Financhill
Buy
55

DML.TO Quote, Financials, Valuation and Earnings

Last price:
$3.79
Seasonality move :
21.22%
Day range:
$3.76 - $3.97
52-week range:
$1.58 - $4.79
Dividend yield:
0%
P/E ratio:
37.17x
P/S ratio:
701.12x
P/B ratio:
8.46x
Volume:
2.8M
Avg. volume:
3.4M
1-year change:
16.92%
Market cap:
$3.4B
Revenue:
$4M
EPS (TTM):
-$0.22
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.4M $20M $9M $1.9M $4M
Revenue Growth (YoY) -7.24% 38.67% -55.14% -79.33% 116.87%
 
Cost of Revenues $10.3M $34.4M $37.2M $33.9M $58.1M
Gross Profit $4.1M -$14.4M -$28.2M -$32.1M -$54.1M
Gross Profit Margin 28.33% -71.78% -314.78% -1728.52% -1344.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.6M $9.7M $12.5M $13.8M $16.5M
Other Inc / (Exp) $3.5M $43.1M $48.2M $135.3M -$33.1M
Operating Expenses $21.8M $9M $8.3M $16.8M $9.2M
Operating Income -$17.8M -$23.3M -$36.5M -$48.9M -$63.3M
 
Net Interest Expenses $2.9M $46K $38K $31K $108K
EBT. Incl. Unusual Items -$17.1M $17.4M $13.2M $91.4M -$91.8M
Earnings of Discontinued Ops. -- -- $1.8M $1M $471K
Income Tax Expense -$860K -$2M -$2.3M -$2.3M -$236K
Net Income to Company -$16.3M $19M $14.4M $90.4M -$91.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.3M $19M $12.6M $89.4M -$91.6M
 
Basic EPS (Cont. Ops) -$0.03 $0.02 $0.02 $0.11 -$0.10
Diluted EPS (Cont. Ops) -$0.03 $0.02 $0.02 $0.11 -$0.10
Weighted Average Basic Share $628.4M $783.7M $818.9M $848M $892.2M
Weighted Average Diluted Share $628.4M $793.7M $828.7M $854M $892.2M
 
EBITDA -$6.8M -$19.2M -$30.9M -$43.1M -$53.4M
EBIT -$14M -$23.3M -$36.5M -$48.9M -$63.3M
 
Revenue (Reported) $14.4M $20M $9M $1.9M $4M
Operating Income (Reported) -$17.8M -$23.3M -$36.5M -$48.9M -$63.3M
Operating Income (Adjusted) -$14M -$23.3M -$36.5M -$48.9M -$63.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.5M $3M $777K $695K $1M
Revenue Growth (YoY) 247.83% -68.11% -74.47% -28.2% 50.36%
 
Cost of Revenues $9.4M $11.3M $10.1M $14.8M $19.5M
Gross Profit $176K -$8.2M -$9.3M -$14.1M -$18.4M
Gross Profit Margin 1.85% -270% -1201.03% -2022.3% -1764.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1M $2.7M $3M $3.6M $3.7M
Other Inc / (Exp) $34.9M $3.7M $67.6M -$11.3M --
Operating Expenses $2.1M $2.6M $1.4M $1.7M $3.7M
Operating Income -$1.9M -$10.8M -$10.7M -$15.8M -$22.1M
 
Net Interest Expenses $12K $8K $13K $29K $5.1M
EBT. Incl. Unusual Items $32.4M -$6.5M $57.4M -$25.3M -$135M
Earnings of Discontinued Ops. -- -- $321K -- --
Income Tax Expense -$553K -$1M -$1M -$166K -$421K
Net Income to Company $32.9M -$6.4M $58.2M -$25.8M -$135M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32.9M -$6.4M $57.9M -$25.8M -$135M
 
Basic EPS (Cont. Ops) $0.04 -$0.01 $0.07 -$0.03 -$0.15
Diluted EPS (Cont. Ops) $0.04 -$0.01 $0.07 -$0.03 -$0.15
Weighted Average Basic Share $806M $819.2M $840M $892.5M $896.6M
Weighted Average Diluted Share $816.4M $819.2M $847.7M $892.5M $896.6M
 
EBITDA -$666K -$9.5M -$8.7M -$13.5M -$16.6M
EBIT -$1.9M -$10.8M -$10.7M -$15.8M -$22.1M
 
Revenue (Reported) $9.5M $3M $777K $695K $1M
Operating Income (Reported) -$1.9M -$10.8M -$10.7M -$15.8M -$22.1M
Operating Income (Adjusted) -$1.9M -$10.8M -$10.7M -$15.8M -$22.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $20.8M $17.3M $3.7M $3.6M $4.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $33.2M $40.5M $39M $50.4M $72.7M
Gross Profit -$12.4M -$23.2M -$35.3M -$46.7M -$67.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9M $12.1M $12.5M $13.9M $18.6M
Other Inc / (Exp) $45.1M $51.5M $87.1M $26.8M --
Operating Expenses $12.4M $11.3M $4.3M $8M $14.1M
Operating Income -$24.9M -$34.5M -$39.6M -$54.8M -$81.9M
 
Net Interest Expenses $50K $39K $44K $69K $5.2M
EBT. Incl. Unusual Items $17.5M $17.7M $51.4M -$3.2M -$200.7M
Earnings of Discontinued Ops. -- -- $1.2M $792K --
Income Tax Expense -$1.1M -$2.4M -$2.1M -$1.3M -$6.5M
Net Income to Company $18.5M $17.4M $50.2M -- -$195.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.5M $17.4M $49M -$4.2M -$195.5M
 
Basic EPS (Cont. Ops) $0.02 $0.02 $0.06 $0.00 -$0.22
Diluted EPS (Cont. Ops) $0.03 $0.02 $0.06 -$0.00 -$0.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$20.7M -$29.1M -$31M -$45M -$68.7M
EBIT -$24.9M -$34.5M -$39.6M -$54.8M -$81.9M
 
Revenue (Reported) $20.8M $17.3M $3.7M $3.6M $4.9M
Operating Income (Reported) -$24.9M -$34.5M -$39.6M -$54.8M -$81.9M
Operating Income (Adjusted) -$24.9M -$34.5M -$39.6M -$54.8M -$81.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16.7M $14M $763K $2.9M $3.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.9M $32.8M $28.4M $40.3M $56M
Gross Profit $1.8M -$18.9M -$27.6M -$37.4M -$52.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.1M $9.5M $9.5M $10.9M $13M
Other Inc / (Exp) $39.2M $47.6M $86.5M -$22.1M $3M
Operating Expenses $18.5M $9.3M $5.4M $6.6M $10.3M
Operating Income -$16.7M -$28.2M -$33M -$44.1M -$62.6M
 
Net Interest Expenses $1.7M $29K $35K $56K $5.1M
EBT. Incl. Unusual Items $20.2M $20.5M $56.9M -$60.6M -$169.5M
Earnings of Discontinued Ops. -- -- $1.2M $471K --
Income Tax Expense -$1.5M -$1.9M -$1.7M -$239K -$6.5M
Net Income to Company $21.6M $20.1M $55.9M -$61.6M -$166M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.6M $20.1M $54.7M -$62.1M -$166M
 
Basic EPS (Cont. Ops) $0.03 $0.02 $0.07 -$0.07 -$0.19
Diluted EPS (Cont. Ops) $0.03 $0.02 $0.07 -$0.07 -$0.19
Weighted Average Basic Share $2.3B $2.5B $2.5B $2.7B $2.7B
Weighted Average Diluted Share $2.3B $2.5B $2.5B $2.7B $2.7B
 
EBITDA -$9M -$24.2M -$26M -$36.4M -$51.9M
EBIT -$13.3M -$28.2M -$33M -$44.1M -$62.6M
 
Revenue (Reported) $16.7M $14M $763K $2.9M $3.7M
Operating Income (Reported) -$16.7M -$28.2M -$33M -$44.1M -$62.6M
Operating Income (Adjusted) -$13.3M -$28.2M -$33M -$44.1M -$62.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25M $78.4M $58.9M $141.5M $114.8M
Short Term Investments $16.7M $14.4M $8M $10.4M $6.3M
Accounts Receivable, Net $2.6M $2.9M $3.2M $899K $3.1M
Inventory $3M $3.5M $2.7M $3.6M $3.7M
Prepaid Expenses $1.4M -- -- -- --
Other Current Assets -- $1.3M $1.4M $1.6M $2.1M
Total Current Assets $49.4M $86.9M $67.2M $148.5M $123.7M
 
Property Plant And Equipment $256.9M $254.5M $253.5M $254.9M $259.7M
Long-Term Investments $293K $166.6M $193M $321M $278.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $14.1M $14.1M $13.2M $13.3M $13.7M
Total Assets $320.7M $554.1M $563.1M $791.9M $717M
 
Accounts Payable $2.5M $3.2M $5.4M $5M $13.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $262K $1.8M $336K $333K $6.3M
Total Current Liabilities $11.8M $16.4M $18.4M $17.9M $33.9M
 
Long-Term Debt -- $329K $360K $204K --
Capital Leases -- -- -- -- --
Total Liabilities $93.4M $157.4M $127.1M $150.1M $152.7M
 
Common Stock $1.4B $1.5B $1.5B $1.7B $1.7B
Other Common Equity Adj $1.8M $1.8M $1.8M $1.8M $1.8M
Common Equity $227.3M $396.7M $436M $641.8M $564.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $227.3M $396.7M $436M $641.8M $564.3M
 
Total Liabilities and Equity $320.7M $554.1M $563.1M $791.9M $717M
Cash and Short Terms $41.6M $78.4M $58.9M $141.5M $114.8M
Total Debt -- $508K $576K $417K --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $76.8M $65.1M $83.7M $116.4M $482.8M
Short Term Investments $26M $10.2M $22.9M $10.5M --
Accounts Receivable, Net $3.8M $3.9M $4.7M $3.4M $7.2M
Inventory $3.1M $2.8M $3.3M $3.6M $8M
Prepaid Expenses $1.2M $808K -- -- --
Other Current Assets -- -- $756K $816K --
Total Current Assets $85.6M $73.6M $93.4M $124.2M $499.9M
 
Property Plant And Equipment $255.7M $255.7M $250.9M $258.4M $280.6M
Long-Term Investments $166.1M $195.9M $267.6M $287.2M $323.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $14.4M $13.4M $13.5M $13.9M --
Total Assets $509.7M $527.4M $614M $671.9M $1.1B
 
Accounts Payable $4.1M $6.5M $5.6M $6.6M $23.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $189K $55K -- --
Current Portion Of Capital Lease Obligations -- -- $166K -- --
Other Current Liabilities $205K $3.4M -- $120K --
Total Current Liabilities $14.8M $22.4M $17.7M $19.8M $41.8M
 
Long-Term Debt $357K $405K $245K -- $598.5M
Capital Leases -- -- -- -- --
Total Liabilities $119.4M $91.9M $79.8M $87M $704.3M
 
Common Stock $1.5B $1.5B $1.6B $1.7B $1.7B
Other Common Equity Adj $1.8M $1.8M $1.8M $1.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $390.3M $435.6M $534.2M $584.9M $402.9M
 
Total Liabilities and Equity $509.7M $527.4M $614M $671.9M $1.1B
Cash and Short Terms $76.8M $65.1M $83.7M $116.4M $482.8M
Total Debt $562K $594K $466K -- $598.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$16.3M $19M $14.4M $90.4M -$91.1M
Depreciation & Amoritzation -- $4.2M $5.6M $5.8M $9.9M
Stock-Based Compensation $1.8M $2.8M $3.7M $3.7M $4.7M
Change in Accounts Receivable $649K -$282K -$512K $2.2M -$823K
Change in Inventories $220K -$410K $741K -$866K -$165K
Cash From Operations -$13.5M -$21.2M -$28.1M -$30.7M -$40.4M
 
Capital Expenditures $278K $1.2M $6.9M $3.2M $7.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $305K -$99M -$6.8M -$719K $426K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $34K $158K -- --
Long-Term Debt Repaid -- -- -- -$218K -$301K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$467K -$252K -$209K -$218K --
Cash From Financing $30.5M $159.8M $21M $111.2M $15.2M
 
Beginning Cash (CF) $8.2M $64M $50.9M $131.1M $108.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.3M $39M -$13.1M $80.1M -$22.5M
Ending Cash (CF) $25M $102.4M $38.7M $211.5M $88.3M
 
Levered Free Cash Flow -$13.8M -$22.5M -$35M -$33.9M -$48.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $32.9M -$6.4M $58.2M -$25.8M -$135M
Depreciation & Amoritzation $1.2M $1.5M $2M $2.3M $5.5M
Stock-Based Compensation $692K $982K $749K $1.2M $1.1M
Change in Accounts Receivable $170K -$667K $11K -$865K -$3.2M
Change in Inventories -$103K -$65K -$250K -$438K -$2.9M
Cash From Operations -$2M -$6.9M -$8.6M -$12.4M -$19.9M
 
Capital Expenditures $91K $2.4M $174K $2.2M $7.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$33.4M -$2.2M -$848K -$2.5M -$26.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $69K -- -- --
Long-Term Debt Repaid -- -- -$54K -$94K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$65K -$48K -- -- --
Cash From Financing $996K $6.6M $23.6M $82K $459.9M
 
Beginning Cash (CF) $50.9M $54.9M $60.8M $105.9M $471.3M
Foreign Exchange Rate Adjustment $398K $617K $224K -$292K $3M
Additions / Reductions -$34M -$1.9M $14.3M -$15.1M $416.7M
Ending Cash (CF) $17.3M $53.6M $75.4M $90.5M $891M
 
Levered Free Cash Flow -$2.1M -$9.4M -$8.8M -$14.5M -$27.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $18.5M $17.4M $50.2M -- -$195.5M
Depreciation & Amoritzation $4M $5.6M $8.4M -- $13.1M
Stock-Based Compensation $2.4M $3.8M $3.5M -- $4.8M
Change in Accounts Receivable -$1.5M -$437K -$767K -- -$3.9M
Change in Inventories -$41K $350K -$497K -- -$3.4M
Cash From Operations -$19.8M -$26.7M -$33.7M -- -$67.7M
 
Capital Expenditures $571K $6.9M $2.3M $5.4M $21.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$110.4M $6M -$5M -- -$43.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $34K $141K -- -- --
Long-Term Debt Repaid -- -- -- -$267K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$251K -$217K -- -- --
Cash From Financing $175.6M $23.7M $44.6M -- $473.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $44.4M $4M $5.9M -- $365.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$20.4M -$33.5M -$36M -- -$89.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $21.6M $20.1M $55.9M -$61.6M -$166M
Depreciation & Amoritzation $1.2M $4.2M $6.9M $7.5M $10.7M
Stock-Based Compensation $2M $2.9M $2.7M $3.4M $3.6M
Change in Accounts Receivable -$1.1M -$1.3M -$1.5M -$1.4M -$4.4M
Change in Inventories -$104K $656K -$582K -$63K -$3.3M
Cash From Operations -$14.8M -$20.3M -$25.8M -$32.4M -$59.7M
 
Capital Expenditures $446K $6.1M $1.5M $5.2M $19.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$110.4M -$5.4M -$3.6M $5.4M -$38.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $34K $141K -- -- --
Long-Term Debt Repaid -- -- -$164K -$213K -$242K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$189K -$154K -- -- -$252K
Cash From Financing $151.7M $15.6M $39.2M $1M $459.5M
 
Beginning Cash (CF) $248.6M $177M $164.8M $347.3M $609.4M
Foreign Exchange Rate Adjustment -$533K $928K $160K $756K $1.7M
Additions / Reductions $26.8M -$9.1M $9.9M -$25.1M $362.7M
Ending Cash (CF) $274.9M $168.9M $174.9M $322.9M $973.8M
 
Levered Free Cash Flow -$15.3M -$26.4M -$27.3M -$37.6M -$78.8M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock