Financhill
Sell
46

DB.V Quote, Financials, Valuation and Earnings

Last price:
$0.11
Seasonality move :
21.16%
Day range:
$0.11 - $0.12
52-week range:
$0.05 - $0.15
Dividend yield:
0%
P/E ratio:
4.18x
P/S ratio:
0.53x
P/B ratio:
0.95x
Volume:
51.8K
Avg. volume:
305.8K
1-year change:
40%
Market cap:
$60.6M
Revenue:
$92.5M
EPS (TTM):
$0.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $29.9M $52.5M $79.3M $106.2M $92.5M
Revenue Growth (YoY) 380.03% 75.25% 51.23% 33.91% -12.89%
 
Cost of Revenues $24.1M $53.2M $75M $82.5M $70.8M
Gross Profit $5.8M -$763K $4.4M $23.7M $21.7M
Gross Profit Margin 19.33% -1.46% 5.49% 22.35% 23.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.3M $6.3M $21.7M $13.5M $14.8M
Other Inc / (Exp) -$116K -$549K -$986K -$4.5M $13.9M
Operating Expenses $14.8M $18.5M $23.5M $32.7M $30.4M
Operating Income -$9M -$19.2M -$19.1M -$9M -$8.7M
 
Net Interest Expenses $3.5M $4.1M $3.2M $2.8M $2.9M
EBT. Incl. Unusual Items -$9.2M $1.7M -$4.5M -$1.9M $13.6M
Earnings of Discontinued Ops. -- -- -- $143K -$4.1M
Income Tax Expense -- -- -- -- --
Net Income to Company -$9.2M $1.7M -$4.5M -$1.9M $13.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.2M $1.7M -$4.5M -$1.9M $13.6M
 
Basic EPS (Cont. Ops) -$0.03 $0.00 -$0.01 -$0.00 $0.02
Diluted EPS (Cont. Ops) -$0.03 $0.00 -$0.01 -$0.00 $0.02
Weighted Average Basic Share $347.7M $365.8M $404.2M $408.1M $425.5M
Weighted Average Diluted Share $347.7M $374.8M $404.2M $408.1M $426M
 
EBITDA -$6.6M -$15.5M -$15.5M -$6.5M -$3.7M
EBIT -$9M -$19.2M -$19.1M -$9M -$8.7M
 
Revenue (Reported) $29.9M $52.5M $79.3M $106.2M $92.5M
Operating Income (Reported) -$9M -$19.2M -$19.1M -$9M -$8.7M
Operating Income (Adjusted) -$9M -$19.2M -$19.1M -$9M -$8.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.4M $18.3M $27.5M $24.1M $32.9M
Revenue Growth (YoY) 76.42% 37.05% 50.32% -12.47% 36.51%
 
Cost of Revenues $16.4M $12.9M $21M $16.5M $28.8M
Gross Profit -$3M $5.4M $6.5M $7.7M $4.1M
Gross Profit Margin -22.46% 29.33% 23.6% 31.74% 12.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4M $5.6M $3.3M $4.3M $4.3M
Other Inc / (Exp) -$156K -$163K -$2.5M -$449K --
Operating Expenses $4M $4.9M $10.3M $8.6M $9.5M
Operating Income -$7M $498K -$3.8M -$985K -$5.4M
 
Net Interest Expenses $1M $637K $696K $728K $661K
EBT. Incl. Unusual Items -$926K $5.2M $277K $79K -$1.3M
Earnings of Discontinued Ops. -- -- $136K -$664K --
Income Tax Expense -$13K -- -- -- --
Net Income to Company -$913K $5.2M $277K $80K -$1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$913K $5.2M $277K $79K -$1.3M
 
Basic EPS (Cont. Ops) -$0.00 $0.01 $0.00 -$0.00 -$0.00
Diluted EPS (Cont. Ops) -$0.00 $0.01 $0.00 -$0.00 -$0.00
Weighted Average Basic Share $358.2M $404.1M $409M $409M $576.9M
Weighted Average Diluted Share $358.2M $480.4M $472.3M $409M $576.9M
 
EBITDA -$6.1M $1.4M -$3.1M $234K -$3.7M
EBIT -$7M $498K -$3.8M -$985K -$5.4M
 
Revenue (Reported) $13.4M $18.3M $27.5M $24.1M $32.9M
Operating Income (Reported) -$7M $498K -$3.8M -$985K -$5.4M
Operating Income (Adjusted) -$7M $498K -$3.8M -$985K -$5.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $49.9M $67.5M $106.8M $92.4M $109.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $45.3M $65.3M $90.1M $69.5M $91.6M
Gross Profit $4.5M $2.2M $16.7M $23M $17.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.6M $11.3M $15.6M $15.3M $16M
Other Inc / (Exp) -$636K -$613K -$3.1M -$3.4M --
Operating Expenses $17.3M $21.7M $32.1M $32.9M $34M
Operating Income -$12.8M -$19.5M -$15.4M -$9.9M -$16.3M
 
Net Interest Expenses $4.2M $3.5M $2.8M $3M $2.7M
EBT. Incl. Unusual Items -$610K -$661K -$4M -$812K $11.7M
Earnings of Discontinued Ops. -- -- $228K -$4.2M -$41K
Income Tax Expense -$13K -- -- -- --
Net Income to Company -$597K -$661K -$4M -$812K $12.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$597K -$661K -$4M -$812K $11.7M
 
Basic EPS (Cont. Ops) -$0.00 -$0.00 -$0.01 -$0.01 $0.03
Diluted EPS (Cont. Ops) -$0.00 -$0.00 -$0.01 -$0.01 $0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$9.3M -$15.8M -$12.4M -$5.8M -$10M
EBIT -$12.8M -$19.5M -$15.4M -$9.9M -$16.3M
 
Revenue (Reported) $49.9M $67.5M $106.8M $92.4M $109.3M
Operating Income (Reported) -$12.8M -$19.5M -$15.4M -$9.9M -$16.3M
Operating Income (Adjusted) -$12.8M -$19.5M -$15.4M -$9.9M -$16.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $38.4M $53.5M $81M $67.2M $84M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36.7M $48.8M $63.9M $50.9M $71.8M
Gross Profit $1.7M $4.7M $17.1M $16.3M $12.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.6M $9.6M $8.8M $10.6M $12.2M
Other Inc / (Exp) -$478K -$541K -$2.6M -$1.5M -$494K
Operating Expenses $13M $16.2M $24.9M $22.4M $26M
Operating Income -$11.3M -$11.5M -$7.8M -$6.1M -$13.8M
 
Net Interest Expenses $3M $2.5M $2.1M $2.3M $2M
EBT. Incl. Unusual Items $1.1M -$1.3M -$807K $294K -$1.6M
Earnings of Discontinued Ops. -- -- $228K -$4.1M --
Income Tax Expense -$13K -- -- -- --
Net Income to Company $1.1M -$1.3M -$807K $294K -$1.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1M -$1.3M -$807K $294K -$1.6M
 
Basic EPS (Cont. Ops) $0.00 -$0.00 -$0.00 -$0.01 -$0.00
Diluted EPS (Cont. Ops) $0.00 -$0.01 -$0.00 -$0.01 -$0.00
Weighted Average Basic Share $1.1B $1.2B $1.2B $1.2B $1.7B
Weighted Average Diluted Share $1.1B $1.3B $1.3B $1.2B $1.7B
 
EBITDA -$8.5M -$8.8M -$5.8M -$2.5M -$8.8M
EBIT -$11.3M -$11.5M -$7.8M -$6.1M -$13.8M
 
Revenue (Reported) $38.4M $53.5M $81M $67.2M $84M
Operating Income (Reported) -$11.3M -$11.5M -$7.8M -$6.1M -$13.8M
Operating Income (Adjusted) -$11.3M -$11.5M -$7.8M -$6.1M -$13.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.8M $1.9M $3M $3.5M $7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.8M $12.7M $16.4M $13.4M $11.7M
Inventory $11.4M $37.1M $47.8M $50.6M $43.3M
Prepaid Expenses $640K $998K $1.7M $862K $1.7M
Other Current Assets -- -- -- -- --
Total Current Assets $19.9M $56.6M $69.8M $71.5M $64.5M
 
Property Plant And Equipment $63.1M $62.2M $62.5M $63.7M $80.6M
Long-Term Investments $589K $259K $164K $62K --
Goodwill $4.3M $4.3M $4.3M $4.3M --
Other Intangibles $284K $390K $332K $496K $959K
Other Long-Term Assets -- -- -- -- --
Total Assets $88.7M $125.9M $140.9M $143M $151.9M
 
Accounts Payable $11.2M $25M $44.3M $45M $38.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.7M $21.4M $8.7M $8.6M $8.8M
Current Portion Of Capital Lease Obligations $491K $732K $868K $1.5M $1.9M
Other Current Liabilities -- -- -- $1.6M $221K
Total Current Liabilities $14.3M $47.1M $53.9M $56.7M $49.1M
 
Long-Term Debt $41M $27.7M $38.8M $38.4M $37.7M
Capital Leases -- -- -- -- --
Total Liabilities $55.3M $75.2M $93.7M $96.8M $87.1M
 
Common Stock $43.1M $53.4M $53.5M $54.1M $63.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $33.4M $50.7M $47.2M $46.2M $64.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $33.4M $50.7M $47.2M $46.2M $64.7M
 
Total Liabilities and Equity $88.7M $125.9M $140.9M $143M $151.9M
Cash and Short Terms $3.8M $1.9M $3M $3.5M $7M
Total Debt $43.2M $49.9M $48.4M $48.5M $48.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $11.3M $4.4M $3.4M $3M $6.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.4M $16.9M $20.9M $12.9M $19.4M
Inventory $27.5M $48.3M $48.4M $44.9M $35.3M
Prepaid Expenses $1.3M $2.1M $1M $1.2M $1.8M
Other Current Assets -- -- -- -- --
Total Current Assets $51.6M $72.9M $74.8M $64.6M $64.5M
 
Property Plant And Equipment $62.2M $62.2M $62M $59M $77.4M
Long-Term Investments $522K $188K $91K -- --
Goodwill $4.3M $4.3M $4.3M -- --
Other Intangibles $182K $348K $686K $585K --
Other Long-Term Assets -- -- -- -- --
Total Assets $120.4M $142.8M $144.9M $128.5M $146.4M
 
Accounts Payable $18.1M $43.1M $45.8M $40M $36.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $23.3M $8.6M $8.7M $8.7M --
Current Portion Of Capital Lease Obligations $776K $641K $1.1M $1.5M --
Other Current Liabilities -- -- $3.6M $11K --
Total Current Liabilities $42.2M $52.4M $59.2M $50.2M $48M
 
Long-Term Debt $28.6M $39.4M $37.6M $34.9M $34.2M
Capital Leases -- -- -- -- --
Total Liabilities $71.2M $92.6M $97.7M $86M $82.9M
 
Common Stock $53.4M $53.4M $54.1M $54.1M $63.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $49.2M $50.2M $47.2M $42.5M $63.6M
 
Total Liabilities and Equity $120.4M $142.8M $144.9M $128.5M $146.4M
Cash and Short Terms $11.3M $4.4M $3.4M $3M $6.1M
Total Debt $52.6M $48.7M $47.4M $45.1M $45.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.2M $1.7M -$4.5M -$1.9M $13.6M
Depreciation & Amoritzation $2.4M $3.7M $3.7M $2.5M $5M
Stock-Based Compensation $2.7M $2.4M $1.8M $1.4M -$877K
Change in Accounts Receivable -- -- -- $2.9M $2.5M
Change in Inventories -- -- -$17.3M -$24M -$12.1M
Cash From Operations -$4.2M -$17.1M $8.3M $6.6M $4M
 
Capital Expenditures $4.3M $3.2M $3.8M $2.2M $1M
Cash Acquisitions -- -- -- -- -$177K
Cash From Investing -$6.2M -$3.2M -$3.8M -$2.1M $1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $32.3M $10.1M $38.5M $532K --
Long-Term Debt Repaid -$29M -$4.9M -$41.8M -$4.4M -$4.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$699K -$2M -$134K -$87K -$219K
Cash From Financing $2.6M $18.5M -$3.4M -$3.9M -$1.7M
 
Beginning Cash (CF) $3.8M $1.9M $3M $3.5M $7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.8M -$1.9M $1M $515K $3.5M
Ending Cash (CF) -$4M $18K $4M $4M $10.5M
 
Levered Free Cash Flow -$8.5M -$20.4M $4.4M $4.4M $3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$913K $5.2M $277K $80K -$1.3M
Depreciation & Amoritzation $954K $894K $690K $1.2M $1.7M
Stock-Based Compensation $117K -$548K $493K $162K $478K
Change in Accounts Receivable -- -- -$4.5M -$45K -$3M
Change in Inventories -- -- -$8.1M -$1.8M -$4.1M
Cash From Operations -$5.9M $3.6M $1.8M $1.9M $1.8M
 
Capital Expenditures $1.1M $1.3M $780K $134K $233K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$1.3M -$780K -$134K -$237K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.2M $87K $143K -- --
Long-Term Debt Repaid -$817K -$1.1M -$960K -$1.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.8M -- -- -- --
Cash From Financing $14.6M -$1.1M -$988K -$1.2M -$798K
 
Beginning Cash (CF) $11.3M $4.4M $3.4M $3M $6.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.7M $1.3M $25K $617K $735K
Ending Cash (CF) $19M $5.7M $3.4M $3.6M $6.8M
 
Levered Free Cash Flow -$7M $2.3M $1M $1.8M $1.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$597K -$661K -$4M -$812K $12.3M
Depreciation & Amoritzation $3.5M $3.7M $3M $4.1M $6.4M
Stock-Based Compensation $2.1M $2.2M $1.5M -$330K $586K
Change in Accounts Receivable -- -- -- $8.1M -$7.1M
Change in Inventories -- -- -$24.9M -$14.6M -$17.3M
Cash From Operations -$10.7M $3.3M $4.6M $5.6M $4M
 
Capital Expenditures $2.3M $4.9M $2.1M $1.2M $1.5M
Cash Acquisitions -- -- -- -- -$177K
Cash From Investing -$2.6M -$4.6M -$2.1M -$1.2M $696K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $39.3M -- -- -- --
Long-Term Debt Repaid -$29M -$43.7M -$4.2M -$4.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$308K -- -- --
Cash From Financing $23.6M -$5.6M -$3.5M -$4.8M -$1.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.2M -$6.9M -$1M -$370K $3.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$12.9M -$1.6M $2.5M $4.4M $2.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1M -$1.3M -$807K $294K -$1.6M
Depreciation & Amoritzation $2.8M $2.7M $2M $3.6M $5M
Stock-Based Compensation $1.6M $1.4M $1.1M -$631K $832K
Change in Accounts Receivable -$3.5M -$2.9M -$4.4M $744K -$8.8M
Change in Inventories $1.9M -$14.5M -$18.5M -$9.1M -$14.4M
Cash From Operations -$12M $8.4M $4.8M $3.8M $3.7M
 
Capital Expenditures $1.8M $3.4M $1.7M $747K $1.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2M -$3.4M -$1.7M -$754K -$1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M $38.4M $392K -- --
Long-Term Debt Repaid -$1.9M -$40.7M -$3.1M -$3.4M -$1.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.8M -$134K -- -- -$72K
Cash From Financing $21.5M -$2.5M -$2.6M -$3.5M -$3.4M
 
Beginning Cash (CF) $16.2M $10.5M $10.6M $8.1M $15.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.5M $2.5M $425K -$460K -$916K
Ending Cash (CF) $23.7M $13M $11.1M $7.6M $15M
 
Levered Free Cash Flow -$13.8M $4.9M $3M $3M $2.5M

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

GET BETTER TRADE IDEAS

Popular

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…

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 3.95% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 4.13% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is up 12.87% over the past day.

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

Show me the best stock