Financhill
Sell
21

DRIO Quote, Financials, Valuation and Earnings

Last price:
$0.67
Seasonality move :
-4.41%
Day range:
$0.66 - $0.77
52-week range:
$0.65 - $2.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.08x
P/B ratio:
0.40x
Volume:
356K
Avg. volume:
150.7K
1-year change:
-60.38%
Market cap:
$23.6M
Revenue:
$20.4M
EPS (TTM):
-$0.94
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $7.6M $7.6M $20.5M $27.7M $20.4M
Revenue Growth (YoY) 2.23% 0.23% 170.76% 34.82% -26.41%
 
Cost of Revenues $5M $5.1M $16.6M $18M $14.4M
Gross Profit $2.6M $2.5M $4M $9.7M $6M
Gross Profit Margin 34.36% 33.17% 19.32% 34.91% 29.4%
 
R&D Expenses $3.7M $4.4M $17.2M $19.6M $20.2M
Selling, General & Admin $16.6M $28M $63.2M $46.8M $41.9M
Other Inc / (Exp) -$20K $446K -$195K -$3.2M -$4.4M
Operating Expenses $20.3M $32.4M $80.5M $66.5M $62.2M
Operating Income -$17.7M -$29.9M -$76.5M -$56.8M -$56.2M
 
Net Interest Expenses $11K -- $40K $2.2M --
EBT. Incl. Unusual Items -$17.7M -$29.4M -$76.7M -$62.2M -$59.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $32K $4K $64K
Net Income to Company -$17.7M -$29.4M -$76.8M -$62.2M -$59.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$17.7M -$29.4M -$76.8M -$62.2M -$59.4M
 
Basic EPS (Cont. Ops) -$8.00 -$4.01 -$4.07 -$2.54 -$1.93
Diluted EPS (Cont. Ops) -$8.00 -$4.01 -$4.07 -$2.54 -$1.93
Weighted Average Basic Share $2.3M $6M $16.6M $23.6M $28.4M
Weighted Average Diluted Share $2.3M $6M $16.6M $23.6M $28.4M
 
EBITDA -$17.5M -$29.7M -$72.3M -$55.6M -$54.4M
EBIT -$17.7M -$29.9M -$76.7M -$60.3M -$59.4M
 
Revenue (Reported) $7.6M $7.6M $20.5M $27.7M $20.4M
Operating Income (Reported) -$17.7M -$29.9M -$76.5M -$56.8M -$56.2M
Operating Income (Adjusted) -$17.7M -$29.9M -$76.7M -$60.3M -$59.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2M $5.6M $6.6M $3.5M $7.4M
Revenue Growth (YoY) 9.32% 175.66% 17.34% -46.74% 111%
 
Cost of Revenues $1.5M $4.8M $4.8M $2.9M $3.5M
Gross Profit $549K $826K $1.8M $610K $3.9M
Gross Profit Margin 26.89% 14.67% 27.25% 17.34% 52.23%
 
R&D Expenses $954K $5.5M $4.8M $5.7M $5.4M
Selling, General & Admin $6.2M $17.8M $11.6M $10.5M $10.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.2M $23.3M $16.4M $16.2M $15.9M
Operating Income -$6.6M -$22.5M -$14.6M -$15.5M -$12M
 
Net Interest Expenses -- -- $1.1M $186K $313K
EBT. Incl. Unusual Items -$6.6M -$22.4M -$15.6M -$15.7M -$12.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$13K
Net Income to Company -$6.6M -$22.4M -$15.6M -$15.7M -$12.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.6M -$22.4M -$15.6M -$15.7M -$12.3M
 
Basic EPS (Cont. Ops) -$0.71 -$1.18 -$0.64 -$0.49 -$0.25
Diluted EPS (Cont. Ops) -$0.71 -$1.18 -$0.64 -$0.49 -$0.25
Weighted Average Basic Share $7.3M $16.5M $23M $28.8M $40.4M
Weighted Average Diluted Share $7.3M $16.5M $23M $28.8M $40.4M
 
EBITDA -$6.6M -$20.2M -$13.3M -$14.3M -$9.9M
EBIT -$6.6M -$22.5M -$14.6M -$15.5M -$12M
 
Revenue (Reported) $2M $5.6M $6.6M $3.5M $7.4M
Operating Income (Reported) -$6.6M -$22.5M -$14.6M -$15.5M -$12M
Operating Income (Adjusted) -$6.6M -$22.5M -$14.6M -$15.5M -$12M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.3M $16.6M $26.9M $23.5M $23.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.5M $12.6M $19.4M $15M $13.9M
Gross Profit $2.8M $4M $7.5M $8.6M $9.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.9M $13.3M $20.2M $20.8M $23.1M
Selling, General & Admin $24M $54.5M $56.8M $38.7M $46.4M
Other Inc / (Exp) $223K -$541K $105K -$1.8M $4.4M
Operating Expenses $27.8M $67.9M $76.9M $59.6M $69.5M
Operating Income -$25M -$63.9M -$69.5M -$51M -$60.3M
 
Net Interest Expenses -- -- $1.8M $4.9M --
EBT. Incl. Unusual Items -$24.6M -$64.2M -$71.1M -$57.8M -$49.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $3K -$1.9M
Net Income to Company -$24.6M -$64.2M -$71.2M -$57.8M -$47.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$24.6M -$64.2M -$71.2M -$57.8M -$47.4M
 
Basic EPS (Cont. Ops) -$5.44 -$4.28 -$1.73 -$2.04 -$0.94
Diluted EPS (Cont. Ops) -$5.44 -$4.28 -$1.73 -$2.04 -$0.94
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$24.8M -$60.3M -$65.1M -$49.6M -$56.9M
EBIT -$25M -$63.9M -$69.4M -$54.5M -$63.5M
 
Revenue (Reported) $7.3M $16.6M $26.9M $23.5M $23.1M
Operating Income (Reported) -$25M -$63.9M -$69.5M -$51M -$60.3M
Operating Income (Adjusted) -$25M -$63.9M -$69.4M -$54.5M -$63.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.5M $14.5M $20.8M $16.7M $19.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5M $11.1M $13.9M $10.9M $10.4M
Gross Profit $2M $3.4M $6.9M $5.9M $9.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3M $11.9M $14.9M $16.1M $18.9M
Selling, General & Admin $19.8M $46.3M $39.9M $31.8M $36.2M
Other Inc / (Exp) $223K -$605K -$22K $158K $9.2M
Operating Expenses $22.8M $58.2M $54.7M $47.8M $55.1M
Operating Income -$20.8M -$54.8M -$47.8M -$42M -$46.1M
 
Net Interest Expenses $1K $34K $1.8M $3.3M $843K
EBT. Incl. Unusual Items -$20.4M -$55.2M -$49.6M -$45.1M -$35.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$1K -- -$2M
Net Income to Company -$20.4M -$55.2M -$49.6M -$45.1M -$33.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.4M -$55.2M -$49.6M -$45.1M -$33.1M
 
Basic EPS (Cont. Ops) -$2.96 -$3.09 -$0.64 -$1.52 -$0.53
Diluted EPS (Cont. Ops) -$2.96 -$3.09 -$0.64 -$1.52 -$0.53
Weighted Average Basic Share $14.5M $46.2M $65M $84.6M $114.7M
Weighted Average Diluted Share $14.5M $46.2M $65M $84.6M $114.7M
 
EBITDA -$20.7M -$51.2M -$44.4M -$38.3M -$40.8M
EBIT -$20.8M -$54.8M -$47.8M -$42M -$46.1M
 
Revenue (Reported) $5.5M $14.5M $20.8M $16.7M $19.4M
Operating Income (Reported) -$20.8M -$54.8M -$47.8M -$42M -$46.1M
Operating Income (Adjusted) -$20.8M -$54.8M -$47.8M -$42M -$46.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $20.4M $28.6M $35.8M $49.4M $36.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $672K $124K $1.3M $6.4M $3.2M
Inventory $1.4M $2.3M $6.2M $8M $5.1M
Prepaid Expenses $203K $1.4M $1.6M $908K $1.5M
Other Current Assets -- -- -- -- --
Total Current Assets $22.9M $34.1M $45.6M $65.5M $47.3M
 
Property Plant And Equipment $1.4M $1.1M $989K $2M $1.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $41.6M $41.6M $41.6M
Other Intangibles -- -- $12.5M $9.9M $5.4M
Other Long-Term Assets $200K $185K $57K $111K $143K
Total Assets $24.6M $35.4M $100.8M $119.2M $96.4M
 
Accounts Payable $1.7M $2.5M $5.1M $2.3M $1.1M
Accrued Expenses $887K $880K $4.4M $2.2M $2.2M
Current Portion Of Long-Term Debt -- -- -- $8.8M $4M
Current Portion Of Capital Lease Obligations $317K $310K $266K $293K $111K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.2M $7M $14.4M $19.4M $12.5M
 
Long-Term Debt -- -- -- $18.1M $24.6M
Capital Leases -- -- -- -- --
Total Liabilities $5.7M $7.3M $15.2M $39.2M $38.2M
 
Common Stock -- -- $2K $3K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity $18.9M $28.2M $85.5M $80M $58.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $18.9M $28.2M $85.5M $80M $58.1M
 
Total Liabilities and Equity $24.6M $35.4M $100.8M $119.2M $96.4M
Cash and Short Terms $20.4M $28.6M $35.8M $49.4M $36.8M
Total Debt -- -- -- $26.9M $28.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $36.9M $51.3M $57.1M $43.9M $15.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $543K $2.1M $4.5M $4.5M $4.9M
Inventory $1.6M $4.1M $7.8M $5.5M $4.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $39.8M $59.2M $71.6M $56.2M $29.5M
 
Property Plant And Equipment $1.1M $1.1M $2M $2M $2.5M
Long-Term Investments -- -- -- -- --
Goodwill -- $39.4M $41.6M $41.6M $57.4M
Other Intangibles -- $17.4M $11.1M $6.5M $20.3M
Other Long-Term Assets $176K $57K $21K $131K $108K
Total Assets $41.1M $117.2M $126.3M $106.5M $110M
 
Accounts Payable $2M $4M $2M $1.9M $2.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $8.7M
Current Portion Of Capital Lease Obligations $285K $293K $270K $119K $596K
Other Current Liabilities -- -- $1.8M -- --
Total Current Liabilities $5.9M $12.7M $11.5M $8.1M $18.8M
 
Long-Term Debt -- -- $24M $29M $20.2M
Capital Leases -- -- -- -- --
Total Liabilities $6.1M $12.7M $37.4M $38.5M $51.4M
 
Common Stock -- -- $2K $3K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $35M $104.4M $88.9M $68M $58.5M
 
Total Liabilities and Equity $41.1M $117.2M $126.3M $106.5M $110M
Cash and Short Terms $36.9M $51.3M $57.1M $43.9M $15.5M
Total Debt -- -- $24M $29M $28.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$17.7M -$29.4M -$76.8M -$62.2M -$59.4M
Depreciation & Amoritzation $183K $190K $4.5M $4.7M $5M
Stock-Based Compensation $2.3M $11.1M $25M $17M $19.7M
Change in Accounts Receivable -$380K -$604K -$367K -$5.1M $2.8M
Change in Inventories -$37K -$879K -$2.2M -$1.7M $2.9M
Cash From Operations -$15.7M -$17.7M -$50.4M -$47.8M -$30.4M
 
Capital Expenditures $98K $118K $261K $573K $584K
Cash Acquisitions -- -- -$7.5M -- --
Cash From Investing -$113K -$1.6M -$8.1M -$573K -$547K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $23.8M $29.6M
Long-Term Debt Repaid -- -- -- -- -$27.8M
Repurchase of Common Stock -- -- -- -$134K --
Other Financing Activities -- -- -- -- --
Cash From Financing $25.2M $27.5M $65.8M $61.9M $18.3M
 
Beginning Cash (CF) $11.1M $20.5M $28.7M $35.9M $49.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.4M $8.2M $7.2M $13.5M -$12.7M
Ending Cash (CF) $20.5M $28.7M $35.9M $49.5M $36.8M
 
Levered Free Cash Flow -$15.8M -$17.9M -$50.7M -$48.4M -$31M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$6.6M -$22.4M -$15.6M -$15.7M -$12.3M
Depreciation & Amoritzation $48K $2.3M $1.2M $1.2M $2.1M
Stock-Based Compensation $1.8M $8.8M $4.9M $5.2M $2.8M
Change in Accounts Receivable -$60K -$586K -$692K $440K $2.1M
Change in Inventories -$231K $55K $585K $443K $391K
Cash From Operations -$3.8M -$12.4M -$10.7M -$8.6M -$7.4M
 
Capital Expenditures $28K $96K $289K $281K $32K
Cash Acquisitions -- -- $115K -- --
Cash From Investing -$30K -$97K -$174K -$281K -$32K
 
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 $27.5M -- -- $204K --
 
Beginning Cash (CF) $13.3M $64.1M $68.1M $52.9M $23.6M
Foreign Exchange Rate Adjustment -- -- -- -- -$2K
Additions / Reductions $23.7M -$12.5M -$10.9M -$8.7M -$7.4M
Ending Cash (CF) $37M $51.5M $57.2M $44.2M $16.2M
 
Levered Free Cash Flow -$3.8M -$12.5M -$11M -$8.9M -$7.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$24.6M -$64.2M -$71.2M -$57.8M -$47.4M
Depreciation & Amoritzation $185K $3.6M $4.3M $4.9M $6.6M
Stock-Based Compensation $9.3M $20.8M $20.2M $18.4M $17.6M
Change in Accounts Receivable -$437K -$1.3M -$2.5M -$468K $1.9M
Change in Inventories -$99K -$625K -$3.9M $2.3M $729K
Cash From Operations -$13.8M -$42M -$55M -$31M -$39.2M
 
Capital Expenditures $88K $242K $582K $560K $200K
Cash Acquisitions -- -$7.5M $22K -- -$8.8M
Cash From Investing -$99K -$9.2M -$958K -$523K -$9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$27.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $46.2M $65.8M $61.7M $18.5M $20.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $32.3M $14.5M $5.7M -$13M -$28M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$13.9M -$42.3M -$55.6M -$31.5M -$39.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$20.4M -$55.2M -$49.6M -$45.1M -$33.1M
Depreciation & Amoritzation $140K $3.6M $3.5M $3.7M $5.3M
Stock-Based Compensation $9M $18.7M $13.9M $15.3M $13.2M
Change in Accounts Receivable -$209K -$904K -$3.1M $1.6M $642K
Change in Inventories -$158K $96K -$1.5M $2.5M $320K
Cash From Operations -$11M -$35.3M -$39.9M -$23M -$31.8M
 
Capital Expenditures $69K $193K $514K $501K $117K
Cash Acquisitions -- -$7.5M -- -- -$8.8M
Cash From Investing -$73K -$7.7M -$514K -$464K -$8.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $23.8M $29.6M --
Long-Term Debt Repaid -- -- -- -$27.8M --
Repurchase of Common Stock -- -- -$134K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $27.5M $65.8M $61.7M $18.3M $20.2M
 
Beginning Cash (CF) $49.8M $174.1M $159.7M $141.4M $95.4M
Foreign Exchange Rate Adjustment -- -- -- -- -$50K
Additions / Reductions $16.5M $22.8M $21.3M -$5.2M -$20.5M
Ending Cash (CF) $66.3M $197M $181M $136.1M $74.9M
 
Levered Free Cash Flow -$11M -$35.5M -$40.4M -$23.5M -$31.9M

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