Financhill
Sell
23

DBRG Quote, Financials, Valuation and Earnings

Last price:
$9.55
Seasonality move :
-2.1%
Day range:
$9.30 - $9.74
52-week range:
$8.95 - $19.49
Dividend yield:
0.42%
P/E ratio:
318.67x
P/S ratio:
2.66x
P/B ratio:
1.43x
Volume:
2.2M
Avg. volume:
2.7M
1-year change:
-48.41%
Market cap:
$1.7B
Revenue:
$607M
EPS (TTM):
$0.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $416.4M $387.8M $694.8M $821.4M $607M
Revenue Growth (YoY) 582.3% -6.87% 79.14% 18.22% -26.1%
 
Cost of Revenues $133.4M $73.1M $202.3M $186M $144.7M
Gross Profit $283M $314.8M $492.5M $635.4M $462.4M
Gross Profit Margin 67.97% 81.16% 70.89% 77.35% 76.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $256.8M $237.5M $272.1M $293.8M $296.8M
Other Inc / (Exp) -$302.5M -$25.6M -$179.9M $85.3M $53.4M
Operating Expenses $497.8M $281.9M $316.4M $330.5M $330.5M
Operating Income -$214.8M $32.9M $176.1M $304.9M $131.9M
 
Net Interest Expenses $120.8M $63.2M $42.9M $24.5M $16.4M
EBT. Incl. Unusual Items -$638.2M -$56M -$46.7M $365.6M $168.8M
Earnings of Discontinued Ops. -$3.2B -$782.4M -$510.2M -$320.5M -$18.9M
Income Tax Expense -$47.1M -$21.5M $13.1M $6K $2.9M
Net Income to Company -$3.8B -$816.9M -$570M $45.2M $147M
 
Minority Interest in Earnings $1.1B $506.8M $248.2M $140.1M -$76.5M
Net Income to Common Excl Extra Items -$2.7B -$310.1M -$321.8M $185.3M $70.5M
 
Basic EPS (Cont. Ops) -$23.25 -$3.14 -$2.47 $0.78 $0.07
Diluted EPS (Cont. Ops) -$23.25 -$3.14 -$2.47 $0.77 $0.07
Weighted Average Basic Share $118.4M $122.9M $154.5M $159.9M $168.4M
Weighted Average Diluted Share $118.4M $122.9M $154.5M $169.7M $168.8M
 
EBITDA $54.5M $648.8M $575.5M $875.7M $219M
EBIT -$517.3M $7.2M -$3.8M $390.2M $185.3M
 
Revenue (Reported) $416.4M $387.8M $694.8M $821.4M $607M
Operating Income (Reported) -$214.8M $32.9M $176.1M $304.9M $131.9M
Operating Income (Adjusted) -$517.3M $7.2M -$3.8M $390.2M $185.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $155.4M -$322.1M -$384.5M $350.3M $66.2M
Revenue Growth (YoY) -- -- -- -- -81.11%
 
Cost of Revenues $51.7M -$224.2M -$220.8M $113.9M -$18.6M
Gross Profit $103.7M -$97.9M -$163.7M $236.4M $84.8M
Gross Profit Margin 66.76% 30.41% 42.58% 67.48% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $79.7M -$20.6M $4.1M $77M $72.5M
Other Inc / (Exp) $26.8M -$102.7M -$2.8M -$4.2M $5.7M
Operating Expenses $165.3M -$383.1M -$381.2M $86.1M $80.7M
Operating Income -$61.6M $285.2M $217.4M $150.3M $4M
 
Net Interest Expenses $50.9M -- -- $5.2M $4M
EBT. Incl. Unusual Items -$85.7M $236.9M $315.1M $140.9M $5.8M
Earnings of Discontinued Ops. -$239.2M -$191.8M -$321.4M -$33.5M -$5.5M
Income Tax Expense -$18.7M $87.9M $30.9M -$3.9M $818K
Net Income to Company -$306.1M -$42.9M -$37.2M $111.2M -$488K
 
Minority Interest in Earnings $184.1M $40.4M $32.7M $4M -$4.6M
Net Income to Common Excl Extra Items -$122.1M -$2.4M -$4.6M $115.3M -$5.1M
 
Basic EPS (Cont. Ops) -$1.20 -$0.16 -$0.12 $0.61 -$0.12
Diluted EPS (Cont. Ops) -$1.20 -$0.16 -$0.12 $0.58 -$0.12
Weighted Average Basic Share $118M $131.3M $158.9M $160.7M $170.6M
Weighted Average Diluted Share $118M $131.3M $158.9M $195.9M $170.6M
 
EBITDA $97.6M $320.4M $362M $212.5M $18M
EBIT -$34.8M $182.5M $214.6M $146.1M $9.8M
 
Revenue (Reported) $155.4M -$322.1M -$384.5M $350.3M $66.2M
Operating Income (Reported) -$61.6M $285.2M $217.4M $150.3M $4M
Operating Income (Adjusted) -$34.8M $182.5M $214.6M $146.1M $9.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $563.5M $387.8M $694.8M $821.4M $607M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $203M $73.1M $202.3M $186M $144.7M
Gross Profit $360.5M $314.8M $492.5M $635.4M $462.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $263.3M $237.5M $272.1M $293.8M $296.8M
Other Inc / (Exp) -$359.1M -$25.6M -$179.9M $85.3M $53.4M
Operating Expenses $542.4M $281.9M $316.4M $330.5M $330.5M
Operating Income -$181.9M $32.9M $176.1M $304.9M $131.9M
 
Net Interest Expenses $165.2M $63.2M $42.9M $24.5M $16.4M
EBT. Incl. Unusual Items -$706.2M -$56M -$46.7M $365.6M $168.8M
Earnings of Discontinued Ops. -$3.1B -$782.4M -$510.2M -$320.5M -$18.9M
Income Tax Expense -$39.1M -$21.5M $13.1M $6K $2.9M
Net Income to Company -$3.8B -$816.9M -$570M $45.2M $147M
 
Minority Interest in Earnings $1.1B $506.8M $248.2M $140.1M -$76.5M
Net Income to Common Excl Extra Items -$2.7B -$310.1M -$321.8M $185.3M $70.5M
 
Basic EPS (Cont. Ops) -$23.32 -$3.23 -$2.59 $0.73 $0.03
Diluted EPS (Cont. Ops) -$23.32 -$3.23 -$2.59 $0.61 $0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $30.9M $648.8M $575.5M $875.7M $219M
EBIT -$541M $7.2M -$3.8M $390.2M $185.3M
 
Revenue (Reported) $563.5M $387.8M $694.8M $821.4M $607M
Operating Income (Reported) -$181.9M $32.9M $176.1M $304.9M $131.9M
Operating Income (Adjusted) -$541M $7.2M -$3.8M $390.2M $185.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $387.8M $694.8M $821.4M $607M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $73.1M $202.3M $186M $144.7M --
Gross Profit $314.8M $492.5M $635.4M $462.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $237.5M $272.1M $293.8M $296.8M --
Other Inc / (Exp) -$25.6M -$179.9M $85.3M $53.4M --
Operating Expenses $281.9M $316.4M $330.5M $330.5M --
Operating Income $32.9M $176.1M $304.9M $131.9M --
 
Net Interest Expenses $117.6M $143.5M $24.5M $16.4M --
EBT. Incl. Unusual Items -$56M -$46.7M $365.6M $168.8M --
Earnings of Discontinued Ops. -$782.4M -$510.2M -$320.5M -$18.9M --
Income Tax Expense -$21.5M $13.1M $6K $2.9M --
Net Income to Company -$816.9M -$570M $45.2M $147M --
 
Minority Interest in Earnings $506.8M $248.2M $140.1M -$76.5M --
Net Income to Common Excl Extra Items -$310.1M -$321.8M $185.3M $70.5M --
 
Basic EPS (Cont. Ops) -$3.23 -$2.59 $0.73 $0.03 --
Diluted EPS (Cont. Ops) -$3.23 -$2.59 $0.61 $0.03 --
Weighted Average Basic Share $491.4M $617.8M $637.8M $673.5M --
Weighted Average Diluted Share $491.4M $617.8M $683M $675.2M --
 
EBITDA $648.8M $575.5M $875.7M $219M --
EBIT $7.2M -$3.8M $390.2M $185.3M --
 
Revenue (Reported) $387.8M $694.8M $821.4M $607M --
Operating Income (Reported) $32.9M $176.1M $304.9M $131.9M --
Operating Income (Adjusted) $7.2M -$3.8M $390.2M $185.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $703.5M $1.6B $855.6M $345.3M $302.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $59.8M $109.4M $6.3M $8.9M $3.1M
Inventory -- -- -- -- --
Prepaid Expenses $69.6M $49.7M $11.2M $17M $8M
Other Current Assets -- -- -- -- --
Total Current Assets $12.2B $5.8B $9.5B $463.7M $442M
 
Property Plant And Equipment $528.3M $498.6M $32.6M $41.1M $38.6M
Long-Term Investments $793M $935.2M $1.1B $2.5B $2.5B
Goodwill $761.4M $761.4M $298.2M $466M $465.6M
Other Intangibles $1.3B $1.2B $85.7M $103.8M $72.5M
Other Long-Term Assets $92.1M $49.1M $4.1M $11.9M $2.4M
Total Assets $20.2B $14.2B $11B $3.6B $3.5B
 
Accounts Payable $120.7M $121.9M $25.2M $13.8M $26.3M
Accrued Expenses $15.6M $82.1M $4.4M $2.3M $164K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $7.9B $3.1B $5.3B $153K $259K
Total Current Liabilities $8.1B $3.4B $5.6B $99.2M $60.2M
 
Long-Term Debt $3.9B $4.9B $569.4M $371.8M $296.4M
Capital Leases -- -- -- -- --
Total Liabilities $12.9B $8.9B $6.5B $1.1B $1B
 
Common Stock $1B $859.9M $806.8M $796.3M $796.4M
Other Common Equity Adj $122.1M $42.4M -$1.5M $1.4M $505K
Common Equity $1.5B $1.3B $860.3M $1B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.8B $3.1B $2.9B $698.1M $532.6M
Total Equity $7.3B $5.3B $4.6B $2.5B $2.5B
 
Total Liabilities and Equity $20.2B $14.2B $11B $3.6B $3.5B
Cash and Short Terms $703.5M $1.6B $855.6M $345.3M $302.2M
Total Debt $3.9B $4.9B $569.4M $371.8M $296.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $703.5M $1.6B $855.6M $345.3M $302.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $59.8M $109.4M $6.3M $8.9M $3.1M
Inventory -- -- -- -- --
Prepaid Expenses $69.6M $49.7M $11.2M $17M $8M
Other Current Assets -- -- -- -- --
Total Current Assets $12.2B $5.8B $9.5B $463.7M $442M
 
Property Plant And Equipment $528.3M $498.6M $32.6M $41.1M $38.6M
Long-Term Investments $793M $935.2M $1.1B $2.5B $2.5B
Goodwill $761.4M $761.4M $298.2M $466M $465.6M
Other Intangibles $1.3B $1.2B $85.7M $103.8M $72.5M
Other Long-Term Assets $92.1M $49.1M $4.1M $11.9M $2.4M
Total Assets $20.2B $14.2B $11B $3.6B $3.5B
 
Accounts Payable $120.7M $121.9M $25.2M $13.8M $26.3M
Accrued Expenses $15.6M $82.1M $4.4M $2.3M $164K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $7.9B $3.1B $5.3B $153K $259K
Total Current Liabilities $8.1B $3.4B $5.6B $99.2M $60.2M
 
Long-Term Debt $3.9B $4.9B $569.4M $371.8M $296.4M
Capital Leases -- -- -- -- --
Total Liabilities $12.9B $8.9B $6.5B $1.1B $1B
 
Common Stock $1B $859.9M $806.8M $796.3M $796.4M
Other Common Equity Adj $122.1M $42.4M -$1.5M $1.4M $505K
Common Equity -- -- -- -- --
Total Preferred Equity -- -$64M -- -- --
Minority Interest, Total $4.8B $3.1B $2.9B $698.1M $532.6M
Total Equity $7.3B $5.3B $4.6B $2.5B $2.5B
 
Total Liabilities and Equity $20.2B $14.2B $11B $3.6B $3.5B
Cash and Short Terms $703.5M $1.6B $855.6M $345.3M $302.2M
Total Debt $3.9B $4.9B $569.4M $371.8M $296.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.8B -$816.9M -$570M $45.2M $147M
Depreciation & Amoritzation $571.8M $641.6M $579.3M $485.6M $33.7M
Stock-Based Compensation $35M $59.4M $54.7M $67.6M $34.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $89.9M $248.2M $262.6M $233.6M $60.1M
 
Capital Expenditures -- -- -- -- $3.6M
Cash Acquisitions $166.1M $104.6M $11.6M -$102.5M -$7.9M
Cash From Investing -$1.9B $146.6M -$1.9B -$979M -$11.2M
 
Dividends Paid (Ex Special Dividend) -$185.8M -$73.4M -$64M -$65.2M -$65.4M
Special Dividend Paid
Long-Term Debt Issued $2.9B $2.4B $1.2B $1.7B --
Long-Term Debt Repaid -$2.7B -$1.7B -$514.5M -$1.4B -$5M
Repurchase of Common Stock -$427.6M -$150.3M -$107.8M -$4.8M --
Other Financing Activities $1.7B -$84.4M $447.4M -$194.4M -$20.4M
Cash From Financing $1.4B $411.3M $923.8M $58.2M -$90.8M
 
Beginning Cash (CF) $1.4B $963M $1.8B $1B $350.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$469.1M $806.1M -$727M -$687.3M -$41.9M
Ending Cash (CF) $963M $1.8B $1B $350.3M $306.3M
 
Levered Free Cash Flow $89.9M $248.2M $262.6M $233.6M $56.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$306.1M -$42.9M -$37.2M $111.2M -$488K
Depreciation & Amoritzation $132.4M $137.9M $147.5M $66.4M $8.2M
Stock-Based Compensation $8.5M $19.4M $7.6M $10.1M -$71K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7K $66.8M $67.8M $41.6M $28.7M
 
Capital Expenditures -- -- -- -- $283K
Cash Acquisitions $108.8M $160.8M -$85.8M -$41.9M -$4.1M
Cash From Investing -$950.1M $60.9M $16M -$211M -$4.4M
 
Dividends Paid (Ex Special Dividend) -$18.5M -$17.3M -$16.4M -$16.3M -$16.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $943.8M $148.1M -- --
Long-Term Debt Repaid -$1.4B -$540.7M -$30.8M -$5.3M --
Repurchase of Common Stock -- -$64M -$47M -- --
Other Financing Activities $405.7M -$108.8M $128M $1.2M $3.4M
Cash From Financing $1B $213M $182M -$20.4M -$13M
 
Beginning Cash (CF) $899.4M $1.4B $770.4M $538.7M $298.5M
Foreign Exchange Rate Adjustment $3.9M -$3.4M $574K $1.4M -$3.5M
Additions / Reductions $59.8M $340.7M $265.8M -$189.9M $11.3M
Ending Cash (CF) $963M $1.8B $1B $350.3M $306.3M
 
Levered Free Cash Flow $7K $66.8M $67.8M $41.6M $28.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.8B -$816.9M -$570M $45.2M $147M
Depreciation & Amoritzation $571.8M $641.6M $579.3M $485.6M $33.7M
Stock-Based Compensation $35M $59.4M $54.7M $67.6M $34.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $89.9M $248.2M $262.6M $233.6M $60.1M
 
Capital Expenditures -- -- -- -- $3.6M
Cash Acquisitions $166.1M $104.6M $11.6M -$102.5M -$7.9M
Cash From Investing -$1.9B $146.6M -$1.9B -$979M -$11.2M
 
Dividends Paid (Ex Special Dividend) -$185.8M -$73.4M -$64M -$65.2M -$65.4M
Special Dividend Paid
Long-Term Debt Issued $2.9B $2.4B $1.2B $1.7B --
Long-Term Debt Repaid -$2.7B -$1.7B -$514.5M -$1.4B -$5M
Repurchase of Common Stock -$427.6M -- -- -- --
Other Financing Activities $1.7B -$84.4M $447.4M -$194.4M -$20.4M
Cash From Financing $1.4B $411.3M $923.8M $58.2M -$90.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$469.1M $806.1M -$727M -$687.3M -$41.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $89.9M $248.2M $262.6M $233.6M $56.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$816.9M -$570M $45.2M $147M --
Depreciation & Amoritzation $641.6M $579.3M $485.6M $33.7M --
Stock-Based Compensation $59.4M $54.7M $67.6M $34.7M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $248.2M $262.6M $233.6M $60.1M --
 
Capital Expenditures -- -- -- $3.6M --
Cash Acquisitions $104.6M $11.6M -$102.5M -$7.9M --
Cash From Investing $146.6M -$1.9B -$979M -$11.2M --
 
Dividends Paid (Ex Special Dividend) -$73.4M -$64M -$65.2M -$65.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.4B $1.2B $1.7B -- --
Long-Term Debt Repaid -$1.7B -$514.5M -$1.4B -$5M --
Repurchase of Common Stock -$150.3M -$107.8M -$4.8M -- --
Other Financing Activities -$84.4M $447.4M -$194.4M -$20.4M --
Cash From Financing $411.3M $923.8M $58.2M -$90.8M --
 
Beginning Cash (CF) $4.6B $4.2B $3B $1.2B --
Foreign Exchange Rate Adjustment -$2.8M -$2.5M $766K -$2M --
Additions / Reductions $806.1M -$727M -$687.3M -$41.9M --
Ending Cash (CF) $5.4B $3.5B $2.3B $1.1B --
 
Levered Free Cash Flow $248.2M $262.6M $233.6M $56.5M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock