Financhill
Sell
17

DNMR Quote, Financials, Valuation and Earnings

Last price:
$1.55
Seasonality move :
30.92%
Day range:
$1.27 - $2.07
52-week range:
$1.27 - $73.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.12x
P/B ratio:
0.02x
Volume:
165.3K
Avg. volume:
142.8K
1-year change:
-95.62%
Market cap:
$5M
Revenue:
$46.7M
EPS (TTM):
-$40.80
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $32.3M $47.3M $58.7M $53.2M $46.7M
Revenue Growth (YoY) -- 46.34% 24.12% -9.42% -12.28%
 
Cost of Revenues $21.2M $35.9M $57.9M $63.6M $73.6M
Gross Profit $11.1M $11.5M $884K -$10.4M -$27M
Gross Profit Margin 34.34% 24.21% 1.51% -19.57% -57.75%
 
R&D Expenses $5.5M $7.9M $20.3M $31.9M $29.2M
Selling, General & Admin $16M $19.3M $80M $81.6M $69M
Other Inc / (Exp) -$1.9M $9M $26.8M -$54.9M -$328K
Operating Expenses $21.5M $27.2M $100.3M $113.5M $98.2M
Operating Income -$10.4M -$15.7M -$99.4M -$123.9M -$125.2M
 
Net Interest Expenses $3.1M $2.1M $763K $1.7M $29.6M
EBT. Incl. Unusual Items -$15.4M -$8.9M -$73.3M -$180.6M -$155.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1M -- -$13.2M -$810K $319K
Net Income to Company -$19.5M -$8.9M -$60.1M -$179.8M -$155.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.5M -$8.9M -$60.1M -$179.8M -$155.5M
 
Basic EPS (Cont. Ops) -$9.11 -$12.00 -$26.00 -$71.20 -$60.80
Diluted EPS (Cont. Ops) -$9.11 -$12.00 -$26.00 -$71.20 -$60.80
Weighted Average Basic Share $2.1M $739.3K $2.3M $2.5M $2.6M
Weighted Average Diluted Share $2.1M $739.3K $2.3M $2.5M $2.6M
 
EBITDA -$6.3M -$10.6M -$88.8M -$103.9M -$96.1M
EBIT -$10.4M -$15.7M -$99.4M -$123.9M -$125.2M
 
Revenue (Reported) $32.3M $47.3M $58.7M $53.2M $46.7M
Operating Income (Reported) -$10.4M -$15.7M -$99.4M -$123.9M -$125.2M
Operating Income (Adjusted) -$10.4M -$15.7M -$99.4M -$123.9M -$125.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.8M $13.4M $10.4M $10.9M $8.6M
Revenue Growth (YoY) -- 4.16% -21.85% 4.79% -21.17%
 
Cost of Revenues $9.2M $13.6M $14.5M $18.7M $15.9M
Gross Profit $3.6M -$232K -$4.1M -$7.7M -$7.3M
Gross Profit Margin 28.42% -1.74% -38.81% -70.67% -84.76%
 
R&D Expenses $2.2M $5M $7.9M $6.9M $4.6M
Selling, General & Admin $3.4M $26.6M $19.4M $16.6M $6.9M
Other Inc / (Exp) $108K $28.4M -$63.1M $68K $6.6M
Operating Expenses $5.6M $31.6M $27.4M $23.4M $11.4M
Operating Income -$1.9M -$31.8M -$31.4M -$31.2M -$18.8M
 
Net Interest Expenses $334K $164K $553K $8.6M $9.6M
EBT. Incl. Unusual Items -$2.1M -$3.6M -$95.1M -$39.7M -$21.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$11.4M -$236K $468K $2K
Net Income to Company -$2.1M $7.8M -$94.9M -$40.2M -$21.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.1M $7.8M -$94.9M -$40.2M -$21.8M
 
Basic EPS (Cont. Ops) -$1.00 $3.20 -$37.60 -$15.60 -$7.20
Diluted EPS (Cont. Ops) -$1.00 $3.20 -$37.60 -$15.60 -$7.20
Weighted Average Basic Share $2.1M $2.5M $2.5M $2.6M $3M
Weighted Average Diluted Share $2.1M $2.6M $2.5M $2.6M $3M
 
EBITDA -$1.8M -$31.8M -$26.9M -$24M -$11.4M
EBIT -$1.8M -$31.8M -$31.4M -$31.2M -$18.8M
 
Revenue (Reported) $12.8M $13.4M $10.4M $10.9M $8.6M
Operating Income (Reported) -$1.9M -$31.8M -$31.4M -$31.2M -$18.8M
Operating Income (Adjusted) -$1.8M -$31.8M -$31.4M -$31.2M -$18.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $53M $55.6M $51.1M $37.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $48.6M $65.6M $74.4M $64.3M
Gross Profit -- $4.4M -$10M -$23.3M -$26.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $13.9M $32.7M $29.1M $22.6M
Selling, General & Admin -- $66M $86.8M $71.6M $37.4M
Other Inc / (Exp) $306K $14.2M -$34.8M $914K $11.7M
Operating Expenses -- $79.8M $119.5M $100.8M $60M
Operating Income -- -$75.4M -$129.5M -$124.1M -$86.9M
 
Net Interest Expenses $1.4M $1.2M $2.4M $20.7M $36.1M
EBT. Incl. Unusual Items -- -$62.3M -$166.7M -$143.8M -$111.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$11.4M -$2.6M $274K $8K
Net Income to Company -- -$50.9M -$164.2M -$144.1M -$111.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$50.9M -$164.2M -$144.1M -$111.2M
 
Basic EPS (Cont. Ops) -- -$34.40 -$64.80 -$56.40 -$40.80
Diluted EPS (Cont. Ops) -- -$36.40 -$64.80 -$56.40 -$40.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$67.6M -$106.3M -$94.2M -$52.1M
EBIT -- -$75.7M -$129.5M -$123.1M -$81.7M
 
Revenue (Reported) -- $53M $55.6M $51.1M $37.4M
Operating Income (Reported) -- -$75.4M -$129.5M -$124.1M -$86.9M
Operating Income (Adjusted) -- -$75.7M -$129.5M -$123.1M -$81.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $35.3M $41M $37.9M $35.7M $26.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25.1M $37.8M $45.5M $56.3M $47M
Gross Profit $10.2M $3.2M -$7.6M -$20.6M -$20.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.6M $11.6M $24M $21.7M $15M
Selling, General & Admin $9.2M $55.8M $62.6M $52.1M $20.5M
Other Inc / (Exp) $306K $5.6M -$56.1M -$237K $11.8M
Operating Expenses $14.7M $67.4M $86.6M $73.8M $35.5M
Operating Income -$4.5M -$64.2M -$94.2M -$94.4M -$56M
 
Net Interest Expenses $1.4M $515K $2.2M $21.1M $27.5M
EBT. Incl. Unusual Items -$5.6M -$59.1M -$152.5M -$115.7M -$71.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$11.4M -$767K $317K $6K
Net Income to Company -$5.6M -$47.7M -$151.7M -$116M -$71.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.6M -$47.7M -$151.7M -$116M -$71.8M
 
Basic EPS (Cont. Ops) -$2.62 -$24.00 -$60.00 -$45.20 -$25.20
Diluted EPS (Cont. Ops) -$2.62 -$26.00 -$60.00 -$45.20 -$25.20
Weighted Average Basic Share $6.4M $6.8M $7.6M $7.6M $8.5M
Weighted Average Diluted Share $6.4M $7.2M $7.6M $7.6M $8.5M
 
EBITDA -$2.4M -$60.7M -$81.3M -$71.6M -$28.6M
EBIT -$4.2M -$64.2M -$94.2M -$93.4M -$50.9M
 
Revenue (Reported) $35.3M $41M $37.9M $35.7M $26.5M
Operating Income (Reported) -$4.5M -$64.2M -$94.2M -$94.4M -$56M
Operating Income (Adjusted) -$4.2M -$64.2M -$94.2M -$93.4M -$50.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $6.3M $377.6M $286.5M $62.8M $59.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.8M $6.6M $17.1M $18M $15.2M
Inventory $7M $13.6M $24.6M $32.7M $25.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $417K $3.1M $4.7M $5.2M $4.7M
Total Current Assets $19.2M $402.4M $340.4M $125.1M $108M
 
Property Plant And Equipment $92.4M $126.2M $335.4M $473M $464.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $62.6M -- --
Other Intangibles $2.1M $1.8M $84.7M $80.9M $77.8M
Other Long-Term Assets $3.1M $2.4M $2.1M $1.8M $16.5M
Total Assets $144.6M $546.2M $838.6M $712.3M $698.1M
 
Accounts Payable $8.1M $10.6M $20.8M $15M $5.3M
Accrued Expenses $8.7M $3.8M $13.7M $3M $2.5M
Current Portion Of Long-Term Debt $9.3M $25.2M $357K $2M $1.4M
Current Portion Of Capital Lease Obligations $2.6M $3M $3.3M $3.3M $3.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $34.3M $50.5M $43.5M $25.3M $15.7M
 
Long-Term Debt $73.8M $31.4M $260.9M $286.4M $381.4M
Capital Leases -- -- -- -- --
Total Liabilities $128M $190.2M $338.3M $334.7M $420.1M
 
Common Stock $3K $8K $10K $10K $10K
Other Common Equity Adj -- -- -- -- --
Common Equity $16.6M $356M $500.3M $377.6M $278M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $16.6M $356M $500.3M $377.6M $278M
 
Total Liabilities and Equity $144.6M $546.2M $838.6M $712.3M $698.1M
Cash and Short Terms $6.3M $377.6M $286.5M $62.8M $59.2M
Total Debt $83.1M $56.6M $261.3M $288.4M $382.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $194.2M $99.1M $77.4M $22.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $12.8M $17.4M $12.4M $11.7M
Inventory -- $24.1M $35.2M $26.7M $26M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $3.6M $5.1M $4.8M $5.4M
Total Current Assets -- $238.9M $162.6M $127.1M $69.9M
 
Property Plant And Equipment -- $241.1M $456M $469M $449.4M
Long-Term Investments -- -- -- -- --
Goodwill -- $66.6M -- -- --
Other Intangibles -- $86.7M $81.5M $78.7M $75.8M
Other Long-Term Assets -- $3.6M $1.9M $14.8M $17.3M
Total Assets -- $650.2M $733.4M $721M $643.8M
 
Accounts Payable -- $20.4M $4.3M $3.9M $4.5M
Accrued Expenses -- $6.1M $18.4M $3.5M $3.9M
Current Portion Of Long-Term Debt -- $334K $1.5M $1.2M $6M
Current Portion Of Capital Lease Obligations -- $2.9M $3.3M $3.3M $3.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $32.5M $31.6M $14.8M $21.3M
 
Long-Term Debt -- $29.5M $286M $378.7M $381.9M
Capital Leases -- -- -- -- --
Total Liabilities -- $121.2M $341.7M $416.7M $432.2M
 
Common Stock -- $10K $10K $10K $13K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $529.1M $391.7M $304.3M $211.6M
 
Total Liabilities and Equity -- $650.2M $733.4M $721M $643.8M
Cash and Short Terms -- $194.2M $99.1M $77.4M $22.2M
Total Debt -- $29.9M $287.5M $379.9M $387.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$19.5M -$8.9M -$60.1M -$179.8M -$155.5M
Depreciation & Amoritzation $4.1M $5.1M $10.6M $20.1M $29.1M
Stock-Based Compensation $5.3M $3.6M $55.3M $57M $56M
Change in Accounts Receivable $1.4M -$2.3M -$13.5M -$2.4M $3.8M
Change in Inventories -$3M -$6.6M -$9.8M -$11.2M $6.5M
Cash From Operations -$1.7M -$13.8M -$63M -$61.8M -$47.3M
 
Capital Expenditures $36.6M $38.3M $185.4M $164.5M $27.7M
Cash Acquisitions -- -- -$151.2M -$14K --
Cash From Investing -$49.1M -$38.3M -$336.2M -$182.5M -$27.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $48.3M $4.5M $240.2M $24.7M $130M
Long-Term Debt Repaid -$15.2M -$1.9M -$27.2M -$1.5M -$13M
Repurchase of Common Stock -$4.6M -- -$890K -$236K --
Other Financing Activities $16.3M $382M -$47.2M -$1.8M -$33.4M
Cash From Financing $53.5M $422.7M $306.2M $21.8M $84M
 
Beginning Cash (CF) $6.5M $9.3M $379.9M $287M $64.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7M $370.6M -$92.9M -$222.6M $9.1M
Ending Cash (CF) $9.3M $379.9M $287M $64.4M $73.5M
 
Levered Free Cash Flow -$38.2M -$52.1M -$248.4M -$226.3M -$74.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.1M $7.8M -$94.9M -$40.2M -$21.8M
Depreciation & Amoritzation -$1.3M -$3.2M $4.5M $7.2M $7.3M
Stock-Based Compensation $221K $14.4M $14.4M $14.3M $524K
Change in Accounts Receivable -$2.1M -$2.9M -$28K $1.3M -$1.1M
Change in Inventories -$388K -$5.5M -$3.4M $3.1M -$593K
Cash From Operations -$26K -$24.8M -$20.2M -$10.2M -$14.5M
 
Capital Expenditures $6.1M $44.9M $24.8M $2.7M $3.7M
Cash Acquisitions -- -$151.2M -- -- --
Cash From Investing -$6.1M -$196.1M -$42.8M -$2.7M -$2.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $401K -- $24.7M -- $9.4M
Long-Term Debt Repaid -$387K -$11K -$798K -$693K -$10.4M
Repurchase of Common Stock -- -$2K -- -- --
Other Financing Activities -$77K -$7K -$1.3M -$1K -$15K
Cash From Financing $4.3M $289K $23M -$541K -$1.1M
 
Beginning Cash (CF) $8M $416.9M $140.8M $105.2M $54.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.9M -$220.6M -$40M -$13.4M -$18.1M
Ending Cash (CF) $6.2M $196.3M $100.8M $91.9M $36.3M
 
Levered Free Cash Flow -$6.1M -$69.7M -$45M -$12.9M -$18.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$50.9M -$164.2M -$144.1M -$111.2M
Depreciation & Amoritzation -- $5M $23.2M $28.9M $29.6M
Stock-Based Compensation $523K $38.2M $62.6M $56.8M $15.5M
Change in Accounts Receivable -- -$7M -$6.6M $5M $70K
Change in Inventories -- -$9.9M -$14.6M $8.6M -$281K
Cash From Operations -- -$50.8M -$73.1M -$35.6M -$62.4M
 
Capital Expenditures $25.2M $109.9M $222.2M $56.6M $9.4M
Cash Acquisitions -- -$151.2M -$14K -- --
Cash From Investing -- -$260.7M -$240.2M -$56.6M -$8.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $300K $264.8M $130M $20.7M
Long-Term Debt Repaid -- -$27.8M -$962K -$13.1M -$18.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $380.4M -$47.1M -$33.6M -$1.2M
Cash From Financing -- $501.7M $217.8M $83.2M $15.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $190.1M -$95.5M -$8.9M -$55.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$160.7M -$295.3M -$92.2M -$71.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$5.6M -$47.7M -$151.7M -$116M -$71.8M
Depreciation & Amoritzation $489K $333K $12.9M $21.7M $22.2M
Stock-Based Compensation $523K $35.1M $42.4M $42.2M $1.7M
Change in Accounts Receivable -$3.2M -$7.9M -$1M $6.3M $2.6M
Change in Inventories -$6.2M -$9.5M -$14.3M $5.5M -$1.3M
Cash From Operations -$10.4M -$47.4M -$57.6M -$31.3M -$46.5M
 
Capital Expenditures $25.2M $96.8M $133.6M $25.7M $7.5M
Cash Acquisitions -- -$151.2M -$14K -- --
Cash From Investing -$25.2M -$247.6M -$151.6M -$25.7M -$6.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.4M $169K $24.7M $130M $20.7M
Long-Term Debt Repaid -$1.2M -$27.1M -$886K -$12.4M -$17.6M
Repurchase of Common Stock -- -$892K -- -- --
Other Financing Activities -$95K -$1.7M -$1.6M -$33.4M -$1.1M
Cash From Financing $32.5M $111.5M $23M $84.5M $15.6M
 
Beginning Cash (CF) $26.6M $1.1B $638.3M $303.3M $199.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.1M -$183.6M -$186.2M $27.5M -$37.2M
Ending Cash (CF) $26.5M $928.4M $452.2M $330.8M $162.3M
 
Levered Free Cash Flow -$35.6M -$144.2M -$191.2M -$57.1M -$53.9M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock