Financhill
Sell
34

DTI Quote, Financials, Valuation and Earnings

Last price:
$3.18
Seasonality move :
-5.25%
Day range:
$3.18 - $3.19
52-week range:
$2.43 - $6.36
Dividend yield:
0%
P/E ratio:
11.39x
P/S ratio:
0.66x
P/B ratio:
0.90x
Volume:
3.5K
Avg. volume:
53.5K
1-year change:
4.93%
Market cap:
$110.7M
Revenue:
$152M
EPS (TTM):
$0.28
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- $77.4M $129.6M $152M
Revenue Growth (YoY) -- -- -- 67.43% 17.35%
 
Cost of Revenues -- -- $45.3M $52.7M $55.9M
Gross Profit -- -- $32M $76.8M $96.2M
Gross Profit Margin -- -- 41.4% 59.31% 63.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $38.3M $51.6M $70.6M
Other Inc / (Exp) -- -- $9.4M -$75K -$4.7M
Operating Expenses -- -- $38.3M $51.6M $70.6M
Operating Income -- -- -$6.3M $25.3M $25.6M
 
Net Interest Expenses -- -- $1.2M $425K $1.1M
EBT. Incl. Unusual Items -- -- $1.9M $24.8M $19.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$209K $3.7M $5M
Net Income to Company -- -- $2.1M $21.1M $14.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $2.1M $21.1M $14.7M
 
Basic EPS (Cont. Ops) -- -- $0.18 $1.66 $0.67
Diluted EPS (Cont. Ops) -- -- $0.11 $1.07 $0.59
Weighted Average Basic Share -- -- $12M $12M $21.4M
Weighted Average Diluted Share -- -- $19.7M $19.7M $25.1M
 
EBITDA -- -- $24.8M $45M $41.2M
EBIT -- -- $3.1M $25.3M $20.9M
 
Revenue (Reported) -- -- $77.4M $129.6M $152M
Operating Income (Reported) -- -- -$6.3M $25.3M $25.6M
Operating Income (Adjusted) -- -- $3.1M $25.3M $20.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $36.5M $38.1M $40.1M
Revenue Growth (YoY) -- -- -- 4.35% 5.13%
 
Cost of Revenues -- -- $13.8M $14.5M $16M
Gross Profit -- -- $22.8M $23.7M $24.1M
Gross Profit Margin -- -- 62.3% 62.1% 60.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $14.7M $16.6M $19.9M
Other Inc / (Exp) -- -- -$410K -$670K -$2.8M
Operating Expenses -- -- $14.7M $16.6M $19.9M
Operating Income -- -- $8.1M $7.1M $4.3M
 
Net Interest Expenses -- -- $45K $73K $1M
EBT. Incl. Unusual Items -- -- $7.6M $6.4M $428K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $626K $2.1M -$439K
Net Income to Company -- -- -- $4.3M $867K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $7M $4.3M $867K
 
Basic EPS (Cont. Ops) -- -- $0.56 $0.14 $0.03
Diluted EPS (Cont. Ops) -- -- $0.36 $0.14 $0.03
Weighted Average Basic Share -- -- $12M $29.8M $33.1M
Weighted Average Diluted Share -- -- $19.7M $30M $33.5M
 
EBITDA -- -- $12.5M $11.8M $7.7M
EBIT -- -- $7.7M $6.5M $1.5M
 
Revenue (Reported) -- -- $36.5M $38.1M $40.1M
Operating Income (Reported) -- -- $8.1M $7.1M $4.3M
Operating Income (Adjusted) -- -- $7.7M $6.5M $1.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $153.5M $149.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $56M $59M
Gross Profit -- -- -- $97.5M $90.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $70.2M $73.4M
Other Inc / (Exp) -- -- -$520K -$2.1M -$6.9M
Operating Expenses -- -- -- $70.2M $73.4M
Operating Income -- -- -- $27.3M $17.4M
 
Net Interest Expenses -- -- $258K $1.4M $2.1M
EBT. Incl. Unusual Items -- -- -- $23.8M $8.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $6.1M $261K
Net Income to Company -- -- -- -- $8.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- $17.7M $8.2M
 
Basic EPS (Cont. Ops) -- -- -- $0.94 $0.28
Diluted EPS (Cont. Ops) -- -- -- $0.72 $0.28
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- $45.2M $33.1M
EBIT -- -- -- $25.2M $10.6M
 
Revenue (Reported) -- -- -- $153.5M $149.8M
Operating Income (Reported) -- -- -- $27.3M $17.4M
Operating Income (Adjusted) -- -- -- $25.2M $10.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $66.9M $116.8M $114.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $26.6M $42.5M $45.6M
Gross Profit -- -- $40.3M $74.4M $69M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $24.2M $55M $57.4M
Other Inc / (Exp) -- -- -$520K -$2.2M -$4.9M
Operating Expenses -- -- $24.2M $55M $57.4M
Operating Income -- -- $16.1M $19.3M $11.6M
 
Net Interest Expenses -- -- $258K $994K $2M
EBT. Incl. Unusual Items -- -- $15.3M $16.1M $4.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $2.4M $5.2M $416K
Net Income to Company -- -- -- $10.9M $4.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $12.9M $10.9M $4.4M
 
Basic EPS (Cont. Ops) -- -- $1.03 $0.39 $0.15
Diluted EPS (Cont. Ops) -- -- $0.66 $0.37 $0.15
Weighted Average Basic Share -- -- $23.9M $73.4M $92.7M
Weighted Average Diluted Share -- -- $39.4M $80.6M $94.2M
 
EBITDA -- -- $20.5M $32.2M $24M
EBIT -- -- $15.7M $17.1M $6.8M
 
Revenue (Reported) -- -- $66.9M $116.8M $114.6M
Operating Income (Reported) -- -- $16.1M $19.3M $11.6M
Operating Income (Adjusted) -- -- $15.7M $17.1M $6.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- -- $52K $2.4M $6M
Short Term Investments -- -- $909K $1.1M $888K
Accounts Receivable, Net -- -- $20M $29M $29.9M
Inventory -- -- $2.3M $3.3M $5M
Prepaid Expenses -- -- $893K $1.8M $4.5M
Other Current Assets -- -- $12K $17K $19K
Total Current Assets -- -- $24.2M $40.2M $46.4M
 
Property Plant And Equipment -- -- $44.4M $64.2M $84.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- $402K $263K $216K
Other Long-Term Assets -- -- $400K $383K $879K
Total Assets -- -- $69.5M $105.2M $132.5M
 
Accounts Payable -- -- $8.3M $7.3M $7.8M
Accrued Expenses -- -- $484K $1.1M $2.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $3.3M $4M
Other Current Liabilities -- -- $1.1M $282K $76K
Total Current Liabilities -- -- $39.5M $36.2M $22.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- $58.3M $56.1M $43.8M
 
Common Stock -- -- $532K $17.9M $3K
Other Common Equity Adj -- -- -$284K -$111K -$225K
Common Equity -- -- $11.2M $31.2M $88.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $11.2M $49.1M $88.7M
 
Total Liabilities and Equity -- -- $69.5M $105.2M $132.5M
Cash and Short Terms -- -- $961K $3.5M $6.9M
Total Debt -- -- $27.4M $18.3M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- -- $4M $12M
Short Term Investments -- -- -- $995K --
Accounts Receivable, Net -- -- -- $29.1M $33.2M
Inventory -- -- -- $6.6M $17.4M
Prepaid Expenses -- -- -- $5M $5M
Other Current Assets -- -- -- $14K --
Total Current Assets -- -- -- $45.6M $68.7M
 
Property Plant And Equipment -- -- -- $84.2M $101.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $11M
Other Intangibles -- -- -- $228K $30.9M
Other Long-Term Assets -- -- -- $939K $2.1M
Total Assets -- -- -- $131.4M $218.8M
 
Accounts Payable -- -- -- $8.1M $9.1M
Accrued Expenses -- -- -- $3.2M $2.2M
Current Portion Of Long-Term Debt -- -- -- -- $5M
Current Portion Of Capital Lease Obligations -- -- -- $3.9M $4.4M
Other Current Liabilities -- -- -- $155K $303K
Total Current Liabilities -- -- -- $23.9M $52M
 
Long-Term Debt -- -- -- -- $17.9M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $46.6M $95.7M
 
Common Stock -- -- -- $3K $3K
Other Common Equity Adj -- -- -- -$228K $529K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- $84.9M $123.2M
 
Total Liabilities and Equity -- -- -- $131.4M $218.8M
Cash and Short Terms -- -- -- $5M $12M
Total Debt -- -- -- -- $44.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- $2.1M $21.1M $14.7M
Depreciation & Amoritzation -- -- $21.7M $19.7M $20.4M
Stock-Based Compensation -- -- $32K -- $4M
Change in Accounts Receivable -- -- -$9.4M -$9.3M -$1M
Change in Inventories -- -- $648K -$906K -$1.7M
Cash From Operations -- -- -$494K $14M $23.3M
 
Capital Expenditures -- -- $11.4M $24.7M $43.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- $3.3M -$2.5M -$23.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $2M $108.6M $96.2M
Long-Term Debt Repaid -- -- -$4.7M -$117.7M -$91.4M
Repurchase of Common Stock -- -- -- -- -$194K
Other Financing Activities -- -- -$152K -$251K -$324K
Cash From Financing -- -- -$2.9M -$9.3M $4.3M
 
Beginning Cash (CF) -- -- $135K $52K $2.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$24K $2.1M $3.8M
Ending Cash (CF) -- -- $52K $2.4M $6M
 
Levered Free Cash Flow -- -- -$11.9M -$10.7M -$20.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- $4.3M $867K
Depreciation & Amoritzation -- -- -- $5.3M $6.2M
Stock-Based Compensation -- -- -- -- $508K
Change in Accounts Receivable -- -- -- $1.2M $3.5M
Change in Inventories -- -- -- -$4.3M -$2.8M
Cash From Operations -- -- -- $3.4M $5.3M
 
Capital Expenditures -- -- -- $12.2M $3.4M
Cash Acquisitions -- -- -- -- -$20.4M
Cash From Investing -- -- -- -$6.6M -$19.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -$23.2M $28.6M
Long-Term Debt Repaid -- -- -- -- -$8.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $23.1M -$49K
Cash From Financing -- -- -- -$41K $19.9M
 
Beginning Cash (CF) -- -- -- $7.2M $6.8M
Foreign Exchange Rate Adjustment -- -- -- $90K -$616K
Additions / Reductions -- -- -- -$3.3M $5.8M
Ending Cash (CF) -- -- -- $4M $12M
 
Levered Free Cash Flow -- -- -- -$8.7M $2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- $8.2M
Depreciation & Amoritzation -- -- -- -- $22.5M
Stock-Based Compensation -- -- -- $4M $1.6M
Change in Accounts Receivable -- -- -- -- $1.6M
Change in Inventories -- -- -- -- -$1.7M
Cash From Operations -- -- -- -- $15.6M
 
Capital Expenditures -- -- -- $36.8M $26.7M
Cash Acquisitions -- -- -- -- -$38.7M
Cash From Investing -- -- -- -- -$50M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $79.6M
Long-Term Debt Repaid -- -- -- -- -$12.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$23.9M
Cash From Financing -- -- -- -- $43.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- $9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- -$11.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- $10.9M $4.4M
Depreciation & Amoritzation -- -- -- $15M $17.2M
Stock-Based Compensation -- -- -- $4M $1.6M
Change in Accounts Receivable -- -- -- -$577K $2.1M
Change in Inventories -- -- -- -$2.9M -$2.9M
Cash From Operations -- -- -- $17.5M $9.7M
 
Capital Expenditures -- -- -- $36.8M $19.7M
Cash Acquisitions -- -- -- -- -$38.7M
Cash From Investing -- -- -- -$20M -$46.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $71.6M $55.1M
Long-Term Debt Repaid -- -- -- -$90M -$11M
Repurchase of Common Stock -- -- -- -$194K --
Other Financing Activities -- -- -- $22.8M -$721K
Cash From Financing -- -- -- $4.3M $43.4M
 
Beginning Cash (CF) -- -- -- $10.3M $26.8M
Foreign Exchange Rate Adjustment -- -- -- -$117K -$993K
Additions / Reductions -- -- -- $1.8M $7M
Ending Cash (CF) -- -- -- $12M $32.8M
 
Levered Free Cash Flow -- -- -- -$19.3M -$10M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock