Financhill
Buy
65

DLCG.TO Quote, Financials, Valuation and Earnings

Last price:
$9.91
Seasonality move :
45.45%
Day range:
$9.91 - $9.91
52-week range:
$6.69 - $11.20
Dividend yield:
1.51%
P/E ratio:
37.27x
P/S ratio:
7.27x
P/B ratio:
5.61x
Volume:
27
Avg. volume:
29.4K
1-year change:
26.24%
Market cap:
$764.8M
Revenue:
$82.5M
EPS (TTM):
-$2.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $52.4M $78.8M $70.7M $67.4M $82.5M
Revenue Growth (YoY) 16.88% 50.38% -10.27% -4.72% 22.47%
 
Cost of Revenues $10.9M $14M $14.7M $19.1M $20M
Gross Profit $41.5M $64.8M $56M $48.3M $62.6M
Gross Profit Margin 79.15% 82.27% 79.23% 71.68% 75.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $514K $809K -$2.6M -$1.1M $2.9M
Operating Expenses $23.8M $26.9M $29.6M $30M $24.6M
Operating Income $17.7M $37.9M $26.4M $18.3M $38M
 
Net Interest Expenses $5.7M $33.4M $4.8M $13.1M $19.5M
EBT. Incl. Unusual Items $12.5M $4.9M $18.2M $2.6M -$119.5M
Earnings of Discontinued Ops. $3.3M -- -- -- --
Income Tax Expense -$10.8M $8.8M $6.7M $4.1M $7.5M
Net Income to Company $25.6M -$3.9M $12.3M $64K -$126.8M
 
Minority Interest in Earnings $7.1M $1.6M $225K $21K $362K
Net Income to Common Excl Extra Items $23.9M -$3.9M $12.3M $64K -$126.8M
 
Basic EPS (Cont. Ops) $0.53 -$0.12 $0.25 $0.00 -$2.58
Diluted EPS (Cont. Ops) $0.53 -$0.12 $0.25 $0.00 -$2.58
Weighted Average Basic Share $38.1M $46.6M $47.5M $48.3M $49.4M
Weighted Average Diluted Share $38.1M $46.6M $47.5M $48.3M $49.4M
 
EBITDA $22M $42.1M $30.4M $27M $47.1M
EBIT $17.7M $37.9M $26.4M $18.3M $38M
 
Revenue (Reported) $52.4M $78.8M $70.7M $67.4M $82.5M
Operating Income (Reported) $17.7M $37.9M $26.4M $18.3M $38M
Operating Income (Adjusted) $17.7M $37.9M $26.4M $18.3M $38M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $23.1M $17.9M $19.6M $22.1M $26.4M
Revenue Growth (YoY) 94.49% -22.2% 9.17% 12.74% 19.52%
 
Cost of Revenues $4.3M $2.9M $3.2M $3.8M $3.5M
Gross Profit $18.8M $15M $16.4M $18.3M $22.8M
Gross Profit Margin 81.38% 83.84% 83.81% 82.86% 86.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$531K -$4.3M $278K $341K --
Operating Expenses $5.6M $6.4M $7.5M $8.1M $10.2M
Operating Income $13.2M $8.7M $8.9M $10.2M $12.7M
 
Net Interest Expenses $7.8M $678K $1.7M $2.6M $404K
EBT. Incl. Unusual Items $4.6M $31.7M $7.3M $7.9M $12.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M $2.1M $2.2M $2.7M $3.2M
Net Income to Company $1M $29.4M $5.3M $5.3M $9M
 
Minority Interest in Earnings $516K $14K $2K $81K $112K
Net Income to Common Excl Extra Items $1M $29.4M $5.3M $5.3M $9M
 
Basic EPS (Cont. Ops) $0.01 $0.61 $0.11 $0.11 $0.11
Diluted EPS (Cont. Ops) $0.01 $0.61 $0.11 $0.11 $0.11
Weighted Average Basic Share $46.6M $48.5M $48.8M $48M $77.9M
Weighted Average Diluted Share $47.8M $48.5M $48.8M $48.2M $78.5M
 
EBITDA $14.9M $9.6M $9.8M $11.3M $13.7M
EBIT $13.2M $8.7M $8.9M $10.2M $12.7M
 
Revenue (Reported) $23.1M $17.9M $19.6M $22.1M $26.4M
Operating Income (Reported) $13.2M $8.7M $8.9M $10.2M $12.7M
Operating Income (Adjusted) $13.2M $8.7M $8.9M $10.2M $12.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $74.1M $78.8M $60.7M $72.1M $98.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.1M $14.4M $14.9M $15.6M $20.7M
Gross Profit $59M $64.4M $45.7M $56.5M $77.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.3M -$3M $1.3M $552K --
Operating Expenses $25.1M $29.8M $29.8M $30.8M $38.1M
Operating Income $33.9M $34.6M $16M $25.7M $39.7M
 
Net Interest Expenses $22.1M $42.6M $12.9M $9.5M $5.4M
EBT. Incl. Unusual Items $13.5M $15.6M $3.8M $14.7M -$104.6M
Earnings of Discontinued Ops. $1.5M -- -- -- --
Income Tax Expense $8.9M $7.9M $3.5M $6.2M $10.1M
Net Income to Company -- $8.1M $753K $10M -$115.8M
 
Minority Interest in Earnings $4.3M $470K $19K $142K $451K
Net Income to Common Excl Extra Items $5M $8.1M $753K $10M -$115.8M
 
Basic EPS (Cont. Ops) $0.06 $0.12 $0.01 $0.20 -$2.34
Diluted EPS (Cont. Ops) $0.06 $0.12 $0.01 $0.20 -$2.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $40.7M $39.3M $19.8M $30.8M $49M
EBIT $33.9M $34.6M $16M $25.7M $39.7M
 
Revenue (Reported) $74.1M $78.8M $60.7M $72.1M $98.4M
Operating Income (Reported) $33.9M $34.6M $16M $25.7M $39.7M
Operating Income (Adjusted) $33.9M $34.6M $16M $25.7M $39.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $59.5M $56.8M $46.8M $55.2M $71.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.1M $9.8M $10M $10.3M $11M
Gross Profit $47.5M $47M $36.7M $44.9M $60.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $934K -$2.9M $1.1M $2.6M $1.2M
Operating Expenses $19.3M $22.2M $22.3M $23.2M $28.1M
Operating Income $28.2M $24.8M $14.4M $21.7M $32M
 
Net Interest Expenses $20.7M $30M $10.3M $6.8M $1.1M
EBT. Incl. Unusual Items $8.3M $18.9M $4.5M $16.7M $31.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7M $6.1M $3M $5M $7.7M
Net Income to Company $1.5M $13.6M $2.1M $12M $22.9M
 
Minority Interest in Earnings $1.3M $212K $6K $137K $226K
Net Income to Common Excl Extra Items $1.5M $13.6M $2.1M $12M $22.9M
 
Basic EPS (Cont. Ops) $0.00 $0.25 $0.04 $0.25 $0.29
Diluted EPS (Cont. Ops) $0.00 $0.25 $0.04 $0.25 $0.29
Weighted Average Basic Share $139.9M $141.4M $144.9M $144.5M $234.7M
Weighted Average Diluted Share $142.5M $141.4M $144.9M $144.7M $236M
 
EBITDA $33.3M $27.8M $17.2M $24.7M $35.1M
EBIT $28.2M $24.8M $14.4M $21.7M $32M
 
Revenue (Reported) $59.5M $56.8M $46.8M $55.2M $71.1M
Operating Income (Reported) $28.2M $24.8M $14.4M $21.7M $32M
Operating Income (Adjusted) $28.2M $24.8M $14.4M $21.7M $32M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.3M $20.9M $9.2M $5.6M $4.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $14M $18M $14.1M $15M $17.2M
Inventory -- -- -- -- --
Prepaid Expenses $1.7M $1.6M $3.2M $2M $2.3M
Other Current Assets -- -- -- -- --
Total Current Assets $26.5M $40.8M $26.6M $22.6M $24.2M
 
Property Plant And Equipment $2.5M $2.2M $2.2M $1.7M $1.3M
Long-Term Investments $30M $28.8M $8M $5.6M $2.3M
Goodwill $60.4M $60.4M $60.4M $60.4M $62.2M
Other Intangibles $123.1M $121.4M $125.3M $126.9M $128.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $261.5M $268.5M $235.3M $227.8M $226.8M
 
Accounts Payable $799K $1.5M $1.5M $2.5M $2M
Accrued Expenses $6.9M $22M $11.4M $6.5M $8.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $417K $436K $505K $373K $378K
Other Current Liabilities $9.2M $14.9M $6.2M $7.2M --
Total Current Liabilities $42M $64.6M $38.4M $33.2M $40.8M
 
Long-Term Debt $132.2M $140.6M $137.7M $142.6M $26.6M
Capital Leases -- -- -- -- --
Total Liabilities $210.6M $234.7M $203.1M $201.8M $93.1M
 
Common Stock $130.2M $118M $136M $135.7M $375.1M
Other Common Equity Adj -- -$21K $794K $592K --
Common Equity $49.5M $31.7M $32M $25.7M $132.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.4M $2.1M $231K $252K $1.6M
Total Equity $50.9M $33.8M $32.2M $25.9M $133.7M
 
Total Liabilities and Equity $261.5M $268.5M $235.3M $227.8M $226.8M
Cash and Short Terms $10.3M $20.9M $9.2M $5.6M $4.7M
Total Debt $149.2M $157.2M $149.1M $156.1M $32.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $19.8M $17.3M $7.8M $9.9M $3.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $17.3M $15.2M $14.5M $14.8M --
Inventory -- -- -- -- --
Prepaid Expenses $2M $2.9M $2.1M $2.5M --
Other Current Assets -- -- -- -- --
Total Current Assets $39.5M $35.5M $24.9M $27.8M $26.9M
 
Property Plant And Equipment $2.2M $3.3M $1.8M $1.4M $1.5M
Long-Term Investments $29.5M $8.2M $8.2M $2.4M $3.8M
Goodwill $60.4M $60.4M $60.4M $62.3M --
Other Intangibles $123.2M $121.8M $127.1M $130M --
Other Long-Term Assets -- -- -- -- --
Total Assets $270.3M $240.9M $223.4M $224.3M $222.2M
 
Accounts Payable $1.1M $740K $1.3M $1.6M --
Accrued Expenses $9.7M $9.3M $5.7M $8.3M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $428K $521K $383K $405K --
Other Current Liabilities $13.4M $9M $6.9M $9.6M --
Total Current Liabilities $54.3M $41.8M $34.5M $40.9M $42.7M
 
Long-Term Debt $131.9M $136.2M $143.2M $132M $22.7M
Capital Leases -- -- -- -- --
Total Liabilities $219.2M $205.6M $193.8M $190.6M $84.2M
 
Common Stock $129.8M $136.3M $135.8M $134.8M $364.1M
Other Common Equity Adj $3K $891K $779K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.8M $218K $247K $1.5M $1.6M
Total Equity $51.1M $35.3M $29.6M $33.7M $138M
 
Total Liabilities and Equity $270.3M $240.9M $223.4M $224.3M $222.2M
Cash and Short Terms $19.8M $17.3M $7.8M $9.9M $3.5M
Total Debt $152.2M $150.4M $157.2M $147.1M $28.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $25.6M -$3.9M $12.3M $64K -$126.8M
Depreciation & Amoritzation $16.4M $6.8M $7.3M $8.7M $9.1M
Stock-Based Compensation $1.7M $1.1M -$104K -$70K $554K
Change in Accounts Receivable -$1.2M -$3.8M $4.2M -$826K -$1.5M
Change in Inventories $802K -- -- -- --
Cash From Operations $33.2M $39.1M $16.6M $17.4M $37.5M
 
Capital Expenditures $8.7M $5M $7.2M $11.8M $6.8M
Cash Acquisitions $532K -- -- -- $830K
Cash From Investing -$7.7M -$3.9M $9M -$11.7M -$4.3M
 
Dividends Paid (Ex Special Dividend) -- $13.8M $15.1M $11.4M $13.1M
Special Dividend Paid
Long-Term Debt Issued $1.6M $42.3M $31.5M $8.9M $5.2M
Long-Term Debt Repaid -$17.5M -$48.9M -$32M -$6.3M -$9.7M
Repurchase of Common Stock -- $948K $7.4M $309K $1M
Other Financing Activities -$6M -$2.4M -$16.9M -- --
Cash From Financing -$20.6M -$24.7M -$37.2M -$9.3M -$34.1M
 
Beginning Cash (CF) $10.3M $20.9M $9.2M $5.6M $4.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.9M $10.6M -$11.7M -$3.6M -$882K
Ending Cash (CF) $15.1M $31.5M -$2.5M $2M $3.9M
 
Levered Free Cash Flow $24.5M $34M $9.3M $5.6M $30.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1M $29.4M $5.3M $5.3M $9M
Depreciation & Amoritzation $1.7M $1.8M -$1.6M $1.1M $1M
Stock-Based Compensation -$542K -$308K -$12K $385K $496K
Change in Accounts Receivable -$2.4M $921K -$2.2M -$2M -$3.6M
Change in Inventories -- -- -- -- --
Cash From Operations $10.9M $3.7M $9.4M $11.3M $9.4M
 
Capital Expenditures $785K $635K $1.7M $1.2M $3.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$450K $16M -$1.7M -$1.7M -$3.4M
 
Dividends Paid (Ex Special Dividend) $3.3M $3.1M $2.6M $3.1M $3.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$27K -- -- --
Long-Term Debt Repaid -$7.6M -$17.8M -$1.8M -$1.4M --
Repurchase of Common Stock $432K $323K $34K $574K $8.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$11.8M -$21.3M -$4.5M -$5.1M -$6.3M
 
Beginning Cash (CF) $19.8M $17.3M $7.8M $9.9M $3.5M
Foreign Exchange Rate Adjustment $196K -- -- -- --
Additions / Reductions -$1.1M -$1.6M $3.2M $4.5M -$315K
Ending Cash (CF) $18.8M $15.8M $11.1M $14.4M $3.2M
 
Levered Free Cash Flow $10.2M $3.1M $7.7M $10.1M $6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $8.1M $753K $10M -$115.8M
Depreciation & Amoritzation -- $7.1M $4.7M $8.8M $9.3M
Stock-Based Compensation -- $207K -$118K $726K $1.3M
Change in Accounts Receivable -- $2.5M $233K $320K -$5M
Change in Inventories -- -- -- -- --
Cash From Operations -- $26.6M $13.3M $30.7M $38.2M
 
Capital Expenditures $8.5M $5.5M $12.5M $7.3M $6.5M
Cash Acquisitions -- -- -- $979K -$149K
Cash From Investing -- $11.8M -$13.1M -$5M -$7.7M
 
Dividends Paid (Ex Special Dividend) -- $15M $12.4M $12.3M $12M
Special Dividend Paid
Long-Term Debt Issued $5.8M $67.9M $9.1M -$166K --
Long-Term Debt Repaid -$14.1M -$69.5M -$5.9M -$10.1M --
Repurchase of Common Stock -- $945K $7.2M $918K $11.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$40.8M -$9.7M -$23.6M -$36.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$2.4M -$9.5M $2.1M -$6.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $21.2M $778K $23.4M $31.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.5M $13.6M $2.1M $12M $22.9M
Depreciation & Amoritzation $5.1M $5.4M $2.8M $3M $3.1M
Stock-Based Compensation $581K -$319K -$333K $463K $1.2M
Change in Accounts Receivable -$3.3M $3.1M -$864K $282K -$3.3M
Change in Inventories -- -- -- -- --
Cash From Operations $29.6M $17.2M $13.9M $27.2M $27.9M
 
Capital Expenditures $5M $5.4M $10.7M $6.2M $5.9M
Cash Acquisitions -- -- -- $979K --
Cash From Investing -$4.2M $11.4M -$10.7M -$4M -$7.3M
 
Dividends Paid (Ex Special Dividend) $10.3M $11.5M $8.8M $9.7M $8.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.8M $31.5M $9.1M -- --
Long-Term Debt Repaid -$10.2M -$30.7M -$4.6M -$8.4M -$7.4M
Repurchase of Common Stock $432K $429K $264K $873K $11M
Other Financing Activities -- -$16.9M -- -- -$252K
Cash From Financing -$16M -$32.1M -$4.7M -$19M -$21.8M
 
Beginning Cash (CF) $50M $49.7M $14.7M $17.4M $11.5M
Foreign Exchange Rate Adjustment $53K -$5K -- -- --
Additions / Reductions $9.4M -$3.5M -$1.4M $4.3M -$1.2M
Ending Cash (CF) $59.5M $46.1M $13.3M $21.6M $10.2M
 
Levered Free Cash Flow $24.6M $11.7M $3.2M $21M $22M

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock