Financhill
Sell
18

DRM.TO Quote, Financials, Valuation and Earnings

Last price:
$20.82
Seasonality move :
1.16%
Day range:
$20.57 - $21.41
52-week range:
$17.51 - $33.95
Dividend yield:
2.87%
P/E ratio:
--
P/S ratio:
1.66x
P/B ratio:
0.62x
Volume:
49.3K
Avg. volume:
40.2K
1-year change:
-9.8%
Market cap:
$878.1M
Revenue:
$386.9M
EPS (TTM):
-$0.57
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $580.4M $347.6M $325.9M $343.8M $386.9M
Revenue Growth (YoY) 70.78% -40.11% -6.24% 5.48% 12.56%
 
Cost of Revenues $216.2M $242.5M $234.8M $230.2M $261.8M
Gross Profit $364.2M $105.2M $91.1M $113.6M $125.2M
Gross Profit Margin 62.75% 30.25% 27.96% 33.05% 32.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $63.6M $49.5M $46M $68M $70.5M
Other Inc / (Exp) $174.1M $165.8M $107.4M $203.5M -$106.2M
Operating Expenses $63.6M $49.5M $46M $68M $70.5M
Operating Income $300.6M $55.6M $45.1M $45.6M $54.7M
 
Net Interest Expenses $34.3M $23.8M $26.7M $51.8M $68.3M
EBT. Incl. Unusual Items $440.4M $197.6M $125.9M $197.3M -$119.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $108.7M $38M $15.2M $32.8M -$2.7M
Net Income to Company $331.7M $159.6M $110.7M $164.4M -$117.1M
 
Minority Interest in Earnings $501K -$417K -$631K -- --
Net Income to Common Excl Extra Items $332.2M $159.2M $110M $164.4M -$117.1M
 
Basic EPS (Cont. Ops) $6.25 $3.37 $2.52 $3.86 -$2.74
Diluted EPS (Cont. Ops) $6.09 $3.31 $2.46 $3.74 -$2.74
Weighted Average Basic Share $53.1M $47.3M $43.7M $42.6M $42.7M
Weighted Average Diluted Share $54.9M $48M $44.8M $44M $42.7M
 
EBITDA $485.8M $227.2M $157M $254.3M -$45.9M
EBIT $476.4M $220.1M $150.6M $246.8M -$54M
 
Revenue (Reported) $580.4M $347.6M $325.9M $343.8M $386.9M
Operating Income (Reported) $300.6M $55.6M $45.1M $45.6M $54.7M
Operating Income (Adjusted) $476.4M $220.1M $150.6M $246.8M -$54M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $60.5M $46.1M $55.1M $132.5M $95.7M
Revenue Growth (YoY) -5.59% -23.84% 19.52% 140.68% -27.76%
 
Cost of Revenues $50.1M $36.5M $40.2M $95.4M $71.3M
Gross Profit $10.4M $9.5M $14.9M $37.1M $24.4M
Gross Profit Margin 17.22% 20.67% 27.03% 28.02% 25.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.6M $12.9M $13.9M $17.9M $16.4M
Other Inc / (Exp) $683K $43.8M $121.1M $1.8M -$5.1M
Operating Expenses $11.6M $12.9M $13.9M $17.9M $16.4M
Operating Income -$1.1M -$3.4M $1M $19.2M $8M
 
Net Interest Expenses $6.2M $6.2M $15.6M $16.9M $19.9M
EBT. Incl. Unusual Items -$6.6M $34.2M $106.5M $4.1M -$17M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2M -$383K $9.8M $147K -$2M
Net Income to Company -$4.7M $34.6M $96.7M $3.9M -$15M
 
Minority Interest in Earnings -$328K -- -- -- --
Net Income to Common Excl Extra Items -$5M $34.6M $96.7M $3.9M -$15M
 
Basic EPS (Cont. Ops) -$0.11 $0.79 $2.27 $0.09 -$0.36
Diluted EPS (Cont. Ops) -$0.11 $0.77 $2.20 $0.09 -$0.36
Weighted Average Basic Share $46.8M $43.6M $42.6M $42.8M $42M
Weighted Average Diluted Share $46.8M $44.7M $43.9M $44.1M $42M
 
EBITDA $1.4M $42M $123.9M $23M $3.7M
EBIT -$727K $40.4M $122.1M $21M $2.9M
 
Revenue (Reported) $60.5M $46.1M $55.1M $132.5M $95.7M
Operating Income (Reported) -$1.1M -$3.4M $1M $19.2M $8M
Operating Income (Adjusted) -$727K $40.4M $122.1M $21M $2.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $682.3M $224.4M $326.2M $446.8M $540.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $303.2M $164.2M $222.8M $305.1M $375.3M
Gross Profit $379.1M $60.3M $103.4M $141.7M $164.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $55.7M $46.9M $50.7M $77.1M $72.7M
Other Inc / (Exp) $385.5M $8.6M $342.7M -$94.7M -$43.2M
Operating Expenses $55.7M $46.9M $50.7M $77.1M $72.7M
Operating Income $323.4M $13.4M $52.7M $64.6M $92M
 
Net Interest Expenses $21.9M $22.7M $45.2M $69.6M $71.7M
EBT. Incl. Unusual Items $687.1M -$655K $350.2M -$99.8M -$22.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $146M $1.3M $54.2M -$12.8M -$333K
Net Income to Company $541.1M -$2M $296M -$86.9M -$22.6M
 
Minority Interest in Earnings $347K -$480K -- -- --
Net Income to Common Excl Extra Items $541.5M -$2.5M $296M -$86.9M -$22.6M
 
Basic EPS (Cont. Ops) $10.49 $0.04 $6.90 -$2.03 -$0.51
Diluted EPS (Cont. Ops) $10.25 $0.02 $6.70 -$2.06 -$0.57
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $721.1M $26.2M $399.7M -$24.6M $50.4M
EBIT $712.5M $20.9M $392.9M -$33.1M $45.7M
 
Revenue (Reported) $682.3M $224.4M $326.2M $446.8M $540.1M
Operating Income (Reported) $323.4M $13.4M $52.7M $64.6M $92M
Operating Income (Adjusted) $712.5M $20.9M $392.9M -$33.1M $45.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $299M $175.8M $176.1M $279.1M $432.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $205.9M $127.5M $115.5M $190.4M $304M
Gross Profit $93M $48.3M $60.6M $88.7M $128.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $38.8M $36.3M $41M $50.1M $52.3M
Other Inc / (Exp) $192.7M $35.5M $270.8M -$27.4M $35.6M
Operating Expenses $38.8M $36.3M $41M $50.1M $52.3M
Operating Income $54.2M $12M $19.6M $38.6M $75.9M
 
Net Interest Expenses $18.2M $17M $35.6M $53.4M $56.8M
EBT. Incl. Unusual Items $228.8M $30.5M $254.8M -$42.2M $54.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.8M $182K $39.2M -$6.5M -$4.1M
Net Income to Company $192M $30.3M $215.7M -$35.7M $58.8M
 
Minority Interest in Earnings -$568K -$631K -- -- --
Net Income to Common Excl Extra Items $191.4M $29.7M $215.7M -$35.7M $58.8M
 
Basic EPS (Cont. Ops) $3.90 $0.68 $5.06 -$0.83 $1.39
Diluted EPS (Cont. Ops) $3.82 $0.66 $4.90 -$0.86 $1.33
Weighted Average Basic Share $143.3M $131.7M $127.8M $128.3M $126.3M
Weighted Average Diluted Share $145M $132.9M $132M $131M $129.2M
 
EBITDA $252.5M $51.5M $295M $16.6M $113.5M
EBIT $245.9M $46.7M $289.9M $10.5M $110.9M
 
Revenue (Reported) $299M $175.8M $176.1M $279.1M $432.2M
Operating Income (Reported) $54.2M $12M $19.6M $38.6M $75.9M
Operating Income (Adjusted) $245.9M $46.7M $289.9M $10.5M $110.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $388.5M $185.1M $52.6M $47.6M $60.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $202.2M $200.9M $234.5M $268M $274M
Inventory $868.5M $762.5M $794.1M $865.3M $895.1M
Prepaid Expenses $11.9M $7.4M $11M $17M $20.3M
Other Current Assets -- -- -- -- --
Total Current Assets $1.5B $1.2B $1.2B $1.3B $1.3B
 
Property Plant And Equipment $13.6M $10.6M $9.5M $13.8M $11.5M
Long-Term Investments $830.2M $877.7M $973.5M $1B $721.8M
Goodwill $13.6M $13.6M $13.6M $13.6M $13.6M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $67.3M $28.2M $10.3M $8M $9.6M
Total Assets $3B $2.8B $3.5B $4B $3.9B
 
Accounts Payable $33.9M $48.4M $40.5M $95M $71.5M
Accrued Expenses $101.5M $81.8M $101M $102M $70.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $346.2M $241.4M $257.2M $313.4M $302.7M
 
Long-Term Debt $699M $755.9M $1.3B $1.6B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.4B $2.1B $2.4B $2.5B
 
Common Stock $1.2B $1B $972.9M $968.1M $962M
Other Common Equity Adj $10.4M $9M $11.7M $26.5M $18.9M
Common Equity $1.4B $1.4B $1.4B $1.6B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $21.6M $15M -- -- --
Total Equity $1.4B $1.4B $1.4B $1.6B $1.4B
 
Total Liabilities and Equity $3B $2.8B $3.5B $4B $3.9B
Cash and Short Terms $388.5M $185.1M $52.6M $47.6M $60.2M
Total Debt $699M $755.9M $1.3B $1.6B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $175M $109.4M $57.5M $64.3M $72.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $238.3M $182.4M $293.1M $295.5M $273.9M
Inventory $783.4M $791.4M $863.7M $908.6M $805.8M
Prepaid Expenses $11.5M $9.9M $16.3M $21.2M $18.4M
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $1.2B $1.3B $1.3B $1.3B
 
Property Plant And Equipment $11.1M $9.5M $12.2M $11.9M $9.2M
Long-Term Investments $830.6M $905.1M $1.1B $813.9M $732.3M
Goodwill $13.6M $13.6M $13.6M $13.6M $13.6M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $40M $20.5M $20.3M $9.1M $7M
Total Assets $2.9B $3.3B $4B $4B $3.9B
 
Accounts Payable $54.3M $47.3M $57.8M $56.9M $83.6M
Accrued Expenses $57.1M $97.4M $143.8M $90.5M $76.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $1.4M -- $1.5M
Other Current Liabilities -- -- -- -- $13M
Total Current Liabilities $216.5M $260.5M $325.3M $234.1M $229.7M
 
Long-Term Debt $805.5M $1.2B $1.6B $1.8B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.9B $2.4B $2.5B $2.4B
 
Common Stock $1B $986.6M $968.1M $969.5M $956.6M
Other Common Equity Adj $10.6M $11.4M $26.9M $35.5M $13.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15.1M -- -- -- --
Total Equity $1.5B $1.4B $1.6B $1.5B $1.4B
 
Total Liabilities and Equity $2.9B $3.3B $4B $4B $3.9B
Cash and Short Terms $175M $109.4M $57.5M $64.3M $72.7M
Total Debt $805.5M $1.2B $1.6B $1.8B $1.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $331.7M $159.6M $110.7M $164.4M -$117.1M
Depreciation & Amoritzation $9.5M $7.1M $6.4M $7.5M $8.1M
Stock-Based Compensation $3.4M $3.5M $747K $5.5M $2.9M
Change in Accounts Receivable -$36.6M -$6.3M -$34.8M -$34.1M -$6.1M
Change in Inventories -$5.8M $4.6M -$3.8M -$7.9M -$3.8M
Cash From Operations $256.1M -$82.5M $67M -$79M -$82M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$91.5M -$57.7M -$55.6M -$72.5M -$44.2M
Cash From Investing $301.6M $30.8M -$477.2M -$137M -$66.8M
 
Dividends Paid (Ex Special Dividend) -$10.6M -$11.2M -$13.5M -$38.3M -$21.3M
Special Dividend Paid
Long-Term Debt Issued $48.5M $131.4M $357.5M $440.6M $447.6M
Long-Term Debt Repaid -$204.5M -$83.7M -$28.1M -$256.5M -$332M
Repurchase of Common Stock -$45.2M -$170.4M -$61.4M -$14.9M -$10.8M
Other Financing Activities -$21.7M -$17.8M $23.1M $80.3M $77.9M
Cash From Financing -$233.4M -$151.7M $277.6M $211.1M $161.4M
 
Beginning Cash (CF) $64.3M $388.5M $185.1M $52.6M $47.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $324.2M -$203.4M -$132.6M -$4.9M $12.6M
Ending Cash (CF) $388.5M $185.1M $52.6M $47.6M $60.2M
 
Levered Free Cash Flow $256.1M -$82.5M $67M -$79M -$82M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$32.3M $80.3M -$51.2M -$81.4M --
Depreciation & Amoritzation $549K $1.7M $2.4M $2M --
Stock-Based Compensation $866K $278K $5.3M $2M --
Change in Accounts Receivable $34.5M -$52.9M $25.3M -$12.8M --
Change in Inventories $4.3M -$2.7M -$997K -- --
Cash From Operations $19.4M $33.2M -$39.2M $18.1M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$6.4M -$41.8M -$7.2M -$3.3M --
Cash From Investing $44.3M -$152.3M $35.8M -$43.4M --
 
Dividends Paid (Ex Special Dividend) -$2.7M -$4.3M -$25.6M -$5.3M --
Special Dividend Paid -- -- $500K -- $1M
Long-Term Debt Issued $10.8M $175M $119.6M $71.1M --
Long-Term Debt Repaid -$41.8M -$12.7M -$100.6M -$77.6M --
Repurchase of Common Stock -$19.3M -$21.8M -- -$7.5M --
Other Financing Activities -$499K -$74M -$14K $40.6M --
Cash From Financing -$53.6M $62.2M -$6.5M $21.2M --
 
Beginning Cash (CF) $175M $109.4M $57.5M $64.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.2M -$56.9M -$9.9M -$4.1M --
Ending Cash (CF) $185.1M $52.6M $47.6M $60.2M --
 
Levered Free Cash Flow $19.4M $33.2M -$39.2M $18.1M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $541.1M -$2M $296M -$86.9M -$22.6M
Depreciation & Amoritzation $8.5M $5.3M $6.8M $8.5M $4.6M
Stock-Based Compensation $3.5M $1.3M $486K $6.3M $5M
Change in Accounts Receivable -$84M $52.7M -$112.3M $32M -$14.2M
Change in Inventories -$1.2M $3.3M -$9.6M -- --
Cash From Operations $203.5M $53.2M -$6.6M -$139.2M $10.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$113.8M -$20.1M -$107.1M -$48.1M -$17.4M
Cash From Investing $281.3M -$280.6M -$325.1M $12.4M -$110.3M
 
Dividends Paid (Ex Special Dividend) -$11.1M -$11.9M -$17.1M -$41.6M -$24.2M
Special Dividend Paid
Long-Term Debt Issued $73.1M $193.3M $496M $496.1M $321.4M
Long-Term Debt Repaid -$226.3M -$57.1M -$168.6M -$354.9M -$220.7M
Repurchase of Common Stock -$182.3M -$58.9M -$36.7M -$3.3M -$15.7M
Other Financing Activities -$11.2M $96.6M $6.2M $37.3M $47.4M
Cash From Financing -$357.8M $161.9M $279.9M $133.6M $108.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $127M -$65.5M -$51.9M $6.8M $8.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $203.5M $53.2M -$6.6M -$139.2M $10.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $159.6M $110.7M $164.4M -$117.1M $58.8M
Depreciation & Amoritzation $7.1M $6.4M $7.5M $8.1M $2.5M
Stock-Based Compensation $3.5M $747K $5.5M $2.9M $3M
Change in Accounts Receivable -$6.3M -$34.8M -$34.1M -$6.1M -$1.4M
Change in Inventories $4.6M -$3.8M -$7.9M -- --
Cash From Operations -$82.5M $67M -$79M -$82M -$7.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$57.7M -$55.6M -$72.5M -$44.2M -$14.1M
Cash From Investing $30.8M -$477.2M -$137M -$66.8M -$66.9M
 
Dividends Paid (Ex Special Dividend) -$11.2M -$13.5M -$38.3M -$21.3M -$18.9M
Special Dividend Paid -- -- $500K -- $1M
Long-Term Debt Issued $131.4M $357.5M $440.6M $447.6M $250.3M
Long-Term Debt Repaid -$83.7M -$28.1M -$256.5M -$332M -$143.1M
Repurchase of Common Stock -$170.4M -$61.4M -$14.9M -$10.8M -$8.2M
Other Financing Activities -$17.8M $23.1M $80.3M $77.9M $6.8M
Cash From Financing -$151.7M $277.6M $211.1M $161.4M $86.9M
 
Beginning Cash (CF) $877.7M $609.7M $280.7M $270.9M $230M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$203.4M -$132.6M -$4.9M $12.6M $12.5M
Ending Cash (CF) $674.3M $477.1M $275.8M $283.4M $242.5M
 
Levered Free Cash Flow -$82.5M $67M -$79M -$82M -$7.5M

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 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock