Financhill
Buy
52

DENN Quote, Financials, Valuation and Earnings

Last price:
$4.48
Seasonality move :
-8.51%
Day range:
$4.19 - $4.51
52-week range:
$2.85 - $8.30
Dividend yield:
0%
P/E ratio:
13.55x
P/S ratio:
0.52x
P/B ratio:
--
Volume:
1.3M
Avg. volume:
1.3M
1-year change:
-44.06%
Market cap:
$229.1M
Revenue:
$452.3M
EPS (TTM):
$0.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $288.6M $398.2M $456.4M $463.9M $452.3M
Revenue Growth (YoY) -46.69% 37.97% 14.63% 1.64% -2.5%
 
Cost of Revenues $208.9M $256.1M $314.8M $310.1M $310M
Gross Profit $79.7M $142.1M $141.6M $153.9M $142.4M
Gross Profit Margin 27.61% 35.69% 31.03% 33.17% 31.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $55M $68.7M $67.2M $77.8M $80.2M
Other Inc / (Exp) $1.6M $61.1M $53.6M -$17.5M -$847K
Operating Expenses $71.2M $84.1M $82M $92.2M $95.1M
Operating Income $8.5M $58M $59.6M $61.7M $47.3M
 
Net Interest Expenses $17.2M $15M $13.7M $17.2M $17.2M
EBT. Incl. Unusual Items -$7.1M $104.1M $99.4M $26.9M $29.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2M $26M $24.7M $7M $7.7M
Net Income to Company -$5.1M $78.1M $74.7M $19.9M $21.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.1M $78.1M $74.7M $19.9M $21.6M
 
Basic EPS (Cont. Ops) -$0.08 $1.20 $1.23 $0.36 $0.41
Diluted EPS (Cont. Ops) -$0.08 $1.19 $1.23 $0.35 $0.41
Weighted Average Basic Share $60.8M $65.2M $60.8M $56M $52.5M
Weighted Average Diluted Share $60.8M $65.6M $60.9M $56.2M $52.6M
 
EBITDA $24.2M $132M $126.4M $62.4M $66.2M
EBIT $8M $116.6M $111.6M $48M $51.4M
 
Revenue (Reported) $288.6M $398.2M $456.4M $463.9M $452.3M
Operating Income (Reported) $8.5M $58M $59.6M $61.7M $47.3M
Operating Income (Adjusted) $8M $116.6M $111.6M $48M $51.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $80.6M $103.1M $117.5M $110M $111.6M
Revenue Growth (YoY) -16.67% 27.96% 13.93% -6.38% 1.51%
 
Cost of Revenues $53.9M $69.3M $78.9M $75.5M $78.4M
Gross Profit $26.7M $33.8M $38.6M $34.5M $33.3M
Gross Profit Margin 33.08% 32.79% 32.85% 31.36% 29.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.9M $17M $20.1M $21.2M $20M
Other Inc / (Exp) $29.4M $19.6M -$8.8M $822K -$4.3M
Operating Expenses $20.6M $20.5M $23.8M $24.8M $24.1M
Operating Income $6M $13.3M $14.8M $9.7M $9.1M
 
Net Interest Expenses $4.2M $3M $4.4M $4.3M $4.2M
EBT. Incl. Unusual Items $31.3M $30M $1.5M $6.2M $620K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.1M $8.1M $952K $1.5M $294K
Net Income to Company $23.2M $21.9M $597K $4.7M $326K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.2M $21.9M $597K $4.7M $326K
 
Basic EPS (Cont. Ops) $0.36 $0.35 $0.01 $0.09 $0.01
Diluted EPS (Cont. Ops) $0.35 $0.34 $0.01 $0.09 $0.01
Weighted Average Basic Share $65.3M $63.3M $57.6M $53.1M $52.3M
Weighted Average Diluted Share $65.7M $63.6M $57.8M $53.2M $52.4M
 
EBITDA $38.4M $36M $10.3M $15.4M $9.7M
EBIT $34.8M $32.5M $6.6M $11.8M $5.6M
 
Revenue (Reported) $80.6M $103.1M $117.5M $110M $111.6M
Operating Income (Reported) $6M $13.3M $14.8M $9.7M $9.1M
Operating Income (Adjusted) $34.8M $32.5M $6.6M $11.8M $5.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $272.5M $420.7M $470.8M $456.4M $454M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $197.6M $271.4M $324.4M $306.7M $312.9M
Gross Profit $74.9M $149.3M $146.4M $149.8M $141.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $64.2M $68.7M $70.3M $78.9M $79M
Other Inc / (Exp) $35.5M $51.3M $25.1M -$7.9M -$6M
Operating Expenses $79.9M $84M $85.3M $93.2M $94.4M
Operating Income -$5M $65.2M $61.1M $56.6M $46.8M
 
Net Interest Expenses $17.7M $13.8M $15.2M $17.1M $17.1M
EBT. Incl. Unusual Items $12.8M $102.8M $71M $31.6M $23.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.8M $26M $17.6M $7.6M $6.4M
Net Income to Company $9.1M $76.7M $53.5M $24M $17.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9.1M $76.7M $53.5M $24M $17.2M
 
Basic EPS (Cont. Ops) $0.09 $1.20 $0.89 $0.43 $0.33
Diluted EPS (Cont. Ops) $0.08 $1.19 $0.89 $0.43 $0.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $43.8M $129.6M $100.7M $67.5M $60.6M
EBIT $28.1M $114.3M $85.7M $53.2M $45.2M
 
Revenue (Reported) $272.5M $420.7M $470.8M $456.4M $454M
Operating Income (Reported) -$5M $65.2M $61.1M $56.6M $46.8M
Operating Income (Adjusted) $28.1M $114.3M $85.7M $53.2M $45.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $80.6M $103.1M $117.5M $110M $111.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $53.9M $69.3M $78.9M $75.5M $78.4M
Gross Profit $26.7M $33.8M $38.6M $34.5M $33.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.9M $17M $20.1M $21.2M $20M
Other Inc / (Exp) $29.4M $19.6M -$8.8M $822K -$4.3M
Operating Expenses $20.6M $20.5M $23.8M $24.8M $24.1M
Operating Income $6M $13.3M $14.8M $9.7M $9.1M
 
Net Interest Expenses $4.2M $3M $4.4M $4.3M $4.2M
EBT. Incl. Unusual Items $31.3M $30M $1.5M $6.2M $620K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.1M $8.1M $952K $1.5M $294K
Net Income to Company $23.2M $21.9M $597K $4.7M $326K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.2M $21.9M $597K $4.7M $326K
 
Basic EPS (Cont. Ops) $0.36 $0.35 $0.01 $0.09 $0.01
Diluted EPS (Cont. Ops) $0.35 $0.34 $0.01 $0.09 $0.01
Weighted Average Basic Share $65.3M $63.3M $57.6M $53.1M $52.3M
Weighted Average Diluted Share $65.7M $63.6M $57.8M $53.2M $52.4M
 
EBITDA $38.4M $36M $10.3M $15.4M $9.7M
EBIT $34.8M $32.5M $6.6M $11.8M $5.6M
 
Revenue (Reported) $80.6M $103.1M $117.5M $110M $111.6M
Operating Income (Reported) $6M $13.3M $14.8M $9.7M $9.1M
Operating Income (Adjusted) $34.8M $32.5M $6.6M $11.8M $5.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.9M $30.6M $3.5M $4.9M $1.7M
Short Term Investments $2.3M $2.6M $1.7M $1.3M $1.1M
Accounts Receivable, Net $15.5M $13.4M $13.3M $14.1M $15.8M
Inventory $1.2M $5.1M $5.5M $2.2M $1.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $18.8M $11.4M $12.5M $12.9M $10.6M
Total Current Assets $48.7M $69.2M $50.3M $44.1M $40M
 
Property Plant And Equipment $235.5M $227.6M $227M $216.4M $242.4M
Long-Term Investments -- -- -- -- --
Goodwill $36.9M $36.9M $72.7M $65.9M $66.4M
Other Intangibles $51.6M $50.2M $95M $93.4M $91.7M
Other Long-Term Assets $32.7M $37.1M $50.9M $43.3M $54.8M
Total Assets $430.9M $435.5M $498.3M $464.8M $496.3M
 
Accounts Payable $12M $15.6M $19.9M $24.1M $20M
Accrued Expenses $26.1M $43.5M $34.1M $42.8M $40.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $18.7M $17.8M $17M $16.2M $16.8M
Other Current Liabilities $9.4M $9M $10.6M $7.7M $5.8M
Total Current Liabilities $77.2M $97.5M $93.7M $103.3M $95.6M
 
Long-Term Debt $210M $170M $261.5M $255.5M $261.3M
Capital Leases -- -- -- -- --
Total Liabilities $561.4M $500.8M $535.5M $527.5M $530.3M
 
Common Stock $640K $642K $650K $529K $513K
Other Common Equity Adj -$60.4M -$54.5M -$42.7M -$41.7M -$32M
Common Equity -$130.4M -$65.3M -$37.1M -$62.7M -$34M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$130.4M -$65.3M -$37.1M -$62.7M -$34M
 
Total Liabilities and Equity $430.9M $435.5M $498.3M $464.8M $496.3M
Cash and Short Terms $6.2M $33.2M $5.3M $6.2M $2.8M
Total Debt $210M $170M $261.5M $255.5M $261.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $14.5M $6.1M $8.9M $1.2M $1M
Short Term Investments $2.1M $3.7M $3.1M $2.8M $1.1M
Accounts Receivable, Net $16.6M $12.9M $14.9M $12.2M $10.7M
Inventory $1.2M $9.8M $3.3M $2.1M $1.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $13.6M $7.9M $9.9M $9.6M $10.4M
Total Current Assets $53.7M $52M $50.8M $34M $31.8M
 
Property Plant And Equipment $228.4M $222.3M $221.3M $215.7M $247.6M
Long-Term Investments -- -- -- -- --
Goodwill $36.9M $36.9M $72.1M $65.9M $66.4M
Other Intangibles $51.2M $49.9M $94.6M $93M $89.4M
Other Long-Term Assets $32.6M $32.3M $39.3M $50.2M $52M
Total Assets $422.9M $401.4M $480.4M $460.4M $488.1M
 
Accounts Payable $10.6M $13M $18.3M $15.1M $16.7M
Accrued Expenses $23.1M $22.8M $24.9M $34.9M $33.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $18M $17.4M $16.7M $16.9M $17.4M
Other Current Liabilities $14.1M $15.4M $15.2M $11.7M $7M
Total Current Liabilities $75.8M $78.9M $85.4M $89M $86.3M
 
Long-Term Debt $215M $171.5M $264M $261.2M $266M
Capital Leases -- -- -- -- --
Total Liabilities $525M $449.1M $525.4M $516.2M $524.5M
 
Common Stock $641K $645K $655K $533K $516K
Other Common Equity Adj -$57.3M -$48.7M -$42.3M -$35.5M -$35.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$102.1M -$47.8M -$45M -$55.7M -$36.4M
 
Total Liabilities and Equity $422.9M $401.4M $480.4M $460.4M $488.1M
Cash and Short Terms $16.6M $9.8M $11.9M $4M $2.2M
Total Debt $215M $171.5M $264M $261.2M $266M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.1M $78.1M $74.7M $19.9M $21.6M
Depreciation & Amoritzation $16.2M $15.4M $14.9M $14.4M $14.9M
Stock-Based Compensation $7.9M $13.6M $11.4M $8.9M $10.7M
Change in Accounts Receivable $6.4M $1.4M -$5.9M $3.9M -$3.3M
Change in Inventories $101K -$3.9M -$460K $3.4M $428K
Cash From Operations -$3.1M $76.2M $39.5M $72.1M $29.5M
 
Capital Expenditures $7M $7.4M $11.8M $10M $28.6M
Cash Acquisitions -- -$10.4M -$83.3M -$1.2M --
Cash From Investing $4.7M $29M -$86.6M -$7.6M -$26.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $140.5M $185M $175.3M $148.3M $115.2M
Long-Term Debt Repaid -$172.1M -$227.1M -$85.8M -$156.1M -$110.8M
Repurchase of Common Stock -$36M -$30M -$65M -$52.1M -$11.7M
Other Financing Activities -$6.1M -$3.4M -$4.8M -$3M -$1.9M
Cash From Financing -$994K -$78.5M $20M -$63.2M -$6M
 
Beginning Cash (CF) $3.4M $3.9M $30.6M $3.5M $4.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $520K $26.7M -$27.1M $1.4M -$3.2M
Ending Cash (CF) $3.9M $30.6M $3.5M $4.9M $1.7M
 
Levered Free Cash Flow -$10.1M $68.8M $27.6M $62.1M $918K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $23.2M $21.9M $597K $4.7M $326K
Depreciation & Amoritzation $3.7M $3.5M $3.7M $3.6M $4.1M
Stock-Based Compensation $3.5M $4M $3.1M $2.8M $2.8M
Change in Accounts Receivable $353K -$3.6M $1.8M $4M $7.2M
Change in Inventories $13K -$4.8M $2.3M $102K -$128K
Cash From Operations $10.2M -$7.1M $16.2M $215K $5M
 
Capital Expenditures $1.6M $2.8M $1.3M $4.9M $9.1M
Cash Acquisitions $1.3M $108K -- -- --
Cash From Investing $180K -$3.8M -$569K -$5.3M -$7.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.5M $13.8M $35M $52.2M $29.9M
Long-Term Debt Repaid -$3M -$12.8M -$33M -$46.9M -$25.5M
Repurchase of Common Stock -- -$12.5M -$9M -$4.8M -$952K
Other Financing Activities -$1.3M -$2.2M -$2.8M -$1.9M -$1M
Cash From Financing $201K -$13.7M -$10.2M $1.4M $1.5M
 
Beginning Cash (CF) $3.9M $30.6M $3.5M $4.9M $1.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.6M -$24.5M $5.4M -$3.7M -$659K
Ending Cash (CF) $14.5M $6.1M $8.9M $1.2M $1M
 
Levered Free Cash Flow $8.7M -$9.8M $14.8M -$4.7M -$4.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $9.1M $76.7M $53.5M $24M $17.2M
Depreciation & Amoritzation $15.7M $15.3M $15M $14.3M $15.4M
Stock-Based Compensation $13M $14.1M $10.5M $8.6M $10.7M
Change in Accounts Receivable -$9.1M -$2.5M -$511K $6.1M -$104K
Change in Inventories $118K -$8.7M $6.6M $1.2M $198K
Cash From Operations $5.2M $58.9M $62.7M $56.2M $34.3M
 
Capital Expenditures $5.7M $8.6M $10.4M $13.6M $32.8M
Cash Acquisitions $1.4M -$11.6M -$83.4M -$1.2M --
Cash From Investing $9M $25M -$83.4M -$12.3M -$28.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $45.5M $191.3M $196.5M $165.5M $92.9M
Long-Term Debt Repaid -$149.7M -$237M -$106M -$170M -$89.5M
Repurchase of Common Stock -- -$42.5M -$61.5M -$47.8M -$7.9M
Other Financing Activities -$4.4M -$4.2M -$5.5M -$2M -$1M
Cash From Financing -$38.9M -$92.3M $23.5M -$51.6M -$5.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24.7M -$8.4M $2.8M -$7.7M -$125K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$530K $50.3M $52.3M $42.6M $1.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $23.2M $21.9M $597K $4.7M $326K
Depreciation & Amoritzation $3.7M $3.5M $3.7M $3.6M $4.1M
Stock-Based Compensation $3.5M $4M $3.1M $2.8M $2.8M
Change in Accounts Receivable $353K -$3.6M $1.8M $4M $7.2M
Change in Inventories $13K -$4.8M $2.3M $102K -$128K
Cash From Operations $10.2M -$7.1M $16.2M $215K $5M
 
Capital Expenditures $1.6M $2.8M $1.3M $4.9M $9.1M
Cash Acquisitions $1.3M $108K -- -- --
Cash From Investing $180K -$3.8M -$569K -$5.3M -$7.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.5M $13.8M $35M $52.2M $29.9M
Long-Term Debt Repaid -$3M -$12.8M -$33M -$46.9M -$25.5M
Repurchase of Common Stock -- -$12.5M -$9M -$4.8M -$952K
Other Financing Activities -$1.3M -$2.2M -$2.8M -$1.9M -$1M
Cash From Financing $201K -$13.7M -$10.2M $1.4M $1.5M
 
Beginning Cash (CF) $3.9M $30.6M $3.5M $4.9M $1.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.6M -$24.5M $5.4M -$3.7M -$659K
Ending Cash (CF) $14.5M $6.1M $8.9M $1.2M $1M
 
Levered Free Cash Flow $8.7M -$9.8M $14.8M -$4.7M -$4.1M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock