Financhill
Buy
70

DBX Quote, Financials, Valuation and Earnings

Last price:
$30.53
Seasonality move :
-1.57%
Day range:
$30.57 - $30.90
52-week range:
$20.68 - $33.43
Dividend yield:
0%
P/E ratio:
17.77x
P/S ratio:
4.01x
P/B ratio:
--
Volume:
1.9M
Avg. volume:
2.9M
1-year change:
1.02%
Market cap:
$9.3B
Revenue:
$2.5B
EPS (TTM):
$1.73
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.7B $1.9B $2.2B $2.3B $2.5B
Revenue Growth (YoY) 19.37% 15.21% 12.75% 7.74% 7.6%
 
Cost of Revenues $411M $414.6M $444.2M $444.2M $478.5M
Gross Profit $1.3B $1.5B $1.7B $1.9B $2B
Gross Profit Margin 75.26% 78.34% 79.42% 80.89% 80.87%
 
R&D Expenses $662.1M $727.5M $755.9M $891.9M $936.5M
Selling, General & Admin $668.7M $650.6M $652.1M $632.3M $703.1M
Other Inc / (Exp) $16M -$373.1M -$1.2M -$167.1M $151.5M
Operating Expenses $1.3B $1.4B $1.4B $1.5B $1.6B
Operating Income -$80.5M $121.2M $305.7M $356.5M $383.5M
 
Net Interest Expenses -- -- $5.2M -- --
EBT. Incl. Unusual Items -$52M -$250.2M $299.3M $192.7M $554.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $700K $6.1M -$36.5M -$360.5M $100.8M
Net Income to Company -$52.7M -$256.3M $335.8M $553.2M $453.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$52.7M -$256.3M $335.8M $553.2M $453.6M
 
Basic EPS (Cont. Ops) -$0.13 -$0.62 $0.87 $1.53 $1.33
Diluted EPS (Cont. Ops) -$0.13 -$0.62 $0.85 $1.52 $1.31
Weighted Average Basic Share $411.6M $414.3M $388M $361.2M $341.2M
Weighted Average Diluted Share $411.6M $414.3M $395.8M $363.3M $345.6M
 
EBITDA $93M $280.5M $457.1M $513.6M $553.5M
EBIT -$80.5M $121.2M $305.7M $356.5M $383.5M
 
Revenue (Reported) $1.7B $1.9B $2.2B $2.3B $2.5B
Operating Income (Reported) -$80.5M $121.2M $305.7M $356.5M $383.5M
Operating Income (Adjusted) -$80.5M $121.2M $305.7M $356.5M $383.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $487.4M $550.2M $591M $633M $638.8M
Revenue Growth (YoY) 13.83% 12.89% 7.42% 7.11% 0.92%
 
Cost of Revenues $103.2M $112M $109.7M $119.6M $111.5M
Gross Profit $384.2M $438.2M $481.3M $513.4M $527.3M
Gross Profit Margin 78.83% 79.64% 81.44% 81.11% 82.55%
 
R&D Expenses $183.3M $187.3M $227.6M $216.4M $225.7M
Selling, General & Admin $170.9M $173.6M $160.4M $166.3M $173.8M
Other Inc / (Exp) $3.5M $500K $3.2M -$200K $1.1M
Operating Expenses $354.2M $360.9M $388M $382.7M $399.5M
Operating Income $30M $77.3M $93.3M $130.7M $127.8M
 
Net Interest Expenses -- $1.7M -- -- --
EBT. Incl. Unusual Items $33.6M $76.1M $98.2M $135.5M $132.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $900K $500K $15M $21.4M $26M
Net Income to Company $32.7M $75.6M $83.2M $114.1M $106.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32.7M $75.6M $83.2M $114.1M $106.7M
 
Basic EPS (Cont. Ops) $0.08 $0.20 $0.23 $0.34 $0.34
Diluted EPS (Cont. Ops) $0.08 $0.19 $0.23 $0.33 $0.34
Weighted Average Basic Share $414.2M $385.5M $358.1M $339.2M $314.5M
Weighted Average Diluted Share $419.9M $398.1M $360.1M $346M $316.4M
 
EBITDA $70.9M $116.1M $132.2M $172.5M $163.1M
EBIT $30M $77.3M $93.3M $130.7M $127.8M
 
Revenue (Reported) $487.4M $550.2M $591M $633M $638.8M
Operating Income (Reported) $30M $77.3M $93.3M $130.7M $127.8M
Operating Income (Adjusted) $30M $77.3M $93.3M $130.7M $127.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $2.1B $2.3B $2.5B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $413.7M $434.2M $444.2M $472.3M $446.3M
Gross Profit $1.4B $1.7B $1.8B $2B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $727.8M $730.6M $855.3M $952.9M $894M
Selling, General & Admin $651.3M $658.6M $633.5M $684.6M $691M
Other Inc / (Exp) $24.7M -$400.4M -$100K -$168M $158.8M
Operating Expenses $1.4B $1.4B $1.5B $1.6B $1.6B
Operating Income $63M $273.1M $358.6M $355.6M $508.3M
 
Net Interest Expenses -- $4.7M $1.6M -- --
EBT. Incl. Unusual Items $92.9M -$132M $356.9M $203.7M $689.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10M $2.6M $7.4M -$350.9M $112.9M
Net Income to Company $82.9M -$134.6M $349.5M $554.6M $576.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $82.9M -$134.6M $349.5M $554.6M $576.8M
 
Basic EPS (Cont. Ops) $0.19 -$0.29 $0.95 $1.60 $1.75
Diluted EPS (Cont. Ops) $0.19 -$0.31 $0.93 $1.59 $1.73
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $224.5M $422.2M $517.2M $522.2M $650.4M
EBIT $63M $273.1M $358.6M $355.6M $508.3M
 
Revenue (Reported) $1.9B $2.1B $2.3B $2.5B $2.5B
Operating Income (Reported) $63M $273.1M $358.6M $355.6M $508.3M
Operating Income (Adjusted) $63M $273.1M $358.6M $355.6M $508.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $1.6B $1.7B $1.9B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $308.8M $328.4M $328.4M $356.5M $324.3M
Gross Profit $1.1B $1.3B $1.4B $1.5B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $550.9M $554M $653.4M $714.4M $671.9M
Selling, General & Admin $480.5M $488.5M $469.9M $522.2M $510.1M
Other Inc / (Exp) $23.1M -$4.2M -$3.1M -$4M $3.3M
Operating Expenses $1B $1B $1.1B $1.2B $1.2B
Operating Income $69.6M $221.5M $274.4M $273.5M $398.3M
 
Net Interest Expenses -- $3.8M $1.9M -- --
EBT. Incl. Unusual Items $95.3M $213.5M $271.1M $282.1M $417.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.8M $2.3M $46.2M $55.8M $67.9M
Net Income to Company $89.5M $211.2M $224.9M $226.3M $349.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $89.5M $211.2M $224.9M $226.3M $349.5M
 
Basic EPS (Cont. Ops) $0.21 $0.55 $0.62 $0.67 $1.08
Diluted EPS (Cont. Ops) $0.21 $0.53 $0.61 $0.66 $1.07
Weighted Average Basic Share $1.2B $1.2B $1.1B $1B $971.7M
Weighted Average Diluted Share $1.3B $1.2B $1.1B $1B $980.8M
 
EBITDA $190.1M $331.8M $391.9M $400.5M $497.4M
EBIT $69.6M $221.5M $274.4M $273.5M $398.3M
 
Revenue (Reported) $1.4B $1.6B $1.7B $1.9B $1.9B
Operating Income (Reported) $69.6M $221.5M $274.4M $273.5M $398.3M
Operating Income (Adjusted) $69.6M $221.5M $274.4M $273.5M $398.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $551.3M $314.9M $533M $232.8M $614.9M
Short Term Investments $607.7M $806.4M $1.2B $1.1B $741.1M
Accounts Receivable, Net $36.7M $43.4M $49.6M $53.8M $68.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $47.5M $62.8M $82.1M $92.6M $91.9M
Total Current Assets $1.2B $1.2B $1.8B $1.5B $1.5B
 
Property Plant And Equipment $1.1B $809.2M $735.9M $569M $493M
Long-Term Investments -- -- -- -- --
Goodwill $234.5M $236.9M $356.6M $403.3M $402.2M
Other Intangibles $47.4M $33.5M $53.6M $88.3M $58.1M
Other Long-Term Assets $70.9M $80.1M $54.2M $61M $53.2M
Total Assets $2.7B $2.4B $3.1B $3.1B $3B
 
Accounts Payable $40.7M $18.7M $25.7M $38.6M $38.5M
Accrued Expenses $69.7M $70.8M $63.4M $63.5M $94.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $156.6M $188.3M $198.7M $183.7M $173.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $1.1B $1.2B $1.2B $1.2B
 
Long-Term Debt -- -- $1.4B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.1B $3.4B $3.4B $3.1B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $3.3M $10.9M -$2.6M -$48.9M -$21.5M
Common Equity $808.4M $333.8M -$293.9M -$309.4M -$165.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $808.4M $333.8M -$293.9M -$309.4M -$165.8M
 
Total Liabilities and Equity $2.7B $2.4B $3.1B $3.1B $3B
Cash and Short Terms $1.2B $1.1B $1.7B $1.3B $1.4B
Total Debt -- -- $1.4B $1.4B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $452.7M $688.9M $372M $604.3M $517.6M
Short Term Investments $773.8M $1.2B $1.1B $704.6M $373.2M
Accounts Receivable, Net $49.6M $40.9M $49.7M $64.1M $69.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $54.1M $86.7M $76.6M $94.1M $85.2M
Total Current Assets $1.3B $2.1B $1.6B $1.5B $1B
 
Property Plant And Equipment $1.2B $810.6M $661.2M $543.3M $514.2M
Long-Term Investments -- -- -- -- --
Goodwill $234.3M $347.2M $352.6M $400.5M $442.7M
Other Intangibles $37M $49.6M $42.6M $65.8M $62.2M
Other Long-Term Assets $66.5M $75.4M $66.7M $47M $54M
Total Assets $2.9B $3.3B $2.7B $3B $2.6B
 
Accounts Payable $29.5M $23M $34.4M $45.2M $35.5M
Accrued Expenses $40.1M $85.9M $65.1M $91.9M $85.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $176.1M $206.1M $183.9M $180M $189M
Other Current Liabilities -- -- -- -- $600K
Total Current Liabilities $1B $1.2B $1.2B $1.2B $1.2B
 
Long-Term Debt -- $1.4B $1.4B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $2B $3.5B $3.3B $3.4B $3.1B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $6.8M $4.8M -$58.1M -$36.9M -$7.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $851.3M -$162.6M -$591.3M -$350.3M -$546.1M
 
Total Liabilities and Equity $2.9B $3.3B $2.7B $3B $2.6B
Cash and Short Terms $1.2B $1.9B $1.5B $1.3B $890.8M
Total Debt -- $1.4B $1.4B $1.4B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$52.7M -$256.3M $335.8M $553.2M $453.6M
Depreciation & Amoritzation $173.5M $159.3M $151.4M $157.1M $170M
Stock-Based Compensation $261.2M $261.5M $287.1M $330.7M $338M
Change in Accounts Receivable -$7.5M -$5.5M -$6.2M -$5.5M -$14.5M
Change in Inventories -- -- -- -- --
Cash From Operations $528.5M $570.8M $729.8M $797.3M $783.7M
 
Capital Expenditures $137.8M $80.3M $28.9M $34.9M $24.6M
Cash Acquisitions -$173.9M -- -$140M -$64.8M --
Cash From Investing -$320M -$233.6M -$524.8M -$48.5M $395.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $1.4B -- --
Long-Term Debt Repaid -$92.9M -$89.5M -$375.7M -$127.5M -$126.6M
Repurchase of Common Stock -- -$397.5M -$1.1B -$795.4M -$539.9M
Other Financing Activities -$86M -$93M -$148.5M -$119.4M -$135.2M
Cash From Financing -$176.7M -$577.7M $16.2M -$1B -$799.2M
 
Beginning Cash (CF) $519.3M $551.3M $314.9M $533M $232.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $31.8M -$240.5M $221.2M -$293M $379.7M
Ending Cash (CF) $551.3M $314.9M $533M $232.8M $614.9M
 
Levered Free Cash Flow $390.7M $490.5M $700.9M $762.4M $759.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $32.7M $75.6M $83.2M $114.1M $106.7M
Depreciation & Amoritzation $40.9M $38.8M $38.9M $41.8M $35.3M
Stock-Based Compensation $75.7M $72.8M $86.1M $83.8M $92.3M
Change in Accounts Receivable -$4.1M $11.2M -$4.4M -$4.1M -$1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $200.9M $231.5M $251.4M $255.9M $274.2M
 
Capital Expenditures $13.9M $10M $6.2M $9.4M $4.1M
Cash Acquisitions -- $100K $10.6M -- -$36.7M
Cash From Investing -$2M -$182.9M $7.5M $10.3M $153.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$21.5M -$28.5M -$31.6M -$31.3M -$32.3M
Repurchase of Common Stock -$37.5M -$181M -$171.4M -$104.1M -$348.7M
Other Financing Activities -$22.8M -$35.5M -$29.6M -$34.4M -$50.3M
Cash From Financing -$81.7M -$243.9M -$232.5M -$168.6M -$431.1M
 
Beginning Cash (CF) $334.1M $885.3M $352.1M $510.3M $515.1M
Foreign Exchange Rate Adjustment $1.4M -$1.1M -$6.5M -$3.6M $6.3M
Additions / Reductions $117.2M -$195.3M $26.4M $97.6M -$3.8M
Ending Cash (CF) $452.7M $688.9M $372M $604.3M $517.6M
 
Levered Free Cash Flow $187M $221.5M $245.2M $246.5M $270.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $82.9M -$134.6M $349.5M $554.6M $576.8M
Depreciation & Amoritzation $161.5M $149.1M $158.6M $166.6M $142.1M
Stock-Based Compensation $261.4M $284M $315.9M $342.4M $343.7M
Change in Accounts Receivable -$10.9M $10M -$11.4M -$13.5M -$4.3M
Change in Inventories -- -- -- -- --
Cash From Operations $586.9M $737.8M $765.4M $778M $880.6M
 
Capital Expenditures $95M $33.3M $29M $28.3M $29.5M
Cash Acquisitions -$2.3M -$125.3M -$4.1M -$75.4M -$57.8M
Cash From Investing -$232.8M -$602.1M $91.9M $312.1M $308M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.4B -- -- --
Long-Term Debt Repaid -$86M -$369.1M -$127.2M -$126.7M -$127.6M
Repurchase of Common Stock -$110.2M -$983.9M -$915.9M -$608M -$994.5M
Other Financing Activities -$152.9M -$147.6M -$117.6M -$129.1M -$160.8M
Cash From Financing -$347.3M $98.7M -$1.2B -$861.3M -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.8M $234.4M -$302.7M $228.8M -$93.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $491.9M $704.5M $736.4M $749.7M $851.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $89.5M $211.2M $224.9M $226.3M $349.5M
Depreciation & Amoritzation $120.5M $110.3M $117.5M $127M $99.1M
Stock-Based Compensation $192.1M $214.6M $243.4M $255.1M $260.8M
Change in Accounts Receivable -$12.9M $2.6M -$2.6M -$10.6M -$400K
Change in Inventories -- -- -- -- --
Cash From Operations $400.1M $567.1M $602.7M $583.4M $680.3M
 
Capital Expenditures $67.8M $20.8M $20.9M $14.3M $19.2M
Cash Acquisitions -- -$125.3M $10.6M -- -$57.8M
Cash From Investing -$191.6M -$560.1M $56.6M $417.2M $330M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.4B -- -- --
Long-Term Debt Repaid -$64.9M -$344.5M -$96M -$95.2M -$96.2M
Repurchase of Common Stock -$177.3M -$763.7M -$621.1M -$433.7M -$888.3M
Other Financing Activities -$67.3M -$121.9M -$91M -$100.7M -$126.3M
Cash From Financing -$307.9M $368.5M -$807.7M -$627.2M -$1.1B
 
Beginning Cash (CF) $1.4B $2B $1.3B $1.1B $1.7B
Foreign Exchange Rate Adjustment $800K -$1.5M -$12.6M -$1.9M $2.9M
Additions / Reductions -$99.4M $375.5M -$148.4M $373.4M -$100.2M
Ending Cash (CF) $1.3B $2.4B $1.2B $1.4B $1.6B
 
Levered Free Cash Flow $332.3M $546.3M $581.8M $569.1M $661.1M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock