Financhill
Sell
24

DQ Quote, Financials, Valuation and Earnings

Last price:
$14.85
Seasonality move :
4.81%
Day range:
$14.38 - $14.96
52-week range:
$12.41 - $30.85
Dividend yield:
0%
P/E ratio:
8.81x
P/S ratio:
1.35x
P/B ratio:
0.23x
Volume:
1M
Avg. volume:
1.1M
1-year change:
-22.47%
Market cap:
$1B
Revenue:
$1B
EPS (TTM):
-$17.35
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 -$159.8M
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 -$5.20
Diluted EPS (Cont. Ops) $1.70 $9.75 $23.35 $5.75 -$5.20
Weighted Average Basic Share $71M $73.9M $75.9M $74.7M $66.2M
Weighted Average Diluted Share $75M $76.8M $77.3M $75M $66.2M
 
EBITDA $256.5M $1.1B $3.1B $932.3M -$182.1M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $256.1M $1.3B $709.8M $415.3M $123.9M
Revenue Growth (YoY) 51.69% 399.94% -44.56% -41.49% -70.16%
 
Cost of Revenues $137.2M $466.8M $203.1M $343.2M $205.4M
Gross Profit $118.9M $813.6M $506.7M $72.1M -$81.5M
Gross Profit Margin 46.45% 63.54% 71.39% 17.36% -65.8%
 
R&D Expenses $1.2M $2.1M $1.9M $1.5M $507K
Selling, General & Admin $9M $15.5M $41.3M $38.4M $35.1M
Other Inc / (Exp) -- $1.5M $13K -$269K $6.4M
Operating Expenses $9.8M $16.6M $42.9M $41.6M $32.5M
Operating Income $109.2M $796.9M $463.8M $30.5M -$114.1M
 
Net Interest Expenses $7.5M $1.5M -- -- --
EBT. Incl. Unusual Items $101.7M $797M $475.8M $42.5M -$105M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.5M $129.9M $81.1M $14.4M -$12.3M
Net Income to Company $87.2M $667.1M $394.7M $28.2M -$92.7M
 
Minority Interest in Earnings -$3.9M -$131.2M -$115.9M -$12.7M $20.9M
Net Income to Common Excl Extra Items $83.2M $535.8M $278.8M $15.5M -$71.8M
 
Basic EPS (Cont. Ops) $1.13 $7.17 $3.56 $0.24 -$1.07
Diluted EPS (Cont. Ops) $1.08 $6.99 $3.52 $0.24 -$1.07
Weighted Average Basic Share $73.3M $74.7M $78.3M $65.7M $66.9M
Weighted Average Diluted Share $76.7M $76.6M $78.8M $65.7M $66.9M
 
EBITDA $109.2M $796.9M $463.8M $30.5M -$114.1M
EBIT $109.2M $796.9M $463.8M $30.5M -$114.1M
 
Revenue (Reported) $256.1M $1.3B $709.8M $415.3M $123.9M
Operating Income (Reported) $109.2M $796.9M $463.8M $30.5M -$114.1M
Operating Income (Adjusted) $109.2M $796.9M $463.8M $30.5M -$114.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $762.9M $2.7B $4B $2B $737.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $466.5M $911.2M $936.8M $1.5B $1.1B
Gross Profit $296.4M $1.8B $3.1B $486M -$366.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.4M $7.4M $9.9M $9.7M $3.5M
Selling, General & Admin $39.6M $46.4M $379.9M $210.4M $139.7M
Other Inc / (Exp) -- $5.5M $308K -$17.5M -$153.2M
Operating Expenses $45.1M $52.7M $393.6M $135.9M $166.5M
Operating Income $251.3M $1.7B $2.7B $350.1M -$533M
 
Net Interest Expenses $27.1M $14.4M -- -- --
EBT. Incl. Unusual Items $224.1M $1.7B $2.7B $385.2M -$665.6M
Earnings of Discontinued Ops. -$55K -- -- -- --
Income Tax Expense $36.3M $285.5M $528.4M $98.9M -$96.5M
Net Income to Company $187.8M $1.4B $2.2B $286.3M -$569M
 
Minority Interest in Earnings -$8.6M -$243.2M -$644.5M -$120.1M $136.5M
Net Income to Common Excl Extra Items $179.2M $1.2B $1.6B $166.2M -$432.5M
 
Basic EPS (Cont. Ops) $2.46 $16.17 $20.98 $2.14 -$17.35
Diluted EPS (Cont. Ops) $2.34 $15.67 $20.59 $2.13 -$17.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $252M $1.7B $2.7B $350.1M -$533M
EBIT $252M $1.7B $2.7B $350.1M -$533M
 
Revenue (Reported) $762.9M $2.7B $4B $2B $737.7M
Operating Income (Reported) $251.3M $1.7B $2.7B $350.1M -$533M
Operating Income (Adjusted) $252M $1.7B $2.7B $350.1M -$533M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $256.1M $1.3B $709.8M $415.3M $123.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $137.2M $466.8M $203.1M $343.2M $205.4M
Gross Profit $118.9M $813.6M $506.7M $72.1M -$81.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.2M $2.1M $1.9M $1.5M $507K
Selling, General & Admin $9M $15.5M $41.3M $38.4M $35.1M
Other Inc / (Exp) -- $1.5M $13K -$269K $6.4M
Operating Expenses $9.8M $16.6M $42.9M $41.6M $32.5M
Operating Income $109.2M $796.9M $463.8M $30.5M -$114.1M
 
Net Interest Expenses $7.5M $1.5M -- -- --
EBT. Incl. Unusual Items $101.7M $797M $475.8M $42.5M -$105M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.5M $129.9M $81.1M $14.4M -$12.3M
Net Income to Company $87.2M $667.1M $394.7M $28.2M -$92.7M
 
Minority Interest in Earnings -$3.9M -$131.2M -$115.9M -$12.7M $20.9M
Net Income to Common Excl Extra Items $83.2M $535.8M $278.8M $15.5M -$71.8M
 
Basic EPS (Cont. Ops) $1.13 $7.17 $3.56 $0.24 -$1.07
Diluted EPS (Cont. Ops) $1.08 $6.99 $3.52 $0.24 -$1.07
Weighted Average Basic Share $73.3M $74.7M $78.3M $65.7M $66.9M
Weighted Average Diluted Share $76.7M $76.6M $78.8M $65.7M $66.9M
 
EBITDA $109.2M $796.9M $463.8M $30.5M -$114.1M
EBIT $109.2M $796.9M $463.8M $30.5M -$114.1M
 
Revenue (Reported) $256.1M $1.3B $709.8M $415.3M $123.9M
Operating Income (Reported) $109.2M $796.9M $463.8M $30.5M -$114.1M
Operating Income (Adjusted) $109.2M $796.9M $463.8M $30.5M -$114.1M
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 $10.4M
Other Current Assets $2.8M $41.7M $52.9M $224.6M $280.9M
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 $27.6M
Goodwill -- -- -- -- --
Other Intangibles $30.8M $40.7M $80.3M $150.4M $152.9M
Other Long-Term Assets $957K $820K $735K $17.5M $21.8M
Total Assets $1.2B $3.3B $7.6B $7.4B $6.4B
 
Accounts Payable $19M $81.5M $81.9M $92.9M $26.4M
Accrued Expenses $11.3M $40.8M $51.5M $73.1M $33.3M
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 $42K
Other Common Equity Adj $26.3M $67.8M -$176M -$294M -$413.2M
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 -- $6.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $167M $1.1B $4.1B $2.7B $791.9M
Short Term Investments $7.6M $10.4M $5.8M -- $1.3B
Accounts Receivable, Net $18K -- -- -- $62.8M
Inventory $34.1M $100.3M $191.7M $191.2M $125.9M
Prepaid Expenses $5.5M -- -- -- --
Other Current Assets $9.9M $14.4M $70.2M $229.9M $303.2M
Total Current Assets $323.4M $2.8B $5.2B $3.3B $2.6B
 
Property Plant And Equipment $1.1B $1.6B $2.9B $3.7B $3.5B
Long-Term Investments $682K -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $30.5M $40.6M $80.2M $157M $152.9M
Other Long-Term Assets $3M $800K $35.7M $54.7M $120.3M
Total Assets $1.4B $4.4B $8.2B $7.2B $6.3B
 
Accounts Payable $17.8M $56.4M $97.4M $67.3M $28.7M
Accrued Expenses $24.6M -- -- -- --
Current Portion Of Long-Term Debt $121.8M -- -- -- --
Current Portion Of Capital Lease Obligations $83K -- -- -- --
Other Current Liabilities -- $297.5M $252.4M $114.2M $39.5M
Total Current Liabilities $347.6M $924.1M $940.9M $719.9M $458.8M
 
Long-Term Debt $100.4M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $553.9M $1.1B $1.2B $861.9M $497.3M
 
Common Stock $37K -- -- -- --
Other Common Equity Adj $22.6M -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $35.6M $634.3M $1.9B $1.7B $1.5B
Total Equity $885.2M $3.3B $7B $6.4B $5.8B
 
Total Liabilities and Equity $1.4B $4.4B $8.2B $7.2B $6.3B
Cash and Short Terms $174.7M $1.1B $4.1B $2.7B $2.1B
Total Debt $283M -- $140M -- --
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 $206.4M
Stock-Based Compensation $17.9M $10.1M $307.4M $141.9M $71.8M
Change in Accounts Receivable $5.5M -$360.1M -$816.2M $987.4M $58.9M
Change in Inventories -$5.1M -$280.2M $138.3M -$13.1M -$62.6M
Cash From Operations $209.7M $639M $2.5B $1.6B -$435.4M
 
Capital Expenditures $118.3M $508.3M $1.3B $1.2B $368.9M
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 -$12.7M
Other Financing Activities $28.1M $935M $1.6B -$303.7M -$35.8M
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 -$804.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $87.2M $667.1M $394.7M $28.2M -$92.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $159.2M $231.3M $807M -$115.9M -$38.9M
 
Capital Expenditures $72.2M $101.3M $277.1M $190.5M $57.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$79.9M $170.4M -$268.9M -$190.5M -$211M
 
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 $31.7M -- $59.9M -$6M --
 
Beginning Cash (CF) $118.4M $724M $3.5B $3B $1B
Foreign Exchange Rate Adjustment -$1.6M $2M $12.2M -$46.2M $3.5M
Additions / Reductions $111M $401.7M $598M -$312.4M -$249.9M
Ending Cash (CF) $227.8M $1.1B $4.1B $2.7B $791.9M
 
Levered Free Cash Flow $87M $130.1M $530M -$306.4M -$96.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $187.8M $1.4B $2.2B $286.3M -$569M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $337.8M $711.2M $3B $693.1M -$358.4M
 
Capital Expenditures $190.5M $537.3M $1.4B $1.1B $236.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$185.5M -$531.6M -$1.4B -$1.1B -$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 -$53.7M $704.5M $1.5B -$861.3M -$41.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $98.6M $884M $3.1B -$1.3B -$1.9B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $147.3M $173.8M $1.6B -$407.2M -$594.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $87.2M $667.1M $394.7M $28.2M -$92.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $159.2M $231.3M $807M -$115.9M -$38.9M
 
Capital Expenditures $72.2M $101.3M $277.1M $190.5M $57.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$79.9M $170.4M -$268.9M -$190.5M -$211M
 
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 $31.7M -- $59.9M -$6M --
 
Beginning Cash (CF) $118.4M $724M $3.5B $3B $1B
Foreign Exchange Rate Adjustment -$1.6M $2M $12.2M -$46.2M $3.5M
Additions / Reductions $111M $401.7M $598M -$312.4M -$249.9M
Ending Cash (CF) $227.8M $1.1B $4.1B $2.7B $791.9M
 
Levered Free Cash Flow $87M $130.1M $530M -$306.4M -$96.5M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
74
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
71
NUTX alert for May 15

Nutex Health [NUTX] is up 9.76% over the past day.

Buy
81
EXEL alert for May 16

Exelixis [EXEL] is up 3.67% over the past day.

Sell
29
GLBE alert for May 16

Global E Online [GLBE] is down 3.44% over the past day.

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

Show me the best stock