- -- -- -- --
Total Assets -- $551.6M $858.3M $1.1B $1.4B
 
Accounts Payable -- $16.7M $11.4M $32.2M $13.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $500 $24M $67.9M $107.7M $117.7M
 
Long-Term Debt -- $48.8M $285.1M $250.5M $539M
Capital Leases -- -- -- -- --
Total Liabilities $500 $72.9M $353.7M $360.6M $657.7M
 
Common Stock -- $472.5M $506.2M $740.4M $809.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- $478.7M $504.5M $738M $758.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$400 $478.7M $504.5M $738M $758.7M
 
Total Liabilities and Equity $100 $551.6M $858.3M $1.1B $1.4B
Cash and Short Terms -- $78M $49.7M $82.9M $52.5M
Total Debt -- $55.5M $331.9M $314.8M $620.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $52.1M $28.1M $38.1M $120.8M $49.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $109.7M $79.2M $94.3M $183.2M $125M
 
Property Plant And Equipment $388.4M $694.6M $1B $1B --
Long-Term Investments $1.7M -- $881.5K -- $85.5M
Goodwill -- -- -- -- --
Other Intangibles $391M $691.3M $1B $1B --
Other Long-Term Assets -- -- -- -- --
Total Assets $563.9M $843.7M $1.1B $1.2B $1.3B
 
Accounts Payable $6.3M $9.8M $14M $17.3M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $33.7M $60.9M $69.2M $103.8M $109.6M
 
Long-Term Debt $34.1M $253.8M $270.4M $380.4M $544.4M
Capital Leases -- -- -- -- --
Total Liabilities $67.9M $315.4M $340.2M $486.3M $656.7M
 
Common Stock $478.9M $511M $700.4M $757.8M $766.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -$209.1K -$82.3K --
Minority Interest, Total -- -- -- -- --
Total Equity $496M $528.4M $757M $708.1M $608.2M
 
Total Liabilities and Equity $563.9M $843.7M $1.1B $1.2B $1.3B
Cash and Short Terms $52.1M $28.1M $38.1M $120.8M $49.5M
Total Debt $59.6M $295.1M $323.1M $460.9M $627.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$500 $27M $15.1M $123.5M -$4.6M
Depreciation & Amoritzation -- $52.5M $77.2M $117.4M $140.9M
Stock-Based Compensation -- $593K $1.6M $6.9M $10.5M
Change in Accounts Receivable -- $35.1M $4.9M -$41.8M $7.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- $115.4M $105.3M $77M $170.5M
 
Capital Expenditures -- $406.6M $357.4M $528M $390.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$469.1M -$363.3M -$178.3M -$401.8M
 
Dividends Paid (Ex Special Dividend) -- $4.6M $26.3M $44.1M $46M
Special Dividend Paid
Long-Term Debt Issued -- $59.3M $324.8M $315.5M $331M
Long-Term Debt Repaid -- -$89.8M -$63.1M -$448.6M -$90.5M
Repurchase of Common Stock -- $6.9M $9.5M $2.4M $33.4M
Other Financing Activities -- $1.8M -- -- -$19.5M
Cash From Financing -- $431M $225.4M $136.5M $195.2M
 
Beginning Cash (CF) -- $78M $49.7M $82.9M $52.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $77.4M -$32.6M $35.3M -$36.1M
Ending Cash (CF) -- $155.3M $17.1M $118.1M $16.4M
 
Levered Free Cash Flow -- -$291.2M -$252.1M -$451M -$220.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $9.7M $9.9M -$5.9M -$2.3M -$80.9M
Depreciation & Amoritzation $14.1M $18.2M $31.7M $35.5M $36.5M
Stock-Based Compensation -- $388.5K $3.8M $472K $1.6M
Change in Accounts Receivable -$14.1M -$9.6M -$11.7M -$2.8M -$4.7M
Change in Inventories -- -- -- -- --
Cash From Operations $8.7M $21.3M -$3.5M $38.4M -$24.4M
 
Capital Expenditures $406.9M $237.4M $263.8M $9.3K $32.1M
Cash Acquisitions -$346.6M -- -- -- --
Cash From Investing -$122.6M -$239.1M -$266M -$293.3K -$32.1M
 
Dividends Paid (Ex Special Dividend) $1.9M $3.9M $30.7M $6.5M $7.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $210.4M $100.3M $29.6M --
Long-Term Debt Repaid -$16M -$14.2M -$119.9M -$19M --
Repurchase of Common Stock -- $28.2K -$1.6K $2.4M -$7.8M
Other Financing Activities $202.7K -- -- $8.5M --
Cash From Financing -$16.1M $188.6M $144M $10.2M -$9.5M
 
Beginning Cash (CF) $52.1M $28.1M $38.1M $120.8M $49.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$130M -$29.2M -$125.5M $48.3M -$66.1M
Ending Cash (CF) -$77.9M -$1.1M -$87.4M $169.1M -$16.5M
 
Levered Free Cash Flow -$398.2M -$216.1M -$267.3M $38.4M -$56.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $25.2M $87.8M $15.2M -$73.4M
Depreciation & Amoritzation -- $67.7M $109.5M $137.8M $142.8M
Stock-Based Compensation -- $1.7M $5.4M $12.2M $3.8M
Change in Accounts Receivable -- $11.1M $654.5K -$1.4M -$9.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- $107.3M $57.4M $188.4M $96.7M
 
Capital Expenditures $406.9M $313.5M $570.6M $175.3M $262.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$315.3M -$224.1M -$177M -$265.3M
 
Dividends Paid (Ex Special Dividend) -$2.7M $24.1M $42.4M $44.9M $29.2M
Special Dividend Paid
Long-Term Debt Issued -- $346.2M $351.4M $188.8M --
Long-Term Debt Repaid -- -$124M -$445.7M -$73.5M --
Repurchase of Common Stock -- $10.1M $8.6M $33.1M $18.7M
Other Financing Activities -- $1.3M -- -$19.4M --
Cash From Financing -- $180.9M $175.6M $71.4M $95.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$27M $8.9M $82.8M -$73.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$206.1M -$513.2M $13.1M -$165.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $22.8M $21M $93.7M -$14.5M -$82.8M
Depreciation & Amoritzation $36.3M $51.6M $83.9M $104.3M $106.2M
Stock-Based Compensation -- $1.1M $5M $10.3M $3.6M
Change in Accounts Receivable $17.8M -$6.3M -$10.5M $30M $13.3M
Change in Inventories -- -- -- -- --
Cash From Operations $77M $69M $21M $132.4M $59.4M
 
Capital Expenditures $406.9M $313.7M $526.9M $174.2M $46.1M
Cash Acquisitions $100 -- -- -- --
Cash From Investing -$469.2M -$315.4M -$176.2M -$174.9M -$39.2M
 
Dividends Paid (Ex Special Dividend) $2.7M $22.2M $38.3M $39.1M $22.3M
Special Dividend Paid -- -- $706.9K -- --
Long-Term Debt Issued -- $286.9M $313.6M $186.9M --
Long-Term Debt Repaid -$29.2M -$63.4M -$446M -$70.9M -$20.4M
Repurchase of Common Stock -- $3.2M $2.4M $33.1M $18.4M
Other Financing Activities $547.7K -- -- -$19.4M --
Cash From Financing $443.6M $193.5M $143.7M $78.6M -$21.5M
 
Beginning Cash (CF) $394.1M $121.1M $212.8M $284.5M $242.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $51.4M -$52.9M -$11.4M $36.1M -$1.2M
Ending Cash (CF) $445.5M $68.2M $201.4M $320.7M $241M
 
Levered Free Cash Flow -$329.8M -$244.7M -$505.9M -$41.8M $13.3M

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