Financhill
Sell
27

DRIO Quote, Financials, Valuation and Earnings

Last price:
$0.70
Seasonality move :
-11.66%
Day range:
$0.67 - $0.71
52-week range:
$0.50 - $1.55
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.99x
P/B ratio:
0.40x
Volume:
93.3K
Avg. volume:
150.9K
1-year change:
-42.74%
Market cap:
$29.4M
Revenue:
$27M
EPS (TTM):
-$0.79
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.6M $20.5M $27.7M $20.4M $27M
Revenue Growth (YoY) 0.23% 170.76% 34.82% -26.41% 32.86%
 
Cost of Revenues $5.1M $16.6M $18M $14.4M $13.8M
Gross Profit $2.5M $4M $9.7M $6M $13.3M
Gross Profit Margin 33.17% 19.32% 34.91% 29.4% 49.06%
 
R&D Expenses $4.4M $17.2M $19.6M $20.2M $24.2M
Selling, General & Admin $28M $63.2M $46.8M $41.9M $46.8M
Other Inc / (Exp) $446K -$195K -$3.2M -$4.4M $12.1M
Operating Expenses $32.4M $80.5M $66.5M $62.2M $71M
Operating Income -$29.9M -$76.5M -$56.8M -$56.2M -$57.7M
 
Net Interest Expenses -- $40K $2.2M -- --
EBT. Incl. Unusual Items -$29.4M -$76.7M -$62.2M -$59.4M -$44.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $32K $4K $64K -$1.9M
Net Income to Company -$29.4M -$76.8M -$62.2M -$59.4M -$42.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.4M -$76.8M -$62.2M -$59.4M -$42.7M
 
Basic EPS (Cont. Ops) -$4.01 -$4.07 -$2.54 -$1.93 -$0.61
Diluted EPS (Cont. Ops) -$4.01 -$4.07 -$2.54 -$1.93 -$0.61
Weighted Average Basic Share $6M $16.6M $23.6M $28.4M $49M
Weighted Average Diluted Share $6M $16.6M $23.6M $28.4M $49M
 
EBITDA -$29.7M -$72.3M -$55.6M -$51.2M -$50.3M
EBIT -$29.9M -$76.7M -$60.3M -$56.2M -$57.7M
 
Revenue (Reported) $7.6M $20.5M $27.7M $20.4M $27M
Operating Income (Reported) -$29.9M -$76.5M -$56.8M -$56.2M -$57.7M
Operating Income (Adjusted) -$29.9M -$76.7M -$60.3M -$56.2M -$57.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.6M $8.1M $7.1M $5.8M $6.8M
Revenue Growth (YoY) 115.66% 124.17% -12.33% -18.5% 17.26%
 
Cost of Revenues $2.5M $4.1M $3.9M $3.3M $2.9M
Gross Profit $1.1M $4M $3.2M $2.4M $3.9M
Gross Profit Margin 30.07% 49.46% 44.84% 42.24% 57.49%
 
R&D Expenses $2.7M $5.9M $5.2M $6.6M $4.1M
Selling, General & Admin $12.8M $13.9M $10.4M $13.6M $9.2M
Other Inc / (Exp) -$605K -$22K $158K $9.2M $1.2M
Operating Expenses $15.4M $19.9M $15.6M $20.3M $13.3M
Operating Income -$14.3M -$15.9M -$12.4M -$17.9M -$9.4M
 
Net Interest Expenses $34K $22K $575K $530K $952K
EBT. Incl. Unusual Items -$15M -$15.9M -$12.8M -$9.2M -$9.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$2M $22K
Net Income to Company -$15M -$15.9M -$12.8M -$7.2M -$9.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15M -$15.9M -$12.8M -$7.2M -$9.2M
 
Basic EPS (Cont. Ops) -$0.92 $0.74 -$0.45 -$0.20 -$0.14
Diluted EPS (Cont. Ops) -$0.92 $0.74 -$0.45 -$0.20 -$0.14
Weighted Average Basic Share $14M $19.6M $27.6M $34.4M $47.4M
Weighted Average Diluted Share $14M $19.6M $27.6M $34.4M $47.4M
 
EBITDA -$13.9M -$14.9M -$11.2M -$16.5M -$8.2M
EBIT -$14.3M -$15.9M -$12.4M -$17.9M -$9.4M
 
Revenue (Reported) $3.6M $8.1M $7.1M $5.8M $6.8M
Operating Income (Reported) -$14.3M -$15.9M -$12.4M -$17.9M -$9.4M
Operating Income (Adjusted) -$14.3M -$15.9M -$12.4M -$17.9M -$9.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $9.5M $25M $26.7M $19M $28M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.7M $18.1M $17.8M $13.8M $13.3M
Gross Profit $2.8M $6.9M $8.8M $5.2M $14.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.9M $20.5M $18.9M $21.7M $21.6M
Selling, General & Admin $31.1M $64.4M $43.3M $45.2M $42.4M
Other Inc / (Exp) -$541K $105K -$1.8M $4.4M -$73K
Operating Expenses $36.9M $84.9M $62.2M $66.9M $64M
Operating Income -$34.1M -$78M -$53.3M -$61.6M -$49.3M
 
Net Interest Expenses -- -- $3.9M -- --
EBT. Incl. Unusual Items -$34.5M -$77.7M -$59.1M -$55.7M -$44.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $2K -$1.9M $164K
Net Income to Company -$34.5M -$77.7M -$59.1M -$53.8M -$44.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$34.5M -$77.7M -$59.1M -$53.8M -$44.8M
 
Basic EPS (Cont. Ops) -$3.50 -$2.52 -$2.35 -$1.68 -$0.79
Diluted EPS (Cont. Ops) -$3.50 -$2.52 -$2.35 -$1.68 -$0.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$33.5M -$72.9M -$52M -$56.5M -$41.9M
EBIT -$34.1M -$78M -$56.8M -$61.6M -$49.3M
 
Revenue (Reported) $9.5M $25M $26.7M $19M $28M
Operating Income (Reported) -$34.1M -$78M -$53.3M -$61.6M -$49.3M
Operating Income (Adjusted) -$34.1M -$78M -$56.8M -$61.6M -$49.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.6M $8.1M $7.1M $5.8M $6.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5M $4.1M $3.9M $3.3M $2.9M
Gross Profit $1.1M $4M $3.2M $2.4M $3.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.7M $5.9M $5.2M $6.6M $4.1M
Selling, General & Admin $12.8M $13.9M $10.4M $13.6M $9.2M
Other Inc / (Exp) -$605K -$22K $158K $9.2M $1.2M
Operating Expenses $15.4M $19.9M $15.6M $20.3M $13.3M
Operating Income -$14.3M -$15.9M -$12.4M -$17.9M -$9.4M
 
Net Interest Expenses $34K $22K $575K $530K $952K
EBT. Incl. Unusual Items -$15M -$15.9M -$12.8M -$9.2M -$9.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$2M $22K
Net Income to Company -$15M -$15.9M -$12.8M -$7.2M -$9.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15M -$15.9M -$12.8M -$7.2M -$9.2M
 
Basic EPS (Cont. Ops) -$0.92 $0.74 -$0.45 -$0.20 -$0.14
Diluted EPS (Cont. Ops) -$0.92 $0.74 -$0.45 -$0.20 -$0.14
Weighted Average Basic Share $14M $19.6M $27.6M $34.4M $47.4M
Weighted Average Diluted Share $14M $19.6M $27.6M $34.4M $47.4M
 
EBITDA -$13.9M -$14.9M -$11.2M -$16.5M -$8.2M
EBIT -$14.3M -$15.9M -$12.4M -$17.9M -$9.4M
 
Revenue (Reported) $3.6M $8.1M $7.1M $5.8M $6.8M
Operating Income (Reported) -$14.3M -$15.9M -$12.4M -$17.9M -$9.4M
Operating Income (Adjusted) -$14.3M -$15.9M -$12.4M -$17.9M -$9.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $28.6M $35.8M $49.4M $36.8M $27.8M
Short Term Investments -- -- -- -- $697K
Accounts Receivable, Net $124K $1.3M $6.4M $3.2M $4.8M
Inventory $2.3M $6.2M $8M $5.1M $4.8M
Prepaid Expenses $1.4M $1.6M $908K $1.5M $1.8M
Other Current Assets -- -- -- -- --
Total Current Assets $34.1M $45.6M $65.5M $47.3M $40.5M
 
Property Plant And Equipment $1.1M $989K $2M $1.9M $1.8M
Long-Term Investments -- -- -- -- --
Goodwill -- $41.6M $41.6M $41.6M $57.4M
Other Intangibles -- $12.5M $9.9M $5.4M $18.8M
Other Long-Term Assets $185K $57K $111K $143K $313K
Total Assets $35.4M $100.8M $119.2M $96.4M $118.9M
 
Accounts Payable $2.5M $5.1M $2.3M $1.1M $3M
Accrued Expenses $880K $4.4M $2.2M $2.2M $1.9M
Current Portion Of Long-Term Debt -- -- $8.8M $4M $5.5M
Current Portion Of Capital Lease Obligations $310K $266K $293K $111K $504K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7M $14.4M $19.4M $12.5M $16.6M
 
Long-Term Debt -- -- $18.1M $24.6M $23.5M
Capital Leases -- -- -- -- --
Total Liabilities $7.3M $15.2M $39.2M $38.2M $46.9M
 
Common Stock -- $2K $3K $3K $4K
Other Common Equity Adj -- -- -- -- --
Common Equity $28.2M $85.5M $80M $58.1M $72M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $28.2M $85.5M $80M $58.1M $72M
 
Total Liabilities and Equity $35.4M $100.8M $119.2M $96.4M $118.9M
Cash and Short Terms $28.6M $35.8M $49.4M $36.8M $28.5M
Total Debt -- -- $26.9M $28.5M $28.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $81.2M $55.6M $38.8M $34.4M $27.9M
Short Term Investments -- -- $4.3M -- --
Accounts Receivable, Net $468K $4.6M $2.8M $7.9M $3.2M
Inventory $5M $7.8M $6.9M $4.9M $4.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $88.3M $71.4M $55.5M $52.5M $38.6M
 
Property Plant And Equipment $1.2M $978K $1.9M $3.2M $1.6M
Long-Term Investments -- -- -- -- --
Goodwill $25.3M $41.6M $41.6M $57.4M $57.4M
Other Intangibles $9.2M $13.3M $8.8M $23.6M $17.6M
Other Long-Term Assets $138K $16K $149K $138K $331K
Total Assets $124.2M $127.3M $108M $137M $115.6M
 
Accounts Payable $3.4M $4.2M $1.9M $4.2M $2.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $8.6M $4M $10.3M
Current Portion Of Capital Lease Obligations $321K $212K $291K $920K $490K
Other Current Liabilities -- $373K -- -- --
Total Current Liabilities $11.7M $13.1M $17.6M $17.8M $19.2M
 
Long-Term Debt -- -- $16.7M $24.5M $18.9M
Capital Leases -- -- -- -- --
Total Liabilities $11.9M $13.1M $36M $58.9M $41.9M
 
Common Stock -- $2K $3K $3K $4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- $20.2M $6.8M
Minority Interest, Total -- -- -- -- --
Total Equity $112.3M $114.2M $72M $78M $73.7M
 
Total Liabilities and Equity $124.2M $127.3M $108M $137M $115.6M
Cash and Short Terms $81.2M $55.6M $43.1M $34.4M $27.9M
Total Debt -- -- $25.3M $28.5M $29.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$29.4M -$76.8M -$62.2M -$59.4M -$42.7M
Depreciation & Amoritzation $190K $4.5M $4.7M $5M $7.4M
Stock-Based Compensation $11.1M $25M $17M $19.7M $15.8M
Change in Accounts Receivable -$604K -$367K -$5.1M $2.8M $1.6M
Change in Inventories -$879K -$2.2M -$1.7M $2.9M $308K
Cash From Operations -$17.7M -$50.4M -$47.8M -$30.4M -$38.6M
 
Capital Expenditures $118K $261K $573K $584K $138K
Cash Acquisitions -- -$7.5M -- -- -$8.8M
Cash From Investing -$1.6M -$8.1M -$573K -$547K -$8.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $23.8M $29.6M --
Long-Term Debt Repaid -- -- -- -$27.8M --
Repurchase of Common Stock -- -- -$134K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $27.5M $65.8M $61.9M $18.3M $38.5M
 
Beginning Cash (CF) $20.5M $28.7M $35.9M $49.5M $36.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.2M $7.2M $13.5M -$12.7M -$9M
Ending Cash (CF) $28.7M $35.9M $49.5M $36.8M $27.8M
 
Levered Free Cash Flow -$17.9M -$50.7M -$48.4M -$31M -$38.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$15M -$15.9M -$12.8M -$7.2M -$9.2M
Depreciation & Amoritzation $439K $1M $1.2M $1.3M $1.3M
Stock-Based Compensation $4.4M $5.3M $4.9M $6.9M $2.3M
Change in Accounts Receivable $525K -$4.8M $2.7M -$3.3M $1.2M
Change in Inventories -$32K -$1.6M $1.1M $146K $130K
Cash From Operations -$10.5M -$18.1M -$4.8M -$13.1M -$6.7M
 
Capital Expenditures $68K $66K $74K $56K $31K
Cash Acquisitions -$2.5M -$115K -- -$8.8M --
Cash From Investing -$2.5M -$181K -$4.4M -$8.9M -$31K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$1.4M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $65.7M $38M -$1.4M $20.2M $6.8M
 
Beginning Cash (CF) $28.7M $35.9M $49.5M $36.8M $27.8M
Foreign Exchange Rate Adjustment -- -- -- -- -$21K
Additions / Reductions $52.6M $19.7M -$10.5M -$1.8M $111K
Ending Cash (CF) $81.4M $55.7M $39M $35M $27.9M
 
Levered Free Cash Flow -$10.6M -$18.2M -$4.8M -$13.2M -$6.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$34.5M -$77.7M -$59.1M -$53.8M -$44.8M
Depreciation & Amoritzation $583K $5.1M $4.9M $5.1M $7.4M
Stock-Based Compensation $9.2M $25.9M $16.5M $21.7M $11.3M
Change in Accounts Receivable $250K -$5.7M $2.4M -$3.2M $6.1M
Change in Inventories -$1.1M -$3.8M $906K $2M $292K
Cash From Operations -$23.7M -$58M -$34.5M -$38.7M -$32.1M
 
Capital Expenditures $158K $259K $581K $566K $113K
Cash Acquisitions -$2.5M -$5.1M $115K -$8.8M --
Cash From Investing -$4.1M -$5.8M -$4.8M -$5M -$113K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$1.4M -$26.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $93.3M $38.1M $22.5M $39.8M $25.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $65.4M -$25.7M -$16.7M -$3.9M -$7.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$23.9M -$58.2M -$35.1M -$39.3M -$32.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$15M -$15.9M -$12.8M -$7.2M -$9.2M
Depreciation & Amoritzation $439K $1M $1.2M $1.3M $1.3M
Stock-Based Compensation $4.4M $5.3M $4.9M $6.9M $2.3M
Change in Accounts Receivable $525K -$4.8M $2.7M -$3.3M $1.2M
Change in Inventories -$32K -$1.6M $1.1M $146K $130K
Cash From Operations -$10.5M -$18.1M -$4.8M -$13.1M -$6.7M
 
Capital Expenditures $68K $66K $74K $56K $31K
Cash Acquisitions -$2.5M -$115K -- -$8.8M --
Cash From Investing -$2.5M -$181K -$4.4M -$8.9M -$31K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$1.4M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $65.7M $38M -$1.4M $20.2M $6.8M
 
Beginning Cash (CF) $28.7M $35.9M $49.5M $36.8M $27.8M
Foreign Exchange Rate Adjustment -- -- -- -- -$21K
Additions / Reductions $52.6M $19.7M -$10.5M -$1.8M $111K
Ending Cash (CF) $81.4M $55.7M $39M $35M $27.9M
 
Levered Free Cash Flow -$10.6M -$18.2M -$4.8M -$13.2M -$6.7M

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

GET BETTER TRADE IDEAS

Popular

Will Google Stock Double by 2030?
Will Google Stock Double by 2030?

If you bought Alphabet (NASDAQ: GOOGL) when Gmail launched in…

Why Did David Tepper Sell NVIDIA Stock?
Why Did David Tepper Sell NVIDIA Stock?

In Q1, billionaire David Tepper of Appaloosa Management sold nearly…

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
45
Is AAPL Stock a Buy?

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

Alerts

Sell
49
NKE alert for Jun 28

Nike [NKE] is up 15.29% over the past day.

Buy
81
KTOS alert for Jun 28

Kratos Defense & Security Solutions [KTOS] is up 10.89% over the past day.

Sell
44
GDXU alert for Jun 28

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 10.89% over the past day.

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

Show me the best stock