Financhill
Sell
23

DNLI Quote, Financials, Valuation and Earnings

Last price:
$14.00
Seasonality move :
1.08%
Day range:
$13.96 - $14.85
52-week range:
$10.57 - $33.33
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
6.98x
P/B ratio:
1.81x
Volume:
1.3M
Avg. volume:
1.5M
1-year change:
-35.72%
Market cap:
$2B
Revenue:
$330.5M
EPS (TTM):
-$2.67
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $335.7M $48.7M $108.5M $330.5M --
Revenue Growth (YoY) 1158.19% -85.5% 122.9% 204.74% --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $212.6M $265.4M $358.7M $423.9M $396.4M
Selling, General & Admin $60.3M $79.1M $90.5M $103.4M $105.4M
Other Inc / (Exp) -- -- -- -- $14.5M
Operating Expenses $272.9M $344.4M $449.2M $527.2M $501.9M
Operating Income $62.7M -$295.8M -$340.7M -$196.7M -$501.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $72M -$291.2M -$326M -$145.2M -$422.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $823K -$575K $21K $30K $68K
Net Income to Company $71.1M -$290.6M -$326M -$145.2M -$422.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $71.1M -$290.6M -$326M -$145.2M -$422.8M
 
Basic EPS (Cont. Ops) $0.65 -$2.39 -$2.60 -$1.06 -$2.57
Diluted EPS (Cont. Ops) $0.63 -$2.39 -$2.60 -$1.06 -$2.57
Weighted Average Basic Share $109M $121.5M $125.5M $137.4M $164.5M
Weighted Average Diluted Share $112.7M $121.5M $125.5M $137.4M $164.5M
 
EBITDA $71.2M -$287.2M -$330.4M -$180M -$492.9M
EBIT $62.7M -$295.8M -$340.7M -$196.7M -$501.9M
 
Revenue (Reported) $335.7M $48.7M $108.5M $330.5M --
Operating Income (Reported) $62.7M -$295.8M -$340.7M -$196.7M -$501.9M
Operating Income (Adjusted) $62.7M -$295.8M -$340.7M -$196.7M -$501.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $7.9M $42.1M $35.1M -- --
Revenue Growth (YoY) 119.84% 431.88% -16.61% -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $60.2M $86.1M $128.8M $107M $116.2M
Selling, General & Admin $18.9M $22.5M $27.1M $25.2M $29.4M
Other Inc / (Exp) -- -- -- $14.5M --
Operating Expenses $79.1M $108.6M $156M $132.3M $145.6M
Operating Income -$71.2M -$66.5M -$120.8M -$132.3M -$145.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$70M -$65.2M -$109.8M -$101.8M -$133M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$70M -$65.2M -$109.8M -$101.8M -$133M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$70M -$65.2M -$109.8M -$101.8M -$133M
 
Basic EPS (Cont. Ops) -$0.58 -$0.53 -$0.80 -$0.68 -$0.78
Diluted EPS (Cont. Ops) -$0.58 -$0.53 -$0.80 -$0.68 -$0.78
Weighted Average Basic Share $120.9M $122.7M $136.5M $149.4M $171.2M
Weighted Average Diluted Share $120.9M $122.7M $136.5M $149.4M $171.2M
 
EBITDA -$69.1M -$64.4M -$110.8M -$130.1M -$142.4M
EBIT -$71.2M -$66.5M -$120.8M -$132.3M -$145.6M
 
Revenue (Reported) $7.9M $42.1M $35.1M -- --
Operating Income (Reported) -$71.2M -$66.5M -$120.8M -$132.3M -$145.6M
Operating Income (Adjusted) -$71.2M -$66.5M -$120.8M -$132.3M -$145.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $340M $82.9M $101.5M -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $221.8M $291.2M $401.5M $402.1M $405.7M
Selling, General & Admin $66.7M $82.7M $95.1M $101.5M $109.6M
Other Inc / (Exp) -- -- -- $14.5M --
Operating Expenses $288.5M $373.9M $496.5M $503.5M $515.2M
Operating Income $51.5M -$291M -$395.1M -$208.1M -$515.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $58.8M -$286.3M -$370.5M -$137.2M -$453.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $57.9M -$285.8M -$370.6M -$137.2M -$453.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $57.9M -$285.8M -$370.6M -$137.2M -$453.9M
 
Basic EPS (Cont. Ops) $0.36 -$2.34 -$2.87 -$0.92 -$2.67
Diluted EPS (Cont. Ops) $0.23 -$2.34 -$2.87 -$0.96 -$2.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $60M -$282.5M -$376.7M -$199.3M -$505.2M
EBIT $51.5M -$291M -$395.1M -$208.1M -$515.2M
 
Revenue (Reported) $340M $82.9M $101.5M -- --
Operating Income (Reported) $51.5M -$291M -$395.1M -$208.1M -$515.2M
Operating Income (Adjusted) $51.5M -$291M -$395.1M -$208.1M -$515.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $7.9M $42.1M $35.1M -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $60.2M $86.1M $128.8M $107M $116.2M
Selling, General & Admin $18.9M $22.5M $27.1M $25.2M $29.4M
Other Inc / (Exp) -- -- -- $14.5M --
Operating Expenses $79.1M $108.6M $156M $132.3M $145.6M
Operating Income -$71.2M -$66.5M -$120.8M -$132.3M -$145.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$70M -$65.2M -$109.8M -$101.8M -$133M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$70M -$65.2M -$109.8M -$101.8M -$133M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$70M -$65.2M -$109.8M -$101.8M -$133M
 
Basic EPS (Cont. Ops) -$0.58 -$0.53 -$0.80 -$0.68 -$0.78
Diluted EPS (Cont. Ops) -$0.58 -$0.53 -$0.80 -$0.68 -$0.78
Weighted Average Basic Share $120.9M $122.7M $136.5M $149.4M $171.2M
Weighted Average Diluted Share $120.9M $122.7M $136.5M $149.4M $171.2M
 
EBITDA -$69.1M -$64.4M -$110.8M -$130.1M -$142.4M
EBIT -$71.2M -$66.5M -$120.8M -$132.3M -$145.6M
 
Revenue (Reported) $7.9M $42.1M $35.1M -- --
Operating Income (Reported) -$71.2M -$66.5M -$120.8M -$132.3M -$145.6M
Operating Income (Adjusted) -$71.2M -$66.5M -$120.8M -$132.3M -$145.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $507.1M $293.5M $218M $127.1M $175M
Short Term Investments $962.6M $571.9M $1.1B $907.4M $657.4M
Accounts Receivable, Net -- -- $9.3M $3.4M $2.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $26.8M $26.2M $29.9M
Other Current Assets $20.3M $30.6M -- -- --
Total Current Assets $1.5B $897.2M $1.4B $1.1B $864.4M
 
Property Plant And Equipment $73.5M $69.6M $74.5M $71.6M $125.6M
Long-Term Investments $32.7M $425.4M -- -- $359.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.5M $11.9M $13.4M $18.1M $24.7M
Total Assets $1.6B $1.4B $1.5B $1.2B $1.4B
 
Accounts Payable $1.1M $4.8M $2.8M $9.5M $11.1M
Accrued Expenses $22M $28.7M $42.3M $39.6M $40.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.7M $5.5M $7.3M $7.3M $12M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $71.7M $378.2M $363.9M $78M $102.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $453.7M $441.9M $417.8M $123M $144.5M
 
Common Stock $1.5M $1.5M $1.7M $1.7M $1.8M
Other Common Equity Adj -$245K -$2.5M -$6.9M $643K $2M
Common Equity $1.2B $962.3M $1B $1B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $962.3M $1B $1B $1.2B
 
Total Liabilities and Equity $1.6B $1.4B $1.5B $1.2B $1.4B
Cash and Short Terms $1.5B $865.4M $1.3B $1B $832.3M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $435.3M $105M $68.1M $60.6M $56.9M
Short Term Investments $977.8M $852.6M $1.2B $876.3M $761M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $16M $30.9M $36.7M $36.7M $60.7M
Total Current Assets $1.4B $988.4M $1.3B $973.6M $878.6M
 
Property Plant And Equipment $73.6M $67.9M $70.2M $72.2M $129.9M
Long-Term Investments $38.9M $250.3M -- $490.7M $235.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.7M $14.2M $14M $44.6M $26.9M
Total Assets $1.5B $1.3B $1.4B $1.6B $1.3B
 
Accounts Payable $1.6M $3.4M $2.2M $11.9M $8.5M
Accrued Expenses $26.7M $33M $76.7M $42.7M $49.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.9M $5.7M $6.5M $7.5M $8.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $54.6M $341.2M $391.1M $82.6M $91.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $442.5M $402.9M $442.6M $125.6M $148.7M
 
Common Stock $1.5M $1.6M $1.7M $1.8M $1.8M
Other Common Equity Adj -$232K -$9.3M -$2.5M -$1.3M $2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $917.9M $966.7M $1.5B $1.1B
 
Total Liabilities and Equity $1.5B $1.3B $1.4B $1.6B $1.3B
Cash and Short Terms $1.4B $957.5M $1.3B $936.9M $817.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $71.1M -$290.6M -$326M -$145.2M -$422.8M
Depreciation & Amoritzation $8.5M $8.6M $10.4M $16.7M $9M
Stock-Based Compensation $50.4M $85.2M $99.8M $108.1M $102.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $416.2M -$211.4M -$244.7M -$358M -$347.7M
 
Capital Expenditures $3.1M $8.5M $17.8M $12.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$623.2M -$21.6M -$141.4M $249.3M -$88.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$32.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $634.7M $19.3M $310.7M $17.8M $484.3M
 
Beginning Cash (CF) $80.9M $508.6M $295M $219.5M $128.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $427.7M -$213.7M -$75.4M -$90.9M $47.9M
Ending Cash (CF) $508.6M $295M $219.5M $128.7M $176.5M
 
Levered Free Cash Flow $413.1M -$219.9M -$262.5M -$370.9M -$363.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$70M -$65.2M -$109.8M -$101.8M -$133M
Depreciation & Amoritzation $2.1M $2.1M $10M $2.2M $3.2M
Stock-Based Compensation $21M $26.1M $28.1M $27.8M $25.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$50.2M -$72.1M -$58.8M -$113.6M -$131.5M
 
Capital Expenditures $2.8M $4M $2.8M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25.4M -$117.9M -$92.7M -$453.2M $18.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$4.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.8M $1.5M $1.6M $500.3M -$3.8M
 
Beginning Cash (CF) $508.6M $295M $219.5M $128.7M $176.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$71.8M -$188.5M -$149.9M -$66.5M -$116.5M
Ending Cash (CF) $436.8M $106.5M $69.6M $62.1M $60.1M
 
Levered Free Cash Flow -$53M -$76.2M -$61.6M -$115.8M -$136.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $57.9M -$285.8M -$370.6M -$137.2M -$453.9M
Depreciation & Amoritzation $8.5M $8.6M $18.4M $8.8M $10M
Stock-Based Compensation $60.6M $90.4M $101.8M $107.9M $100.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $420.4M -$233.3M -$231.4M -$412.8M -$365.5M
 
Capital Expenditures $5M $9.7M $16.6M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$635.3M -$114.1M -$116.2M -$111.2M $383.2M
 
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 $442.7M $17M $310.8M $516.5M -$19.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $227.8M -$330.4M -$36.8M -$7.5M -$2.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $415.4M -$243M -$248M -$425.1M -$384.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$70M -$65.2M -$109.8M -$101.8M -$133M
Depreciation & Amoritzation $2.1M $2.1M $10M $2.2M $3.2M
Stock-Based Compensation $21M $26.1M $28.1M $27.8M $25.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$50.2M -$72.1M -$58.8M -$113.6M -$131.5M
 
Capital Expenditures $2.8M $4M $2.8M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25.4M -$117.9M -$92.7M -$453.2M $18.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$4.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.8M $1.5M $1.6M $500.3M -$3.8M
 
Beginning Cash (CF) $508.6M $295M $219.5M $128.7M $176.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$71.8M -$188.5M -$149.9M -$66.5M -$116.5M
Ending Cash (CF) $436.8M $106.5M $69.6M $62.1M $60.1M
 
Levered Free Cash Flow -$53M -$76.2M -$61.6M -$115.8M -$136.5M

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

GET BETTER TRADE IDEAS

Popular

Why Is Archer Aviation Stock Going Up?
Why Is Archer Aviation Stock Going Up?

Archer Aviation (NYSE:ACHR) is an aviation startup that is working…

How High Will Brown Forman Stock Go?
How High Will Brown Forman Stock Go?

On the surface, Brown‑Forman (NYSE: BF.B) is having an unremarkable year.…

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock