Financhill
Buy
66

DNNGY Quote, Financials, Valuation and Earnings

Last price:
$15.12
Seasonality move :
-6.76%
Day range:
$15.21 - $15.51
52-week range:
$11.73 - $22.44
Dividend yield:
0%
P/E ratio:
112.18x
P/S ratio:
2.20x
P/B ratio:
1.55x
Volume:
43.3K
Avg. volume:
55.3K
1-year change:
-17.37%
Market cap:
$19.5B
Revenue:
$8.5B
EPS (TTM):
$0.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.7B $11B $15.3B $10B $8.5B
Revenue Growth (YoY) -36.11% 93.53% 39.46% -34.63% -14.89%
 
Cost of Revenues $4B $8.5B $11.2B $6.8B $5.2B
Gross Profit $1.7B $2.6B $4.1B $3.3B $3.3B
Gross Profit Margin 30.5% 23.18% 26.73% 32.5% 38.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $564.2M $909.7M $1.8B $2.7B $225.5M
Operating Income $1.2B $1.6B $2.3B $543.6M $3.1B
 
Net Interest Expenses $344.4M $336.9M $561.7M $528.8M $553.7M
EBT. Incl. Unusual Items $2.7B $2.1B $2.5B -$2.8B $378.1M
Earnings of Discontinued Ops. -$1.7M -- -- -- --
Income Tax Expense $272.1M $380.3M $370.4M $167.8M $375.8M
Net Income to Company $2.5B $3.9B $4.5B $2.7B $4.6B
 
Minority Interest in Earnings $9.3M $11.9M $18.4M -$47M -$32.2M
Net Income to Common Excl Extra Items $2.4B $1.7B $2.1B -$3B -$29.9M
 
Basic EPS (Cont. Ops) $1.84 $1.29 $1.63 -$2.42 -$0.11
Diluted EPS (Cont. Ops) $1.84 $1.29 $1.63 -$2.42 -$0.11
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $4.1B $3.4B $4.3B -$719M $2.4B
EBIT $3B $2.4B $2.9B -$2.1B $959.5M
 
Revenue (Reported) $5.7B $11B $15.3B $10B $8.5B
Operating Income (Reported) $1.2B $1.6B $2.3B $543.6M $3.1B
Operating Income (Adjusted) $3B $2.4B $2.9B -$2.1B $959.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.5B $4.8B $3.4B $2.3B $2.6B
Revenue Growth (YoY) 50.22% 89.93% -30.65% -32.48% 14.49%
 
Cost of Revenues $2.1B $3.7B $2.4B $1.4B $1.4B
Gross Profit $454.9M $1.1B $948.3M $895.4M $1.2B
Gross Profit Margin 17.85% 23.48% 28.26% 39.52% 45.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $21.2M $324.2M $321.5M $163M $333.9M
Operating Income $433.6M $812M $626.9M $732.4M $849.6M
 
Net Interest Expenses $77.5M $89.6M $127.3M $159.2M $167.5M
EBT. Incl. Unusual Items $412.9M $989.7M $452.1M $645.8M $721.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $153.8M $129.7M -$9.7M $265.8M $32.7M
Net Income to Company $788.3M $1.4B $996.5M $1.1B $1.3B
 
Minority Interest in Earnings -$1.5M -- -$35.6M -$7.3M -$41.3M
Net Income to Common Excl Extra Items $257.6M $860M $426.2M $372.7M $647.7M
 
Basic EPS (Cont. Ops) $0.15 $0.66 $0.32 $0.28 $0.50
Diluted EPS (Cont. Ops) $0.15 $0.66 $0.32 $0.28 $0.50
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $793.8M $1.4B $896.7M $1.1B $1.2B
EBIT $481M $1B $545.1M $763.8M $844.6M
 
Revenue (Reported) $2.5B $4.8B $3.4B $2.3B $2.6B
Operating Income (Reported) $433.6M $812M $626.9M $732.4M $849.6M
Operating Income (Adjusted) $481M $1B $545.1M $763.8M $844.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.5B $12.4B $13.5B $7.1B $8.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.8B $10B $10B $5.7B $5.3B
Gross Profit $1.7B $2.4B $3.5B $1.3B $3.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $628.6M $442M $1.4B $2.8B $391.4M
Operating Income $1.1B $2B $2.1B -$1.5B $3.2B
 
Net Interest Expenses $328.9M $348M $593.6M $554.7M $563.1M
EBT. Incl. Unusual Items $2.1B $2.7B $2B -$2.6B $484.4M
Earnings of Discontinued Ops. $2.9M -- -- -- --
Income Tax Expense $190.4M $353.5M $234.2M $443M $145.1M
Net Income to Company $1.9B $4.5B $4.1B $2.8B $4.8B
 
Minority Interest in Earnings $8.2M $13.1M -$17.6M -$18.5M -$66.2M
Net Income to Common Excl Extra Items $1.9B $2.3B $1.7B -$3.1B $273M
 
Basic EPS (Cont. Ops) $1.38 $1.80 $1.29 -$2.49 $0.14
Diluted EPS (Cont. Ops) $1.38 $1.80 $1.29 -$2.49 $0.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.6B $4B $3.8B -$523M $2.6B
EBIT $2.4B $3B $2.4B -$1.9B $1.1B
 
Revenue (Reported) $6.5B $12.4B $13.5B $7.1B $8.9B
Operating Income (Reported) $1.1B $2B $2.1B -$1.5B $3.2B
Operating Income (Adjusted) $2.4B $3B $2.4B -$1.9B $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.5B $4.8B $3.4B $2.3B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $3.7B $2.4B $1.4B $1.4B
Gross Profit $454.9M $1.1B $948.3M $895.4M $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $21.2M $324.2M $321.5M $163M $333.9M
Operating Income $433.6M $812M $626.9M $732.4M $849.6M
 
Net Interest Expenses $77.5M $89.6M $127.3M $159.2M $167.5M
EBT. Incl. Unusual Items $412.9M $989.7M $452.1M $645.8M $721.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $153.8M $129.7M -$9.7M $265.8M $32.7M
Net Income to Company $788.3M $1.4B $996.5M $1.1B $1.3B
 
Minority Interest in Earnings -$1.5M -- -$35.6M -$7.3M -$41.3M
Net Income to Common Excl Extra Items $257.6M $860M $426.2M $372.7M $647.7M
 
Basic EPS (Cont. Ops) $0.15 $0.66 $0.32 $0.28 $0.50
Diluted EPS (Cont. Ops) $0.15 $0.66 $0.32 $0.28 $0.50
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $793.8M $1.4B $896.7M $1.1B $1.2B
EBIT $481M $1B $545.1M $763.8M $844.6M
 
Revenue (Reported) $2.5B $4.8B $3.4B $2.3B $2.6B
Operating Income (Reported) $433.6M $812M $626.9M $732.4M $849.6M
Operating Income (Adjusted) $481M $1B $545.1M $763.8M $844.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $899.5M $1.1B $2B $1.4B $3.2B
Short Term Investments $4B $945.4M $3.5B $4.4B $1.4B
Accounts Receivable, Net $1.1B $1.5B $1.8B $1.6B $1.3B
Inventory $2.4B $2.4B $2B $1.6B $2.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $10.2B $13.4B $16.2B $12.5B $11.1B
 
Property Plant And Equipment $20.1B $24.6B $25.6B $26.7B $28.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $105.6M $234.9M $579.9M $508.7M $364.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $32.5B $41.2B $45.2B $41.7B $41.7B
 
Accounts Payable $1.6B $3.1B $3B $2.2B $2.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $99M $109.6M $81.9M $120M $116.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.6B $13.3B $10.8B $8.8B $7.5B
 
Long-Term Debt $5.7B $4.8B $8.7B $11.8B $11.7B
Capital Leases -- -- -- -- --
Total Liabilities $16.4B $28.2B $31.5B $30.2B $28.6B
 
Common Stock $694.9M $640M $605.1M $624.2M $586.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $15.6B $12.5B $13.2B $11.3B $11.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $449.7M $469M $575.1M $283M $1.4B
Total Equity $16.1B $13B $13.7B $11.5B $13B
 
Total Liabilities and Equity $32.5B $41.2B $45.2B $41.7B $41.7B
Cash and Short Terms $4.9B $2.1B $5.5B $5.8B $4.6B
Total Debt $6.1B $7.8B $9.1B $11.8B $12.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.2B $730.1M $2.9B $2.2B $1.1B
Short Term Investments $4.8B $3.1B $4.5B $4.3B $2.2B
Accounts Receivable, Net $935.6M $1.3B $1.3B $1.3B $1.3B
Inventory $1.8B $2.5B $1.9B $1.9B $2.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $11B $14.5B $15.2B $12.5B $9.5B
 
Property Plant And Equipment $20.5B $24.7B $26.7B $27.2B $29.5B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $33.3B $42.8B $44.9B $42B $41.7B
 
Accounts Payable $1.6B $2.9B $2.1B $2.1B $2.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $99.8M $111M $78M $126.4M $116M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.4B $15.7B $8.1B $9.1B $7.6B
 
Long-Term Debt $5.6B $5.4B $11B $11.2B $11B
Capital Leases -- -- -- -- --
Total Liabilities $18B $31.3B $29.8B $30B $27.6B
 
Common Stock $662.6M $630.9M $615.4M $608.1M $609.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $429M $454.8M $656.1M $263.9M $1.5B
Total Equity $15.2B $11.5B $15.1B $12.1B $14B
 
Total Liabilities and Equity $33.3B $42.8B $44.9B $42B $41.7B
Cash and Short Terms $6B $3.8B $7.4B $6.4B $3.3B
Total Debt $7.2B $7.6B $11.4B $12.5B $12.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.5B $3.9B $4.5B $2.7B $4.6B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $331.3M -$1.7B -$18.9M $777.6M $457M
Change in Inventories -$224.3M -$88.3M $201.2M $530.8M -$948M
Cash From Operations $2.5B $1.9B $1.7B $4.1B $2.7B
 
Capital Expenditures $4.1B $5.5B $4.7B $5.5B $6.2B
Cash Acquisitions $2.9B -$410.2M -$466.5M -$18.4M $113M
Cash From Investing -$2.5B -$2B -$2.5B -$5B -$3.2B
 
Dividends Paid (Ex Special Dividend) -$675.7M -$768.6M -$744.5M -$823.6M --
Special Dividend Paid
Long-Term Debt Issued $521.9M $2.3B $5.3B $2.6B $1.4B
Long-Term Debt Repaid -$367.4M -$705.7M -$3B -$229.4M -$494.3M
Repurchase of Common Stock -$8.9M -- -- -- --
Other Financing Activities $362.2M -$155.1M $643.6M -$1.3B $1.5B
Cash From Financing -$325.6M $539.7M $2B $38.5M $2.3B
 
Beginning Cash (CF) $989.7M $829M $1.2B $2.3B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$192.3M $469.2M $1.1B -$861.7M $1.8B
Ending Cash (CF) $798.3M $1.4B $2.3B $1.5B $3.4B
 
Levered Free Cash Flow -$1.6B -$3.6B -$3B -$1.4B -$3.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $788.3M $1.4B $996.5M $1.1B $1.3B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $101.6M -$246.8M $658.2M $274.6M -$245.2M
Change in Inventories $602.4M -$75.1M $164.5M -$330.6M -$33.6M
Cash From Operations $1.3B -$5.6M $1.5B $525.5M $89.4M
 
Capital Expenditures $1.1B $1B $1.3B $1.2B $1.9B
Cash Acquisitions -$6.8M -$2.7M $721.1K -- --
Cash From Investing -$1.9B -$725.6M -$2.1B -$1.2B -$1.6B
 
Dividends Paid (Ex Special Dividend) -$783M -- -$818.1M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $989.4M $2.1B $1.3B $7.3M
Long-Term Debt Repaid -- -$1B -$79.2M -$320M -$511.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $416M $219.2M -$63.5M $433.3M $18M
Cash From Financing $933.4M $115.6M $1.1B $1.3B -$546M
 
Beginning Cash (CF) $844.6M $1.3B $2.3B $1.5B $3.3B
Foreign Exchange Rate Adjustment $28.5M $2.3M $14.7M $12.2M -$51.5M
Additions / Reductions $339.1M -$615.6M $475M $678.8M -$2.1B
Ending Cash (CF) $1.2B $686.1M $2.8B $2.2B $1.1B
 
Levered Free Cash Flow $229.2M -$1B $191.4M -$706.3M -$1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.9B $4.5B $4.1B $2.8B $4.8B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$2.1B $886.1M $394M -$62.7M
Change in Inventories $649.4M -$765.8M $440.8M $35.6M -$650.9M
Cash From Operations $3.9B $616.5M $3.2B $3.2B $2.2B
 
Capital Expenditures $4.4B $5.4B $4.9B $5.5B $6.9B
Cash Acquisitions $2.9B -$406.1M -$463.1M -$19.2M $113M
Cash From Investing -$4.2B -$823.8M -$3.9B -$4.1B -$3.6B
 
Dividends Paid (Ex Special Dividend) -$807.6M $14.4M -$1.6B -$5.5M --
Special Dividend Paid
Long-Term Debt Issued $1.3B $2B $6.4B $1.7B $183.1M
Long-Term Debt Repaid -- -$1.8B -$2.1B -$470.2M -$685.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $537.4M -$351.9M $361M -$782M $1.1B
Cash From Financing $581.8M -$278.1M $3B $232.5M $425.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $495.7M -$485.5M $2.2B -$658M -$978.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$541.7M -$4.8B -$1.8B -$2.3B -$4.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $788.3M $1.4B $996.5M $1.1B $1.3B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $101.6M -$246.8M $658.2M $274.6M -$245.2M
Change in Inventories $602.4M -$75.1M $164.5M -$330.6M -$33.6M
Cash From Operations $1.3B -$5.6M $1.5B $525.5M $89.4M
 
Capital Expenditures $1.1B $1B $1.3B $1.2B $1.9B
Cash Acquisitions -$6.8M -$2.7M $721.1K -- --
Cash From Investing -$1.9B -$725.6M -$2.1B -$1.2B -$1.6B
 
Dividends Paid (Ex Special Dividend) -$783M -- -$818.1M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $989.4M $2.1B $1.3B $7.3M
Long-Term Debt Repaid -- -$1B -$79.2M -$320M -$511.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $416M $219.2M -$63.5M $433.3M $18M
Cash From Financing $933.4M $115.6M $1.1B $1.3B -$546M
 
Beginning Cash (CF) $844.6M $1.3B $2.3B $1.5B $3.3B
Foreign Exchange Rate Adjustment $28.5M $2.3M $14.7M $12.2M -$51.5M
Additions / Reductions $339.1M -$615.6M $475M $678.8M -$2.1B
Ending Cash (CF) $1.2B $686.1M $2.8B $2.2B $1.1B
 
Levered Free Cash Flow $229.2M -$1B $191.4M -$706.3M -$1.9B

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock