Financhill
Sell
18

DNLI Quote, Financials, Valuation and Earnings

Last price:
$20.40
Seasonality move :
-14.4%
Day range:
$20.06 - $20.80
52-week range:
$14.56 - $33.33
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
9.36x
P/B ratio:
2.22x
Volume:
493.9K
Avg. volume:
916.6K
1-year change:
-5.03%
Market cap:
$2.9B
Revenue:
$330.5M
EPS (TTM):
-$2.76
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $26.7M $335.7M $48.7M $108.5M $330.5M
Revenue Growth (YoY) -79.35% 1158.19% -85.5% 122.9% 204.74%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $193.4M $212.6M $265.4M $358.7M $423.9M
Selling, General & Admin $46.5M $60.3M $79.1M $90.5M $103.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $239.9M $272.9M $344.4M $449.2M $527.2M
Operating Income -$213.2M $62.7M -$295.8M -$340.7M -$196.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$198M $72M -$291.2M -$326M -$145.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$351K $823K -$575K $21K $30K
Net Income to Company -$197.6M $71.1M -$290.6M -$326M -$145.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$197.6M $71.1M -$290.6M -$326M -$145.2M
 
Basic EPS (Cont. Ops) -$2.07 $0.65 -$2.39 -$2.60 -$1.06
Diluted EPS (Cont. Ops) -$2.07 $0.63 -$2.39 -$2.60 -$1.06
Weighted Average Basic Share $95.6M $109M $121.5M $125.5M $137.4M
Weighted Average Diluted Share $95.6M $112.7M $121.5M $125.5M $137.4M
 
EBITDA -$205.2M $71.2M -$287.2M -$330.4M -$180M
EBIT -$213.2M $62.7M -$295.8M -$340.7M -$196.7M
 
Revenue (Reported) $26.7M $335.7M $48.7M $108.5M $330.5M
Operating Income (Reported) -$213.2M $62.7M -$295.8M -$340.7M -$196.7M
Operating Income (Adjusted) -$213.2M $62.7M -$295.8M -$340.7M -$196.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.4M $5.3M $3.6M $1.3M --
Revenue Growth (YoY) -30.95% -43.74% -32.66% -64.4% --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $53.7M $71.6M $87.8M $89.7M $98.2M
Selling, General & Admin $15.8M $19.3M $23.3M $25.3M $24.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $69.5M $90.9M $111M $115.1M $123.2M
Operating Income -$60.1M -$85.6M -$107.5M -$113.8M -$123.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$58.2M -$84.6M -$103.3M -$99.4M -$107.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56K -- -- -- --
Net Income to Company -$58.2M -$84.6M -$103.3M -$99.4M -$107.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$58.2M -$84.6M -$103.3M -$99.4M -$107.2M
 
Basic EPS (Cont. Ops) -$0.54 -$0.69 -$0.84 -$0.72 -$0.63
Diluted EPS (Cont. Ops) -$0.54 -$0.69 -$0.84 -$0.72 -$0.63
Weighted Average Basic Share $107.5M $121.7M $123.5M $137.6M $169.5M
Weighted Average Diluted Share $107.5M $121.7M $123.5M $137.6M $169.5M
 
EBITDA -$58M -$83.4M -$105.3M -$111.6M -$120.9M
EBIT -$60.1M -$85.6M -$107.5M -$113.8M -$123.2M
 
Revenue (Reported) $9.4M $5.3M $3.6M $1.3M --
Operating Income (Reported) -$60.1M -$85.6M -$107.5M -$113.8M -$123.2M
Operating Income (Adjusted) -$60.1M -$85.6M -$107.5M -$113.8M -$123.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $23.5M $353M $110.7M $340.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $209.4M $252.2M $334.5M $408.2M $404.5M
Selling, General & Admin $53.2M $75.3M $88.7M $102.1M $100.1M
Other Inc / (Exp) -- -- -- -- $14.5M
Operating Expenses $262.6M $327.5M $423.2M $510.3M $504.6M
Operating Income -$239.1M $25.4M -$312.5M -$169.5M -$504.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$227.7M $30.4M -$303.1M -$124.4M -$427.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $75K -- -- -- --
Net Income to Company -$227.8M $29.6M -$302.6M -$124.4M -$427.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$227.8M $29.6M -$302.6M -$124.4M -$427.5M
 
Basic EPS (Cont. Ops) -$2.21 $0.27 -$2.47 -$0.93 -$2.76
Diluted EPS (Cont. Ops) -$2.21 $0.14 -$2.47 -$0.97 -$2.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$230.7M $34.1M -$304.1M -$150.8M -$496.1M
EBIT -$239.1M $25.4M -$312.5M -$169.5M -$504.6M
 
Revenue (Reported) $23.5M $353M $110.7M $340.8M --
Operating Income (Reported) -$239.1M $25.4M -$312.5M -$169.5M -$504.6M
Operating Income (Adjusted) -$239.1M $25.4M -$312.5M -$169.5M -$504.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $18.8M $36.1M $98.2M $330.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $157.9M $197.5M $266.6M $316.1M $296.7M
Selling, General & Admin $42.3M $57.3M $67M $78.6M $75.4M
Other Inc / (Exp) -- -- -- -- $14.5M
Operating Expenses $200.2M $254.8M $333.6M $394.7M $372M
Operating Income -$181.4M -$218.6M -$235.4M -$64.1M -$372M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$173.7M -$215.3M -$227.3M -$25.8M -$308M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $27K -- --
Net Income to Company -$173.7M -$215.3M -$227.3M -$25.8M -$308M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$173.7M -$215.3M -$227.3M -$25.8M -$308M
 
Basic EPS (Cont. Ops) -$1.65 -$1.77 -$1.85 -$0.18 -$1.90
Diluted EPS (Cont. Ops) -$1.65 -$1.77 -$1.85 -$0.22 -$1.90
Weighted Average Basic Share $315.6M $365.6M $369.2M $411.2M $487.7M
Weighted Average Diluted Share $315.6M $365.6M $369.2M $415.1M $487.7M
 
EBITDA -$175M -$212.1M -$229.1M -$49.6M -$365.7M
EBIT -$181.4M -$218.6M -$235.4M -$64.1M -$372M
 
Revenue (Reported) $18.8M $36.1M $98.2M $330.5M --
Operating Income (Reported) -$181.4M -$218.6M -$235.4M -$64.1M -$372M
Operating Income (Adjusted) -$181.4M -$218.6M -$235.4M -$64.1M -$372M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $79.4M $507.1M $293.5M $218M $127.1M
Short Term Investments $335.9M $962.6M $571.9M $1.1B $907.4M
Accounts Receivable, Net -- -- -- $9.3M $3.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $26.8M $26.2M
Other Current Assets $14.7M $20.3M $30.6M -- --
Total Current Assets $430M $1.5B $897.2M $1.4B $1.1B
 
Property Plant And Equipment $80.7M $73.5M $69.6M $74.5M $71.6M
Long-Term Investments $39.9M $32.7M $425.4M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.7M $2.5M $11.9M $13.4M $18.1M
Total Assets $553.2M $1.6B $1.4B $1.5B $1.2B
 
Accounts Payable $2.6M $1.1M $4.8M $2.8M $9.5M
Accrued Expenses $11.6M $22M $28.7M $42.3M $39.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.7M $4.7M $5.5M $7.3M $7.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $45.3M $71.7M $378.2M $363.9M $78M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $158.3M $453.7M $441.9M $417.8M $123M
 
Common Stock $1.3M $1.5M $1.5M $1.7M $1.7M
Other Common Equity Adj $350K -$245K -$2.5M -$6.9M $643K
Common Equity $394.9M $1.2B $962.3M $1B $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $394.9M $1.2B $962.3M $1B $1B
 
Total Liabilities and Equity $553.2M $1.6B $1.4B $1.5B $1.2B
Cash and Short Terms $415.4M $1.5B $865.4M $1.3B $1B
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $351M $394.6M $118.6M $148M $90.6M
Short Term Investments $610.2M $644.6M $987.4M $961.2M $745.9M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.7M $15.1M $32.5M $33.6M $32.3M
Total Current Assets $970.9M $1.1B $1.1B $1.1B $868.8M
 
Property Plant And Equipment $75.2M $71.2M $73M $74.9M $113.2M
Long-Term Investments $20.3M $319.5M -- $7.9M $445.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.9M $3.8M $16.1M $11.1M $26.5M
Total Assets $1.1B $1.4B $1.2B $1.2B $1.5B
 
Accounts Payable $2.8M $4.8M $7.5M $1.2M $9.6M
Accrued Expenses $16.2M $28.9M $40.8M $36.3M $38.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.5M $5.3M $7.1M $7M $8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $105.4M $54.3M $360.7M $71.2M $87.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $187.8M $437.7M $416.3M $118.4M $135.5M
 
Common Stock $1.5M $1.5M $1.6M $1.7M $1.8M
Other Common Equity Adj $11K -$521K -$11.9M -$651K $5.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $882.6M $1B $811.3M $1.1B $1.3B
 
Total Liabilities and Equity $1.1B $1.4B $1.2B $1.2B $1.5B
Cash and Short Terms $961.2M $1B $1.1B $1.1B $836.6M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$197.6M $71.1M -$290.6M -$326M -$145.2M
Depreciation & Amoritzation $8M $8.5M $8.6M $10.4M $16.7M
Stock-Based Compensation $38.4M $50.4M $85.2M $99.8M $108.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$151.6M $416.2M -$211.4M -$244.7M -$358M
 
Capital Expenditures $17.9M $3.1M $8.5M $17.8M $12.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $147.7M -$623.2M -$21.6M -$141.4M $249.3M
 
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 $6.2M $634.7M $19.3M $310.7M $17.8M
 
Beginning Cash (CF) $78.6M $80.9M $508.6M $295M $219.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3M $427.7M -$213.7M -$75.4M -$90.9M
Ending Cash (CF) $80.9M $508.6M $295M $219.5M $128.7M
 
Levered Free Cash Flow -$169.5M $413.1M -$219.9M -$262.5M -$370.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$58.2M -$84.6M -$103.3M -$99.4M -$107.2M
Depreciation & Amoritzation $2.2M $2.2M $2.1M $2.2M $2.3M
Stock-Based Compensation $13.3M $21M $24.6M $27.5M $24.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $86K -$41.4M -$57M -$87.4M -$59.1M
 
Capital Expenditures $706K $1.9M $6.1M $2.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$212.1M -$53M $15.4M $100.9M $93.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$24M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $425.9M $3.3M $5.2M $2.5M -$18.6M
 
Beginning Cash (CF) $138.7M $487.2M $156.6M $133.5M $76.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $213.9M -$91.1M -$36.5M $16M $16M
Ending Cash (CF) $352.5M $396.1M $120.1M $149.6M $92.2M
 
Levered Free Cash Flow -$620K -$43.3M -$63.1M -$89.4M -$63M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$227.8M $29.6M -$302.6M -$124.4M -$427.5M
Depreciation & Amoritzation $8.5M $8.6M $8.4M $18.6M $8.6M
Stock-Based Compensation $45.4M $77M $96.7M $107.3M $103.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$145.4M $368M -$237.5M -$332M -$362.6M
 
Capital Expenditures $4.7M $6.6M $16M $15.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$213.5M -$348.2M -$54.6M $48.7M -$187.9M
 
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 $627.3M $23.7M $16.2M $312.8M $493.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $268.4M $43.5M -$275.9M $29.5M -$57.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$150.1M $361.4M -$253.6M -$347.6M -$375.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$173.7M -$215.3M -$227.3M -$25.8M -$308M
Depreciation & Amoritzation $6.4M $6.5M $6.3M $14.5M $6.4M
Stock-Based Compensation $36.5M $63.2M $74.7M $82.1M $77.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$97.8M -$145.9M -$172.1M -$259.3M -$264M
 
Capital Expenditures $1.9M $5.4M $13M $10.7M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$255.9M $19.1M -$13.8M $176.3M -$261M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$24M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $625.2M $14.2M $11M $13.1M $488.5M
 
Beginning Cash (CF) $428.7M $1.4B $558M $422.7M $267.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $271.6M -$112.6M -$174.9M -$70M -$36.5M
Ending Cash (CF) $700.3M $1.3B $383.2M $352.8M $230.6M
 
Levered Free Cash Flow -$99.7M -$151.3M -$185M -$270M -$274.8M

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

GET BETTER TRADE IDEAS

Popular

Why Is Adobe Stock Dropping?
Why Is Adobe Stock Dropping?

Why is Adobe stock dropping? A combination of underwhelming fiscal…

Why Is 3M Stock Going Up?
Why Is 3M Stock Going Up?

After a decade-long slump in new product introductions, the leading…

Is It Time for Costco to Split?
Is It Time for Costco to Split?

Costco’s stock price has experienced enormous growth over the last…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 41x

Buy
51
Is NVDA Stock a Buy?

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

Sell
48
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
77
FTAI alert for Jan 1

FTAI Aviation [FTAI] is up 13.87% over the past day.

Buy
56
QMCO alert for Jan 1

Quantum [QMCO] is down 13.43% over the past day.

Buy
60
ARQQ alert for Jan 1

Arqit Quantum [ARQQ] is down 10.6% over the past day.

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

Show me the best stock