Financhill
Sell
29

DRH Quote, Financials, Valuation and Earnings

Last price:
$7.59
Seasonality move :
-3.03%
Day range:
$7.33 - $7.59
52-week range:
$6.19 - $10.00
Dividend yield:
5%
P/E ratio:
43.53x
P/S ratio:
1.38x
P/B ratio:
0.97x
Volume:
3.8M
Avg. volume:
3.2M
1-year change:
-16.38%
Market cap:
$1.5B
Revenue:
$1.1B
EPS (TTM):
$0.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $299.5M $567.1M $1B $1.1B $1.1B
Revenue Growth (YoY) -68.08% 89.37% 76.59% 7.33% 5.12%
 
Cost of Revenues $347.5M $285M $432.4M $486.5M $511.9M
Gross Profit -$48M $282.1M $569.1M $588.4M $617.9M
Gross Profit Margin -16.04% 49.75% 56.83% 54.74% 54.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.9M -- -- -- --
Other Inc / (Exp) -$168.8M -$126M -$10.5M $1.3M -$32.6M
Operating Expenses $152.2M $312.2M $407M $440.6M $474.8M
Operating Income -$200.3M -$30.1M $162.1M $147.8M $143.2M
 
Net Interest Expenses $53.4M $36.1M $39.3M $62.1M $60.8M
EBT. Incl. Unusual Items -$422.5M -$192.1M $112.3M $87M $49.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$26.5M $3.3M $2.6M $317K $1.5M
Net Income to Company -$396M -$195.4M $109.7M $86.6M $48.3M
 
Minority Interest in Earnings $1.7M $821K -$377K -$295K -$203K
Net Income to Common Excl Extra Items -$394.4M -$194.6M $109.3M $86.3M $48M
 
Basic EPS (Cont. Ops) -$1.97 -$0.96 $0.47 $0.36 $0.18
Diluted EPS (Cont. Ops) -$1.97 -$0.96 $0.47 $0.36 $0.18
Weighted Average Basic Share $201.7M $212.1M $212.4M $211.5M $210.3M
Weighted Average Diluted Share $201.7M $212.1M $213.2M $212.3M $211.2M
 
EBITDA -$253.8M -$52.1M $260.8M $263.3M $228.9M
EBIT -$368.5M -$155.1M $152M $152M $115.3M
 
Revenue (Reported) $299.5M $567.1M $1B $1.1B $1.1B
Operating Income (Reported) -$200.3M -$30.1M $162.1M $147.8M $143.2M
Operating Income (Adjusted) -$368.5M -$155.1M $152M $152M $115.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $59M $189.9M $255.1M $263.5M $279.1M
Revenue Growth (YoY) -75.14% 221.67% 34.29% 3.33% 5.88%
 
Cost of Revenues $72.7M -$14.6M $111M $124.9M $128.2M
Gross Profit -$13.7M $204.5M $144M $138.6M $150.8M
Gross Profit Margin -23.12% -- 56.46% 52.59% 54.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$157.5M $705K -$12.5M $3.6M -$31M
Operating Expenses $36.8M $199M $110.1M $114.2M $115.7M
Operating Income -$50.4M $5.5M $33.9M $24.4M $35.1M
 
Net Interest Expenses $20.9M $7.3M $1.4M $17.1M $14.6M
EBT. Incl. Unusual Items -$228.9M -$1.1M $20M $10.9M -$10.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$20.6M $1.8M $1.7M -$103K $845K
Net Income to Company -$208.3M -$2.9M $18.4M $11M -$11.3M
 
Minority Interest in Earnings $871K $9K -$62K -$36K $53K
Net Income to Common Excl Extra Items -$207.4M -$2.9M $18.3M $10.9M -$11.2M
 
Basic EPS (Cont. Ops) -$1.04 -$0.03 $0.08 $0.04 -$0.07
Diluted EPS (Cont. Ops) -$1.04 -$0.03 $0.07 $0.04 -$0.07
Weighted Average Basic Share $203.7M $212.3M $211.5M $211.5M $209M
Weighted Average Diluted Share $203.7M $212.3M $212.4M $212.8M $210.2M
 
EBITDA -$178.5M $32.4M $51.5M $59.1M $36.2M
EBIT -$205.8M $6.7M $23.8M $30.8M $7.1M
 
Revenue (Reported) $59M $189.9M $255.1M $263.5M $279.1M
Operating Income (Reported) -$50.4M $5.5M $33.9M $24.4M $35.1M
Operating Income (Adjusted) -$205.8M $6.7M $23.8M $30.8M $7.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $299.5M $567.1M $1B $1.1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $347.5M $285M $432.4M $486.5M $511.9M
Gross Profit -$48M $282.1M $569.1M $588.4M $617.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.9M -- -- -- --
Other Inc / (Exp) -$157.5M -$121.5M -$10.5M $1.3M -$32.6M
Operating Expenses $152.2M $312.2M $407M $440.6M $474.8M
Operating Income -$200.3M -$30.1M $162.1M $147.8M $143.2M
 
Net Interest Expenses $64.6M $40.7M $39.3M $62.1M $60.8M
EBT. Incl. Unusual Items -$422.5M -$192.1M $112.3M $87M $49.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$26.5M $3.3M $2.6M $317K $1.5M
Net Income to Company -$396M -$195.4M $109.7M $86.6M $48.3M
 
Minority Interest in Earnings $1.7M $821K -$377K -$295K -$203K
Net Income to Common Excl Extra Items -$394.4M -$194.6M $109.3M $86.3M $48M
 
Basic EPS (Cont. Ops) -$1.97 -$0.97 $0.48 $0.36 $0.17
Diluted EPS (Cont. Ops) -$1.97 -$0.97 $0.46 $0.36 $0.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$241.4M -$49.6M $260.8M $263.3M $228.9M
EBIT -$356.3M -$152.5M $151.9M $152M $115.3M
 
Revenue (Reported) $299.5M $567.1M $1B $1.1B $1.1B
Operating Income (Reported) -$200.3M -$30.1M $162.1M $147.8M $143.2M
Operating Income (Adjusted) -$356.3M -$152.5M $151.9M $152M $115.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $567.1M $1B $1.1B $1.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $285M $432.4M $486.5M $511.9M --
Gross Profit $282.1M $569.1M $588.4M $617.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.8M $6M -- -- --
Other Inc / (Exp) -$121.5M -$10.5M $1.3M -$32.6M --
Operating Expenses $312.2M $407M $440.6M $474.8M --
Operating Income -$30.1M $162.1M $147.8M $143.2M --
 
Net Interest Expenses $40.7M $39.3M $62.1M $60.8M --
EBT. Incl. Unusual Items -$192.1M $112.3M $87M $49.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3M $2.6M $317K $1.5M --
Net Income to Company -$195.4M $109.7M $86.6M $48.3M --
 
Minority Interest in Earnings $821K -$377K -$295K -$203K --
Net Income to Common Excl Extra Items -$194.6M $109.3M $86.3M $48M --
 
Basic EPS (Cont. Ops) -$0.97 $0.48 $0.36 $0.17 --
Diluted EPS (Cont. Ops) -$0.97 $0.46 $0.36 $0.17 --
Weighted Average Basic Share $848.2M $849.7M $846.1M $841.2M --
Weighted Average Diluted Share $848.2M $852.7M $849M $844.7M --
 
EBITDA -$49.6M $260.8M $263.3M $228.9M --
EBIT -$152.5M $151.9M $152M $115.3M --
 
Revenue (Reported) $567.1M $1B $1.1B $1.1B --
Operating Income (Reported) -$30.1M $162.1M $147.8M $143.2M --
Operating Income (Adjusted) -$152.5M $151.9M $152M $115.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $111.8M $38.6M $67.6M $121.6M $81.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $69.5M $120.7M $176.7M $144.7M $145.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $204.3M $196.2M $283.9M $311.9M $368.1M
 
Property Plant And Equipment $2.9B $2.8B $2.8B $2.9B $2.7B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $28.4M $17.5M $76.1M $73.9M $83M
Total Assets $3.1B $3B $3.2B $3.2B $3.2B
 
Accounts Payable $142.1M $136.7M $166.8M $156.1M $200.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- $3.4M
Total Current Liabilities $329.2M $358.5M $314.7M $299.8M $392.8M
 
Long-Term Debt $993.7M $977.2M $1.2B $1.2B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.4B $1.6B $1.6B $1.6B
 
Common Stock $2.1M $2.2M $2.1M $2.1M $2.1M
Other Common Equity Adj -- -- -- -$2M -$1.4M
Common Equity $1.7B $1.5B $1.6B $1.6B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.8M $5.8M $6.3M $6.9M $8.7M
Total Equity $1.7B $1.5B $1.6B $1.6B $1.6B
 
Total Liabilities and Equity $3.1B $3B $3.2B $3.2B $3.2B
Cash and Short Terms $111.8M $38.6M $67.6M $121.6M $81.4M
Total Debt $1B $1.1B $1.2B $1.2B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $111.8M $38.6M $67.6M $121.6M $81.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $69.5M $120.7M $176.7M $144.7M $145.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $204.3M $196.2M $283.9M $311.9M $368.1M
 
Property Plant And Equipment $2.9B $2.8B $2.8B $2.9B $2.7B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $28.4M $17.5M $76.1M $73.9M $83M
Total Assets $3.1B $3B $3.2B $3.2B $3.2B
 
Accounts Payable $142.1M $136.7M $166.8M $156.1M $200.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- $3.4M
Total Current Liabilities $329.2M $358.5M $314.7M $299.8M $392.8M
 
Long-Term Debt $993.7M $977.2M $1.2B $1.2B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.4B $1.6B $1.6B $1.6B
 
Common Stock $2.1M $2.2M $2.1M $2.1M $2.1M
Other Common Equity Adj -- -- -- -$2M -$1.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.8M $5.8M $6.3M $6.9M $8.7M
Total Equity $1.7B $1.5B $1.6B $1.6B $1.6B
 
Total Liabilities and Equity $3.1B $3B $3.2B $3.2B $3.2B
Cash and Short Terms $111.8M $38.6M $67.6M $121.6M $81.4M
Total Debt $1B $1.1B $1.2B $1.2B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$396M -$195.4M $109.7M $86.6M $48.3M
Depreciation & Amoritzation $114.7M $103M $108.8M $111.3M $113.6M
Stock-Based Compensation $7.2M $8.7M $7.8M $8.8M $12M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$83.7M -$2.3M $206.2M $237.6M $224.4M
 
Capital Expenditures $89.6M $273.8M $249.6M $119M $112.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$79M -$62.2M -$248.6M -$120.8M -$112.1M
 
Dividends Paid (Ex Special Dividend) -$28.9M -$9.9M -$16.2M -$41.7M -$35.4M
Special Dividend Paid
Long-Term Debt Issued $448M $205.5M $910M -- --
Long-Term Debt Repaid -$489.9M -$187.7M -$792.8M -$9.5M -$82.4M
Repurchase of Common Stock -$11.3M -$1.5M -$13.1M -$5.5M -$32.9M
Other Financing Activities -$1.6M -$1.2M -$13.8M -- --
Cash From Financing $117.7M $5.2M $74M -$56.7M -$150.7M
 
Beginning Cash (CF) $179.8M $134.8M $75.5M $107.2M $167.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$44.9M -$59.3M $31.7M $60M -$38.4M
Ending Cash (CF) $134.8M $75.5M $107.2M $167.2M $128.8M
 
Levered Free Cash Flow -$173.3M -$276.1M -$43.4M $118.6M $112.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$171.6M $10.1M $9.2M $8.4M --
Depreciation & Amoritzation $27M $26.7M $27.5M $28.3M --
Stock-Based Compensation $1.8M $1.2M $2M $2.3M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$34.9M $13.2M $58.1M $31.2M --
 
Capital Expenditures $12M $75.7M $21.6M $18.9M --
Cash Acquisitions -- -$36.2M -- -- --
Cash From Investing -$12M -$110.9M -$21.6M -$18.9M --
 
Dividends Paid (Ex Special Dividend) -$2.6M -$2.5M -$15.2M -$8.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $45M $110M -- -- --
Long-Term Debt Repaid -$3.8M -$3.9M -$2.4M -$2.5M --
Repurchase of Common Stock -$1.5M -$810K -$3.4M -$2.9M --
Other Financing Activities -$1.1M -$120K -- -- --
Cash From Financing $36M $102.7M -$21.1M -$14.3M --
 
Beginning Cash (CF) $134.8M $75.5M $107.2M $167.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.9M $5M $15.4M -$1.9M --
Ending Cash (CF) $123.9M $80.5M $122.5M $165.2M --
 
Levered Free Cash Flow -$46.9M -$62.5M $36.4M $12.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$396M -$195.4M $109.7M $86.6M $48.3M
Depreciation & Amoritzation $114.7M $103M $108.8M $111.3M $113.6M
Stock-Based Compensation $7.2M $8.7M $7.8M $8.8M $12M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$83.7M -$2.3M $206.2M $237.6M $224.4M
 
Capital Expenditures $89.6M $273.8M $249.6M $119M $112.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$79M -$62.2M -$248.6M -$120.8M -$112.1M
 
Dividends Paid (Ex Special Dividend) -$28.9M -$9.9M -$16.2M -$41.7M -$35.4M
Special Dividend Paid
Long-Term Debt Issued $448M $205.5M $910M -- --
Long-Term Debt Repaid -$489.9M -$187.7M -$792.8M -$9.5M -$82.4M
Repurchase of Common Stock -$11.3M -$1.5M -$13.1M -$5.5M -$32.9M
Other Financing Activities -$1.6M -$1.2M -$13.8M -- --
Cash From Financing $117.7M $5.2M $74M -$56.7M -$150.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$44.9M -$59.3M $31.7M $60M -$38.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$173.3M -$276.1M -$43.4M $118.6M $112.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$171.6M $10.1M $9.2M $8.4M --
Depreciation & Amoritzation $27M $26.7M $27.5M $28.3M --
Stock-Based Compensation $1.8M $1.2M $2M $2.3M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$34.9M $13.2M $58.1M $31.2M --
 
Capital Expenditures $12M $75.7M $21.6M $18.9M --
Cash Acquisitions -- -$36.2M -- -- --
Cash From Investing -$12M -$110.9M -$21.6M -$18.9M --
 
Dividends Paid (Ex Special Dividend) -$2.6M -$2.5M -$15.2M -$8.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $45M $110M -- -- --
Long-Term Debt Repaid -$3.8M -$3.9M -$2.4M -$2.5M --
Repurchase of Common Stock -$1.5M -$810K -$3.4M -$2.9M --
Other Financing Activities -$1.1M -$120K -- -- --
Cash From Financing $36M $102.7M -$21.1M -$14.3M --
 
Beginning Cash (CF) $134.8M $75.5M $107.2M $167.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.9M $5M $15.4M -$1.9M --
Ending Cash (CF) $123.9M $80.5M $122.5M $165.2M --
 
Levered Free Cash Flow -$46.9M -$62.5M $36.4M $12.4M --

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

GET BETTER TRADE IDEAS

Popular

Is Palantir Stock a Millionaire Maker?
Is Palantir Stock a Millionaire Maker?

Palantir (NASDAQ:PLTR) has shot upward over the last year and…

Is QuantumScape a Buy Now?
Is QuantumScape a Buy Now?

QuantumScape (NYSE:QS) is an innovative EV battery company that specializes…

Is Vertex Stock Still a Good Buy?
Is Vertex Stock Still a Good Buy?

Over the past ten years or so, Vertex Pharmaceuticals (NASDAQ:…

Stock Ideas

Sell
50
Is AAPL Stock a Buy?

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

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
62
RGC alert for May 2

Regencell Bioscience Holdings [RGC] is down 22.08% over the past day.

Buy
65
MYRG alert for May 2

MYR Group [MYRG] is up 5.11% over the past day.

Sell
35
FTAI alert for May 2

FTAI Aviation [FTAI] is up 3.53% over the past day.

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

Show me the best stock