Financhill
Sell
20

DTIL Quote, Financials, Valuation and Earnings

Last price:
$4.62
Seasonality move :
-21.67%
Day range:
$4.49 - $4.84
52-week range:
$4.13 - $19.43
Dividend yield:
0%
P/E ratio:
78.75x
P/S ratio:
0.37x
P/B ratio:
0.56x
Volume:
169.7K
Avg. volume:
129.1K
1-year change:
-56.99%
Market cap:
$36.2M
Revenue:
$48.7M
EPS (TTM):
$0.06
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $22.2M $24.3M $115.5M $25.1M $48.7M
Revenue Growth (YoY) 104.34% 9.21% 375.72% -78.28% 94.15%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $82.4M $98.1M $115.2M $46.1M $53.4M
Selling, General & Admin $27M $36.1M $39.7M $41.3M $39.1M
Other Inc / (Exp) -$9.8M -- $8.7M -$13M -$4.2M
Operating Expenses $109.4M $134.1M $154.9M $87.4M $92.5M
Operating Income -$87.2M -$109.8M -$39.4M -$62.3M -$43.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$92.9M -$109M -$30.6M -$72.9M -$42.5M
Earnings of Discontinued Ops. -- -- -- -$38.7M -$18.8M
Income Tax Expense -- -- -- -- --
Net Income to Company -$92.9M -$109M -$30.6M -$111.6M -$61.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$92.9M -$109M -$30.6M -$111.6M -$61.3M
 
Basic EPS (Cont. Ops) -$66.30 -$62.70 -$15.60 -$38.10 -$15.96
Diluted EPS (Cont. Ops) -$66.30 -$62.70 -$15.60 -$38.10 -$15.96
Weighted Average Basic Share $1.4M $1.7M $2M $2.9M $3.8M
Weighted Average Diluted Share $1.4M $1.7M $2M $2.9M $3.8M
 
EBITDA -$87.4M -$99.2M -$20.3M -$62.8M -$32M
EBIT -$92.7M -$109M -$30.5M -$71.8M -$40.3M
 
Revenue (Reported) $22.2M $24.3M $115.5M $25.1M $48.7M
Operating Income (Reported) -$87.2M -$109.8M -$39.4M -$62.3M -$43.7M
Operating Income (Adjusted) -$92.7M -$109M -$30.5M -$71.8M -$40.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.4M $24M $7.4M $13.1M $576K
Revenue Growth (YoY) 51.35% 226.44% -69.37% 78.19% -95.61%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $24.9M $25.9M $11.8M $15.9M $13.1M
Selling, General & Admin $8.5M $9.6M $10.3M $9.6M $8.8M
Other Inc / (Exp) -- $274K -$1.8M -$1M $3.3M
Operating Expenses $33.4M $35.6M $22M $25.5M $21.9M
Operating Income -$26M -$11.5M -$14.7M -$12.4M -$21.3M
 
Net Interest Expenses -- $11K -- -- --
EBT. Incl. Unusual Items -$26M -$11.3M -$15.7M -$12.1M -$16.4M
Earnings of Discontinued Ops. -- -- -$8.3M $4M --
Income Tax Expense -- -- -- -- --
Net Income to Company -$26M -$11.3M -$23.9M -$8.1M -$16.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$26M -$11.3M -$23.9M -$8.1M -$16.4M
 
Basic EPS (Cont. Ops) -$15.00 -$5.70 -$6.60 -$2.10 -$2.25
Diluted EPS (Cont. Ops) -$15.00 -$5.70 -$6.60 -$2.10 -$2.25
Weighted Average Basic Share $1.7M $2M $3.7M $3.8M $7.3M
Weighted Average Diluted Share $1.7M $2M $3.7M $3.8M $7.3M
 
EBITDA -$23.5M -$8.7M -$13M -$9.5M -$15.2M
EBIT -$26M -$11.2M -$15.3M -$11.5M -$16.2M
 
Revenue (Reported) $7.4M $24M $7.4M $13.1M $576K
Operating Income (Reported) -$26M -$11.5M -$14.7M -$12.4M -$21.3M
Operating Income (Adjusted) -$26M -$11.2M -$15.3M -$11.5M -$16.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $22M $118M $20.8M $52.3M $75.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $94.8M $111.9M $81.1M $52.7M $57M
Selling, General & Admin $35.3M $38.3M $42M $40.6M $34.3M
Other Inc / (Exp) -- $274K $4.2M -$13.2M $22.6M
Operating Expenses $130.2M $150.2M $123.1M $93.2M $91.3M
Operating Income -$108.2M -$32.1M -$102.3M -$41M -$16.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$106.5M -$31.8M -$97.2M -$48.5M $11.5M
Earnings of Discontinued Ops. -- -- -$8.3M -$25M -$2.9M
Income Tax Expense -- -- -- -- --
Net Income to Company -$106.5M -$31.8M -$105.4M -$73.5M $8.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$106.5M -$31.8M -$105.4M -$73.5M $8.6M
 
Basic EPS (Cont. Ops) -$60.30 -$17.40 -$45.60 -$19.78 $0.09
Diluted EPS (Cont. Ops) -$60.30 -$18.00 -$45.60 -$19.78 $0.06
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$98M -$21.5M -$87.3M -$37.4M $18.8M
EBIT -$107.1M -$31.7M -$96.5M -$46.4M $13.4M
 
Revenue (Reported) $22M $118M $20.8M $52.3M $75.1M
Operating Income (Reported) -$108.2M -$32.1M -$102.3M -$41M -$16.2M
Operating Income (Adjusted) -$107.1M -$31.7M -$96.5M -$46.4M $13.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.4M $109.2M $14.5M $41.7M $68.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $74.9M $88.8M $54.7M $40M $43.7M
Selling, General & Admin $26.9M $29.1M $31.4M $30.5M $25.7M
Other Inc / (Exp) -- $274K -$4.2M -$4.5M $22.3M
Operating Expenses $101.8M $117.8M $86.1M $70.5M $69.4M
Operating Income -$86.3M -$8.7M -$71.6M -$28.8M -$1.3M
 
Net Interest Expenses -- $11K -- -- --
EBT. Incl. Unusual Items -$85.6M -$8.3M -$74.9M -$29.1M $24.9M
Earnings of Discontinued Ops. -- -- -$8.3M -$15.9M --
Income Tax Expense -- -- -- -- --
Net Income to Company -$85.6M -$8.3M -$83.1M -$45M $24.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$85.6M -$8.3M -$83.1M -$45M $24.9M
 
Basic EPS (Cont. Ops) -$49.50 -$4.20 -$34.20 -$11.98 $4.15
Diluted EPS (Cont. Ops) -$49.50 -$4.80 -$34.20 -$11.98 $4.12
Weighted Average Basic Share $5.2M $5.8M $8M $11.4M $19.3M
Weighted Average Diluted Share $5.2M $5.9M $8M $11.4M $19.4M
 
EBITDA -$78.9M -$530K -$67.5M -$20.7M $30.1M
EBIT -$86.2M -$8.2M -$74.3M -$27.4M $26.3M
 
Revenue (Reported) $15.4M $109.2M $14.5M $41.7M $68.1M
Operating Income (Reported) -$86.3M -$8.7M -$71.6M -$28.8M -$1.3M
Operating Income (Adjusted) -$86.2M -$8.2M -$74.3M -$27.4M $26.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $180.9M $89.8M $143.7M $189.6M $116.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $965K $10M $488K $720K $901K
Inventory -- -- -- -- --
Prepaid Expenses $9.5M $5.8M $17.4M $6M $6M
Other Current Assets $2.3M $4K $169K $1.2M $419K
Total Current Assets $193.7M $105.6M $161.8M $199.1M $136.4M
 
Property Plant And Equipment $39.6M $41.5M $29.3M $13.8M $14.6M
Long-Term Investments -- -- $6.8M $4.7M $3.2M
Goodwill -- -- -- -- --
Other Intangibles $1.4M $1.4M $2M $731K $400K
Other Long-Term Assets $558K $1.7M $4.6M $12.6M $225K
Total Assets $235.2M $150.2M $211.5M $238.2M $159.8M
 
Accounts Payable $2M $792K $1.1M $653K $3M
Accrued Expenses $2.4M $3.3M $4M $1.8M $1.6M
Current Portion Of Long-Term Debt -- -- -- -- $22.4M
Current Portion Of Capital Lease Obligations -- $1.9M $1.8M $1.7M $1.1M
Other Current Liabilities $1.6M $854K $977K $4.2M $4.9M
Total Current Liabilities $26.9M $42.8M $36M $59.7M $50M
 
Long-Term Debt -- -- $2.5M $22.2M --
Capital Leases -- -- -- -- --
Total Liabilities $96.9M $105.7M $120.3M $177.7M $140.9M
 
Common Stock -- -- -- $1K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity $138.3M $44.4M $91.2M $60.4M $18.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $138.3M $44.4M $91.2M $60.4M $18.9M
 
Total Liabilities and Equity $235.2M $150.2M $211.5M $238.2M $159.8M
Cash and Short Terms $180.9M $89.8M $143.7M $189.6M $116.7M
Total Debt -- -- $2.5M $22.2M $22.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $104.1M $160.5M $212.1M $122.2M $98.8M
Short Term Investments -- -- -- -- $2.5M
Accounts Receivable, Net $10.1M $488K $715K $3.5M $188K
Inventory -- -- -- -- --
Prepaid Expenses $8.2M $21.2M $12.3M $8.1M $7.1M
Other Current Assets $61K $898K $307K $349K $471K
Total Current Assets $122.6M $183M $225.4M $145.9M $110.5M
 
Property Plant And Equipment $43.2M $37M $25.1M $9.8M $11M
Long-Term Investments -- $812K $3.1M $1.8M $3.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.6M $4.2M $9.5M $234K $22.8M
Total Assets $168.7M $227.2M $271.7M $164.3M $153.3M
 
Accounts Payable $959K $486K $1.1M $531K $958K
Accrued Expenses $5.3M $3M $3.3M $1.5M $3.3M
Current Portion Of Long-Term Debt -- $2.5M -- $22.4M --
Current Portion Of Capital Lease Obligations $1.9M $2.1M $2M $1.5M $1.3M
Other Current Liabilities -- $1.9M $1.2M $3.5M $2.7M
Total Current Liabilities $42M $36.5M $61.1M $50.6M $12M
 
Long-Term Debt -- -- $22.2M -- $22.3M
Capital Leases -- -- -- -- --
Total Liabilities $104.9M $125.8M $187.4M $135.3M $88.4M
 
Common Stock -- -- $1K $1K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $63.8M $101.4M $84.4M $29.1M $64.9M
 
Total Liabilities and Equity $168.7M $227.2M $271.7M $164.3M $153.3M
Cash and Short Terms $104.1M $160.5M $212.1M $122.2M $101.2M
Total Debt -- $2.5M $22.2M $22.4M $22.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$92.9M -$109M -$30.6M -$111.6M -$61.3M
Depreciation & Amoritzation $5.3M $9.8M $10.2M $9M $8.3M
Stock-Based Compensation $8.9M $13.8M $16.5M $19.2M $14M
Change in Accounts Receivable -$441K -$9M $9.5M -$232K -$181K
Change in Inventories -- -- -- -- --
Cash From Operations -$71M -$87.4M -$10.9M -$45.8M -$84.1M
 
Capital Expenditures $24.7M $5M $5.8M $3.3M $2.3M
Cash Acquisitions -- -- -- -- $8M
Cash From Investing -$24.7M -$5M -$5.8M -$3.3M $5.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $39.6M -- $5M $19.8M --
Long-Term Debt Repaid -- -- -$2.5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.6M -- -$13K -- --
Cash From Financing $173.4M $1.3M $70.5M $95M $5.4M
 
Beginning Cash (CF) $103.2M $180.9M $89.8M $143.7M $189.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $77.7M -$91.1M $53.9M $45.9M -$72.9M
Ending Cash (CF) $180.9M $89.8M $143.7M $189.6M $116.7M
 
Levered Free Cash Flow -$95.7M -$92.4M -$16.7M -$49.1M -$86.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$26M -$11.3M -$23.9M -$8.1M -$16.4M
Depreciation & Amoritzation $2.5M $2.6M $2.2M $2M $1M
Stock-Based Compensation $3.7M $4.6M $5.1M $3.1M $3.2M
Change in Accounts Receivable -$10M -- $49.8M -$2.8M $9.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$22.2M -$23.9M $29.2M -$23.1M -$5.9M
 
Capital Expenditures $1M $1.5M $1.1M $436K $64K
Cash Acquisitions -- -- -- $8M --
Cash From Investing -$1M -$1.5M -$1.1M $7.6M -$64K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$5K -$160K -- $22.5M
Long-Term Debt Repaid -- -- -- -- -$22.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $532K $11.9M -$180K -$34K $3.7M
 
Beginning Cash (CF) $126.9M $173.9M $184.1M $137.8M $123.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$22.7M -$13.5M $27.9M -$15.6M -$2.2M
Ending Cash (CF) $104.1M $160.5M $212.1M $122.2M $121.3M
 
Levered Free Cash Flow -$23.3M -$25.4M $28.1M -$23.5M -$6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$106.5M -$31.8M -$105.4M -$73.5M $8.6M
Depreciation & Amoritzation $9.2M $10.2M $9.2M $9M $5.4M
Stock-Based Compensation $12.6M $15.9M $19.1M $15.6M $12M
Change in Accounts Receivable -$9.9M $9.6M -$227K -$2.8M $11.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$94.5M -$624K -$47.6M -$97.5M -$48.2M
 
Capital Expenditures $9.5M $5.4M $4.2M $2.9M $173K
Cash Acquisitions -- -- -- $8M --
Cash From Investing -$9.5M -$5.4M -$4.2M $5.2M -$76K
 
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 $1.8M $62.3M $103.4M $2.6M $47.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$102.1M $56.3M $51.6M -$89.8M -$903K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$104M -$6M -$51.8M -$100.4M -$48.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$85.6M -$8.3M -$83.1M -$45M $24.9M
Depreciation & Amoritzation $7.3M $7.7M $6.7M $6.7M $3.8M
Stock-Based Compensation $9.9M $12.1M $14.7M $11.1M $9M
Change in Accounts Receivable -$9.2M $9.5M -$227K -$2.8M $9.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$73.9M $12.8M -$23.9M -$75.7M -$39.8M
 
Capital Expenditures $3.9M $4.3M $2.7M $2.3M $178K
Cash Acquisitions -- -- -- $8M --
Cash From Investing -$3.9M -$4.3M -$2.7M $5.8M -$118K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2.5M $19.8M -- $22.5M
Long-Term Debt Repaid -- -- -- -- -$22.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$13K -- -- --
Cash From Financing $1.1M $62.1M $95M $2.6M $44.5M
 
Beginning Cash (CF) $462M $457.2M $444M $485.5M $378M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$76.7M $70.7M $68.4M -$67.3M $4.7M
Ending Cash (CF) $385.2M $527.9M $512.4M $418.2M $382.7M
 
Levered Free Cash Flow -$77.9M $8.5M -$26.6M -$78M -$39.9M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

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

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock