Financhill
Sell
38

DV Quote, Financials, Valuation and Earnings

Last price:
$13.74
Seasonality move :
1.99%
Day range:
$13.22 - $13.75
52-week range:
$11.52 - $23.11
Dividend yield:
0%
P/E ratio:
49.07x
P/S ratio:
3.49x
P/B ratio:
2.16x
Volume:
7.5M
Avg. volume:
2.6M
1-year change:
-25.61%
Market cap:
$2.2B
Revenue:
$656.8M
EPS (TTM):
$0.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $243.9M $332.7M $452.4M $572.5M $656.8M
Revenue Growth (YoY) 33.53% 36.42% 35.97% 26.55% 14.73%
 
Cost of Revenues $35.8M $54.4M $77.9M $106.6M $116.5M
Gross Profit $208.2M $278.4M $374.6M $465.9M $540.3M
Gross Profit Margin 85.34% 83.66% 82.79% 81.38% 82.26%
 
R&D Expenses $47M $62.7M $95.1M $125.4M $153M
Selling, General & Admin $115.2M $158.7M $186.1M $213.9M $259.7M
Other Inc / (Exp) $885K $298K -$1.1M $375K -$5.3M
Operating Expenses $186.8M $251.7M $315.5M $380.2M $457.9M
Operating Income $21.4M $26.7M $59M $85.7M $82.4M
 
Net Interest Expenses $4.9M $1.2M $905K $1.1M --
EBT. Incl. Unusual Items $17.3M $25.8M $59.4M $95.9M $88.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.1M -$3.5M $16.1M $24.4M $32.6M
Net Income to Company $20.5M $29.3M $43.3M $71.5M $56.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.5M $29.3M $43.3M $71.5M $56.2M
 
Basic EPS (Cont. Ops) $0.13 $0.20 $0.26 $0.43 $0.33
Diluted EPS (Cont. Ops) $0.13 $0.18 $0.25 $0.41 $0.32
Weighted Average Basic Share $155.3M $148.3M $163.9M $167.8M $170.5M
Weighted Average Diluted Share $155.3M $160.3M $170.8M $173.4M $175.1M
 
EBITDA $46.8M $57.3M $94.6M $137.8M $135.1M
EBIT $22.2M $27M $60.3M $96.9M $89.9M
 
Revenue (Reported) $243.9M $332.7M $452.4M $572.5M $656.8M
Operating Income (Reported) $21.4M $26.7M $59M $85.7M $82.4M
Operating Income (Adjusted) $22.2M $27M $60.3M $96.9M $89.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $67.6M $96.7M $122.6M $140.8M $165.1M
Revenue Growth (YoY) 31.96% 43.11% 26.75% 14.84% 17.25%
 
Cost of Revenues $10.2M $16.9M $24M $26.6M $31M
Gross Profit $57.4M $79.8M $98.6M $114.2M $134.1M
Gross Profit Margin 84.9% 82.55% 80.46% 81.09% 81.24%
 
R&D Expenses $14.2M $21.6M $28.6M $36.4M $44.7M
Selling, General & Admin $27.4M $46.4M $45.9M $59.9M $70.2M
Other Inc / (Exp) $49K -$46K -$22K -$1M $1.2M
Operating Expenses $48.6M $77M $83.4M $107.3M $127.3M
Operating Income $8.8M $2.9M $15.2M $6.9M $6.8M
 
Net Interest Expenses $390K $232K -- -- --
EBT. Incl. Unusual Items $8.4M $2.6M $17.7M $8.9M $9.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8M -$2M $5.5M $1.8M $7.2M
Net Income to Company $5.6M $4.6M $12.2M $7.2M $2.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.6M $4.6M $12.2M $7.2M $2.4M
 
Basic EPS (Cont. Ops) $0.04 $0.03 $0.07 $0.04 $0.01
Diluted EPS (Cont. Ops) $0.04 $0.03 $0.07 $0.04 $0.01
Weighted Average Basic Share $155.4M $162.6M $165.6M $171.3M $165.1M
Weighted Average Diluted Share $155.4M $170.4M $171.7M $176.1M $168.9M
 
EBITDA $15.9M $11.9M $26.9M $20.1M $22.3M
EBIT $8.8M $2.8M $17.9M $9.2M $9.9M
 
Revenue (Reported) $67.6M $96.7M $122.6M $140.8M $165.1M
Operating Income (Reported) $8.8M $2.9M $15.2M $6.9M $6.8M
Operating Income (Adjusted) $8.8M $2.8M $17.9M $9.2M $9.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $260.3M $361.9M $478.3M $590.7M $681.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $38.6M $61.1M $84.9M $109.3M $120.9M
Gross Profit $221.6M $300.8M $393.3M $481.4M $560.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $50.9M $70.1M $102.1M $133.2M $161.4M
Selling, General & Admin $119.6M $177.7M $185.6M $228M $269.9M
Other Inc / (Exp) $614K $203K -$1M -$609K -$3M
Operating Expenses $196.1M $280.1M $322M $404M $478M
Operating Income $25.5M $20.8M $71.4M $77.4M $82.3M
 
Net Interest Expenses $4.2M $1M -- $520K --
EBT. Incl. Unusual Items $22M $20M $74.5M $87.1M $89.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7M -$8.3M $23.6M $20.7M $37.9M
Net Income to Company $23.7M $28.2M $50.9M $66.4M $51.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.7M $28.2M $50.9M $66.4M $51.4M
 
Basic EPS (Cont. Ops) $0.15 $0.19 $0.30 $0.40 $0.30
Diluted EPS (Cont. Ops) $0.15 $0.17 $0.29 $0.38 $0.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $51.8M $53.2M $109.7M $131M $137.4M
EBIT $26.1M $21M $75.4M $88.2M $90.7M
 
Revenue (Reported) $260.3M $361.9M $478.3M $590.7M $681.1M
Operating Income (Reported) $25.5M $20.8M $71.4M $77.4M $82.3M
Operating Income (Adjusted) $26.1M $21M $75.4M $88.2M $90.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $67.6M $96.7M $122.6M $140.8M $165.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.2M $16.9M $24M $26.6M $31M
Gross Profit $57.4M $79.8M $98.6M $114.2M $134.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $14.2M $21.6M $28.6M $36.4M $44.7M
Selling, General & Admin $27.4M $46.4M $45.9M $59.9M $70.2M
Other Inc / (Exp) $49K -$46K -$22K -$1M $1.2M
Operating Expenses $48.6M $77M $83.4M $107.3M $127.3M
Operating Income $8.8M $2.9M $15.2M $6.9M $6.8M
 
Net Interest Expenses $390K $232K -- -- --
EBT. Incl. Unusual Items $8.4M $2.6M $17.7M $8.9M $9.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8M -$2M $5.5M $1.8M $7.2M
Net Income to Company $5.6M $4.6M $12.2M $7.2M $2.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.6M $4.6M $12.2M $7.2M $2.4M
 
Basic EPS (Cont. Ops) $0.04 $0.03 $0.07 $0.04 $0.01
Diluted EPS (Cont. Ops) $0.04 $0.03 $0.07 $0.04 $0.01
Weighted Average Basic Share $155.4M $162.6M $165.6M $171.3M $165.1M
Weighted Average Diluted Share $155.4M $170.4M $171.7M $176.1M $168.9M
 
EBITDA $15.9M $11.9M $26.9M $20.1M $22.3M
EBIT $8.8M $2.8M $17.9M $9.2M $9.9M
 
Revenue (Reported) $67.6M $96.7M $122.6M $140.8M $165.1M
Operating Income (Reported) $8.8M $2.9M $15.2M $6.9M $6.8M
Operating Income (Adjusted) $8.8M $2.8M $17.9M $9.2M $9.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $33.4M $221.6M $267.8M $310.1M $292.8M
Short Term Investments -- -- -- -- $17.8M
Accounts Receivable, Net $94.7M $122.9M $167.1M $206.9M $226.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $13.9M $23.3M $10.2M $15.9M $22.2M
Total Current Assets $141.9M $367.8M $445.1M $533M $559.1M
 
Property Plant And Equipment $9.7M $17.6M $111.7M $118.5M $137.9M
Long-Term Investments -- -- -- -- --
Goodwill $227.3M $350.6M $343M $436M $427.6M
Other Intangibles $130.1M $153.4M $135.4M $140.9M $110.4M
Other Long-Term Assets $2.2M $2.8M $1.7M $1.6M $5.8M
Total Assets $511.3M $892.2M $1B $1.2B $1.3B
 
Accounts Payable $3.5M $3.9M $6.7M $12.9M $11.6M
Accrued Expenses $10.9M $25.3M $11.8M $16.9M $21.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.5M $2M $8.9M $12M $13.6M
Other Current Liabilities $2.3M $8.4M $8.3M $8.9M $8.2M
Total Current Liabilities $34M $57M $68.9M $83.9M $103.5M
 
Long-Term Debt $22M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $94.6M $93.1M $160.2M $169.1M $192.8M
 
Common Stock $750K $162K $165K $171K $174K
Other Common Equity Adj -- -$771K -$6.3M -$2.8M -$14.7M
Common Equity $416.1M $799.1M $876.9M $1.1B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $416.7M $799.1M $876.9M $1.1B $1.1B
 
Total Liabilities and Equity $511.3M $892.2M $1B $1.2B $1.3B
Cash and Short Terms $33.4M $221.6M $267.8M $310.1M $310.6M
Total Debt $22M -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $49.8M $211.6M $285.7M $302M $156.4M
Short Term Investments -- -- -- $32.3M $17.9M
Accounts Receivable, Net $86.8M $134M $174.3M $195.6M $213.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.1M $25M $16.7M $20.4M $34.1M
Total Current Assets $148.7M $370.6M $476.7M $550.3M $421.8M
 
Property Plant And Equipment $9.1M $96M $113.2M $141.8M $154.1M
Long-Term Investments -- -- -- -- --
Goodwill $227.3M $342.7M $343.9M $432.9M $504.8M
Other Intangibles $127.1M $154.5M $129.4M $116.8M $121.9M
Other Long-Term Assets $2.1M $1.9M $1.7M $1.8M $11.2M
Total Assets $514.4M $965.7M $1.1B $1.3B $1.2B
 
Accounts Payable $3.6M $3.8M $10.7M $12.8M $12.6M
Accrued Expenses $12M $13.5M $12.8M $19M $23.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.1M $6.9M $9.5M $12.5M $19.1M
Other Current Liabilities $3.7M $6.7M $7.6M $9.8M $15.7M
Total Current Liabilities $30.7M $44.7M $76M $75.4M $113.5M
 
Long-Term Debt $22M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $89.8M $152M $161.7M $163.1M $216.6M
 
Common Stock $750K $163K $166K $172K $175K
Other Common Equity Adj -- -- -$5.1M -$7.4M -$7.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $424.6M $813.7M $903.2M $1.1B $1B
 
Total Liabilities and Equity $514.4M $965.7M $1.1B $1.3B $1.2B
Cash and Short Terms $49.8M $211.6M $285.7M $334.3M $174.3M
Total Debt $22M -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $20.5M $29.3M $43.3M $71.5M $56.2M
Depreciation & Amoritzation $24.6M $30.3M $34.3M $40.9M $45.2M
Stock-Based Compensation $6M $21.9M $42.3M $59.2M $90.7M
Change in Accounts Receivable -$30.4M -$22M -$49.8M -$43.7M -$26.7M
Change in Inventories -- -- -- -- --
Cash From Operations $21.2M $82.7M $94.9M $119.7M $159.7M
 
Capital Expenditures $9.8M $9.4M $40M $17M $27.1M
Cash Acquisitions -- -$149.2M -- -$67.2M --
Cash From Investing -$9.8M -$158.6M -$40M -$84.2M -$44.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $89.7M -- -- $50M --
Long-Term Debt Repaid -$143.6M -$23.9M -$1.9M -$52.3M -$2.5M
Repurchase of Common Stock -$260.7M -$1.8M -$10.2M -$4.6M -$133.8M
Other Financing Activities -$6.9M -$22.1M -$3.3M -- --
Cash From Financing $10.4M $264.4M -$7.9M $6.5M -$129.5M
 
Beginning Cash (CF) $11.3M $33.4M $221.7M $267.9M $310.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.9M $188.5M $47M $42M -$14.6M
Ending Cash (CF) $33.4M $221.7M $267.9M $310.3M $293.7M
 
Levered Free Cash Flow $11.5M $73.4M $54.9M $102.7M $132.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $5.6M $4.6M $12.2M $7.2M $2.4M
Depreciation & Amoritzation $7.1M $9M $9M $10.9M $12.4M
Stock-Based Compensation $2.5M $11M $11.8M $20.2M $24.3M
Change in Accounts Receivable $7.8M -$12.2M -$8.1M $9.6M $14.8M
Change in Inventories -- -- -- -- --
Cash From Operations $19.5M -$2.2M $21.4M $31.8M $37.7M
 
Capital Expenditures $1.9M $4.8M $4.1M $6.4M $6.3M
Cash Acquisitions -- -- -- -- -$82.6M
Cash From Investing -$1.9M -$4.8M -$4.1M -$38.6M -$89.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $50M -- --
Long-Term Debt Repaid -$235K -$480K -$50.5M -$815K -$525K
Repurchase of Common Stock -- -$1.1M -$787K -$1.8M -$85.5M
Other Financing Activities -$1.2M -$3.3M -- -- --
Cash From Financing -$878K -$3.1M $466K -$912K -$85.8M
 
Beginning Cash (CF) $33.4M $221.7M $267.9M $310.3M $293.7M
Foreign Exchange Rate Adjustment -$209K $131K $131K -$377K $1.5M
Additions / Reductions $16.7M -$10.1M $17.8M -$7.7M -$138M
Ending Cash (CF) $49.9M $211.7M $285.9M $302.1M $157.3M
 
Levered Free Cash Flow $17.5M -$7M $17.3M $25.4M $31.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $23.7M $28.2M $50.9M $66.4M $51.4M
Depreciation & Amoritzation $25.7M $32.3M $34.3M $42.8M $46.7M
Stock-Based Compensation $7.7M $30.3M $43.1M $67.7M $94.8M
Change in Accounts Receivable -$26.7M -$42M -$45.6M -$26M -$21.6M
Change in Inventories -- -- -- -- --
Cash From Operations $28M $61M $118.5M $130.1M $165.6M
 
Capital Expenditures $8.6M $12.2M $39.3M $19.3M $27M
Cash Acquisitions -- -$149.2M -- -$67.2M -$82.6M
Cash From Investing -$8.6M -$161.5M -$39.3M -$118.8M -$96.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $50M -- --
Long-Term Debt Repaid -$143.2M -$24.2M -$52M -$2.6M -$2.2M
Repurchase of Common Stock -- -$2.9M -$10M -$5.6M -$217.5M
Other Financing Activities -$6.8M -$24.2M -- -- --
Cash From Financing $11.3M $262.2M -$4.3M $5.1M -$214.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30.7M $161.7M $74.9M $16.4M -$144.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $19.4M $48.8M $79.2M $110.8M $138.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $5.6M $4.6M $12.2M $7.2M $2.4M
Depreciation & Amoritzation $7.1M $9M $9M $10.9M $12.4M
Stock-Based Compensation $2.5M $11M $11.8M $20.2M $24.3M
Change in Accounts Receivable $7.8M -$12.2M -$8.1M $9.6M $14.8M
Change in Inventories -- -- -- -- --
Cash From Operations $19.5M -$2.2M $21.4M $31.8M $37.7M
 
Capital Expenditures $1.9M $4.8M $4.1M $6.4M $6.3M
Cash Acquisitions -- -- -- -- -$82.6M
Cash From Investing -$1.9M -$4.8M -$4.1M -$38.6M -$89.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $50M -- --
Long-Term Debt Repaid -$235K -$480K -$50.5M -$815K -$525K
Repurchase of Common Stock -- -$1.1M -$787K -$1.8M -$85.5M
Other Financing Activities -$1.2M -$3.3M -- -- --
Cash From Financing -$878K -$3.1M $466K -$912K -$85.8M
 
Beginning Cash (CF) $33.4M $221.7M $267.9M $310.3M $293.7M
Foreign Exchange Rate Adjustment -$209K $131K $131K -$377K $1.5M
Additions / Reductions $16.7M -$10.1M $17.8M -$7.7M -$138M
Ending Cash (CF) $49.9M $211.7M $285.9M $302.1M $157.3M
 
Levered Free Cash Flow $17.5M -$7M $17.3M $25.4M $31.4M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock