Financhill
Sell
42

DDD Quote, Financials, Valuation and Earnings

Last price:
$3.29
Seasonality move :
11.36%
Day range:
$3.31 - $3.46
52-week range:
$1.72 - $6.61
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.01x
P/B ratio:
2.13x
Volume:
1.4M
Avg. volume:
3.3M
1-year change:
-48.65%
Market cap:
$463.8M
Revenue:
$488.1M
EPS (TTM):
-$3.98
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $636.4M $557.2M $615.6M $538M $488.1M
Revenue Growth (YoY) -7.98% -12.43% 10.48% -12.61% -9.29%
 
Cost of Revenues $355.8M $333.9M $351.9M $323.8M $291.6M
Gross Profit $280.5M $223.4M $263.8M $214.2M $196.4M
Gross Profit Margin 44.09% 40.09% 42.85% 39.82% 40.25%
 
R&D Expenses $83.3M $74.1M $69.2M $87.1M $89.5M
Selling, General & Admin $254.4M $219.9M $227.7M $244.2M $210.2M
Other Inc / (Exp) -- -$68.8M $354.5M -$10.3M -$275.3M
Operating Expenses $337.6M $294M $296.8M $331.3M $299.6M
Operating Income -$57.1M -$70.7M -$33.1M -$117M -$103.2M
 
Net Interest Expenses $8M $4M $1.9M -- --
EBT. Incl. Unusual Items -$65.1M -$143.4M $319.5M -$120.8M -$362.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.5M $6.2M -$2.5M $2.1M -$641K
Net Income to Company -$69.6M -$149.6M $322.1M -$122.9M -$363M
 
Minority Interest in Earnings -$248K -- -- $238K $265K
Net Income to Common Excl Extra Items -$69.9M -$149.6M $322.1M -$122.7M -$362.7M
 
Basic EPS (Cont. Ops) -$0.61 -$1.27 $2.62 -$0.96 -$2.79
Diluted EPS (Cont. Ops) -$0.61 -$1.27 $2.55 -$0.96 -$2.79
Weighted Average Basic Share $113.8M $117.6M $122.9M $127.8M $129.9M
Weighted Average Diluted Share $113.8M $117.6M $126.3M $127.8M $129.9M
 
EBITDA -$6.7M -$94.8M $356.5M -$79.3M -$323M
EBIT -$57.1M -$139.4M $321.9M -$118M -$359M
 
Revenue (Reported) $636.4M $557.2M $615.6M $538M $488.1M
Operating Income (Reported) -$57.1M -$70.7M -$33.1M -$117M -$103.2M
Operating Income (Adjusted) -$57.1M -$139.4M $321.9M -$118M -$359M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $136.2M $156.1M $132.3M $123.8M $112.9M
Revenue Growth (YoY) -12.3% 14.63% -15.28% -6.4% -8.77%
 
Cost of Revenues $77.5M $91.8M $79.6M $68.4M $71.2M
Gross Profit $58.6M $64.3M $52.7M $55.4M $41.7M
Gross Profit Margin 43.05% 41.2% 39.83% 44.71% 36.93%
 
R&D Expenses $18.9M $15.8M $20.8M $22M $20.8M
Selling, General & Admin $59.1M $65.7M $65.6M $33.4M $58M
Other Inc / (Exp) -$50.1M $315.8M -$764K -$15.9M -$145.7M
Operating Expenses $77.9M $81.5M $86.4M $55.3M $78.7M
Operating Income -$19.3M -$17.2M -$33.7M $13K -$37M
 
Net Interest Expenses $611K -- $2.7M -- --
EBT. Incl. Unusual Items -$70M $298.7M -$37.2M -$11M -$181.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M $6M $338K $174K -$4.3M
Net Income to Company -$72.9M $292.7M -$37.5M -$11.8M -$178.7M
 
Minority Interest in Earnings -- -- $147K $57K $109K
Net Income to Common Excl Extra Items -$72.9M $292.7M -$37.4M -$11.7M -$178.6M
 
Basic EPS (Cont. Ops) -$0.61 $2.39 -$0.30 -$0.09 -$1.35
Diluted EPS (Cont. Ops) -$0.61 $2.34 -$0.30 -$0.09 -$1.35
Weighted Average Basic Share $118.5M $122.7M $128M $130.3M $132.2M
Weighted Average Diluted Share $118.5M $125.3M $128M $130.3M $132.2M
 
EBITDA -$57.6M -$8.8M -$22.4M -$1.4M -$167.9M
EBIT -$69.4M -$17.2M -$32.4M -$10.1M -$181.2M
 
Revenue (Reported) $136.2M $156.1M $132.3M $123.8M $112.9M
Operating Income (Reported) -$19.3M -$17.2M -$33.7M $13K -$37M
Operating Income (Adjusted) -$69.4M -$17.2M -$32.4M -$10.1M -$181.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $556.4M $637.4M $556.2M $506M $443.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $331.2M $367.4M $330.3M $298.9M $270.3M
Gross Profit $225.2M $270M $225.8M $207.1M $173.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $74.7M $69M $82.3M $90.8M $88.8M
Selling, General & Admin $226.5M $229.5M $236.3M $209.4M $226.3M
Other Inc / (Exp) -$52.2M $339.1M -$5.3M -$23.2M -$381.1M
Operating Expenses $301.3M $298.5M $318.6M $300.3M $315.1M
Operating Income -$76.1M -$28.5M -$92.8M -$93.2M -$141.4M
 
Net Interest Expenses $9.3M $1.6M $1.9M -- --
EBT. Incl. Unusual Items -$133.2M $309.1M -$100.1M -$95.4M -$515.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $629K $3.5M -$367K -$3.5M
Net Income to Company -$134.4M $308.4M -$103.5M -$95.8M -$514.9M
 
Minority Interest in Earnings -$53K -- $184K $203K $368K
Net Income to Common Excl Extra Items -$134.5M $308.4M -$103.4M -$95.6M -$514.6M
 
Basic EPS (Cont. Ops) -$1.15 $2.52 -$0.82 -$0.74 -$3.98
Diluted EPS (Cont. Ops) -$1.15 $2.46 -$0.82 -$0.74 -$3.98
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$78M $30.8M -$57.1M -$57.8M -$475.1M
EBIT -$123.9M -$5.2M -$93.7M -$95.3M -$512.9M
 
Revenue (Reported) $556.4M $637.4M $556.2M $506M $443.9M
Operating Income (Reported) -$76.1M -$28.5M -$92.8M -$93.2M -$141.4M
Operating Income (Adjusted) -$123.9M -$5.2M -$93.7M -$95.3M -$512.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $384.6M $464.8M $405.3M $373.2M $329.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $233.7M $267.2M $245.7M $220.8M $199.4M
Gross Profit $150.9M $197.6M $159.6M $152.5M $129.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $55.1M $50M $63.2M $67M $66.3M
Selling, General & Admin $167.2M $176.8M $185.4M $150.6M $166.8M
Other Inc / (Exp) -$52.2M $355.7M -$4.2M -$17M -$122.8M
Operating Expenses $222.3M $226.8M $248.6M $217.6M $233M
Operating Income -$71.4M -$29.2M -$89M -$65.1M -$103.3M
 
Net Interest Expenses $3.7M $1.3M $2.8M -- --
EBT. Incl. Unusual Items -$127.3M $325.2M -$94.4M -$69M -$222.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.5M -$3.1M $2.9M $404K -$2.5M
Net Income to Company -$129.8M $328.3M -$97.3M -$70.2M -$222.1M
 
Minority Interest in Earnings -- -- $184K $149K $252K
Net Income to Common Excl Extra Items -$129.8M $328.3M -$97.2M -$70M -$221.9M
 
Basic EPS (Cont. Ops) -$1.11 $2.68 -$0.77 -$0.54 -$1.68
Diluted EPS (Cont. Ops) -$1.11 $2.62 -$0.77 -$0.54 -$1.68
Weighted Average Basic Share $348.6M $366.5M $382.4M $389.3M $394.9M
Weighted Average Diluted Share $348.6M $372.5M $382.4M $389.3M $394.9M
 
EBITDA -$88.8M $36.9M -$60.9M -$39.4M -$191.5M
EBIT -$123.6M $10.6M -$89.1M -$66.4M -$220.3M
 
Revenue (Reported) $384.6M $464.8M $405.3M $373.2M $329.1M
Operating Income (Reported) -$71.4M -$29.2M -$89M -$65.1M -$103.3M
Operating Income (Adjusted) -$123.6M $10.6M -$89.1M -$66.4M -$220.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $133.7M $75M $789.7M $388.1M $331.5M
Short Term Investments -- -- -- $180.6M --
Accounts Receivable, Net $109.4M $114.3M $106.5M $93.9M $101.5M
Inventory $111.1M $116.7M $92.9M $137.8M $152.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $19M $33.1M $42.7M $33.8M $42.6M
Total Current Assets $373.2M $357.5M $1B $834.2M $627.8M
 
Property Plant And Equipment $129.8M $124M $103.6M $100.8M $135M
Long-Term Investments -- -- -- -- --
Goodwill $223.2M $161.8M $345.6M $385.3M $116.1M
Other Intangibles $48.3M $28.1M $45.8M $90.2M $62.7M
Other Long-Term Assets $27.4M $55.5M $17.3M $29M $44.8M
Total Assets $807.3M $733.1M $1.5B $1.4B $990.7M
 
