Financhill
Sell
16

DSHK Quote, Financials, Valuation and Earnings

Last price:
$0.10
Seasonality move :
12.4%
Day range:
$0.07 - $0.10
52-week range:
$0.01 - $0.21
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.04x
P/B ratio:
--
Volume:
52.4K
Avg. volume:
69.7K
1-year change:
-44.61%
Market cap:
$19.9M
Revenue:
$343.6M
EPS (TTM):
-$0.36
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $220M $281.9M $325.7M $369.5M $343.6M
Revenue Growth (YoY) -19.14% 28.13% 15.57% 13.42% -6.99%
 
Cost of Revenues $8.8M $12.8M $19.4M $22.1M $22.6M
Gross Profit $211.2M $269.1M $306.4M $347.3M $321M
Gross Profit Margin 95.98% 95.45% 94.05% 94.01% 93.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.3M $33.8M $38.8M $23.4M $12.6M
Other Inc / (Exp) -$6.9M -$4.4M -$12.1M -$27.9M -$23.8M
Operating Expenses $248.5M $284.6M $332.8M $349.1M $323.5M
Operating Income -$37.4M -$15.6M -$26.4M -$1.8M -$2.5M
 
Net Interest Expenses $10.4M $10M $11.6M $12.8M $17.5M
EBT. Incl. Unusual Items -$54.6M -$30M -$50M -$42.4M -$43.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M $1.8M $2M -$391K $785K
Net Income to Company -$56.4M -$31.8M -$52M -$42M -$44.5M
 
Minority Interest in Earnings -- $393K $145K $48K $314K
Net Income to Common Excl Extra Items -$56.4M -$31.4M -$51.9M -$42M -$44.1M
 
Basic EPS (Cont. Ops) -$0.92 -$0.41 -$0.62 -$0.42 -$0.29
Diluted EPS (Cont. Ops) -$0.92 -$0.41 -$0.62 -$0.42 -$0.29
Weighted Average Basic Share $67.2M $89.7M $92.4M $114.6M $170M
Weighted Average Diluted Share $67.2M $89.7M $92.4M $114.6M $170M
 
EBITDA -$16.5M $4.7M -$10.7M $775K $2.2M
EBIT -$43.7M -$19.3M -$36.3M -$29.3M -$26.2M
 
Revenue (Reported) $220M $281.9M $325.7M $369.5M $343.6M
Operating Income (Reported) -$37.4M -$15.6M -$26.4M -$1.8M -$2.5M
Operating Income (Adjusted) -$43.7M -$19.3M -$36.3M -$29.3M -$26.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $61.1M $69M $77.5M $75.3M $74.6M
Revenue Growth (YoY) -0.07% 12.92% 12.29% -2.85% -23.96%
 
Cost of Revenues $2.1M $3.4M $4.8M $5.1M $4.7M
Gross Profit $59M $65.6M $72.7M $70.2M $69.9M
Gross Profit Margin 96.56% 95.13% 93.86% 93.27% 93.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8M $9.1M $7.4M $3.1M $4.7M
Other Inc / (Exp) -$3.3M -$10.2M $2.4M $273K $538K
Operating Expenses $63.7M $71.1M $78.1M $70.6M $70.6M
Operating Income -$4.7M -$5.5M -$5.4M -$426K -$717K
 
Net Interest Expenses $2.5M $2.4M $1.9M $4.6M $3.4M
EBT. Incl. Unusual Items -$10.4M -$18.2M -$4.9M -$4.8M -$3.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $495K $721K $49K $88K $183K
Net Income to Company -$10.9M -$18.9M -$4.9M -$4.8M -$3.8M
 
Minority Interest in Earnings -- -$53K -$18K $11K $151K
Net Income to Common Excl Extra Items -$10.9M -$19M -$4.9M -$4.8M -$3.6M
 
Basic EPS (Cont. Ops) -$0.15 -$0.22 -$0.07 -$0.04 -$0.03
Diluted EPS (Cont. Ops) -$0.15 -$0.22 -$0.07 -$0.04 -$0.03
Weighted Average Basic Share $82.6M $92.3M $92.4M $166.8M $171M
Weighted Average Diluted Share $82.6M $92.3M $92.4M $166.8M $171M
 
EBITDA $462K -$7.3M $4.9M $9.4M $8.6M
EBIT -$7.8M -$15.5M -$2.8M -$147K -$139K
 
Revenue (Reported) $61.1M $69M $77.5M $75.3M $74.6M
Operating Income (Reported) -$4.7M -$5.5M -$5.4M -$426K -$717K
Operating Income (Adjusted) -$7.8M -$15.5M -$2.8M -$147K -$139K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $219.9M $289.8M $334.2M $367.3M $343.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.3M $14.1M $20.8M $22.4M $21.3M
Gross Profit $212.7M $275.7M $313.4M $344.8M $322.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.4M $34.9M $37.2M $19.1M $18.6M
Other Inc / (Exp) -$9.7M -$11.3M $512K -$30M -$28.9M
Operating Expenses $240.6M $292.1M $339.7M $341.7M $327.4M
Operating Income -$28M -$16.4M -$26.2M $3.2M -$4.9M
 
Net Interest Expenses $10.3M $10M $11M $15.5M $14.6M
EBT. Incl. Unusual Items -$48M -$37.8M -$36.7M -$42.3M -$48.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $2M $1.4M -$352K -$224K
Net Income to Company -$49.9M -$39.8M -$38M -$42M -$48.2M
 
Minority Interest in Earnings -- $340K $180K $77K $256K
Net Income to Common Excl Extra Items -$49.9M -$39.4M -$37.9M -$41.9M -$47.9M
 
Basic EPS (Cont. Ops) -$0.79 -$0.49 -$0.47 -$0.32 -$0.36
Diluted EPS (Cont. Ops) -$0.79 -$0.49 -$0.47 -$0.32 -$0.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.3M $3.1M $8.8M $9.9M $2.8M
EBIT -$37.1M -$27M -$23.6M -$26.2M -$33.2M
 
Revenue (Reported) $219.9M $289.8M $334.2M $367.3M $343.8M
Operating Income (Reported) -$28M -$16.4M -$26.2M $3.2M -$4.9M
Operating Income (Adjusted) -$37.1M -$27M -$23.6M -$26.2M -$33.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $61.1M $69M $77.5M $75.3M $74.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1M $3.4M $4.8M $5.1M $4.7M
Gross Profit $59M $65.6M $72.7M $70.2M $69.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8M $9.1M $7.4M $3.1M $4.7M
Other Inc / (Exp) -$3.3M -$10.2M $2.4M $273K $538K
Operating Expenses $63.7M $71.1M $78.1M $70.6M $70.6M
Operating Income -$4.7M -$5.5M -$5.4M -$426K -$717K
 
Net Interest Expenses $2.5M $2.4M $1.9M $4.6M $3.4M
EBT. Incl. Unusual Items -$10.4M -$18.2M -$4.9M -$4.8M -$3.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $495K $721K $49K $88K $183K
Net Income to Company -$10.9M -$18.9M -$4.9M -$4.8M -$3.8M
 
Minority Interest in Earnings -- -$53K -$18K $11K $151K
Net Income to Common Excl Extra Items -$10.9M -$19M -$4.9M -$4.8M -$3.6M
 
Basic EPS (Cont. Ops) -$0.15 -$0.22 -$0.07 -$0.04 -$0.03
Diluted EPS (Cont. Ops) -$0.15 -$0.22 -$0.07 -$0.04 -$0.03
Weighted Average Basic Share $82.6M $92.3M $92.4M $166.8M $171M
Weighted Average Diluted Share $82.6M $92.3M $92.4M $166.8M $171M
 
EBITDA $462K -$7.3M $4.9M $9.4M $8.6M
EBIT -$7.8M -$15.5M -$2.8M -$147K -$139K
 
Revenue (Reported) $61.1M $69M $77.5M $75.3M $74.6M
Operating Income (Reported) -$4.7M -$5.5M -$5.4M -$426K -$717K
Operating Income (Adjusted) -$7.8M -$15.5M -$2.8M -$147K -$139K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $47.8M $58.3M $12.3M $12.4M $10.2M
Short Term Investments $3.2M $3.5M $1.6M $392K --
Accounts Receivable, Net $4.4M $5.6M $8.3M $10.8M $7.5M
Inventory $2M $2.2M $2.8M $3.1M $3.2M
Prepaid Expenses $3.9M $4.4M $3.7M $8.9M $8.9M
Other Current Assets $5.3M $7.1M $7.8M $241K $105K
Total Current Assets $72.1M $100.8M $51.5M $52.3M $38.9M
 
Property Plant And Equipment $362.3M $361.2M $388.4M $359.9M $343.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $15.1M $13.4M $14.1M $12.5M $9.9M
Other Long-Term Assets $2.9M $1.8M $716K $1.5M $438K
Total Assets $457.1M $482.8M $458M $435.9M $402M
 
Accounts Payable $29.6M $34.5M $41.5M $42M $35.4M
Accrued Expenses $4.3M $3.5M $3.8M -- --
Current Portion Of Long-Term Debt -- -- -- $1.3M --
Current Portion Of Capital Lease Obligations $26.4M $21.9M $23.7M $15.1M $20.9M
Other Current Liabilities $18.7M $23.7M $27.7M $30.8M $38.7M
Total Current Liabilities $102M $110.7M $127.1M $105M $122M
 
Long-Term Debt $51.4M $51.4M $51.4M $74.8M $51.3M
Capital Leases -- -- -- -- --
Total Liabilities $447M $452.9M $484.9M $488.9M $497.7M
 
Common Stock $62.3M $62.5M $62.5M $63.2M $63.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -$51.5M -$33.2M -$93.6M -$120.4M -$162.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.5M $5.1M $5.8M $4.9M
Total Equity $10M $29.9M -$27M -$53M -$95.7M
 
Total Liabilities and Equity $457.1M $482.8M $458M $435.9M $402M
Cash and Short Terms $51M $61.8M $14M $12.8M $10.2M
Total Debt $51.4M $51.4M $51.4M $76.2M $51.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $85.9M $44.1M $18.8M -- $10.9M
Short Term Investments $3.3M $3.7M $1.4M -- --
Accounts Receivable, Net $5.1M $5.4M $5.6M -- $8.3M
Inventory $2M $2.7M $3.4M -- $3.5M
Prepaid Expenses $4.3M $6.8M $4M -- $4.9M
Other Current Assets $6.8M $5.1M $9.8M -- $92K
Total Current Assets $115M $88.7M $58.2M -- $39.4M
 
Property Plant And Equipment $362.9M $370.9M $388.2M -- $337M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $14.6M $13.5M $13.6M -- $9.6M
Other Long-Term Assets $2.8M $946K $578K -- $267K
Total Assets $499.9M $479.7M $463.7M -- $396.3M
 
Accounts Payable $26.3M $33.3M $43.1M -- $29.9M
Accrued Expenses $3.1M $3M $3.6M -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $25.2M $22.2M $23M -- $20M
Other Current Liabilities $19.1M $26.5M $27.8M -- $39.6M
Total Current Liabilities $94.8M $109.2M $124.1M -- $121.3M
 
Long-Term Debt $51.4M $51.4M $66.2M -- $51.3M
Capital Leases -- -- -- -- --
Total Liabilities $447.5M $470.9M $495.8M -- $495.8M
 
Common Stock $62.5M $62.5M $62.5M -- $63.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.5M $6M -- $4.8M
Total Equity $52.4M $8.8M -$32M -- -$99.5M
 
Total Liabilities and Equity $499.9M $479.7M $463.7M -- $396.3M
Cash and Short Terms $89.2M $47.7M $20.1M -- $10.9M
Total Debt $51.4M $51.4M $66.2M -- $51.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$56.4M -$31.8M -$52M -$42M -$44.5M
Depreciation & Amoritzation $27.2M $24M $25.7M $30M $28.4M
Stock-Based Compensation $1.5M $2.1M -$342K $82K $2.4M
Change in Accounts Receivable $1.4M -$12.1M $9.6M -$10.4M $11.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.3M -$8.9M $15.4M $13.2M $47.4M
 
Capital Expenditures $10.7M $32.6M $56.4M $51.5M $23.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $24.9M -$32.6M -$50.8M -$46M -$17.9M
 
Dividends Paid (Ex Special Dividend) -$1.4M -$4.2M -$5.6M -$1.4M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $26.5M --
Long-Term Debt Repaid -$5.6M -$6.4M -$5.6M -$5.5M -$30.2M
Repurchase of Common Stock -- -- -- -- -$80K
Other Financing Activities $2.2M $694K $971K -$1M -$2M
Cash From Financing -$4.7M $44.1M -$10.3M $31.7M -$32.3M
 
Beginning Cash (CF) $32M -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.9M -- -- -- --
Ending Cash (CF) $50.8M -- -- -- --
 
Levered Free Cash Flow -$12M -$41.4M -$41M -$38.3M $24M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$10.9M -$18.9M -$4.9M -$4.8M -$3.8M
Depreciation & Amoritzation $8.2M $8.2M $7.6M $9.6M $8.7M
Stock-Based Compensation $349K -$696K $20K $2.4M --
Change in Accounts Receivable -$3.9M -$1.2M -$733K $8.2M $2.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$7.6M -$2.5M $8.4M $13.6M $6.3M
 
Capital Expenditures $6.5M $11M $16.9M $8.8M $3.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.5M -$8.2M -$15.7M -$7.3M -$2M
 
Dividends Paid (Ex Special Dividend) -- -$1.4M -$1.4M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $14.8M -- --
Long-Term Debt Repaid -$1.7M -$1.5M -$1.3M -$1.4M -$537K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $628K -$756K $775K -$292K -$779K
Cash From Financing $52.8M -$3.7M $13M -$1.7M -$1.3M
 
Beginning Cash (CF) $50.8M $62.6M $16.9M $15.8M $13.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.8M -$14.3M $5.7M $4.6M $3M
Ending Cash (CF) $89.6M $48.3M $22.7M $20.4M $16.1M
 
Levered Free Cash Flow -$14.1M -$13.4M -$8.5M $4.8M $3.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$49.9M -$39.8M -$38M -$42M -$48.2M
Depreciation & Amoritzation $26.7M $24M $25.1M $32M $31.8M
Stock-Based Compensation $1.7M $1M $374K $2.5M $2.4M
Change in Accounts Receivable -$6.4M -$9.4M $10.1M -$1.4M $3.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$6.3M -$3.8M $26.3M $18.3M $18.7M
 
Capital Expenditures $10.6M $37M $62.4M $43.3M $37M
Cash Acquisitions -- -- -- -- --
Cash From Investing $24.9M -$34.2M -$58.3M -$37.7M -$30.3M
 
Dividends Paid (Ex Special Dividend) -- -$5.6M -$5.6M -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $14.8M -- --
Long-Term Debt Repaid -$5.8M -$6.2M -$5.4M -$5.7M -$4.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.6M -$690K $2.5M -$2.1M -$4.1M
Cash From Financing $50.7M -$12.4M $6.4M $17.1M $14.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $69.2M -$53M $20M -$1.2M $4.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$16.9M -$40.8M -$36.1M -$25M -$18.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$10.9M -$18.9M -$4.9M -$4.8M -$3.8M
Depreciation & Amoritzation $8.2M $8.2M $7.6M $9.6M $8.7M
Stock-Based Compensation $349K -$696K $20K $2.4M --
Change in Accounts Receivable -$3.9M -$1.2M -$733K $8.2M $2.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$7.6M -$2.5M $8.4M $13.6M $6.3M
 
Capital Expenditures $6.5M $11M $16.9M $8.8M $3.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.5M -$8.2M -$15.7M -$7.3M -$2M
 
Dividends Paid (Ex Special Dividend) -- -$1.4M -$1.4M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $14.8M -- --
Long-Term Debt Repaid -$1.7M -$1.5M -$1.3M -$1.4M -$537K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $628K -$756K $775K -$292K -$779K
Cash From Financing $52.8M -$3.7M $13M -$1.7M -$1.3M
 
Beginning Cash (CF) $50.8M $62.6M $16.9M $15.8M $13.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.8M -$14.3M $5.7M $4.6M $3M
Ending Cash (CF) $89.6M $48.3M $22.7M $20.4M $16.1M
 
Levered Free Cash Flow -$14.1M -$13.4M -$8.5M $4.8M $3.1M

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