Financhill
Sell
12

DAVA Quote, Financials, Valuation and Earnings

Last price:
$17.93
Seasonality move :
10.54%
Day range:
$17.06 - $17.98
52-week range:
$16.70 - $34.94
Dividend yield:
0%
P/E ratio:
171.99x
P/S ratio:
1.09x
P/B ratio:
1.30x
Volume:
280.6K
Avg. volume:
518.8K
1-year change:
-42.83%
Market cap:
$1.1B
Revenue:
$932.9M
EPS (TTM):
$0.10
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $442.5M $600.7M $871.9M $957.6M $932.9M
Revenue Growth (YoY) 18.72% 35.77% 45.14% 9.83% -2.58%
 
Cost of Revenues $315.9M $393.2M $581.7M $639.4M $706.6M
Gross Profit $126.6M $207.5M $290.2M $318.2M $226.3M
Gross Profit Margin 28.61% 34.55% 33.28% 33.23% 24.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $97.4M $122M $163.2M $182.2M $201M
Other Inc / (Exp) $2M -$8.8M $13.2M -$12.9M -$2.8M
Operating Expenses $97.4M $122M $163.2M $182.2M $201M
Operating Income $29.2M $85.5M $127M $136M $25.4M
 
Net Interest Expenses $1.7M $3.6M $3.9M -- --
EBT. Incl. Unusual Items $29.5M $73.2M $136.3M $137.6M $34M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.3M $14.7M $25.7M $24.1M $12.4M
Net Income to Company $25.2M $58.5M $110.7M $113.5M $21.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.2M $58.5M $110.7M $113.5M $21.6M
 
Basic EPS (Cont. Ops) $0.47 $1.06 $1.97 $1.98 $0.37
Diluted EPS (Cont. Ops) $0.45 $1.02 $1.90 $1.95 $0.37
Weighted Average Basic Share $53.4M $55.2M $56.3M $57.3M $58.3M
Weighted Average Diluted Share $56.1M $57.1M $58M $58.1M $58.7M
 
EBITDA $54.9M $109.4M $178M $181.7M $90.9M
EBIT $31.8M $76.5M $139.4M $142M $41.9M
 
Revenue (Reported) $442.5M $600.7M $871.9M $957.6M $932.9M
Operating Income (Reported) $29.2M $85.5M $127M $136M $25.4M
Operating Income (Adjusted) $31.8M $76.5M $139.4M $142M $41.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $138.9M $212.5M $241.3M $228M $250.4M
Revenue Growth (YoY) 25.48% 53.07% 13.55% -5.54% 9.85%
 
Cost of Revenues $90M $142.4M $156.1M $172.2M $192.8M
Gross Profit $48.9M $70.2M $85.3M $55.7M $57.6M
Gross Profit Margin 35.21% 33.02% 35.32% 24.45% 23.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28M $43.1M $46.7M $50M $55.5M
Other Inc / (Exp) -$2.4M -$877.6K -- -- --
Operating Expenses $28M $43.1M $46.7M $50M $55.5M
Operating Income $20.9M $27.1M $38.6M $5.7M $2.1M
 
Net Interest Expenses $4.6M $477.2K $14.7M -- --
EBT. Incl. Unusual Items $14M $25.7M $23.8M $13.2M $3.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7M $4.9M $6.2M $2.8M -$5.6M
Net Income to Company $10.5M $20.1M $17.6M $10.1M $8.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.3M $20.8M $17.7M $10.4M $8.8M
 
Basic EPS (Cont. Ops) $0.18 $0.36 $0.31 $0.17 $0.14
Diluted EPS (Cont. Ops) $0.18 $0.36 $0.31 $0.17 $0.14
Weighted Average Basic Share $55.2M $56.2M $57.2M $58.3M $59.5M
Weighted Average Diluted Share $57.1M $58M $58M $58.6M $59.5M
 
EBITDA $20.9M $27.1M $38.6M $5.7M $2.1M
EBIT $20.9M $27.1M $38.6M $5.7M $2.1M
 
Revenue (Reported) $138.9M $212.5M $241.3M $228M $250.4M
Operating Income (Reported) $20.9M $27.1M $38.6M $5.7M $2.1M
Operating Income (Adjusted) $20.9M $27.1M $38.6M $5.7M $2.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $492.2M $757.5M $926M $951.5M $970.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $321.1M $497.7M $614.5M $673.7M $748.1M
Gross Profit $171.1M $259.8M $311.6M $277.8M $222.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105.8M $149.3M $175.6M $186.6M $215.1M
Other Inc / (Exp) -$4.2M -$7.9M $14.8M -- --
Operating Expenses $105.8M $149.3M $175.6M $186.6M $215.1M
Operating Income $65.3M $110.5M $135.9M $91.2M $7.5M
 
Net Interest Expenses $6.3M -- $5.9M -- --
EBT. Incl. Unusual Items $54.7M $108.7M $144.8M $103.2M $7.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.2M $19.4M $28.8M $18.7M $348K
Net Income to Company $43.4M $87.8M $117.2M $84.2M $7.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $43.5M $89.3M $116M $84.5M $7.2M
 
Basic EPS (Cont. Ops) $0.82 $1.60 $2.05 $1.45 $0.10
Diluted EPS (Cont. Ops) $0.81 $1.57 $2.01 $1.45 $0.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $67.9M $101.1M $147.6M $97.4M $24M
EBIT $67.9M $101.1M $147.6M $97.4M $24M
 
Revenue (Reported) $492.2M $757.5M $926M $951.5M $970.7M
Operating Income (Reported) $65.3M $110.5M $135.9M $91.2M $7.5M
Operating Income (Adjusted) $67.9M $101.1M $147.6M $97.4M $24M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $261.8M $415.9M $472.2M $466.6M $504.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $170.4M $273M $307.6M $341.9M $383.3M
Gross Profit $91.4M $142.8M $164.6M $124.7M $121M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54.4M $81.2M $94M $98.6M $112.7M
Other Inc / (Exp) -$3.5M -$2.5M -- -- --
Operating Expenses $54.4M $81.2M $94M $98.6M $112.7M
Operating Income $37.1M $61.6M $70.6M $26.1M $8.2M
 
Net Interest Expenses $8.3M $477.2K $14.7M -- $620.7K
EBT. Incl. Unusual Items $25.3M $60.1M $69.2M $35.1M $8.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.3M $11M $14.2M $9.1M -$3M
Net Income to Company $19.1M $48.5M $55M $25.7M $11.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19M $49.1M $55M $26M $11.7M
 
Basic EPS (Cont. Ops) $0.34 $0.87 $0.96 $0.44 $0.19
Diluted EPS (Cont. Ops) $0.34 $0.86 $0.95 $0.44 $0.19
Weighted Average Basic Share $109.7M $111.8M $113.9M $116.2M $118.5M
Weighted Average Diluted Share $113.7M $115.8M $116.1M $117M $118.9M
 
EBITDA $37.1M $61.6M $70.6M $26.1M $8.2M
EBIT $37.1M $61.6M $70.6M $26.1M $8.2M
 
Revenue (Reported) $261.8M $415.9M $472.2M $466.6M $504.2M
Operating Income (Reported) $37.1M $61.6M $70.6M $26.1M $8.2M
Operating Income (Adjusted) $37.1M $61.6M $70.6M $26.1M $8.2M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $124.7M $96.7M $197.5M $207.7M $78.9M
Short Term Investments $718.8K $779.2K $475.5K $70.6K $231.5K
Accounts Receivable, Net $101.7M $121.9M $159.7M $180.8M $189.5M
Inventory -- -- -- -- --
Prepaid Expenses -- $8.5M $10.8M $13.9M $14.5M
Other Current Assets -- -- -- -- --
Total Current Assets $230.7M $262.5M $398M $439.1M $338.5M
 
Property Plant And Equipment $78.6M $97.6M $87.4M $114.8M $93.5M
Long-Term Investments $786.5K $502.4K $2.8M $6.6M $13.3M
Goodwill $70.2M $174.6M $177M $301.8M $652.3M
Other Intangibles $40.8M $86.2M $68.2M $82.6M $161.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $439.2M $649.2M $754.2M $971.3M $1.3B
 
Accounts Payable $72.1M $9.7M $10M $6.9M $13.9M
Accrued Expenses -- $74.7M $77.5M $69.6M $72M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $13.7M $18.7M $14.4M $18.4M $18.3M
Other Current Liabilities $1.7M $12.9M $10.6M $16M $18.5M
Total Current Liabilities $94.2M $142.2M $155.8M $152.3M $194.6M
 
Long-Term Debt -- -- -- -- $183.1M
Capital Leases -- -- -- -- --
Total Liabilities $153.5M $238.9M $229.4M $250.7M $473.6M
 
Common Stock $1.4M $1.5M $1.4M $1.5M $1.5M
Other Common Equity Adj $26.7M $22.7M $29.7M $41.2M $54.9M
Common Equity $285.7M $410.3M $524.8M $720.6M $808.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $285.7M $410.3M $524.8M $720.6M $808.8M
 
Total Liabilities and Equity $439.2M $649.2M $754.2M $971.3M $1.3B
Cash and Short Terms $125.4M $97.5M $197.9M $207.8M $79.1M
Total Debt -- -- -- -- $183.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $114.8M $154.1M $224.3M $253M $75.4M
Short Term Investments $786.4K $599.2K $273.5K $237K $148.1K
Accounts Receivable, Net $124.7M $194.1M $210.3M $217M $238.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $243.9M $350.4M $437.7M $473.2M $326.6M
 
Property Plant And Equipment $80.2M $93.1M $105M $99.5M $80.4M
Long-Term Investments $870.9K $255.1K $1.7M $8.1M $11.3M
Goodwill $140M $168.2M $229.6M $325.8M $642M
Other Intangibles $47.6M $86.9M $66.7M $78.4M $143.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $531M $727.7M $857M $1B $1.2B
 
Accounts Payable $86M $126.9M $116.8M $107.9M $133.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $16.6M $16.1M $16.7M $17.6M $18.1M
Other Current Liabilities $1.5M $8M $7.7M $6.8M $4.5M
Total Current Liabilities $110.4M $160.7M $158.2M $141.9M $173.5M
 
Long-Term Debt -- -- -- -- $155.2M
Capital Leases -- -- -- -- --
Total Liabilities $178.3M $236.9M $239.2M $222.4M $408.9M
 
Common Stock $1.5M $1.5M $1.4M $1.5M $1.5M
Other Common Equity Adj $24.8M $20.1M $30.6M $43.9M $37.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $352.8M $490.7M $617.8M $789.8M $821.5M
 
Total Liabilities and Equity $531M $727.7M $857M $1B $1.2B
Cash and Short Terms $115.6M $154.7M $224.6M $253.2M $75.5M
Total Debt -- -- -- -- $155.2M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $25.2M $58.5M $110.7M $113.5M $21.6M
Depreciation & Amoritzation $23M $32.9M $38.6M $39.7M $49M
Stock-Based Compensation $19.7M $32.9M $46.6M $37.4M $43.7M
Change in Accounts Receivable -$17.8M -$26.3M -$49.3M -$4.7M $7M
Change in Inventories -- -- -- -- --
Cash From Operations $47.8M $118M $160.8M $150M $68.5M
 
Capital Expenditures $9.5M $7.3M $18.6M $16.5M $6.9M
Cash Acquisitions -$25.9M -$136.3M -$13.8M -$96M -$297.4M
Cash From Investing -$34.5M -$143.2M -$31.8M -$133.6M -$365.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $842.2K $760.5K $745.7K $529K $193.8M
Long-Term Debt Repaid -$13.7M -$15.9M -$16.9M -$14.2M -$26.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.1M $306.9K $185.1K $595.2K $890.4K
Cash From Financing $26.3M -$16M -$6.8M -$13.3M $170.1M
 
Beginning Cash (CF) $88.5M $136.4M $93.1M $196.2M $207.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39.6M -$41.3M $122.2M $3.2M -$127M
Ending Cash (CF) $127.8M $94.1M $216.8M $198.5M $78.5M
 
Levered Free Cash Flow $38.3M $110.7M $142.2M $133.6M $61.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $10.5M $20.1M $17.6M $10.1M $8.7M
Depreciation & Amoritzation $15.1M $19.1M $18.9M $23.3M $30.9M
Stock-Based Compensation $15.7M $28.2M $18.7M $29.3M $28.1M
Change in Accounts Receivable $2.2M -$33.6M -$7.7M $9.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $27.5M $46.5M $48.1M $43.1M $40.9M
 
Capital Expenditures $2.3M $5.1M $4.9M $1.7M $534.5K
Cash Acquisitions -$3.2M $18.8K -$38.1M -$3M -$7.5M
Cash From Investing -$5.3M -$5M -$42.5M -$2.2M -$7.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $178.4K $187.3K $108K $37.1K $12.8M
Long-Term Debt Repaid -$3.8M -$4.4M -$4M -$3.6M -$34.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$109K $56.6K $258.7K $23.5K -$5.7K
Cash From Financing -$4M $1.4M -$1.2M -$679.5K -$24.6M
 
Beginning Cash (CF) $90.5M $113.1M $214.7M $213M $68.7M
Foreign Exchange Rate Adjustment -$370.5K $8.5K -$953.1K -$2.5M $661.1K
Additions / Reductions $18.2M $42.9M $4.4M $40.2M $8.8M
Ending Cash (CF) $111.1M $153.9M $217.9M $246.7M $76.9M
 
Levered Free Cash Flow $25.3M $41.5M $43.2M $41.4M $40.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $43.4M $87.8M $117.2M $84.2M $7.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $26.4M $45.4M $37.1M $48M $42.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $68.9M $136.7M $164.5M $136.4M $51M
 
Capital Expenditures $5.1M $14.2M $17.6M $10.3M $6.2M
Cash Acquisitions -$63.4M -$68.3M -$51.1M -$66.3M -$296.6M
Cash From Investing -$70.1M -$84.2M -$67.3M -$102.5M -$359.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $834.5K $752.6K $651K $358.3K $206.6M
Long-Term Debt Repaid -$15.4M -$17.9M -$14.9M -$14.4M -$65.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $558.3K $74.6K -- $622.2K $955.5K
Cash From Financing $4.9M -$12.6M -$7.7M -$14M $134.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.7M $39.9M $89.6M $19.9M -$173.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $63.8M $122.5M $147M $126.1M $44.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $19.1M $48.5M $55M $25.7M $11.6M
Depreciation & Amoritzation $15.1M $19.1M $18.9M $23.3M $30.9M
Stock-Based Compensation $15.7M $28.2M $18.7M $29.3M $28.1M
Change in Accounts Receivable $2.2M -$33.6M -$7.7M $9.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $55.3M $74M $77.8M $64.1M $46.6M
 
Capital Expenditures $3.1M $10M $8.9M $2.7M $2M
Cash Acquisitions -$68.8M -$823.7K -$38.1M -$8.3M -$7.6M
Cash From Investing -$69.6M -$10.5M -$46.1M -$15M -$8.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $381.3K $373.4K $278.7K $108.1K $12.9M
Long-Term Debt Repaid -$7.6M -$9.6M -$7.6M -$7.8M -$47.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $290.3K $58K $258.7K $285.7K $350.8K
Cash From Financing -$7.5M -$4M -$4.9M -$5.7M -$40.9M
 
Beginning Cash (CF) $221.4M $209.5M $406.3M $421.5M $149.9M
Foreign Exchange Rate Adjustment -$798.3K $293.9K -$291.6K -$1.3M -$84.5K
Additions / Reductions -$21.8M $59.4M $26.8M $43.4M -$2.9M
Ending Cash (CF) $201.6M $267M $432.6M $459.6M $145.6M
 
Levered Free Cash Flow $52.2M $64M $68.8M $61.4M $44.6M

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

GET BETTER TRADE IDEAS

Popular

What Do Tesla Delivery Numbers Mean for Tesla Stock?
What Do Tesla Delivery Numbers Mean for Tesla Stock?

Tesla (NASDAQ:TSLA) released Q1 delivery numbers, showing a substantial slowdown…

Is Chewy a Growth Stock to Buy?
Is Chewy a Growth Stock to Buy?

It might be a surprise to learn that during the…

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Sell
42
KMX alert for Apr 12

CarMax [KMX] is up 2.87% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

Sell
30
CRSP alert for Apr 12

CRISPR Therapeutics AG [CRSP] is up 14.59% over the past day.

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

Show me the best stock