Financhill
Buy
66

DT Quote, Financials, Valuation and Earnings

Last price:
$54.61
Seasonality move :
-7.86%
Day range:
$52.89 - $54.82
52-week range:
$39.42 - $61.41
Dividend yield:
0%
P/E ratio:
99.35x
P/S ratio:
10.52x
P/B ratio:
7.61x
Volume:
6.6M
Avg. volume:
3.7M
1-year change:
1.05%
Market cap:
$16.3B
Revenue:
$1.4B
EPS (TTM):
$0.55
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $545.8M $703.5M $929.4M $1.2B $1.4B
Revenue Growth (YoY) 26.65% 28.89% 32.12% 24.65% 23.48%
 
Cost of Revenues $128.9M $127.7M $172.9M $222.9M $266.5M
Gross Profit $416.9M $575.8M $756.6M $935.6M $1.2B
Gross Profit Margin 76.38% 81.85% 81.4% 80.76% 81.37%
 
R&D Expenses $119.3M $111.4M $156.3M $218.3M $304.7M
Selling, General & Admin $428.2M $337.7M $488.8M $598.2M $708.6M
Other Inc / (Exp) -$2.3M $122K $544K $565K -$10.8M
Operating Expenses $587.7M $483.9M $675.3M $842.8M $1B
Operating Income -$170.8M $91.9M $81.3M $92.8M $128.4M
 
Net Interest Expenses $45.4M $14.2M $10.2M $3.4M --
EBT. Incl. Unusual Items -$218.5M $77.9M $71.7M $90M $154.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $195.3M $2.1M $19.2M -$18M $283K
Net Income to Company -$413.8M $75.7M $52.5M $108M $154.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$413.8M $75.7M $52.5M $108M $154.6M
 
Basic EPS (Cont. Ops) -$1.56 $0.27 $0.18 $0.38 $0.53
Diluted EPS (Cont. Ops) -$1.56 $0.26 $0.18 $0.37 $0.52
Weighted Average Basic Share $264.9M $280.5M $284.2M $287.7M $294.1M
Weighted Average Diluted Share $264.9M $286.5M $290.9M $291.6M $299.3M
 
EBITDA -$106.8M $153M $138.2M $147.4M $183.3M
EBIT -$173.1M $92.1M $81.3M $92.8M $128.4M
 
Revenue (Reported) $545.8M $703.5M $929.4M $1.2B $1.4B
Operating Income (Reported) -$170.8M $91.9M $81.3M $92.8M $128.4M
Operating Income (Adjusted) -$173.1M $92.1M $81.3M $92.8M $128.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $168.6M $226.4M $279.3M $351.7M $418.1M
Revenue Growth (YoY) 30.31% 34.27% 23.4% 25.91% 18.89%
 
Cost of Revenues $30.7M $41.7M $55.7M $64.4M $77.8M
Gross Profit $137.9M $184.7M $223.6M $287.3M $340.3M
Gross Profit Margin 81.78% 81.59% 80.06% 81.7% 81.4%
 
R&D Expenses $27.5M $37.9M $52.9M $74.1M $95.4M
Selling, General & Admin $78.8M $118M $143.7M $172.4M $193.2M
Other Inc / (Exp) $153K -$1.3M -$1.2M -$3.1M -$2M
Operating Expenses $115M $163.4M $203.2M $252.1M $293.3M
Operating Income $22.9M $21.3M $20.4M $35.3M $47M
 
Net Interest Expenses $3.6M $2.7M $513K -- --
EBT. Incl. Unusual Items $19.4M $17.3M $18.7M $40.7M $57.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M -$6.3M $8.1M $4.9M $13.8M
Net Income to Company $17.5M $23.6M $10.5M $35.8M $44M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $17.5M $23.6M $10.5M $35.8M $44M
 
Basic EPS (Cont. Ops) $0.06 $0.08 $0.04 $0.12 $0.15
Diluted EPS (Cont. Ops) $0.06 $0.08 $0.04 $0.12 $0.15
Weighted Average Basic Share $280.1M $283.9M $287.2M $293.7M $298.1M
Weighted Average Diluted Share $286.3M $291.2M $290.6M $297.8M $301.4M
 
EBITDA $38.3M $34.1M $33.8M $48.8M $61M
EBIT $23M $20M $20.4M $35.3M $47M
 
Revenue (Reported) $168.6M $226.4M $279.3M $351.7M $418.1M
Operating Income (Reported) $22.9M $21.3M $20.4M $35.3M $47M
Operating Income (Adjusted) $23M $20M $20.4M $35.3M $47M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $618M $815.5M $1B $1.3B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $119.1M $149M $199.9M $242.1M $292.3M
Gross Profit $498.9M $666.6M $840.1M $1.1B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $98M $133M $186M $256.4M $347.3M
Selling, General & Admin $300.6M $413.6M $547.5M $650.6M $755.3M
Other Inc / (Exp) -$1.4M -$84K -$2.9M $1.2M -$12M
Operating Expenses $436.1M $579.1M $761.8M $931.5M $1.1B
Operating Income $62.8M $87.5M $78.3M $122.9M $147.9M
 
Net Interest Expenses $19.4M $12M $7.4M -- --
EBT. Incl. Unusual Items $41.9M $75.4M $68M $139M $183.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$41.1M -$6.9M $39.9M -$30.3M $19.9M
Net Income to Company $83M $82.3M $28.2M $169.3M $163.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $83M $82.3M $28.2M $169.3M $163.3M
 
Basic EPS (Cont. Ops) $0.29 $0.30 $0.10 $0.58 $0.55
Diluted EPS (Cont. Ops) $0.28 $0.28 $0.10 $0.57 $0.55
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $123.7M $146.6M $133.9M $177.8M $203.7M
EBIT $61.3M $87.4M $78.3M $122.9M $147.9M
 
Revenue (Reported) $618M $815.5M $1B $1.3B $1.6B
Operating Income (Reported) $62.8M $87.5M $78.3M $122.9M $147.9M
Operating Income (Adjusted) $61.3M $87.4M $78.3M $122.9M $147.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $324.1M $436.1M $546.6M $684.6M $817.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $59.3M $80.5M $107.5M $126.7M $152.5M
Gross Profit $264.8M $355.6M $439.1M $557.9M $664.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $51M $72.6M $102.3M $140.4M $182.9M
Selling, General & Admin $149.5M $225.4M $284.2M $336.6M $383.3M
Other Inc / (Exp) $193K -$13K -$3.5M -$2.8M -$4.1M
Operating Expenses $217.9M $313.1M $399.6M $488.3M $575.8M
Operating Income $47M $42.5M $39.5M $69.6M $89.1M
 
Net Interest Expenses $7.7M $5.5M $2.7M -- --
EBT. Incl. Unusual Items $39.4M $37M $33.3M $82.4M $110.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.1M $32K $20.7M $8.4M $28M
Net Income to Company $30.3M $36.9M $12.6M $74M $82.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $30.3M $36.9M $12.6M $74M $82.6M
 
Basic EPS (Cont. Ops) $0.11 $0.13 $0.05 $0.25 $0.28
Diluted EPS (Cont. Ops) $0.11 $0.13 $0.05 $0.25 $0.28
Weighted Average Basic Share $559.1M $566.6M $573.4M $585M $595.4M
Weighted Average Diluted Share $570.6M $580.2M $580.6M $594.2M $602.3M
 
EBITDA $77M $70.6M $66.3M $96.7M $117M
EBIT $47.2M $42.5M $39.5M $69.6M $89.1M
 
Revenue (Reported) $324.1M $436.1M $546.6M $684.6M $817.3M
Operating Income (Reported) $47M $42.5M $39.5M $69.6M $89.1M
Operating Income (Adjusted) $47.2M $42.5M $39.5M $69.6M $89.1M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $213.2M $325M $463M $555.3M $779M
Short Term Investments -- -- -- -- $57.9M
Accounts Receivable, Net $157.1M $242.1M $350.7M $442.5M $602.7M
Inventory -- -- -- -- --
Prepaid Expenses $13.2M $20.3M $24.8M $30M $46.4M
Other Current Assets $510K $2.1M $6.7M $3.7M $9.5M
Total Current Assets $487.8M $680.3M $948.4M $1.1B $1.6B
 
Property Plant And Equipment $31.5M $79.9M $104.1M $121.7M $114.7M
Long-Term Investments -- -- -- -- $46.4M
Goodwill $1.3B $1.3B $1.3B $1.3B $1.3B
Other Intangibles $201.6M $149.5M $105.7M $63.6M $51M
Other Long-Term Assets $8.1M $9.9M $9.6M $14M $24.8M
Total Assets $2B $2.3B $2.5B $2.8B $3.4B
 
Accounts Payable $11.1M $9.6M $22.7M $22M $21.4M
Accrued Expenses $18.9M $23.5M $28.5M $34.7M $42.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $9.5M $12.8M $15.7M $15.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $490.2M $647.9M $865.6M $1B $1.3B
 
Long-Term Debt $510M $391.9M $273.9M -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.1B $1.2B $1.2B $1.4B
 
Common Stock $281K $283K $286K $290K $297K
Other Common Equity Adj -$18.1M -$26.2M -$26.7M -$31.8M -$35.4M
Common Equity $965.7M $1.1B $1.3B $1.6B $2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $965.7M $1.1B $1.3B $1.6B $2B
 
Total Liabilities and Equity $2B $2.3B $2.5B $2.8B $3.4B
Cash and Short Terms $213.2M $325M $463M $555.3M $836.9M
Total Debt $510M $391.9M $273.9M -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $248.4M $370.3M $563.4M $701.5M $907.2M
Short Term Investments -- -- -- -- $97.8M
Accounts Receivable, Net $110.3M $149.8M $185.7M $262.7M $303.3M
Inventory -- -- -- -- --
Prepaid Expenses $16.3M -- -- -- --
Other Current Assets $703K $80.1M $39.3M $53.1M $68.7M
Total Current Assets $461.1M $652.7M $851.3M $1.1B $1.5B
 
Property Plant And Equipment $76.5M $100.7M $107.1M $114.3M $123.6M
Long-Term Investments -- -- -- -- $48.3M
Goodwill $1.3B $1.3B $1.3B $1.3B $1.3B
Other Intangibles $175.8M $128.5M $84.4M $52.1M $31.7M
Other Long-Term Assets $8.6M $11.1M $14.5M $16.2M $32.4M
Total Assets $2.1B $2.2B $2.4B $2.8B $3.3B
 
Accounts Payable $8.2M $16M $4.6M $15.8M $17.3M
Accrued Expenses $18M $105.4M $130M $146.8M $208.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9.3M $11.2M $12.9M $15.9M $15.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $451.5M $594.1M $708.9M $856.4M $1B
 
Long-Term Debt $480.9M $332.9M $214.9M -- --
Capital Leases -- -- -- -- --
Total Liabilities $1B $1B $1B $980.5M $1.2B
 
Common Stock $281K $285K $288K $294K $299K
Other Common Equity Adj -$23.2M -$25.5M -$24.4M -$33.7M -$36M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $1.2B $1.4B $1.8B $2.1B
 
Total Liabilities and Equity $2.1B $2.2B $2.4B $2.8B $3.3B
Cash and Short Terms $248.4M $370.3M $563.4M $701.5M $1B
Total Debt $480.9M $332.9M $214.9M -- --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$413.8M $75.7M $52.5M $108M $154.6M
Depreciation & Amoritzation $66.3M $61M $56.9M $54.6M $54.9M
Stock-Based Compensation $222.5M $57.8M $99.5M $146.9M $208.9M
Change in Accounts Receivable -$44M -$82M -$108.8M -$94.9M -$161.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$142.5M $220.4M $250.9M $354.9M $378.1M
 
Capital Expenditures $20.6M $13.9M $17.7M $21.5M $31.7M
Cash Acquisitions -- -- -$13.2M -- -$57.1M
Cash From Investing -$20.6M -$13.9M -$30.9M -$21.5M -$193M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$515.2M -$120M -$120M -$281.1M --
Repurchase of Common Stock -$156K -$49K -$66K -$15K --
Other Financing Activities $254.4M -- -- -$1.9M --
Cash From Financing $329.4M -$97.8M -$80.7M -$232.3M $50.7M
 
Beginning Cash (CF) $51.3M $213.2M $325M $463M $555.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $166.3M $108.8M $139.4M $101M $235.7M
Ending Cash (CF) $213.2M $325M $463M $555.3M $779M
 
Levered Free Cash Flow -$163.1M $206.6M $233.2M $333.3M $346.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $17.5M $23.6M $10.5M $35.8M $44M
Depreciation & Amoritzation $15.2M $14.1M $13.4M $13.5M $14M
Stock-Based Compensation $14.8M $25.6M $40.7M $58M $71.7M
Change in Accounts Receivable -$14.9M -$17.8M $2.1M -$26.5M -$55.4M
Change in Inventories -- -- -- -- --
Cash From Operations $23.8M $18.3M $29.4M $36.9M $23.7M
 
Capital Expenditures $2M $4.7M $4.3M $2.8M $3.5M
Cash Acquisitions -- -$9.5M -- -$32.4M --
Cash From Investing -$2M -$14.1M -$4.3M -$35.1M -$11M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$30M -$30M -$30M -- --
Repurchase of Common Stock -$12K -$16K -$4K -- -$41.6M
Other Financing Activities -- -- -- -- -$4.8M
Cash From Financing -$25.2M -$19.6M -$26.9M $3.4M -$41.8M
 
Beginning Cash (CF) $250.4M $387.2M $571.3M $700.7M $930.3M
Foreign Exchange Rate Adjustment $1.4M -$1.5M -$6M -$4.3M $6M
Additions / Reductions -$3.4M -$15.4M -$1.9M $5.2M -$29.1M
Ending Cash (CF) $248.4M $370.3M $563.4M $701.5M $907.2M
 
Levered Free Cash Flow $21.8M $13.6M $25.1M $34.1M $20.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $83M $82.3M $28.2M $169.3M $163.3M
Depreciation & Amoritzation $62.4M $59.2M $55.6M $54.9M $55.8M
Stock-Based Compensation $53.8M $75.1M $124.1M $176M $239.8M
Change in Accounts Receivable -$24.2M -$39M -$47.7M -$70.7M -$39.5M
Change in Inventories -- -- -- -- --
Cash From Operations $136.6M $261.4M $321.6M $353.2M $461.7M
 
Capital Expenditures $16.9M $14.9M $21.3M $23.3M $25.6M
Cash Acquisitions -- -$13M -$191K -$32.4M -$24.8M
Cash From Investing -$16.9M -$27.9M -$21.5M -$55.7M -$194.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$90M -$150M -$120M -- --
Repurchase of Common Stock -$36K -$54K -$51K -- -$90.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$82.5M -$111.3M -$92.6M -$159.1M -$60.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.3M $122.1M $207.5M $138.4M $207.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $119.7M $246.4M $300.3M $329.8M $436.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $30.3M $36.9M $12.6M $74M $82.6M
Depreciation & Amoritzation $29.8M $28.1M $26.8M $27.1M $28M
Stock-Based Compensation $27.5M $44.8M $69.3M $98.5M $129.4M
Change in Accounts Receivable $49.4M $92.3M $153.5M $177.7M $300.1M
Change in Inventories -- -- -- -- --
Cash From Operations $60.8M $101.8M $172.5M $170.8M $254.4M
 
Capital Expenditures $6.6M $7.6M $11.2M $13M $6.9M
Cash Acquisitions -- -$13M -- -$32.4M -$100K
Cash From Investing -$6.6M -$20.6M -$11.2M -$45.4M -$46.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$30M -$60M -$60M -- --
Repurchase of Common Stock -$25K -$30K -$15K -- -$90.1M
Other Financing Activities -- -- -- -- -$13.6M
Cash From Financing -$21.6M -$35.1M -$47.1M $26.2M -$84.6M
 
Beginning Cash (CF) $463.5M $712.2M $1B $1.3B $1.7B
Foreign Exchange Rate Adjustment $2.6M -$697K -$13.7M -$5.4M $5M
Additions / Reductions $32.7M $46.1M $114.2M $151.6M $123.2M
Ending Cash (CF) $498.8M $757.5M $1.1B $1.4B $1.8B
 
Levered Free Cash Flow $54.3M $94.2M $161.3M $157.8M $247.5M

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