Financhill
Sell
12

DQ Quote, Financials, Valuation and Earnings

Last price:
$18.49
Seasonality move :
-7.57%
Day range:
$18.15 - $18.74
52-week range:
$13.62 - $30.85
Dividend yield:
0%
P/E ratio:
8.81x
P/S ratio:
0.95x
P/B ratio:
0.28x
Volume:
874.1K
Avg. volume:
914.4K
1-year change:
-34.32%
Market cap:
$1.2B
Revenue:
$1B
EPS (TTM):
-$16.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $675.6M $1.7B $4.6B $2.3B $1B
Revenue Growth (YoY) 93.03% 148.49% 174.5% -49.92% -55.41%
 
Cost of Revenues $441.6M $581.6M $1.2B $1.4B $1.2B
Gross Profit $234M $1.1B $3.4B $920.7M -$212.9M
Gross Profit Margin 34.64% 65.36% 73.95% 39.9% -20.69%
 
R&D Expenses $6.9M $6.5M $10M $10.1M $4.6M
Selling, General & Admin $39.5M $39.9M $354.1M $213.2M $143.1M
Other Inc / (Exp) -- $4M $1.8M -$17.3M -$159M
Operating Expenses $46.1M $45.8M $367.3M $137.2M $175.5M
Operating Income $187.9M $1.1B $3B $783.4M -$388.5M
 
Net Interest Expenses $25.7M $20.5M -- -- --
EBT. Incl. Unusual Items $162.1M $1B $3.1B $818.5M -$518.1M
Earnings of Discontinued Ops. -$141K -- -- -- --
Income Tax Expense $28.2M $170.1M $577.2M $165.6M -$69.9M
Net Income to Company $133.9M $864.8M $2.5B $652.9M -$448.2M
 
Minority Interest in Earnings -$4.6M -$115.9M -$659.8M -$223.3M $102.9M
Net Income to Common Excl Extra Items $129.2M $748.9M $1.8B $429.5M -$345.2M
 
Basic EPS (Cont. Ops) $1.80 $10.15 $24.00 $5.75 -$26.10
Diluted EPS (Cont. Ops) $1.70 $9.75 $23.35 $5.75 -$26.10
Weighted Average Basic Share $71M $73.9M $75.9M $74.7M $13.2M
Weighted Average Diluted Share $75M $76.8M $77.3M $75M $13.2M
 
EBITDA $256.5M $1.1B $3.1B $932.3M -$388.5M
EBIT $187.9M $1.1B $3B $783.4M -$388.5M
 
Revenue (Reported) $675.6M $1.7B $4.6B $2.3B $1B
Operating Income (Reported) $187.9M $1.1B $3B $783.4M -$388.5M
Operating Income (Adjusted) $187.9M $1.1B $3B $783.4M -$388.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $247.7M $395.5M $864.3M $476.3M $195.4M
Revenue Growth (YoY) 108.32% 59.67% 118.5% -44.89% -58.98%
 
Cost of Revenues $138.2M $155.7M $195.4M $389.1M $260.6M
Gross Profit $109.5M $239.8M $668.9M $87.2M -$65.3M
Gross Profit Margin 44.2% 60.63% 77.4% 18.31% -33.41%
 
R&D Expenses $1.5M $1.3M $2.7M $3.3M $372K
Selling, General & Admin $11.2M $10.2M $44M $39M $29.4M
Other Inc / (Exp) -- $3.3M -$132K -$544K -$171.9M
Operating Expenses $11.5M $11.7M $45.8M $3.9M $60M
Operating Income $98M $228.1M $623.1M $83.3M -$125.3M
 
Net Interest Expenses $8.1M $2M -- -- --
EBT. Incl. Unusual Items $89.9M $229.4M $635M $96.5M -$290.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.6M $50.4M $148.7M $18.4M -$49M
Net Income to Company $76.3M $179M $486.3M $78.2M -$241.5M
 
Minority Interest in Earnings -$3.5M -$37.7M -$153.6M -$24.8M $61.3M
Net Income to Common Excl Extra Items $72.8M $141.3M $332.7M $53.3M -$180.2M
 
