Financhill
Buy
51

DTST Quote, Financials, Valuation and Earnings

Last price:
$3.70
Seasonality move :
-7.6%
Day range:
$3.68 - $3.85
52-week range:
$2.93 - $8.00
Dividend yield:
0%
P/E ratio:
187.00x
P/S ratio:
1.09x
P/B ratio:
1.23x
Volume:
18.8K
Avg. volume:
30.8K
1-year change:
-40.06%
Market cap:
$26.7M
Revenue:
$25.4M
EPS (TTM):
$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.3M $14.9M $23.9M $25M $25.4M
Revenue Growth (YoY) 9.87% 59.6% 60.46% 4.56% 1.65%
 
Cost of Revenues $5.4M $8.5M $15.8M $15.4M $14.3M
Gross Profit $3.9M $6.4M $8.1M $9.6M $11.1M
Gross Profit Margin 41.8% 43.14% 33.86% 38.37% 43.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9M $6.8M $9.5M $9.5M $10.7M
Other Inc / (Exp) $350K $754.1K -$2.5M -- -$1.6K
Operating Expenses $3.9M $7.2M $9.8M $9.7M $11M
Operating Income -$1.1K -$767.1K -$1.8M -$168.4K $79.9K
 
Net Interest Expenses $175.6K $126.7K $130.1K -- --
EBT. Incl. Unusual Items $173.4K -$139.7K -$4.4M $299.3K $552.1K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$399.6K -- -- $39K
Net Income to Company $173.4K $259.9K -$4.4M $299.3K $513.1K
 
Minority Interest in Earnings $26.7K $7.9K $52.1K $82.3K $10.1K
Net Income to Common Excl Extra Items $200K $267.8K -$4.4M $381.6K $523.2K
 
Basic EPS (Cont. Ops) $0.02 $0.04 -$0.64 $0.06 $0.08
Diluted EPS (Cont. Ops) $0.02 $0.03 -$0.64 $0.05 $0.07
Weighted Average Basic Share $3.2M $5.1M $6.8M $6.8M $6.9M
Weighted Average Diluted Share $3.4M $6.3M $6.8M $7.4M $7.3M
 
EBITDA $1.4M $1.3M -$3M $1.7M $2M
EBIT $349K -$13K -$4.3M $373.8K $671.1K
 
Revenue (Reported) $9.3M $14.9M $23.9M $25M $25.4M
Operating Income (Reported) -$1.1K -$767.1K -$1.8M -$168.4K $79.9K
Operating Income (Adjusted) $349K -$13K -$4.3M $373.8K $671.1K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.6M $8.7M $6.9M $8.2M $8.1M
Revenue Growth (YoY) 22.68% 236.24% -20.53% 19.71% -1.85%
 
Cost of Revenues $1.4M $6M $4.8M $5.3M $5.2M
Gross Profit $1.2M $2.6M $2.1M $3M $2.9M
Gross Profit Margin 44.81% 30.56% 30.38% 36.02% 35.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1M $2.4M $2.1M $2.7M $2.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1M $2.5M $2.1M $2.8M $3M
Operating Income $35.4K $186.1K -$41K $213.8K -$92.5K
 
Net Interest Expenses $35K $42.7K -- -- --
EBT. Incl. Unusual Items $340 $143.4K $35.1K $345.9K $26.4K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $340 $143.4K $35.1K $345.9K $26.4K
 
Minority Interest in Earnings $1.8K $12.6K $15.6K $11.2K -$2.3K
Net Income to Common Excl Extra Items $2.1K $156K $50.7K $357.1K $24.1K
 
Basic EPS (Cont. Ops) -$0.01 $0.02 $0.01 $0.05 --
Diluted EPS (Cont. Ops) -$0.01 $0.02 $0.01 $0.05 --
Weighted Average Basic Share $3.2M $6.7M $6.8M $7.1M $7.1M
Weighted Average Diluted Share $3.2M $7M $7M $7.3M $7.4M
 
EBITDA $302.6K $537.4K $351.1K $652.4K $391.8K
EBIT $35.4K $186.1K $62.4K $357.2K $28.4K
 
Revenue (Reported) $2.6M $8.7M $6.9M $8.2M $8.1M
Operating Income (Reported) $35.4K $186.1K -$41K $213.8K -$92.5K
Operating Income (Adjusted) $35.4K $186.1K $62.4K $357.2K $28.4K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $9.8M $21M $22.1M $26.3M $25.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.6M $13M $14.6M $15.9M $14.2M
Gross Profit $4.2M $8M $7.5M $10.5M $11M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.1M $8.2M $9.2M $10.1M $10.9M
Other Inc / (Exp) $350K $754.1K -- -- -$1.6K
Operating Expenses $4.1M $8.6M $9.5M $10.4M $11.2M
Operating Income $28.4K -$616.4K -$2M $86.4K -$226.4K
 
Net Interest Expenses $164.2K $134.4K $11.3K -- --
EBT. Incl. Unusual Items $214.2K $3.3K -$4.5M $610.2K $232.6K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$399.6K -- -- $39K
Net Income to Company $214.2K $403K -$4.5M $610.2K $193.6K
 
Minority Interest in Earnings $22.4K $18.8K $55K $77.9K -$3.4K
Net Income to Common Excl Extra Items $236.5K $421.8K -$4.5M $688K $190.2K
 
Basic EPS (Cont. Ops) $0.03 $0.06 -$0.66 $0.11 $0.03
Diluted EPS (Cont. Ops) $0.03 $0.06 -$0.66 $0.09 $0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4M $1.5M -$3.2M $2M $1.8M
EBIT $378.4K $137.7K -$4.4M $668.6K $342.3K
 
Revenue (Reported) $9.8M $21M $22.1M $26.3M $25.2M
Operating Income (Reported) $28.4K -$616.4K -$2M $86.4K -$226.4K
Operating Income (Adjusted) $378.4K $137.7K -$4.4M $668.6K $342.3K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.6M $8.7M $6.9M $8.2M $8.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4M $6M $4.8M $5.3M $5.2M
Gross Profit $1.2M $2.6M $2.1M $3M $2.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1M $2.4M $2.1M $2.7M $2.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1M $2.5M $2.1M $2.8M $3M
Operating Income $35.4K $186.1K -$41K $213.8K -$92.5K
 
Net Interest Expenses $35K $42.7K -- -- --
EBT. Incl. Unusual Items $340 $143.4K $35.1K $345.9K $26.4K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $340 $143.4K $35.1K $345.9K $26.4K
 
Minority Interest in Earnings $1.8K $12.6K $15.6K $11.2K -$2.3K
Net Income to Common Excl Extra Items $2.1K $156K $50.7K $357.1K $24.1K
 
Basic EPS (Cont. Ops) -$0.01 $0.02 $0.01 $0.05 --
Diluted EPS (Cont. Ops) -$0.01 $0.02 $0.01 $0.05 --
Weighted Average Basic Share $3.2M $6.7M $6.8M $7.1M $7.1M
Weighted Average Diluted Share $3.2M $7M $7M $7.3M $7.4M
 
EBITDA $302.6K $537.4K $351.1K $652.4K $391.8K
EBIT $35.4K $186.1K $62.4K $357.2K $28.4K
 
Revenue (Reported) $2.6M $8.7M $6.9M $8.2M $8.1M
Operating Income (Reported) $35.4K $186.1K -$41K $213.8K -$92.5K
Operating Income (Adjusted) $35.4K $186.1K $62.4K $357.2K $28.4K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $893.6K $12.1M $2.3M $1.4M $1.1M
Short Term Investments -- -- $9M $11.3M $11.3M
Accounts Receivable, Net $554.6K $2.4M $3.5M $1.3M $2.2M
Inventory -- -- -- -- --
Prepaid Expenses -- $490.2K $543.3K $470.8K $789.1K
Other Current Assets $239.5K $46.2K $41.3K $42.3K $70.4K
Total Current Assets $1.7M $15.1M $15.4M $14.5M $15.4M
 
Property Plant And Equipment $2.5M $2.4M $2.4M $2.8M $4M
Long-Term Investments -- -- -- -- --
Goodwill $3M $6.6M $4.2M $4.2M $4.2M
Other Intangibles $455.9K $2.3M $2M $1.7M $1.4M
Other Long-Term Assets $49.3K $103.2K $48.4K $48.4K $183.4K
Total Assets $7.8M $26.3M $24.1M $23.3M $25.3M
 
Accounts Payable $979.6K -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $374.9K -- -- -- --
Current Portion Of Capital Lease Obligations $1.4M $1.3M $1M $563.5K $150.4K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.4M $3M $4.5M $3.5M $3.5M
 
Long-Term Debt $107.1K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $5.8M $3.7M $5.1M $3.5M $4.1M
 
Common Stock $4.6K $6.7K $6.8K $6.9K $7.1K
Other Common Equity Adj -- -- -- -- -$23.2K
Common Equity $2M $22.7M $19.1M $20M $21.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$94.7K -$102.6K -$154.7K -$237K -$247.1K
Total Equity $1.9M $22.6M $18.9M $19.8M $21.2M
 
Total Liabilities and Equity $7.8M $26.3M $24.1M $23.3M $25.3M
Cash and Short Terms $893.6K $12.1M $11.3M $12.7M $12.3M
Total Debt $482K -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $634.3K $13.4M $1.9M $640.7K $705.6K
Short Term Investments -- -- $9.1M $11.3M $10.4M
Accounts Receivable, Net $724.7K $3.5M $3.7M $4.4M $5.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $806.4K $631.1K $754K
Other Current Assets $529.5K $1.3M $72K $35.9K $104.5K
Total Current Assets $1.9M $18.2M $15.5M $17M $17.4M
 
Property Plant And Equipment $2.6M $2.9M $2.6M $2.9M $3.8M
Long-Term Investments -- -- -- -- --
Goodwill $3M $6.6M $4.2M $4.2M $4.2M
Other Intangibles $407.4K $2.2M $1.9M $1.6M $1.4M
Other Long-Term Assets $49.7K $78.1K $65.7K $48.4K $168.1K
Total Assets $8M $30M $24.4M $25.8M $26.9M
 
Accounts Payable $1.5M $4.3M -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $560.5K -- -- -- --
Current Portion Of Capital Lease Obligations $1.3M $1.3M $905.8K $406.9K $102.3K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.9M $6M $4.9M $5.6M $4.9M
 
Long-Term Debt $26.8K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $6M $7.1M $5.3M $5.6M $5.5M
 
Common Stock $4.6K $6.7K $6.8K $6.9K $7.1K
Other Common Equity Adj -- -- -- -- $3.6K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$96.5K -$115.3K -$170.3K -$248.2K -$244.8K
Total Equity $1.9M $22.8M $19.1M $20.3M $21.5M
 
Total Liabilities and Equity $8M $30M $24.4M $25.8M $26.9M
Cash and Short Terms $634.3K $13.4M $11M $11.9M $11.1M
Total Debt $587.3K -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $173.4K $259.9K -$4.4M $299.3K $513.1K
Depreciation & Amoritzation $1M $1.3M $1.2M $1.3M $1.4M
Stock-Based Compensation $158.7K $171.8K $734.5K $506.2K $794.7K
Change in Accounts Receivable $136.9K -$440.5K -$1.1M $2.1M -$1M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1M -$360.7K $663.8K $3.9M $1.7M
 
Capital Expenditures $181.1K $455.8K $127.3K $1.5M $1.8M
Cash Acquisitions -- -$5.9M -- -- --
Cash From Investing -$181.1K -$6.4M -$9.1M -$3.9M -$1.7M
 
Dividends Paid (Ex Special Dividend) -- -$1.2M -- -- --
Special Dividend Paid
Long-Term Debt Issued $482K $50K -- -- --
Long-Term Debt Repaid -$850K -$1.2M -$1.3M -$880.5K -$486K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$127.3K -- --
Cash From Financing -$362.6K $18M -$1.4M -$878.8K -$353K
 
Beginning Cash (CF) $326.6K $893.6K $12.1M $2.3M $1.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $567K $11.2M -$9.8M -$858K -$356K
Ending Cash (CF) $893.6K $12.1M $2.3M $1.4M $1.1M
 
Levered Free Cash Flow $929.6K -$816.5K $536.5K $2.3M -$60.3K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $340 $143.4K $35.1K $345.9K $26.4K
Depreciation & Amoritzation $267.2K $351.3K $288.7K $295.2K $363.4K
Stock-Based Compensation $42.2K $66.5K $86.5K $171.3K $226.3K
Change in Accounts Receivable -$170.1K -$1.1M -$168.3K -$3.2M -$3.2M
Change in Inventories -- -- -- -- --
Cash From Operations $348.6K $1.6M $449.1K -$318.6K -$1.1M
 
Capital Expenditures $257.2K $25.9K $426.7K $358.6K $67.5K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$257.2K -$26K -$530.1K -$302K $786.6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$350.6K -$339.9K -$323.7K -$167.4K -$51.5K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$350.6K -$333K -$323.7K -$167.4K -$51.5K
 
Beginning Cash (CF) $893.6K $12.1M $2.3M $1.4M $1.1M
Foreign Exchange Rate Adjustment -- -- -- -- $210
Additions / Reductions -$259.3K $1.3M -$404.7K -$788K -$364.8K
Ending Cash (CF) $634.3K $13.4M $1.9M $640.7K $705.6K
 
Levered Free Cash Flow $91.3K $1.6M $22.5K -$677.3K -$1.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $214.2K $403K -$4.5M $610.2K $193.6K
Depreciation & Amoritzation $1.1M $1.4M $1.2M $1.3M $1.4M
Stock-Based Compensation $167.9K $196.1K $754.4K $591.1K $849.6K
Change in Accounts Receivable $112.3K -$1.4M -$146.7K -$886K -$1M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2M $934.6K -$530.9K $3.1M $958.9K
 
Capital Expenditures $381.5K $224.5K $528K $1.5M $1.5M
Cash Acquisitions -- -$5.9M -- -- --
Cash From Investing -$381.5K -$6.2M -$9.6M -$3.6M -$654.6K
 
Dividends Paid (Ex Special Dividend) -- -$1.2M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$955.9K -$1.2M -$1.2M -$724.1K -$370.1K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$473.9K $18M -$1.4M -$722.4K -$237.1K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $306.1K $12.8M -$11.5M -$1.2M $67.2K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $780K $710K -$1.1M $1.6M -$550.3K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $340 $143.4K $35.1K $345.9K $26.4K
Depreciation & Amoritzation $267.2K $351.3K $288.7K $295.2K $363.4K
Stock-Based Compensation $42.2K $66.5K $86.5K $171.3K $226.3K
Change in Accounts Receivable -$170.1K -$1.1M -$168.3K -$3.2M -$3.2M
Change in Inventories -- -- -- -- --
Cash From Operations $348.6K $1.6M $449.1K -$318.6K -$1.1M
 
Capital Expenditures $257.2K $25.9K $426.7K $358.6K $67.5K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$257.2K -$26K -$530.1K -$302K $786.6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$350.6K -$339.9K -$323.7K -$167.4K -$51.5K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$350.6K -$333K -$323.7K -$167.4K -$51.5K
 
Beginning Cash (CF) $893.6K $12.1M $2.3M $1.4M $1.1M
Foreign Exchange Rate Adjustment -- -- -- -- $210
Additions / Reductions -$259.3K $1.3M -$404.7K -$788K -$364.8K
Ending Cash (CF) $634.3K $13.4M $1.9M $640.7K $705.6K
 
Levered Free Cash Flow $91.3K $1.6M $22.5K -$677.3K -$1.2M

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

GET BETTER TRADE IDEAS

Popular

Will DigitalOcean Stock Bounce Back?
Will DigitalOcean Stock Bounce Back?

DigitalOcean (NYSE:DOCN) has run into the proverbial brick wall with…

Where Will Cognizant Stock Be In 5 Years?
Where Will Cognizant Stock Be In 5 Years?

Cognizant Technologies (NASDAQ:CTSH) is a global provider of IT services…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

NVIDIA (NASDAQ:NVDA) and Broadcom (NASDAQ:AVGO) are two of the hottest…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 45x

Sell
33
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Alerts

Buy
60
MRUS alert for May 24

Merus NV [MRUS] is up 32.55% over the past day.

Buy
57
RGC alert for May 24

Regencell Bioscience Holdings [RGC] is up 28.43% over the past day.

Buy
90
OKLO alert for May 24

Oklo [OKLO] is up 23.11% over the past day.

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

Show me the best stock