Accounts Payable $49.9M $45.2M $57.4M $53.8M $49.8M
Accrued Expenses $18.4M $29M $16.5M $25.1M $24.1M
Current Portion Of Long-Term Debt $2.5M $2.1M -- -- --
Current Portion Of Capital Lease Obligations $9.6M $9.5M $8.3M $9M $11.7M
Other Current Liabilities -- $11.1M -- -- --
Total Current Liabilities $163M $175.7M $178M $151.8M $147.2M
 
Long-Term Debt $45.2M $19.2M $446.9M $449.5M $319.4M
Capital Leases -- -- -- -- --
Total Liabilities $293.4M $302.3M $706.7M $694.9M $561.9M
 
Common Stock $120K $128K $128K $131K $134K
Other Common Equity Adj -$37M -$8.5M -$37.7M -$53.8M -$44.3M
Common Equity $522.2M $430.7M $842.4M $749.9M $426.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$8.3M -- -- $1.8M $2M
Total Equity $513.9M $430.7M $842.4M $751.7M $428.8M
 
Total Liabilities and Equity $807.3M $733.1M $1.5B $1.4B $990.7M
Cash and Short Terms $133.7M $75M $789.7M $568.7M $331.5M
Total Debt $47.7M $21.3M $446.9M $449.5M $319.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $75.3M $502.8M $341.3M $445.6M $190M
Short Term Investments -- -- $268.1M -- --
Accounts Receivable, Net $98.8M $89.9M $100.3M $104.5M $99.2M
Inventory $126.9M $89.3M $126M $153M $134.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $34.7M $26M $29.6M $36.6M $35.9M
Total Current Assets $335.6M $708M $865.3M $739.7M $460M
 
Property Plant And Equipment $125.8M $102.2M $97.8M $136.6M $112.5M
Long-Term Investments -- -- -- -- --
Goodwill $179.5M $139.9M $357.5M $391.3M $15M
Other Intangibles $36.9M $30.3M $82.5M $71.5M $21M
Other Long-Term Assets $23M $21.3M $23.9M $46.6M $45.8M
Total Assets $707.3M $1B $1.4B $1.4B $658.3M
 
Accounts Payable $41.7M $44.9M $53.4M $46.1M $42.4M
Accrued Expenses $23.5M $26.8M $28.1M $18.5M $23.2M
Current Portion Of Long-Term Debt $1.8M -- -- -- --
Current Portion Of Capital Lease Obligations $9.4M $8.2M $8.2M $10.7M $9.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $160.4M $168.2M $152.4M $137.9M $138.9M
 
Long-Term Debt $19.8M -- $448.9M $451.5M $211.7M
Capital Leases -- -- -- -- --
Total Liabilities $278.8M $256M $695.5M $691.3M $438.2M
 
Common Stock $128K $127K $130K $133K $135K
Other Common Equity Adj -$29.8M -$36M -$80.8M -$56.8M -$42.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1.7M $1.9M $2.1M
Total Equity $428.5M $749.2M $735.9M $701.5M $220.1M
 
Total Liabilities and Equity $707.3M $1B $1.4B $1.4B $658.3M
Cash and Short Terms $75.3M $502.8M $609.4M $445.6M $190M
Total Debt $21.6M -- $448.9M $451.5M $211.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$69.6M -$149.6M $322.1M -$122.9M -$363M
Depreciation & Amoritzation $50.4M $44.6M $34.6M $38.7M $36.1M
Stock-Based Compensation $23.6M $17.7M $55.2M $42.4M $23.5M
Change in Accounts Receivable $15.1M -$6.1M -$11.9M $8.1M -$6.2M
Change in Inventories $18.4M -$9.9M $7.9M -$51.1M -$20.6M
Cash From Operations $31.6M -$20.1M $48.1M -$70M -$80.7M
 
Capital Expenditures $24M $13.6M $18.8M $20.9M $27.2M
Cash Acquisitions -- -- -$139.7M -$103.7M -$29.2M
Cash From Investing -$24.4M -$11.7M $260.6M -$308.4M $124.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $100M $20M $460M -- --
Long-Term Debt Repaid -$76.8M -$46.8M -$21.4M -- -$100.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7M -$17.3M -$32.8M -$13.8M -$5.9M
Cash From Financing $16.2M -$19.5M $405.8M -$13.8M -$106.5M
 
Beginning Cash (CF) $110.9M $134.6M $84.7M $790M $392M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.4M -$51.3M $714.5M -$392.2M -$62.4M
Ending Cash (CF) $134.6M $84.7M $790M $392M $333.1M
 
Levered Free Cash Flow $7.6M -$33.8M $29.4M -$90.9M -$107.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$72.9M $292.7M -$37.5M -$11.8M -$178.7M
Depreciation & Amoritzation $11.8M $8.4M $10.1M $8.6M $13.3M
Stock-Based Compensation $3M $13.4M $11.4M -$3.1M $3.7M
Change in Accounts Receivable $29K -$14.6M $4.7M -$9.1M $156K
Change in Inventories $557K -$2M -$13.7M $1.4M $5.5M
Cash From Operations -$11.6M $20.7M -$14.2M -$25.6M -$801K
 
Capital Expenditures $3.9M $6.6M $6.7M $7.4M $3.6M
Cash Acquisitions -- -$24K -$1.4M -$13.6M --
Cash From Investing -$2.9M $364.3M $63M -$19.9M -$3.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20M -- -- -- --
Long-Term Debt Repaid -$20.3M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.2M -$3.8M -$294K -$289K -$367K
Cash From Financing $23.5M -$3.8M -$294K -$289K -$367K
 
Beginning Cash (CF) $64.9M $132.5M $299.9M $492M $194.3M
Foreign Exchange Rate Adjustment $2.4M -$10.6M -$5.9M $916K $2.1M
Additions / Reductions $9M $381.2M $48.4M -$45.8M -$4.8M
Ending Cash (CF) $76.3M $503.1M $342.5M $447.1M $191.6M
 
Levered Free Cash Flow -$15.5M $14.1M -$20.9M -$33.1M -$4.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$134.4M $308.4M -$103.5M -$95.8M -$514.9M
Depreciation & Amoritzation $45.9M $36.1M $36.6M $37.5M $37.8M
Stock-Based Compensation $21M $45.1M $42.7M $26M $25.7M
Change in Accounts Receivable $15.4M -$20.9M -$11.3M -$2M $8.1M
Change in Inventories -$12M $21.2M -$29.6M -$43.8M $8.5M
Cash From Operations -$11.2M $75.2M -$67M -$89.5M -$45.9M
 
Capital Expenditures $16.7M $17.4M $21M $24.8M $17M
Cash Acquisitions -$10M $1.6M -$213.5M -$48.2M -$2.4M
Cash From Investing -$25.9M $410.4M -$513.2M $196.5M -$19.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$57.3M -$21.7M -- -- -$187.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.1M -$29.9M -$31M -$6M -$4.2M
Cash From Financing -$17.4M -$51.9M $429M -$6M -$192M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$54.5M $433.6M -$151.1M $100.9M -$257M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$27.9M $57.7M -$88M -$114.3M -$62.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$129.8M $328.3M -$97.3M -$70.2M -$222.1M
Depreciation & Amoritzation $34.8M $26.3M $28.3M $27.1M $28.8M
Stock-Based Compensation $16.6M $44M $31.5M $15.1M $17.3M
Change in Accounts Receivable $12.7M -$2.2M -$1.5M -$11.7M $2.6M
Change in Inventories -$24M $7.1M -$30.3M -$23.1M $6M
Cash From Operations -$32.6M $62.7M -$52.4M -$71.9M -$37.1M
 
Capital Expenditures $11M $14.8M $17.1M $21M $10.8M
Cash Acquisitions -$12.5M -$10.9M -$84.7M -$29.2M -$2.5M
Cash From Investing -$22.5M $399.6M -$374.1M $130.7M -$13.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20M -- -- -- --
Long-Term Debt Repaid -$46.5M -$21.4M -- -- -$87.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.2M -$14.8M -$13M -$5.2M -$3.5M
Cash From Financing -$3.8M -$36.2M -$13M -$5.2M -$90.7M
 
Beginning Cash (CF) $313.2M $350.1M $1.5B $1.4B $741M
Foreign Exchange Rate Adjustment $526K -$7.7M -$7.9M $1.6M -$530K
Additions / Reductions -$58.9M $426.1M -$439.5M $53.6M -$141M
Ending Cash (CF) $254.9M $768.5M $1B $1.5B $599.5M
 
Levered Free Cash Flow -$43.7M $47.8M -$69.5M -$92.9M -$47.9M

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

GET BETTER TRADE IDEAS

Popular

Why Is Buffett Buying Verisign?
Why Is Buffett Buying Verisign?

Warren Buffett has spent 2024 stockpiling cash, even going so…

Is Microsoft an Undervalued Growth Stock to Buy?
Is Microsoft an Undervalued Growth Stock to Buy?

Tech giant Microsoft (NASDAQ:MSFT) has been one of the biggest…

Will Tesla Go Up or Down in 2025?
Will Tesla Go Up or Down in 2025?

The last few months have been exciting for Tesla and…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 30

Lemonade [LMND] is down 1.95% over the past day.

Sell
50
TSLL alert for Dec 30

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 4.15% over the past day.

Buy
63
SMLR alert for Dec 30

Semler Scientific [SMLR] is down 7.92% over the past day.

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

Show me the best stock