Basic EPS (Cont. Ops) $1.01 $1.90 $4.78 $0.64 -$13.55
Diluted EPS (Cont. Ops) $0.96 $1.84 $4.71 $0.64 -$13.55
Weighted Average Basic Share $72.1M $74.4M $78.1M $69.8M $13.3M
Weighted Average Diluted Share $76.1M $76.7M $81M $69.9M $13.3M
 
EBITDA $98.2M $231.4M $623.1M $83.3M -$125.3M
EBIT $98.2M $231.4M $623.1M $83.3M -$125.3M
 
Revenue (Reported) $247.7M $395.5M $864.3M $476.3M $195.4M
Operating Income (Reported) $98M $228.1M $623.1M $83.3M -$125.3M
Operating Income (Adjusted) $98.2M $231.4M $623.1M $83.3M -$125.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $675.6M $1.7B $4.6B $2.3B $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $441.6M $581.6M $1.2B $1.4B $1.2B
Gross Profit $234M $1.1B $3.4B $920.7M -$212.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.9M $6.5M $10M $10.1M $4.6M
Selling, General & Admin $39.5M $39.9M $354.1M $213.2M $143.1M
Other Inc / (Exp) -- $4M $1.8M -$17.3M -$159M
Operating Expenses $46.1M $45.8M $367.3M $137.2M $175.5M
Operating Income $187.9M $1.1B $3B $783.4M -$388.5M
 
Net Interest Expenses $25.7M $20.5M -- -- --
EBT. Incl. Unusual Items $162.1M $1B $3.1B $818.5M -$518.1M
Earnings of Discontinued Ops. -$141K -- -- -- --
Income Tax Expense $28.2M $170.1M $577.2M $165.6M -$69.9M
Net Income to Company $133.9M $864.8M $2.5B $652.9M -$448.2M
 
Minority Interest in Earnings -$4.6M -$115.9M -$659.8M -$223.3M $102.9M
Net Income to Common Excl Extra Items $129.2M $748.9M $1.8B $429.5M -$345.2M
 
Basic EPS (Cont. Ops) $1.81 $10.13 $24.59 $5.46 -$16.04
Diluted EPS (Cont. Ops) $1.69 $9.76 $24.06 $5.41 -$16.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $188.8M $1.1B $3B $783.4M -$388.5M
EBIT $188.8M $1.1B $3B $783.4M -$388.5M
 
Revenue (Reported) $675.6M $1.7B $4.6B $2.3B $1B
Operating Income (Reported) $187.9M $1.1B $3B $783.4M -$388.5M
Operating Income (Adjusted) $188.8M $1.1B $3B $783.4M -$388.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.7B $4.6B $2.3B $1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $581.6M $1.2B $1.4B $1.2B --
Gross Profit $1.1B $3.4B $920.7M -$212.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.5M $10M $10.1M $4.6M --
Selling, General & Admin $39.9M $354.1M $213.2M $143.1M --
Other Inc / (Exp) $4M $1.8M -$17.3M -$159M --
Operating Expenses $45.8M $367.3M $137.2M $175.5M --
Operating Income $1.1B $3B $783.4M -$388.5M --
 
Net Interest Expenses $20.5M $5.1M -- -- --
EBT. Incl. Unusual Items $1B $3.1B $818.5M -$518.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $170.1M $577.2M $165.6M -$69.9M --
Net Income to Company $864.8M $2.5B $652.9M -$448.2M --
 
Minority Interest in Earnings -$115.9M -$659.8M -$223.3M $102.9M --
Net Income to Common Excl Extra Items $748.9M $1.8B $429.5M -$345.2M --
 
Basic EPS (Cont. Ops) $10.13 $24.59 $5.46 -$16.04 --
Diluted EPS (Cont. Ops) $9.76 $24.06 $5.41 -$16.04 --
Weighted Average Basic Share $295.5M $303.5M $298.9M $211.3M --
Weighted Average Diluted Share $306.8M $311.1M $299.9M $211.4M --
 
EBITDA $1.1B $3B $783.4M -$388.5M --
EBIT $1.1B $3B $783.4M -$388.5M --
 
Revenue (Reported) $1.7B $4.6B $2.3B $1B --
Operating Income (Reported) $1.1B $3B $783.4M -$388.5M --
Operating Income (Adjusted) $1.1B $3B $783.4M -$388.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $76.6M $723.8M $3.5B $3B $1B
Short Term Investments -- $280.3M $13.9M -- $1.1B
Accounts Receivable, Net -- -- -- -- $55.2M
Inventory $49.2M $327.8M $169.5M $173.3M $149.9M
Prepaid Expenses $9.6M $3.4M $852K $14.3M --
Other Current Assets $2.8M $41.7M $52.9M $224.6M $291.3M
Total Current Assets $180.3M $1.7B $4.9B $3.6B $2.6B
 
Property Plant And Equipment $1B $1.6B $2.6B $3.6B $3.5B
Long-Term Investments -- -- -- -- $27.6M
Goodwill -- -- -- -- --
Other Intangibles $30.8M $40.7M $80.3M $150.4M $152.9M
Other Long-Term Assets $957K $820K $735K $28.3M $107M
Total Assets $1.2B $3.3B $7.6B $7.4B $6.4B
 
Accounts Payable $19M $81.5M $81.9M $92.9M $33.3M
Accrued Expenses $11.3M $40.8M $51.5M $73.1M --
Current Portion Of Long-Term Debt $70.4M -- -- -- --
Current Portion Of Capital Lease Obligations $82K -- -- -- --
Other Current Liabilities $4.4M -- -- -- $44M
Total Current Liabilities $284.1M $550.5M $736.5M $836.4M $521.2M
 
Long-Term Debt $123.2M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $440.2M $679.8M $989.5M $978.6M $560.4M
 
Common Stock $37K $38K $40K $41K --
Other Common Equity Adj $26.3M $67.8M -$176M -$294M --
Common Equity $767.1M $2.2B $4.8B $4.8B $4.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $31.8M $501.9M $1.8B $1.7B $1.5B
Total Equity $798.9M $2.7B $6.6B $6.4B $5.9B
 
Total Liabilities and Equity $1.2B $3.3B $7.6B $7.4B $6.4B
Cash and Short Terms $76.6M $1B $3.5B $3B $2.1B
Total Debt $243M -- $20.7M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $76.6M $723.8M $3.5B $3B $1B
Short Term Investments -- $280.3M $13.9M -- $1.1B
Accounts Receivable, Net -- -- -- -- $55.2M
Inventory $49.2M $327.8M $169.5M $173.3M $149.9M
Prepaid Expenses $9.6M $3.4M $852K $14.3M --
Other Current Assets $2.8M $41.7M $52.9M $224.6M $291.3M
Total Current Assets $180.3M $1.7B $4.9B $3.6B $2.6B
 
Property Plant And Equipment $1B $1.6B $2.6B $3.6B $3.5B
Long-Term Investments -- -- -- -- $27.6M
Goodwill -- -- -- -- --
Other Intangibles $30.8M $40.7M $80.3M $150.4M $152.9M
Other Long-Term Assets $957K $820K $735K $28.3M $107M
Total Assets $1.2B $3.3B $7.6B $7.4B $6.4B
 
Accounts Payable $19M $81.5M $81.9M $92.9M $33.3M
Accrued Expenses $11.3M $40.8M $51.5M $73.1M --
Current Portion Of Long-Term Debt $70.4M -- -- -- --
Current Portion Of Capital Lease Obligations $82K -- -- -- --
Other Current Liabilities $4.4M -- -- -- $44M
Total Current Liabilities $284.1M $550.5M $736.5M $836.4M $521.2M
 
Long-Term Debt $123.2M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $440.2M $679.8M $989.5M $978.6M $560.4M
 
Common Stock $37K $38K $40K $41K --
Other Common Equity Adj $26.3M $67.8M -$176M -$294M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $31.8M $501.9M $1.8B $1.7B $1.5B
Total Equity $798.9M $2.7B $6.6B $6.4B $5.9B
 
Total Liabilities and Equity $1.2B $3.3B $7.6B $7.4B $6.4B
Cash and Short Terms $76.6M $1B $3.5B $3B $2.1B
Total Debt $243M -- $20.7M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $133.9M $864.8M $2.5B $652.9M -$448.2M
Depreciation & Amoritzation $68.7M $77.4M $107.1M $148.9M --
Stock-Based Compensation $17.9M $10.1M $307.4M $141.9M --
Change in Accounts Receivable $5.5M -$360.1M -$816.2M $987.4M --
Change in Inventories -$5.1M -$280.2M $138.3M -$13.1M --
Cash From Operations $209.7M $639M $2.5B $1.6B -$437.7M
 
Capital Expenditures $118.3M $508.3M $1.3B $1.2B $366.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$118.5M -$781.9M -$998.4M -$1.2B -$1.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $121.4M $62M $178.8M $140M --
Long-Term Debt Repaid -$245.6M -$262.9M -$178.8M -$140M --
Repurchase of Common Stock -- -- -$124.9M -$522.1M --
Other Financing Activities $28.1M $935M $1.6B -$303.7M --
Cash From Financing -$95.5M $736.2M $1.5B -$795.4M -$47.4M
 
Beginning Cash (CF) $115.3M $118.4M $724M $3.5B $3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.3M $593.3M $2.9B -$375.3M -$2B
Ending Cash (CF) $118.4M $724M $3.5B $3B $1B
 
Levered Free Cash Flow $91.4M $130.7M $1.2B $429.2M -$804.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $76.3M $179M $486.3M $78.2M -$241.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $138.6M -$14.1M $765.6M $118.6M -$61.2M
 
Capital Expenditures $38.1M $508.3M $1.3B $221.7M $31.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$38.1M $73.9M -$393.1M -$241.7M $269.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $27M -- -- -- --
Cash From Financing -$96.5M -$5.4M -$5.8M -$193.4M $1.1M
 
Beginning Cash (CF) $109.8M $660.9M $3.1B $3.3B $853.4M
Foreign Exchange Rate Adjustment $4.7M $8.7M $102.5M $83.6M -$24.2M
Additions / Reductions $3.9M $54.4M $366.7M -$316.5M $209.2M
Ending Cash (CF) $118.4M $724M $3.5B $3B $1B
 
Levered Free Cash Flow $100.4M -$522.3M -$484.9M -$103.1M -$92.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $133.9M $864.8M $2.5B $652.9M -$448.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $209.7M $639M $2.5B $1.6B -$437.7M
 
Capital Expenditures $118.3M $508.3M $1.3B $1.2B $366.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$118.5M -$781.9M -$998.4M -$1.2B -$1.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $28.1M -- -- -- --
Cash From Financing -$95.5M $736.2M $1.5B -$795.4M -$47.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.3M $593.3M $2.9B -$375.3M -$2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $91.4M $130.7M $1.2B $429.2M -$804.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $864.8M $2.5B $652.9M -$448.2M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $639M $2.5B $1.6B -$437.7M --
 
Capital Expenditures $508.3M $1.3B $1.2B $366.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$781.9M -$998.4M -$1.2B -$1.5B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $736.2M $1.5B -$795.4M -$47.4M --
 
Beginning Cash (CF) $1.3B $8.2B $14.1B $7.6B --
Foreign Exchange Rate Adjustment $12.2M -$139.9M -$97.1M -$46M --
Additions / Reductions $593.3M $2.9B -$375.3M -$2B --
Ending Cash (CF) $1.9B $11B $13.6B $5.6B --
 
Levered Free Cash Flow $130.7M $1.2B $429.2M -$804.6M --

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

GET BETTER TRADE IDEAS

Popular

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Why Did Buffett Sell the S&P 500?
Why Did Buffett Sell the S&P 500?

Warren Buffett has always been an advocate of investing in…

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

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

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