Financhill
Sell
34

DFLI Quote, Financials, Valuation and Earnings

Last price:
$0.18
Seasonality move :
1.22%
Day range:
$0.15 - $0.17
52-week range:
$0.15 - $8.37
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.02x
P/B ratio:
6.43x
Volume:
2.6M
Avg. volume:
15.8M
1-year change:
-98.03%
Market cap:
$1.5M
Revenue:
$50.6M
EPS (TTM):
-$5.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $47.2M $78M $86.3M $64.4M $50.6M
Revenue Growth (YoY) -- 65.3% 10.58% -25.34% -21.35%
 
Cost of Revenues $26.6M $48.4M $62.6M $48.9M $39M
Gross Profit $20.6M $29.6M $23.6M $15.4M $11.6M
Gross Profit Margin 43.67% 37.98% 27.38% 23.99% 22.96%
 
R&D Expenses $1.2M $2.7M $2.8M $3.9M $5.5M
Selling, General & Admin $10.6M $20.5M $55.2M $39M $31.9M
Other Inc / (Exp) $15K $1K $662K $29.6M $6.6M
Operating Expenses $11.9M $23.2M $58M $42.9M $37.4M
Operating Income $8.7M $6.5M -$34.4M -$27.4M -$25.8M
 
Net Interest Expenses -- $519K $7M $16M $21.5M
EBT. Incl. Unusual Items $8.8M $5.9M -$40.7M -$13.8M -$40.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $1.6M -$709K -$26K --
Net Income to Company $6.9M $4.3M -$40M -$13.8M -$40.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.9M $4.3M -$40M -$13.8M -$40.6M
 
Basic EPS (Cont. Ops) $0.92 $0.87 -$9.36 -$2.36 -$5.91
Diluted EPS (Cont. Ops) $0.92 $0.87 -$9.36 -$2.36 -$5.91
Weighted Average Basic Share $5M $5M $4.3M $5.9M $6.9M
Weighted Average Diluted Share $5M $5M $4.3M $5.9M $6.9M
 
EBITDA $8.9M $7.1M -$32.8M $4.6M -$15.5M
EBIT $8.7M $6.5M -$33.7M $2.2M -$19.1M
 
Revenue (Reported) $47.2M $78M $86.3M $64.4M $50.6M
Operating Income (Reported) $8.7M $6.5M -$34.4M -$27.4M -$25.8M
Operating Income (Adjusted) $8.7M $6.5M -$33.7M $2.2M -$19.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $15.6M $18.3M $18.8M $12.5M $13.4M
Revenue Growth (YoY) -- -- 2.67% -33.45% 6.81%
 
Cost of Revenues $9.8M $12.8M $14.1M $9.5M $9.4M
Gross Profit $5.8M $5.5M $4.7M $3.1M $3.9M
Gross Profit Margin 37.33% 30.02% 24.84% 24.4% 29.41%
 
R&D Expenses $519K $339K $880K $1.3M $1M
Selling, General & Admin $4M $6.7M $13.7M $7.6M $8.8M
Other Inc / (Exp) -- -- $18.5M $232K $3.8M
Operating Expenses $4.5M $7.1M $14.6M $8.9M $9.8M
Operating Income $1.3M -$1.6M -$9.9M -$5.8M -$5.9M
 
Net Interest Expenses -- $1.3M $3.9M $4.8M $4.7M
EBT. Incl. Unusual Items $1.3M -$2.8M $4.8M -$10.4M -$6.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $276K -$527K -- -- --
Net Income to Company $1.1M -$2.3M $4.8M -$10.4M -$6.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1M -$2.3M $4.8M -$10.4M -$6.8M
 
Basic EPS (Cont. Ops) $0.14 -$0.46 $0.99 -$1.55 -$0.93
Diluted EPS (Cont. Ops) $0.14 -$0.46 $0.90 -$1.55 -$0.93
Weighted Average Basic Share $5M $5M $5M $6.7M $7.3M
Weighted Average Diluted Share $5M $5M $5.4M $6.7M $7.3M
 
EBITDA $1.4M -$1.4M $9.2M -$4.9M -$579K
EBIT $1.3M -$1.6M $8.6M -$5.6M -$2.1M
 
Revenue (Reported) $15.6M $18.3M $18.8M $12.5M $13.4M
Operating Income (Reported) $1.3M -$1.6M -$9.9M -$5.8M -$5.9M
Operating Income (Adjusted) $1.3M -$1.6M $8.6M -$5.6M -$2.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $86.7M $58.1M $51.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $63.9M $44.3M $39M
Gross Profit -- -- $22.8M $13.8M $12.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $3.3M $4.3M $5.1M
Selling, General & Admin -- -- $62.2M $32.9M $33.2M
Other Inc / (Exp) -- -- $18.5M $11.3M $10.2M
Operating Expenses -- -- $65.5M $37.2M $38.3M
Operating Income -- -- -$42.7M -$23.4M -$25.8M
 
Net Interest Expenses -- $1.3M $9.6M $16.9M $21.4M
EBT. Incl. Unusual Items -- -- -$33.1M -$29M -$37M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$182K -$26K --
Net Income to Company -- -- -$32.9M -$29M -$37M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$32.9M -$29M -$37M
 
Basic EPS (Cont. Ops) -- -- -$6.80 -$4.88 -$5.29
Diluted EPS (Cont. Ops) -- -- -$6.89 -$4.88 -$5.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -$22.2M -$9.5M -$11.2M
EBIT -- -- -$23.5M -$12.1M -$15.6M
 
Revenue (Reported) -- -- $86.7M $58.1M $51.5M
Operating Income (Reported) -- -- -$42.7M -$23.4M -$25.8M
Operating Income (Adjusted) -- -- -$23.5M -$12.1M -$15.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $15.6M $18.3M $18.8M $12.5M $13.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.8M $12.8M $14.1M $9.5M $9.4M
Gross Profit $5.8M $5.5M $4.7M $3.1M $3.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $519K $339K $880K $1.3M $1M
Selling, General & Admin $4M $6.7M $13.7M $7.6M $8.8M
Other Inc / (Exp) -- -- $18.5M $232K $3.8M
Operating Expenses $4.5M $7.1M $14.6M $8.9M $9.8M
Operating Income $1.3M -$1.6M -$9.9M -$5.8M -$5.9M
 
Net Interest Expenses -- $1.3M $3.9M $4.8M $4.7M
EBT. Incl. Unusual Items $1.3M -$2.8M $4.8M -$10.4M -$6.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $276K -$527K -- -- --
Net Income to Company $1.1M -$2.3M $4.8M -$10.4M -$6.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1M -$2.3M $4.8M -$10.4M -$6.8M
 
Basic EPS (Cont. Ops) $0.14 -$0.46 $0.99 -$1.55 -$0.93
Diluted EPS (Cont. Ops) $0.14 -$0.46 $0.90 -$1.55 -$0.93
Weighted Average Basic Share $5M $5M $5M $6.7M $7.3M
Weighted Average Diluted Share $5M $5M $5.4M $6.7M $7.3M
 
EBITDA $1.4M -$1.4M $9.2M -$4.9M -$579K
EBIT $1.3M -$1.6M $8.6M -$5.6M -$2.1M
 
Revenue (Reported) $15.6M $18.3M $18.8M $12.5M $13.4M
Operating Income (Reported) $1.3M -$1.6M -$9.9M -$5.8M -$5.9M
Operating Income (Adjusted) $1.3M -$1.6M $8.6M -$5.6M -$2.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.2M $25.6M $17.8M $12.7M $4.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.8M $783K $1.4M $1.6M $2.4M
Inventory $5.9M $27.1M $50.2M $38.8M $21.7M
Prepaid Expenses $1.5M $7.8M $4.2M $2.7M $2.5M
Other Current Assets $324K $1.8M $267K $118K $825K
Total Current Assets $15.8M $66.1M $73.8M $55.9M $32.9M
 
Property Plant And Equipment $3M $10.2M $15.3M $19.3M $41.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- $445K
Total Assets $18.8M $76.3M $89.1M $75.2M $75.2M
 
Accounts Payable $3.1M $11.4M $13.5M $10.3M $10.7M
Accrued Expenses $767K $2.6M $7.2M $8.8M $6.8M
Current Portion Of Long-Term Debt -- $1.9M $19.2M $19.7M --
Current Portion Of Capital Lease Obligations $225K $1.1M $1.2M $1.3M $3M
Other Current Liabilities $19K -- $128K $91K $55K
Total Current Liabilities $7.2M $18M $41.5M $40.4M $21.9M
 
Long-Term Debt -- $37.1M -- -- $29.6M
Capital Leases -- -- -- -- --
Total Liabilities $10.3M $60.2M $78.4M $47.3M $84.6M
 
Common Stock $4K $4K $4K $1K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity $8.6M $16.1M $10.7M $27.9M -$9.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.6M $16.1M $10.7M $27.9M -$9.4M
 
Total Liabilities and Equity $18.8M $76.3M $89.1M $75.2M $75.2M
Cash and Short Terms $6.2M $25.6M $17.8M $12.7M $4.8M
Total Debt -- $38.9M $19.2M $19.7M $29.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $10.1M $15.8M $8.5M $2.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $2M $3M $2.2M $4.2M
Inventory -- $33.1M $51.8M $33.6M $21.7M
Prepaid Expenses -- $5.8M $4M $2.7M $3.3M
Other Current Assets -- $2.4M $396K $709K $771K
Total Current Assets -- $56.4M $75M $47.7M $33.4M
 
Property Plant And Equipment -- $14.2M $15.5M $40.8M $40.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- $445K
Total Assets -- $70.7M $90.5M $88.4M $74.2M
 
Accounts Payable -- $7.2M $18.8M $9.6M $13M
Accrued Expenses -- $2.9M $8.2M $10.1M $7.1M
Current Portion Of Long-Term Debt -- $5.2M $20.7M $21.8M --
Current Portion Of Capital Lease Obligations -- $1.1M $1.2M $1.7M $3M
Other Current Liabilities -- -- $128K $91K $55K
Total Current Liabilities -- $17.7M $50.5M $43.5M $24.4M
 
Long-Term Debt -- $34.4M -- -- $33.6M
Capital Leases -- -- -- -- --
Total Liabilities -- $58.5M $58.2M $70.6M $89.9M
 
Common Stock -- $4K $5K $6K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- $3.2M
Minority Interest, Total -- -- -- -- --
Total Equity -- $12.2M $32.3M $17.8M -$15.6M
 
Total Liabilities and Equity -- $70.7M $90.5M $88.4M $74.2M
Cash and Short Terms -- $10.1M $15.8M $8.5M $2.8M
Total Debt -- $39.5M $21.7M $21.8M $33.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.9M $4.3M -$40M -$13.8M -$40.6M
Depreciation & Amoritzation $198K $617K $891K $2.4M $3.6M
Stock-Based Compensation $351K $734K $2.5M $6.7M $1M
Change in Accounts Receivable -$1.6M $1M -$769K -$309K -$780K
Change in Inventories -$3.4M -$21.2M -$22.7M $11.4M $17.1M
Cash From Operations $6.6M -$13.6M -$45.7M -$17.7M -$7.2M
 
Capital Expenditures $1.4M $3M $6.9M $6.9M $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4M -$2.9M -$6.8M -$6.9M -$2.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $50M $75M $1M $2.7M
Long-Term Debt Repaid -- -$5M -$45M -$6.3M -$2.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$6.3M -$4M -$1.3M --
Cash From Financing $12K $38.9M $41.7M $19.5M $2M
 
Beginning Cash (CF) $964K $6.2M $28.6M $17.8M $12.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.2M $22.4M -$10.8M -$5.1M -$7.9M
Ending Cash (CF) $6.2M $28.6M $17.8M $12.7M $4.8M
 
Levered Free Cash Flow $5.2M -$16.5M -$52.6M -$24.6M -$9.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.1M -$2.3M $4.8M -$10.4M -$6.8M
Depreciation & Amoritzation $103K $192K $605K $754K $1.5M
Stock-Based Compensation $95K $288K $4.5M $266K $220K
Change in Accounts Receivable -$139K -$1.2M -$1.6M -$655K -$1.9M
Change in Inventories -$1.9M -$5.9M -$2M $5.2M -$12K
Cash From Operations $1.7M -$11.1M -$3.8M -$3.4M -$4.5M
 
Capital Expenditures $1.3M $4.5M $589K $817K $778K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3M -$4.5M -$589K -$817K -$778K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1M $2.7M --
Long-Term Debt Repaid -- -- -- -$2.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $10K $111K $2.4M -- $3.2M
 
Beginning Cash (CF) $6.2M $28.6M $17.8M $12.7M $4.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $437K -$15.5M -$2M -$4.2M -$2M
Ending Cash (CF) $6.6M $13.1M $15.8M $8.5M $2.8M
 
Levered Free Cash Flow $427K -$15.6M -$4.4M -$4.2M -$5.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -$32.9M -$29M -$37M
Depreciation & Amoritzation -- -- $1.3M $2.6M $4.4M
Stock-Based Compensation $95K $466K $6.7M $2.5M $974K
Change in Accounts Receivable -- -- -$1.1M $613K -$2M
Change in Inventories -- -- -$18.8M $18.6M $11.9M
Cash From Operations -- -- -$38.4M -$17.3M -$8.3M
 
Capital Expenditures $1.3M $6.8M $2.9M $7.1M $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$2.9M -$7.1M -$2.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $76M $2.7M --
Long-Term Debt Repaid -- -- -$45M -$9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $44M $17.1M $5.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $2.7M -$7.3M -$5.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$41.4M -$24.4M -$11M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.1M -$2.3M $4.8M -$10.4M -$6.8M
Depreciation & Amoritzation $103K $192K $605K $754K $1.5M
Stock-Based Compensation $95K $288K $4.5M $266K $220K
Change in Accounts Receivable -$139K -$1.2M -$1.6M -$655K -$1.9M
Change in Inventories -$1.9M -$5.9M -$2M $5.2M -$12K
Cash From Operations $1.7M -$11.1M -$3.8M -$3.4M -$4.5M
 
Capital Expenditures $1.3M $4.5M $589K $817K $778K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3M -$4.5M -$589K -$817K -$778K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1M $2.7M --
Long-Term Debt Repaid -- -- -- -$2.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $10K $111K $2.4M -- $3.2M
 
Beginning Cash (CF) $6.2M $28.6M $17.8M $12.7M $4.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $437K -$15.5M -$2M -$4.2M -$2M
Ending Cash (CF) $6.6M $13.1M $15.8M $8.5M $2.8M
 
Levered Free Cash Flow $427K -$15.6M -$4.4M -$4.2M -$5.3M

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 1.15% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.98% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 8.75% over the past day.

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

Show me the best stock