Financhill
Buy
63

DIV.TO Quote, Financials, Valuation and Earnings

Last price:
$3.73
Seasonality move :
10.43%
Day range:
$3.72 - $3.74
52-week range:
$2.50 - $3.82
Dividend yield:
7.08%
P/E ratio:
21.29x
P/S ratio:
9.18x
P/B ratio:
2.18x
Volume:
342.2K
Avg. volume:
207.2K
1-year change:
27.4%
Market cap:
$633.4M
Revenue:
$65M
EPS (TTM):
$0.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $30.5M $37.3M $45.2M $56.5M $65M
Revenue Growth (YoY) 0.11% 22.25% 21.2% 25.04% 15.04%
 
Cost of Revenues -- -- -- $100K $103K
Gross Profit -- -- -- $56.4M $64.9M
Gross Profit Margin -- -- -- 99.82% 99.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $621K $713K $835K $1.2M $1.1M
Other Inc / (Exp) -$29.6M $8.8M -$4.8M $8.8M -$2.8M
Operating Expenses -$26.6M -$33.1M -$40.3M $5.7M $6.5M
Operating Income $26.6M $33.1M $40.3M $50.7M $58.4M
 
Net Interest Expenses $7M $9.2M $11.7M $15.1M $18.4M
EBT. Incl. Unusual Items -$11.7M $32.7M $23.5M $43.6M $37.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.8M $9.2M $7.9M $11.9M $10.9M
Net Income to Company -$8.9M $23.5M $15.6M $31.7M $26.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.9M $23.5M $15.6M $31.7M $26.6M
 
Basic EPS (Cont. Ops) -$0.07 $0.19 $0.12 $0.22 $0.16
Diluted EPS (Cont. Ops) -$0.07 $0.17 $0.12 $0.22 $0.16
Weighted Average Basic Share $118.8M $121.9M $125.6M $142.7M $162.2M
Weighted Average Diluted Share $118.8M $135.5M $126.8M $144.1M $163.7M
 
EBITDA $26.6M $33.2M $40.4M $50.8M $58.5M
EBIT $26.6M $33.1M $40.3M $50.7M $58.4M
 
Revenue (Reported) $30.5M $37.3M $45.2M $56.5M $65M
Operating Income (Reported) $26.6M $33.1M $40.3M $50.7M $58.4M
Operating Income (Adjusted) $26.6M $33.1M $40.3M $50.7M $58.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.9M $11.6M $13.6M $16.1M $18.3M
Revenue Growth (YoY) 22.91% 18.05% 16.93% 18.26% 13.44%
 
Cost of Revenues -- -- -- $27K $26K
Gross Profit -- -- -- $16.1M $18.2M
Gross Profit Margin -- -- -- 99.83% 99.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $185K $198K $264K $152K $171K
Other Inc / (Exp) $1.8M $2M $417K -$222K --
Operating Expenses -$8.8M -$10.6M -$12.4M $1.6M $2.1M
Operating Income $8.8M $10.6M $12.4M $14.5M $16.1M
 
Net Interest Expenses $2.1M $3M $3.2M $3.4M $3.6M
EBT. Incl. Unusual Items $8.2M $9.6M $9.5M $9.9M $12.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $2.9M $2.6M $3M $3.4M
Net Income to Company $5.9M $6.7M $6.8M $6.9M $8.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.9M $6.7M $6.8M $6.9M $8.7M
 
Basic EPS (Cont. Ops) $0.05 $0.05 $0.05 $0.04 $0.05
Diluted EPS (Cont. Ops) $0.04 $0.05 $0.05 $0.04 $0.05
Weighted Average Basic Share $122M $124.4M $143.1M $165.4M $169.7M
Weighted Average Diluted Share $135.7M $125.5M $144.4M $167.1M $172M
 
EBITDA $8.8M $10.6M $12.4M $14.5M $16.1M
EBIT $8.8M $10.6M $12.4M $14.5M $16.1M
 
Revenue (Reported) $9.9M $11.6M $13.6M $16.1M $18.3M
Operating Income (Reported) $8.8M $10.6M $12.4M $14.5M $16.1M
Operating Income (Adjusted) $8.8M $10.6M $12.4M $14.5M $16.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $35.6M $43.1M $52.8M $64.4M $68.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $103K $99K
Gross Profit -- -- -- $64.2M $68.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $701K $761K $1.2M $1.2M $1M
Other Inc / (Exp) $1.1M $10.9M -$6.5M $6.2M --
Operating Expenses -$31.6M -$38.7M -$47.4M $6.6M $6.9M
Operating Income $31.6M $38.7M $47.4M $57.7M $61.8M
 
Net Interest Expenses $8.3M $10.4M $13.8M $16.2M $13.5M
EBT. Incl. Unusual Items $22.3M $39.3M $26.9M $44.2M $41.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.2M $11M $8.8M $12.5M $11.6M
Net Income to Company $16.1M $28.3M $18.1M $31.7M $29.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.1M $28.3M $18.1M $31.7M $29.7M
 
Basic EPS (Cont. Ops) $0.13 $0.23 $0.13 $0.20 $0.18
Diluted EPS (Cont. Ops) $0.13 $0.21 $0.12 $0.20 $0.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $31.7M $38.8M $47.5M $57.8M $61.9M
EBIT $31.6M $38.7M $47.4M $57.7M $61.8M
 
Revenue (Reported) $35.6M $43.1M $52.8M $64.4M $68.8M
Operating Income (Reported) $31.6M $38.7M $47.4M $57.7M $61.8M
Operating Income (Adjusted) $31.6M $38.7M $47.4M $57.7M $61.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $26.6M $32.5M $40.1M $48M $51.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $78K $74K
Gross Profit -- -- -- $47.9M $51.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $544K $592K $977K $718K $662K
Other Inc / (Exp) $4.4M $6.6M $4.9M $2.3M $1.9M
Operating Expenses -$23.6M -$29.1M -$36.2M $4.7M $5.1M
Operating Income $23.6M $29.1M $36.2M $43.2M $46.6M
 
Net Interest Expenses $6.6M $8.1M $9.6M $10.8M $10.1M
EBT. Incl. Unusual Items $21.2M $27.8M $31.2M $31.8M $35.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.9M $7.7M $8.6M $9.2M $10M
Net Income to Company $15.3M $20.1M $22.6M $22.6M $25.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.3M $20.1M $22.6M $22.6M $25.7M
 
Basic EPS (Cont. Ops) $0.13 $0.16 $0.16 $0.14 $0.15
Diluted EPS (Cont. Ops) $0.12 $0.15 $0.15 $0.14 $0.15
Weighted Average Basic Share $365.1M $370.8M $427.1M $482.6M $505.5M
Weighted Average Diluted Share $380.4M $418.3M $444.2M $487.3M $511.1M
 
EBITDA $23.6M $29.2M $36.3M $43.3M $46.6M
EBIT $23.6M $29.1M $36.2M $43.2M $46.6M
 
Revenue (Reported) $26.6M $32.5M $40.1M $48M $51.7M
Operating Income (Reported) $23.6M $29.1M $36.2M $43.2M $46.6M
Operating Income (Adjusted) $23.6M $29.1M $36.2M $43.2M $46.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9.2M $8.9M $7.4M $4M $19.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.3M $4.9M $5.6M $5.9M $6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $342K $297K $409K $342K $107K
Total Current Assets $13.9M $14.2M $15.5M $12.8M $25.8M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $43.6M $45.1M $43.5M $42.3M $42.4M
Goodwill -- -- -- -- --
Other Intangibles $300.9M $320.6M $398.6M $511.5M $510.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $358.4M $380.8M $458.5M $567.4M $579M
 
Accounts Payable $1.7M $2.5M $5.4M $1.8M $125K
Accrued Expenses -- -- $1.1M $1.2M $1M
Current Portion Of Long-Term Debt -- $56M -- $2.3M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.2M $984K -- -- $146K
Total Current Liabilities $10.4M $61.6M $6.9M $18.5M $5.7M
 
Long-Term Debt $147M $113.7M $199.8M $288.4M $260.5M
Capital Leases -- -- -- -- --
Total Liabilities $168.7M $189.2M $224.6M $329.9M $290.2M
 
Common Stock $198.6M $202M $253.1M $260.1M $319.5M
Other Common Equity Adj -- -- $1.2M -$229K $5M
Common Equity $189.7M $191.5M $233.9M $237.4M $288.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $189.7M $191.5M $233.9M $237.4M $288.8M
 
Total Liabilities and Equity $358.4M $380.8M $458.5M $567.4M $579M
Cash and Short Terms $9.2M $8.9M $7.4M $4M $19.7M
Total Debt $153.7M $166.3M $199.8M $305.2M $260.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $7.2M $9.2M $9M $16.3M $4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.7M $5.1M $4.9M $5.8M $6.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $372K $370K $600K $151K --
Total Current Assets $12.2M $16.3M $17.5M $22.4M $10.9M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $43.9M $45.3M $43.6M $42.4M $42.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $513.2M --
Other Long-Term Assets -- -- -- -- --
Total Assets $375.9M $387.3M $466.6M $578.6M $617M
 
Accounts Payable $2.6M $1.8M $1.5M $5.2M $3.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $5M $577K -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.5M -- -- -- --
Total Current Liabilities $7.2M $8.2M $12.6M $5.2M $13.9M
 
Long-Term Debt $167.5M $161.3M $196.1M $261.1M $255.9M
Capital Leases -- -- -- -- --
Total Liabilities $186.8M $188.1M $228.9M $290.7M $327M
 
Common Stock $201.1M $208.1M $259M $316.2M $328.8M
Other Common Equity Adj -- -- $1.3M $1.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $189.1M $199.2M $237.7M $287.9M $290M
 
Total Liabilities and Equity $375.9M $387.3M $466.6M $578.6M $617M
Cash and Short Terms $7.2M $9.2M $9M $16.3M $4M
Total Debt $169.3M $162.7M $196.1M $261.1M $257.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$8.9M $23.5M $15.6M $31.7M $26.6M
Depreciation & Amoritzation -- -- $100K $100K $103K
Stock-Based Compensation $1.3M $1M $1.2M $1.4M $2.2M
Change in Accounts Receivable $101K -$614K -$669K -$304K $268K
Change in Inventories -- -- -- -- --
Cash From Operations $22.1M $27.8M $28.4M $30.8M $46.5M
 
Capital Expenditures $44.3M $17M $79.3M $77.2M $8K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$44.3M -$17M -$79.3M -$77.2M -$8K
 
Dividends Paid (Ex Special Dividend) $23.7M $22.1M $24.5M $30.1M $34.8M
Special Dividend Paid
Long-Term Debt Issued $55.7M $11.4M $132.7M $89.3M $6.7M
Long-Term Debt Repaid -$39.7M -- -$101.2M -$15.5M -$54.5M
Repurchase of Common Stock -- -- $57.5M -- --
Other Financing Activities $1.5M -$374K -$3.4M -- --
Cash From Financing $28.5M -$11.1M $49.4M $43.1M -$30.8M
 
Beginning Cash (CF) $9.2M $8.9M $7.4M $4M $19.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.3M -$279K -$1.6M -$3.4M $15.7M
Ending Cash (CF) $15.5M $8.7M $5.8M $631K $35.3M
 
Levered Free Cash Flow -$22.2M $10.9M -$50.9M -$46.4M $46.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.9M $6.7M $6.8M $6.9M $8.7M
Depreciation & Amoritzation $25K $25K $25K $27K $26K
Stock-Based Compensation $326K $267K $324K $576K $1.2M
Change in Accounts Receivable $60K $345K $485K $397K $452K
Change in Inventories -- -- -- -- --
Cash From Operations $9.3M $9.3M $10.4M $12.7M $13.4M
 
Capital Expenditures $678K -- $4K -- $89K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$678K -- -$4K -- -$89K
 
Dividends Paid (Ex Special Dividend) $5.6M $6M $7.5M $8.9M $10.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $12M -- --
Long-Term Debt Repaid $243K -$27K -$11.4M -$28K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$373K -- $47K $5K --
Cash From Financing -$5.7M -$6M -$6.9M -$9M -$12.7M
 
Beginning Cash (CF) $7.2M $9.2M $9M $16.3M $4M
Foreign Exchange Rate Adjustment -- -- -$7K -$2K -$359K
Additions / Reductions $2.9M $3.3M $3.5M $3.8M $234K
Ending Cash (CF) $10.1M $12.4M $12.5M $20M $3.9M
 
Levered Free Cash Flow $8.6M $9.3M $10.4M $12.7M $13.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $16.1M $28.3M $18.1M $31.7M $29.7M
Depreciation & Amoritzation -- -- $101K $103K $99K
Stock-Based Compensation $1M $1.1M $1.4M $1.9M $2.8M
Change in Accounts Receivable -$555K -$464K $189K -$513K -$761K
Change in Inventories -- -- -- -- --
Cash From Operations $25.2M $27.9M $31.6M $42.2M $44.7M
 
Capital Expenditures $16.7M $4K $84.1M $72.5M $49.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17M -$4K -$84.1M -$72.5M -$49.5M
 
Dividends Paid (Ex Special Dividend) $22.3M $23.7M $29.2M $33.4M $37.4M
Special Dividend Paid
Long-Term Debt Issued $11.4M $50.4M -- -- --
Long-Term Debt Repaid -$34K -$52.5M -$62.6M -$55.9M --
Repurchase of Common Stock -- -- $57.5M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$11.3M -$25.9M $52.3M $37.6M -$6.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.1M $2M -$179K $7.3M -$12.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.4M $27.9M -$52.5M -$30.3M -$4.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $15.3M $20.1M $22.6M $22.6M $25.7M
Depreciation & Amoritzation $66K $74K $75K $78K $74K
Stock-Based Compensation $775K $823K $1M $1.5M $2.1M
Change in Accounts Receivable -$365K -$215K $643K $434K -$595K
Change in Inventories -- -- -- -- --
Cash From Operations $20.2M $20.2M $23.4M $34.8M $33M
 
Capital Expenditures $16.7M -- $4.8M $8K $49.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17M -- -$4.8M -$8K -$49.5M
 
Dividends Paid (Ex Special Dividend) $16.3M $17.8M $22.5M $25.8M $28.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.4M $50.4M $19.5M $6.7M $37.8M
Long-Term Debt Repaid -$34K -$52.6M -$13.9M -$54.4M -$5.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$373K -- $0 -- -$6K
Cash From Financing -$5.3M -$20M -$17M -$22.5M $1.3M
 
Beginning Cash (CF) $21.4M $74.7M $19M $33.7M $23.1M
Foreign Exchange Rate Adjustment -- -- -$23K -$2K -$471K
Additions / Reductions -$2.1M $211K $1.6M $12.2M -$15.6M
Ending Cash (CF) $19.4M $75M $20.5M $45.9M $7M
 
Levered Free Cash Flow $3.4M $20.2M $18.7M $34.8M -$16.5M

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

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

Sell
14
SMX alert for Dec 30

SMX (Security Matters) Plc [SMX] is down 43.2% over the past day.

Buy
71
ZCSH alert for Dec 30

Grayscale Zcash Trust (ZEC) [ZCSH] is down 2.61% over the past day.

Buy
69
GDXU alert for Dec 30

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 6.01% over the past day.

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

Show me the best stock