Financhill
Sell
29

DINO Quote, Financials, Valuation and Earnings

Last price:
$33.07
Seasonality move :
5.61%
Day range:
$32.79 - $33.79
52-week range:
$29.85 - $64.16
Dividend yield:
6.05%
P/E ratio:
40.32x
P/S ratio:
0.22x
P/B ratio:
0.67x
Volume:
2.1M
Avg. volume:
4.1M
1-year change:
-45.24%
Market cap:
$6.2B
Revenue:
$28.6B
EPS (TTM):
$0.82
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.2B $18.4B $38.2B $32B $28.6B
Revenue Growth (YoY) -36.04% 64.43% 107.76% -16.34% -10.59%
 
Cost of Revenues $9.8B $15.8B $31.4B $26.8B $25.4B
Gross Profit $1.4B $2.6B $6.8B $5.1B $3.2B
Gross Profit Margin 12.75% 14.3% 17.84% 16.07% 11.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $313.6M $362M $427M $497M $447M
Other Inc / (Exp) -$439.7M $159.1M $28M $47M $30M
Operating Expenses $1.6B $1.9B $2.8B $2.9B $2.9B
Operating Income -$188.5M $749.2M $4.1B $2.2B $278M
 
Net Interest Expenses $118.9M $121.2M $146M $97M $90M
EBT. Incl. Unusual Items -$747M $787.2M $3.9B $2.2B $218M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$232.1M $123.9M $895M $442M $34M
Net Income to Company -$514.9M $663.3M $3B $1.7B $184M
 
Minority Interest in Earnings -$86.5M -$104.9M -$118M -$121M -$7M
Net Income to Common Excl Extra Items -$601.4M $558.3M $2.9B $1.6B $177M
 
Basic EPS (Cont. Ops) -$3.72 $3.39 $14.28 $8.29 $0.91
Diluted EPS (Cont. Ops) -$3.72 $3.39 $14.28 $8.29 $0.91
Weighted Average Basic Share $162M $162.6M $202.6M $190M $192.1M
Weighted Average Diluted Share $162M $162.6M $202.6M $190M $192.1M
 
EBITDA -$99.6M $1.4B $4.8B $3.1B $1.2B
EBIT -$620.5M $912.3M $4.1B $2.3B $383M
 
Revenue (Reported) $11.2B $18.4B $38.2B $32B $28.6B
Operating Income (Reported) -$188.5M $749.2M $4.1B $2.2B $278M
Operating Income (Adjusted) -$620.5M $912.3M $4.1B $2.3B $383M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $5.6B $9B $7.7B $6.5B
Revenue Growth (YoY) -33.8% 93.83% 59.8% -14.75% -15.14%
 
Cost of Revenues $2.5B $5.1B $7.4B $7B $5.9B
Gross Profit $414.3M $521.6M $1.6B $701.8M $557.8M
Gross Profit Margin 14.28% 9.28% 17.55% 9.16% 8.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $76M $111.2M $103M $149.5M $120.8M
Other Inc / (Exp) -$100.8M $7.4M $26.1M $22.3M $11.2M
Operating Expenses $412.1M $542.1M $749.9M $778.8M $776.8M
Operating Income $2.1M -$20.5M $826.9M -$76.9M -$219M
 
Net Interest Expenses $39.6M $30M $40M $17.6M $22.4M
EBT. Incl. Unusual Items -$138.2M -$43.2M $813M -$72.2M -$230.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$43.6M -$26M $188.3M -$38.6M -$18.2M
Net Income to Company -$94.6M -$17.1M $624.7M -$33.6M -$212M
 
Minority Interest in Earnings -$23.2M -$22.4M -$37.3M -$28.3M -$1.5M
Net Income to Common Excl Extra Items -$117.7M -$39.5M $587.4M -$61.8M -$213.5M
 
Basic EPS (Cont. Ops) -$0.73 -$0.24 $2.92 -$0.34 -$1.14
Diluted EPS (Cont. Ops) -$0.73 -$0.24 $2.92 -$0.34 -$1.14
Weighted Average Basic Share $162.2M $162.7M $199.4M $187M $188.3M
Weighted Average Diluted Share $162.2M $162.7M $199.4M $187M $188.3M
 
EBITDA $27.3M $122M $1B $189.4M $26.5M
EBIT -$97.6M -$12.2M $870.3M -$22.7M -$191.7M
 
Revenue (Reported) $2.9B $5.6B $9B $7.7B $6.5B
Operating Income (Reported) $2.1M -$20.5M $826.9M -$76.9M -$219M
Operating Income (Adjusted) -$97.6M -$12.2M $870.3M -$22.7M -$191.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.2B $18.4B $38.2B $32B $28.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.8B $15.8B $31.4B $26.8B $25.4B
Gross Profit $1.4B $2.6B $6.8B $5.1B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $313.6M $362M $427M $497M $447M
Other Inc / (Exp) -$439.7M $159.1M $28M $47M $30M
Operating Expenses $1.6B $1.9B $2.8B $2.9B $2.9B
Operating Income -$188.5M $749.2M $4.1B $2.2B $278M
 
Net Interest Expenses $118.9M $121.2M $146M $97M $90M
EBT. Incl. Unusual Items -$747M $787.2M $3.9B $2.2B $218M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$232.1M $123.9M $895M $442M $34M
Net Income to Company -$514.9M $663.3M $3B $1.7B $184M
 
Minority Interest in Earnings -$86.5M -$104.9M -$118M -$121M -$7M
Net Income to Common Excl Extra Items -$601.4M $558.3M $2.9B $1.6B $177M
 
Basic EPS (Cont. Ops) -$3.71 $3.40 $13.70 $8.30 $0.82
Diluted EPS (Cont. Ops) -$3.71 $3.40 $13.70 $8.30 $0.82
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$99.6M $1.4B $4.8B $3.1B $1.2B
EBIT -$620.5M $912.3M $4.1B $2.3B $383M
 
Revenue (Reported) $11.2B $18.4B $38.2B $32B $28.6B
Operating Income (Reported) -$188.5M $749.2M $4.1B $2.2B $278M
Operating Income (Adjusted) -$620.5M $912.3M $4.1B $2.3B $383M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $18.4B $38.2B $32B $28.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.8B $31.4B $26.8B $25.4B --
Gross Profit $2.6B $6.8B $5.1B $3.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $362M $427M $497M $447M --
Other Inc / (Exp) $159.1M $28M $47M $30M --
Operating Expenses $1.9B $2.8B $2.9B $2.9B --
Operating Income $749.2M $4.1B $2.2B $278M --
 
Net Interest Expenses $121.2M $146M $97M $90M --
EBT. Incl. Unusual Items $787.2M $3.9B $2.2B $218M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $123.9M $895M $442M $34M --
Net Income to Company $663.3M $3B $1.7B $184M --
 
Minority Interest in Earnings -$104.9M -$118M -$121M -$7M --
Net Income to Common Excl Extra Items $558.3M $2.9B $1.6B $177M --
 
Basic EPS (Cont. Ops) $3.40 $13.70 $8.30 $0.82 --
Diluted EPS (Cont. Ops) $3.40 $13.70 $8.30 $0.82 --
Weighted Average Basic Share $650.3M $809.9M $760.2M $768.3M --
Weighted Average Diluted Share $650.3M $809.9M $760.2M $768.3M --
 
EBITDA $1.4B $4.8B $3.1B $1.2B --
EBIT $912.3M $4.1B $2.3B $383M --
 
Revenue (Reported) $18.4B $38.2B $32B $28.6B --
Operating Income (Reported) $749.2M $4.1B $2.2B $278M --
Operating Income (Adjusted) $912.3M $4.1B $2.3B $383M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $234.4M $1.7B $1.4B $800M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $630M $1.2B $1.7B $1.7B $1.3B
Inventory $1.2B $2.1B $3.2B $2.9B $2.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $47.6M $66.6M $112M $89M $95M
Total Current Assets $3.3B $3.8B $6.7B $6.1B $5B
 
Property Plant And Equipment $4.9B $5.8B $7B $7B $6.9B
Long-Term Investments -- -- -- -- --
Goodwill $2.3B $2.3B $3B $3B $3B
Other Intangibles $334.8M $299.1M $463.7M $411M $351M
Other Long-Term Assets $328.9M $353.6M $519M $561M $611M
Total Assets $11.5B $12.9B $18.1B $17.7B $16.6B
 
Accounts Payable $1B $1.6B $2.3B $2.2B $2.2B
Accrued Expenses $274.5M $316.2M $486.7M $355M $292M
Current Portion Of Long-Term Debt -- -- $307M -- --
Current Portion Of Capital Lease Obligations $97.9M $110.6M $109.9M $118M $88M
Other Current Liabilities -- -- -- $18M $2M
Total Current Liabilities $1.4B $2.1B $3.2B $2.8B $3B
 
Long-Term Debt $3.1B $3.1B $2.9B $2.7B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $5.8B $6.6B $8.1B $7.5B $7.3B
 
Common Stock $2.6M $2.6M $2.2M $2M $2M
Other Common Equity Adj $13.5M $2.7M -$22M -$12M -$47M
Common Equity $5.2B $5.7B $9.2B $10.2B $9.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $553.8M $606.6M $773.8M $68M $68M
Total Equity $5.7B $6.3B $10B $10.2B $9.3B
 
Total Liabilities and Equity $11.5B $12.9B $18.1B $17.7B $16.6B
Cash and Short Terms $1.4B $234.4M $1.7B $1.4B $800M
Total Debt $3.1B $3.1B $3.3B $2.7B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $234.4M $1.7B $1.4B $800M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $630M $1.2B $1.7B $1.7B $1.3B
Inventory $1.2B $2.1B $3.2B $2.9B $2.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $47.6M $66.6M $112M $89M $95M
Total Current Assets $3.3B $3.8B $6.7B $6.1B $5B
 
Property Plant And Equipment $4.9B $5.8B $7B $7B $6.9B
Long-Term Investments -- -- -- -- --
Goodwill $2.3B $2.3B $3B $3B $3B
Other Intangibles $334.8M $299.1M $463.7M $411M $351M
Other Long-Term Assets $328.9M $353.6M $519M $561M $611M
Total Assets $11.5B $12.9B $18.1B $17.7B $16.6B
 
Accounts Payable $1B $1.6B $2.3B $2.2B $2.2B
Accrued Expenses $274.5M $316.2M $486.7M $355M $292M
Current Portion Of Long-Term Debt -- -- $307M -- --
Current Portion Of Capital Lease Obligations $97.9M $110.6M $109.9M $118M $88M
Other Current Liabilities -- -- -- $18M $2M
Total Current Liabilities $1.4B $2.1B $3.2B $2.8B $3B
 
Long-Term Debt $3.1B $3.1B $2.9B $2.7B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $5.8B $6.6B $8.1B $7.5B $7.3B
 
Common Stock $2.6M $2.6M $2.2M $2M $2M
Other Common Equity Adj $13.5M $2.7M -$22M -$12M -$47M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $553.8M $606.6M $773.8M $68M $68M
Total Equity $5.7B $6.3B $10B $10.2B $9.3B
 
Total Liabilities and Equity $11.5B $12.9B $18.1B $17.7B $16.6B
Cash and Short Terms $1.4B $234.4M $1.7B $1.4B $800M
Total Debt $3.1B $3.1B $3.3B $2.7B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$514.9M $663.3M $3B $1.7B $184M
Depreciation & Amoritzation $520.9M $503.5M $657M $771M $832M
Stock-Based Compensation $31.7M $39.3M $31M $41M $23M
Change in Accounts Receivable $169.2M -$620.8M $39M -$20M $449M
Change in Inventories $230.1M -$344.6M -$224M $30M $138M
Cash From Operations $457.9M $406.7M $3.8B $2.3B $1.1B
 
Capital Expenditures $330.2M $813.4M $524M $385M $470M
Cash Acquisitions -$2.4M -$624.3M -$264M -$7M -$8M
Cash From Investing -$330.2M -$1.3B -$774M -$371M -$468M
 
Dividends Paid (Ex Special Dividend) -$229.5M -$57.7M -$256M -$341M -$386M
Special Dividend Paid
Long-Term Debt Issued $1.5B $555.5M $910M $60M --
Long-Term Debt Repaid -$836M -$633M -$735M -$593M -$117M
Repurchase of Common Stock -$7.6M -$7.1M -$1.4B -$999M -$672M
Other Financing Activities -$81.1M -$69.6M -$108M -$371M -$7M
Cash From Financing $353.2M -$211.8M -$1.6B -$2.2B -$1.2B
 
Beginning Cash (CF) $885.2M $1.4B $234M $1.7B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $481M -$1.1B $1.4B -$318M -$540M
Ending Cash (CF) $1.4B $234.4M $1.7B $1.4B $800M
 
Levered Free Cash Flow $127.8M -$406.7M $3.3B $1.9B $640M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$94.6M -$17.1M $624.7M -$33.6M -$212M
Depreciation & Amoritzation $124.9M $134.2M $176.4M $212.1M $218.2M
Stock-Based Compensation $9.4M $9.6M $10.1M $14.6M $7.2M
Change in Accounts Receivable -$92.4M -$392.8M $91.6M $200.8M $45.2M
Change in Inventories $125.5M $55.1M $253.9M -$53.1M -$110M
Cash From Operations $66.9M -$332.8M $914.8M $230.4M -$140.4M
 
Capital Expenditures $117.2M $265.1M $106.6M $123.6M $173.1M
Cash Acquisitions -- -$624.3M -$7.6M -$2.3M -$2M
Cash From Investing -$116.5M -$888.7M -$108.2M -$123.3M -$173.4M
 
Dividends Paid (Ex Special Dividend) -$57.9M -- -$80.6M -$82.1M -$95.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $39M $345M $50M -- --
Long-Term Debt Repaid -$74.3M -$347.4M -$132.3M -$434.2M -$3.5M
Repurchase of Common Stock -$4.3M -$6.4M -$395M -$165.4M -$4.7M
Other Financing Activities -$12.5M -$18.7M -$27.6M -$294M $304K
Cash From Financing -$110M -$27.6M -$585.5M -$975.7M -$103.3M
 
Beginning Cash (CF) $1.5B $1.5B $1.4B $2.2B $1.2B
Foreign Exchange Rate Adjustment $3M $2.1M -$3M $7.9M -$12.7M
Additions / Reductions -$159.6M -$1.2B $221.1M -$868.6M -$417.1M
Ending Cash (CF) $1.4B $234.4M $1.7B $1.4B $800M
 
Levered Free Cash Flow -$50.3M -$597.9M $808.2M $106.9M -$313.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$514.9M $663.3M $3B $1.7B $184M
Depreciation & Amoritzation $520.9M $503.5M $657M $771M $832M
Stock-Based Compensation $31.7M $39.3M $31M $41M $23M
Change in Accounts Receivable $169.2M -$620.8M $39M -$20M $449M
Change in Inventories $230.1M -$344.6M -$224M $30M $138M
Cash From Operations $457.9M $406.7M $3.8B $2.3B $1.1B
 
Capital Expenditures $330.2M $813.4M $524M $385M $470M
Cash Acquisitions -$2.4M -$624.3M -$264M -$7M -$8M
Cash From Investing -$330.2M -$1.3B -$774M -$371M -$468M
 
Dividends Paid (Ex Special Dividend) -$229.5M -$57.7M -$256M -$341M -$386M
Special Dividend Paid
Long-Term Debt Issued $1.5B $555.5M $910M $60M --
Long-Term Debt Repaid -$836M -$633M -$735M -$593M -$117M
Repurchase of Common Stock -$7.6M -$7.1M -$1.4B -$999M -$672M
Other Financing Activities -$81.1M -$69.6M -$108M -$371M -$7M
Cash From Financing $353.2M -$211.8M -$1.6B -$2.2B -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $481M -$1.1B $1.4B -$318M -$540M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $127.8M -$406.7M $3.3B $1.9B $640M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $663.3M $3B $1.7B $184M --
Depreciation & Amoritzation $503.5M $657M $771M $832M --
Stock-Based Compensation $39.3M $31M $41M $23M --
Change in Accounts Receivable -$620.8M $39M -$20M $449M --
Change in Inventories -$344.6M -$224M $30M $138M --
Cash From Operations $406.7M $3.8B $2.3B $1.1B --
 
Capital Expenditures $813.4M $524M $385M $470M --
Cash Acquisitions -$624.3M -$264M -$7M -$8M --
Cash From Investing -$1.3B -$774M -$371M -$468M --
 
Dividends Paid (Ex Special Dividend) -$57.7M -$256M -$341M -$386M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $555.5M $910M $60M -- --
Long-Term Debt Repaid -$633M -$735M -$593M -$117M --
Repurchase of Common Stock -$7.1M -$1.4B -$999M -$672M --
Other Financing Activities -$69.6M -$108M -$371M -$7M --
Cash From Financing -$211.8M -$1.6B -$2.2B -$1.2B --
 
Beginning Cash (CF) $5.4B $4B $6.9B $4.7B --
Foreign Exchange Rate Adjustment -$1.5M -$11M $7M -$14M --
Additions / Reductions -$1.1B $1.4B -$318M -$540M --
Ending Cash (CF) $4.3B $5.4B $6.5B $4.1B --
 
Levered Free Cash Flow -$406.7M $3.3B $1.9B $640M --

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

GET BETTER TRADE IDEAS

Popular

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

What Stocks Did Warren Buffett Just Buy?
What Stocks Did Warren Buffett Just Buy?

In Q4 of last year, Warren Buffett added to or…

Is it Finally Time to Buy Medical Properties Trust?
Is it Finally Time to Buy Medical Properties Trust?

Medical Properties Trust (NYSE:MPW) is a REIT that focuses on…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

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

Show me the best stock