Financhill
Sell
23

DLPN Quote, Financials, Valuation and Earnings

Last price:
$1.07
Seasonality move :
8.66%
Day range:
$1.01 - $1.07
52-week range:
$0.51 - $1.79
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.38x
P/B ratio:
1.15x
Volume:
55.3K
Avg. volume:
53.4K
1-year change:
-31.17%
Market cap:
$23.5M
Revenue:
$43.1M
EPS (TTM):
-$0.95
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $25M $24.1M $35.7M $40.5M $43.1M
Revenue Growth (YoY) 10.87% -3.79% 48.53% 13.38% 6.46%
 
Cost of Revenues $5M $2.6M $3.9M $3.6M $947K
Gross Profit $20M $21.5M $31.8M $36.9M $42.2M
Gross Profit Margin 79.83% 89.29% 89.14% 91.2% 97.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.1M $22M $31.7M $38.4M $45.9M
Other Inc / (Exp) $3.9M $2.6M -$3.9M -$565.4K -$14.1M
Operating Expenses $24M $24M $33.6M $40.2M $48.2M
Operating Income -$4.1M -$2.6M -$1.7M -$3.2M -$6M
 
Net Interest Expenses $2.5M $2.1M $785.2K $555.8K $2.1M
EBT. Incl. Unusual Items -$2.7M -$2.1M -$6.4M -$4.4M -$22.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$418.2K -$137.1K $37.4K $177K $53.5K
Net Income to Company -$2.3M -$1.9M -$6.5M -$4.8M -$24.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.3M -$1.9M -$6.5M -$4.8M -$24.4M
 
Basic EPS (Cont. Ops) -$0.70 -$0.35 -$0.85 -$0.49 -$1.69
Diluted EPS (Cont. Ops) -$1.20 -$0.58 -$0.85 -$0.56 -$1.69
Weighted Average Basic Share $3.3M $5.6M $7.6M $9.8M $14.4M
Weighted Average Diluted Share $4.3M $6.4M $7.6M $9.9M $14.4M
 
EBITDA $1.7M $2.1M -$3.7M -$1.7M -$17.9M
EBIT -$200.9K $57.4K -$5.6M -$3.5M -$20.1M
 
Revenue (Reported) $25M $24.1M $35.7M $40.5M $43.1M
Operating Income (Reported) -$4.1M -$2.6M -$1.7M -$3.2M -$6M
Operating Income (Adjusted) -$200.9K $57.4K -$5.6M -$3.5M -$20.1M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $5.2M $8.6M $10.3M $11M $11.4M
Revenue Growth (YoY) -17.2% 66.39% 19.06% 7.14% 3.85%
 
Cost of Revenues $656.9K $833.5K $939.4K $217.3K $216.3K
Gross Profit $4.5M $7.8M $9.4M $10.8M $11.2M
Gross Profit Margin 87.36% 90.36% 90.87% 98.03% 98.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2M $7.3M $9.1M $11.2M $11.6M
Other Inc / (Exp) -$1.7M $1.5M $516.6K -$6.5M -$150.6K
Operating Expenses $4.7M $7.8M $9.5M $11.7M $12.2M
Operating Income -$179K $56.3K -$181.9K -$915.6K -$928.9K
 
Net Interest Expenses $1.1M $169.8K $125.3K $349.5K $521.5K
EBT. Incl. Unusual Items -$2.9M $1.3M $209.3K -$7.8M -$1.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $7.2K $33.1K $23.5K
Net Income to Company -$2.9M $1.3M $178.7K -$8M -$1.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.9M $1.3M $178.7K -$8M -$1.6M
 
Basic EPS (Cont. Ops) -$0.62 $0.17 $0.02 -$0.60 -$0.08
Diluted EPS (Cont. Ops) -$0.62 $0.13 -$0.01 -$0.60 -$0.08
Weighted Average Basic Share $4.7M $7.7M $9.5M $13.2M $19.4M
Weighted Average Diluted Share $4.7M $7.9M $9.6M $13.2M $19.6M
 
EBITDA -$1.4M $2M $828.7K -$6.8M -$523K
EBIT -$1.9M $1.5M $403.1K -$7.3M -$1.1M
 
Revenue (Reported) $5.2M $8.6M $10.3M $11M $11.4M
Operating Income (Reported) -$179K $56.3K -$181.9K -$915.6K -$928.9K
Operating Income (Adjusted) -$1.9M $1.5M $403.1K -$7.3M -$1.1M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $24.2M $28M $39.4M $42M $48.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9M $3M $4.3M $1.9M $3M
Gross Profit $20.3M $25M $35M $40.1M $45.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.4M $25.7M $35.8M $42.9M $46.9M
Other Inc / (Exp) $3.8M -$1.7M -$723K -$7.8M -$7.6M
Operating Expenses $23.4M $27.7M $37.5M $44.8M $49.2M
Operating Income -$3.1M -$2.6M -$2.5M -$4.8M -$3.3M
 
Net Interest Expenses $3.6M $785.7K $724.9K $884.5K $2.5M
EBT. Incl. Unusual Items -$2.9M -$5.2M -$3.9M -$13.5M -$13.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$418.2K -$175.9K $90.7K $222.7K $40.4K
Net Income to Company -$2.5M -$5M -$4.1M -$14.2M -$15.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.5M -$5M -$4.1M -$14.2M -$15.4M
 
Basic EPS (Cont. Ops) -$0.72 -$0.74 -$0.51 -$1.15 -$0.95
Diluted EPS (Cont. Ops) -$1.22 -$0.80 -$0.57 -$1.16 -$0.95
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.7M -$2.4M -$1.3M -$10.2M -$8.9M
EBIT $680.7K -$4.4M -$3.1M -$12.2M -$11.2M
 
Revenue (Reported) $24.2M $28M $39.4M $42M $48.9M
Operating Income (Reported) -$3.1M -$2.6M -$2.5M -$4.8M -$3.3M
Operating Income (Adjusted) $680.7K -$4.4M -$3.1M -$12.2M -$11.2M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $11.8M $15.8M $19.5M $20.9M $26.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3M $1.7M $2.1M $436.2K $2.5M
Gross Profit $10.5M $14.2M $17.4M $20.5M $24.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.5M $14.3M $18.5M $22.9M $23.8M
Other Inc / (Exp) $1.9M -$2.5M $703K -$6.6M -$120.6K
Operating Expenses $11.5M $15.3M $19.3M $23.9M $24.9M
Operating Income -$1M -$1.1M -$1.9M -$3.5M -$764.4K
 
Net Interest Expenses $1.7M $335K $274.7K $603.4K $1M
EBT. Incl. Unusual Items -$869.8K -$4M -$1.5M -$10.6M -$1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$38.9K $14.4K $60.2K $47.1K
Net Income to Company -$869.8K -$3.9M -$1.5M -$10.9M -$2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$869.8K -$3.9M -$1.5M -$10.9M -$2M
 
Basic EPS (Cont. Ops) -$0.22 -$0.56 -$0.18 -$0.83 -$0.10
Diluted EPS (Cont. Ops) -$0.57 -$0.60 -$0.24 -$0.83 -$0.10
Weighted Average Basic Share $8.8M $14.9M $18.2M $25.9M $37.9M
Weighted Average Diluted Share $10.4M $15.2M $18.5M $25.9M $38.2M
 
EBITDA $1.8M -$2.7M -$260.5K -$8.7M $230.5K
EBIT $813.2K -$3.6M -$1.1M -$9.8M -$878.3K
 
Revenue (Reported) $11.8M $15.8M $19.5M $20.9M $26.7M
Operating Income (Reported) -$1M -$1.1M -$1.9M -$3.5M -$764.4K
Operating Income (Adjusted) $813.2K -$3.6M -$1.1M -$9.8M -$878.3K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.2M $7.9M $7.7M $6.1M $6.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.6M $3.7M $4.5M $6.2M $5.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $372.9K $231.9K $450.1K $523.8K $701.3K
Total Current Assets $6.9M $13.9M $18.3M $23.9M $20.7M
 
Property Plant And Equipment $8.5M $7.9M $6.6M $7.6M $5.8M
Long-Term Investments $220K -- -- -- --
Goodwill $17.9M $19.6M $20M $29.3M $25.2M
Other Intangibles $8.4M $7.5M $6.1M $9.9M $11.2M
Other Long-Term Assets $203K $469.3K $1.4M $4.1M $2.5M
Total Assets $42.6M $49.4M $52.8M $75.4M $66.3M
 
Accounts Payable $832.1K $1.2M $942.1K $4.8M $6.9M
Accrued Expenses $1.9M $2.9M $3.5M $4.1M $4.3M
Current Portion Of Long-Term Debt $7.1M $4M $307.7K $4.3M $4.5M
Current Portion Of Capital Lease Obligations $1.6M $1.8M $1.6M $2.1M $2.2M
Other Current Liabilities $6.3M $3.6M $4.1M $5.2M $4.7M
Total Current Liabilities $22.4M $16.9M $15M $25.3M $27.5M
 
Long-Term Debt $2.8M $5.3M $5.9M $9.5M $14.4M
Capital Leases -- -- -- -- --
Total Liabilities $33M $29.7M $29.9M $41.3M $46.3M
 
Common Stock $54.7K $100.3K $121.3K $186.1K $274.3K
Other Common Equity Adj -- -- -- -- --
Common Equity $9.6M $19.7M $22.9M $34.1M $20M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.6M $19.7M $22.9M $34.1M $20M
 
Total Liabilities and Equity $42.6M $49.4M $52.8M $75.4M $66.3M
Cash and Short Terms $2.2M $7.9M $7.7M $6.1M $6.4M
Total Debt $11.6M $9.4M $6.2M $13.7M $19.3M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $12.6M $9.3M $7.2M $7M $8.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5M $5.4M $4.4M $5.6M $7.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $187.5K $424.2K $387.2K $838.6K $607K
Total Current Assets $16M $15.8M $17.7M $22.5M $23.8M
 
Property Plant And Equipment $7.4M $7.7M $5.6M $6.6M $4.8M
Long-Term Investments $220K -- -- -- --
Goodwill $18.1M $20M $20M $22.8M $25.2M
Other Intangibles $7.5M $6.9M $5.5M $8.9M $10.1M
Other Long-Term Assets $274.6K $347K $3.3M $4.3M $754.5K
Total Assets $49.7M $51M $52.5M $65.8M $65.6M
 
Accounts Payable $966.1K $859.9K $881.6K $3.6M $3.2M
Accrued Expenses $2.1M $1.7M $3.3M $3.7M $4M
Current Portion Of Long-Term Debt $5.5M $1.9M $513.2K $3.8M $4.9M
Current Portion Of Capital Lease Obligations $1.5M $1.8M $1.6M $2M $2M
Other Current Liabilities $5.3M $2.4M $3.2M $3.3M $5.3M
Total Current Liabilities $18.4M $14.5M $14.2M $22.4M $26M
 
Long-Term Debt $4.2M $7.3M $4.9M $12M $15.6M
Capital Leases -- -- -- -- --
Total Liabilities $30.2M $28.8M $23.8M $39.7M $45.1M
 
Common Stock $475.1K $115.6K $144.3K $209K $304K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $19.5M $22.2M $28.8M $26.1M $20.4M
 
Total Liabilities and Equity $49.7M $51M $52.5M $65.8M $65.6M
Cash and Short Terms $12.6M $9.3M $7.2M $7M $8.7M
Total Debt $9.7M $9.2M $5.4M $15.8M $20.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$2.3M -$1.9M -$6.5M -$4.8M -$24.4M
Depreciation & Amoritzation $1.9M $2M $1.9M $1.8M $2.3M
Stock-Based Compensation -- -- $17.9K $265.5K $355K
Change in Accounts Receivable -$4K -$1.1M -$3.2M -$539.6K -$667.2K
Change in Inventories -- -- -- -- --
Cash From Operations -$2.9M -$1.5M -$1.3M -$4M -$4.6M
 
Capital Expenditures $103.5K $77.4K -- $72.2K $29K
Cash Acquisitions -$795K -$1.3M -$1.5M -$4.7M -$4.5M
Cash From Investing -$898.5K -$1.4M -$3M -$7.9M -$4.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.4M $6.4M $6M $6.1M $9.4M
Long-Term Debt Repaid -$165.8K -$2.1M -$997K -$343.4K -$3.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.4M -$1.7M -- -$600K -$670.3K
Cash From Financing $439.4K $8.6M $3.9M $10.9M $9.5M
 
Beginning Cash (CF) $6.3M $2.9M $8.6M $8.2M $7.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.4M $5.7M -$406.8K -$1M $362.8K
Ending Cash (CF) $2.9M $8.6M $8.2M $7.2M $7.6M
 
Levered Free Cash Flow -$3M -$1.6M -$1.3M -$4.1M -$4.6M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$2.9M $1.3M $178.7K -$8M -$1.6M
Depreciation & Amoritzation $496.5K $478.3K $425.6K $543.9K $555.7K
Stock-Based Compensation -- -- $54.8K $90.6K $107.2K
Change in Accounts Receivable $838.1K -$685.8K -$344K $38.8K $1.7M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1M $82.1K -$2.5M -$1.7M $1.6M
 
Capital Expenditures -$2.8K -- $42.1K $9.5K $1.5K
Cash Acquisitions -$624.8K -- -- -- --
Cash From Investing -$622K -- -$1.1M -$9.5K -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.8M $2.9M $1.9M $1.3M $1.9M
Long-Term Debt Repaid -$121.6K -$124.1K -$26.6K -$141.3K -$273.5K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$600K -$506.6K --
Cash From Financing $10.2M $2M $1.2M $833.9K $1.8M
 
Beginning Cash (CF) $2.6M $7.8M $10.2M $9M $7.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.7M $2.1M -$2.4M -$857.2K $2.3M
Ending Cash (CF) $13.3M $9.9M $7.7M $8.1M $9.8M
 
Levered Free Cash Flow $1.1M $82.1K -$2.6M -$1.7M $1.6M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$2.5M -$5M -$4.1M -$14.2M -$15.4M
Depreciation & Amoritzation $2M $2M $1.8M $2M $2.3M
Stock-Based Compensation -- -- $131.9K $316.7K $402.7K
Change in Accounts Receivable $53.2K -$2.3M -$1.4M $253.8K -$3M
Change in Inventories -- -- -- -- --
Cash From Operations -$911.9K -$2.2M -$3.1M -$5.4M -$849.5K
 
Capital Expenditures $73.3K $69.6K $59.9K $21.7K $21.1K
Cash Acquisitions -$1.7M -$949.6K -$1M -- --
Cash From Investing -$1.7M -$1M -$4.8M -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.5M $4.3M $7.3M $6.5M $7.9M
Long-Term Debt Repaid -$1.9M -$491.7K -$1M -$363.2K -$3.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $12.6M -$133.1K $5.7M $11.4M $8.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10M -$3.3M -$2.2M $401.9K $1.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$985.1K -$2.3M -$3.1M -$5.4M -$870.5K
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$869.8K -$3.9M -$1.5M -$10.9M -$2M
Depreciation & Amoritzation $1M $961K $832.8K $1.1M $1.1M
Stock-Based Compensation -- -- $114.1K $165.2K $213K
Change in Accounts Receivable $866.8K -$326.9K $1.5M $2.3M -$1.7K
Change in Inventories -- -- -- -- --
Cash From Operations $716.1K $30.1K -$1.7M -$3.1M $661.2K
 
Capital Expenditures $7.7K -- $59.9K $9.5K $1.5K
Cash Acquisitions -$874.8K -$525.9K -- -- --
Cash From Investing -$882.6K -$525.9K -$2.3M -$9.5K -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.2M $3.1M $4.4M $4.8M $3.3M
Long-Term Debt Repaid -$1.8M -$246.9K -$252.5K -$272.3K -$533.8K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$600K -$506.6K --
Cash From Financing $10.5M $1.8M $3.5M $4M $2.8M
 
Beginning Cash (CF) $5.5M $16.5M $18.4M $16.2M $15.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.4M $1.3M -$503.1K $931.5K $2.3M
Ending Cash (CF) $15.9M $17.8M $17.9M $17.1M $17.4M
 
Levered Free Cash Flow $708.3K $30.1K -$1.8M -$3.1M $659.8K

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock