Financhill
Sell
48

DSGR Quote, Financials, Valuation and Earnings

Last price:
$29.55
Seasonality move :
3.05%
Day range:
$28.50 - $29.69
52-week range:
$27.58 - $41.47
Dividend yield:
0%
P/E ratio:
1,525.00x
P/S ratio:
0.77x
P/B ratio:
2.15x
Volume:
37.4K
Avg. volume:
49.1K
1-year change:
-8.06%
Market cap:
$1.4B
Revenue:
$1.8B
EPS (TTM):
-$0.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $351.6M $520.3M $1.2B $1.6B $1.8B
Revenue Growth (YoY) -5.18% 47.98% 121.3% 36.39% 14.88%
 
Cost of Revenues $165.1M $390M $760.5M $1B $1.2B
Gross Profit $186.5M $130.3M $390.9M $551.9M $613.8M
Gross Profit Margin 53.06% 25.04% 33.95% 35.14% 34.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $166M $118.9M $349.1M $508.9M $557.8M
Other Inc / (Exp) $889K $577K -$4.5M -$2.2M -$1.3M
Operating Expenses $166M $118.9M $349.1M $508.9M $557.8M
Operating Income $20.6M $11.4M $41.8M $43M $56M
 
Net Interest Expenses $654K $16.7M $24.3M $42.8M $55.1M
EBT. Incl. Unusual Items $20.8M -$4.7M $12.9M -$2M -$536K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $313K $5.5M $7M $6.8M
Net Income to Company $15.1M -$5.1M $7.4M -$9M -$7.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.1M -$5.1M $7.4M -$9M -$7.3M
 
Basic EPS (Cont. Ops) $0.83 -$0.24 $0.22 -$0.20 -$0.16
Diluted EPS (Cont. Ops) $0.81 -$0.24 $0.21 -$0.20 -$0.16
Weighted Average Basic Share $18.1M $20.6M $34.3M $44.9M $46.8M
Weighted Average Diluted Share $18.8M $20.6M $35.1M $44.9M $46.8M
 
EBITDA $28.1M $30.7M $82.4M $104.4M $129M
EBIT $21.4M $12M $37.2M $40.8M $54.6M
 
Revenue (Reported) $351.6M $520.3M $1.2B $1.6B $1.8B
Operating Income (Reported) $20.6M $11.4M $41.8M $43M $56M
Operating Income (Adjusted) $21.4M $12M $37.2M $40.8M $54.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $98.1M $129.2M $328.9M $405.2M $480.5M
Revenue Growth (YoY) 10.8% 31.68% 154.49% 23.23% 18.56%
 
Cost of Revenues $46.1M $97.8M $212.6M $267.6M $320.5M
Gross Profit $52.1M $31.5M $116.3M $137.7M $160M
Gross Profit Margin 53.07% 24.34% 35.36% 33.98% 33.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52.7M $33.2M $103.6M $138M $139.9M
Other Inc / (Exp) $874K $905K -$5.3M -$1K -$567K
Operating Expenses $52.7M $33.2M $103.6M $138M $139.9M
Operating Income -$658K -$1.8M $12.7M -$289K $20.1M
 
Net Interest Expenses $325K $4.3M $7.6M $12.7M $15.4M
EBT. Incl. Unusual Items -$109K -$5.1M -$264K -$13M $4.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$332K -$293K $1.6M $3.3M $30.1M
Net Income to Company $223K -$4.8M -$1.9M -$16.3M -$25.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $223K -$4.8M -$1.9M -$16.3M -$25.9M
 
Basic EPS (Cont. Ops) $0.01 -$0.04 -$0.05 -$0.37 -$0.55
Diluted EPS (Cont. Ops) $0.01 -$0.04 -$0.05 -$0.37 -$0.55
Weighted Average Basic Share $18.2M $20.6M $34.3M $46.8M $46.8M
Weighted Average Diluted Share $18.8M $20.6M $35.6M $46.8M $46.8M
 
EBITDA $2.3M $4.1M $21.2M $16M $39.7M
EBIT $216K -$886K $7.3M -$290K $19.5M
 
Revenue (Reported) $98.1M $129.2M $328.9M $405.2M $480.5M
Operating Income (Reported) -$658K -$1.8M $12.7M -$289K $20.1M
Operating Income (Adjusted) $216K -$886K $7.3M -$290K $19.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $351.6M $499M $1.2B $1.6B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $165.1M $344.4M $760.5M $1B $1.2B
Gross Profit $186.5M $154.6M $390.9M $551.9M $613.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $166M $140.6M $349.1M $508.9M $557.8M
Other Inc / (Exp) $889K $1M -$4.5M -$2.2M -$1.3M
Operating Expenses $166M $140.6M $349.1M $508.9M $557.8M
Operating Income $20.6M $14M $41.8M $43M $56M
 
Net Interest Expenses $654K $12.8M $24.3M $42.8M $55.1M
EBT. Incl. Unusual Items $20.8M $2.2M $12.9M -$2M -$536K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $1.7M $5.5M $7M $6.8M
Net Income to Company $15.1M -$5.1M $7.4M -$9M -$7.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.1M $434K $7.4M -$9M -$7.3M
 
Basic EPS (Cont. Ops) $0.83 $0.23 $0.14 -$0.19 -$0.15
Diluted EPS (Cont. Ops) $0.81 $0.23 $0.13 -$0.19 -$0.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $28.1M $33.7M $82.4M $104.4M $129M
EBIT $21.4M $15M $37.2M $40.8M $54.6M
 
Revenue (Reported) $351.6M $499M $1.2B $1.6B $1.8B
Operating Income (Reported) $20.6M $14M $41.8M $43M $56M
Operating Income (Adjusted) $21.4M $15M $37.2M $40.8M $54.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $499M $1.2B $1.6B $1.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $344.4M $760.5M $1B $1.2B --
Gross Profit $154.6M $390.9M $551.9M $613.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $140.6M $349.1M $508.9M $557.8M --
Other Inc / (Exp) $1M -$4.5M -$2.2M -$1.3M --
Operating Expenses $140.6M $349.1M $508.9M $557.8M --
Operating Income $14M $41.8M $43M $56M --
 
Net Interest Expenses $12.8M $24.3M $42.8M $55.1M --
EBT. Incl. Unusual Items $2.2M $12.9M -$2M -$536K --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M $5.5M $7M $6.8M --
Net Income to Company -$5.1M $7.4M -$9M -$7.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $434K $7.4M -$9M -$7.3M --
 
Basic EPS (Cont. Ops) $0.23 $0.14 -$0.19 -$0.15 --
Diluted EPS (Cont. Ops) $0.23 $0.13 -$0.19 -$0.16 --
Weighted Average Basic Share $80.1M $134.6M $179.4M $187.2M --
Weighted Average Diluted Share $81.9M $136.3M $180.2M $188.8M --
 
EBITDA $33.7M $82.4M $104.4M $129M --
EBIT $15M $37.2M $40.8M $54.6M --
 
Revenue (Reported) $499M $1.2B $1.6B $1.8B --
Operating Income (Reported) $14M $41.8M $43M $56M --
Operating Income (Adjusted) $15M $37.2M $40.8M $54.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $28.4M $14.7M $24.6M $83.9M $66.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $44.5M $80.6M $166.3M $213.4M $250.7M
Inventory $61.9M $132.7M $264.4M $316M $348.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $8.1M $22.8M $28.3M $31.5M
Total Current Assets $143.1M $236.1M $478.2M $657.3M $712.2M
 
Property Plant And Equipment $24.6M $53.5M $138.3M $214.7M $256.9M
Long-Term Investments -- -- -- -- --
Goodwill $35.2M $104.2M $348M $399.9M $462.8M
Other Intangibles $18.5M $96.6M $228M $253.8M $269.8M
Other Long-Term Assets $332K $747K $5.7M $5.9M $5.6M
Total Assets $256.3M $491.4M $1.2B $1.6B $1.7B
 
Accounts Payable $22.3M $48M $80.5M $98.7M $125.6M
Accrued Expenses $32.7M $4.2M $8.2M $16.3M $14.8M
Current Portion Of Long-Term Debt -- $134.4M $16.4M $32.6M $40.5M
Current Portion Of Capital Lease Obligations $4.6M $4.6M $10M $13.5M $19M
Other Current Liabilities $7.6M $7.4M $16.9M $15.7M $20M
Total Current Liabilities $98M $214.9M $169.5M $242M $266.3M
 
Long-Term Debt -- $93.1M $395.8M $535.9M $693.9M
Capital Leases -- -- -- -- --
Total Liabilities $133.9M $325.6M $652.6M $888.7M $1.1B
 
Common Stock $9.3M $10.3M $38.8M $46.8M $46.9M
Other Common Equity Adj $699K $1.6M -$10M -$5.2M -$22.1M
Common Equity $122.4M $165.8M $563M $661.6M $640.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $122.4M $165.8M $563M $661.6M $640.5M
 
Total Liabilities and Equity $256.3M $491.4M $1.2B $1.6B $1.7B
Cash and Short Terms $28.4M $14.7M $24.6M $83.9M $66.5M
Total Debt -- $227.5M $412.2M $568.4M $734.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $28.4M $14.7M $24.6M $83.9M $66.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $44.5M $80.6M $166.3M $213.4M $250.7M
Inventory $61.9M $132.7M $264.4M $316M $348.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $8.1M $22.8M $28.3M $31.5M
Total Current Assets $143.1M $236.1M $478.2M $657.3M $712.2M
 
Property Plant And Equipment $24.6M $53.5M $138.3M $214.7M $256.9M
Long-Term Investments -- -- -- -- --
Goodwill $35.2M $104.2M $348M $399.9M $462.8M
Other Intangibles $18.5M $96.6M $228M $253.8M $269.8M
Other Long-Term Assets $332K $747K $5.7M $5.9M $5.6M
Total Assets $256.3M $491.4M $1.2B $1.6B $1.7B
 
Accounts Payable $22.3M $48M $80.5M $98.7M $125.6M
Accrued Expenses $32.7M $4.2M $8.2M $16.3M $14.8M
Current Portion Of Long-Term Debt -- $134.4M $16.4M $32.6M $40.5M
Current Portion Of Capital Lease Obligations $4.6M $4.6M $10M $13.5M $19M
Other Current Liabilities $7.6M $7.4M $16.9M $15.7M $20M
Total Current Liabilities $98M $214.9M $169.5M $242M $266.3M
 
Long-Term Debt -- $93.1M $395.8M $535.9M $693.9M
Capital Leases -- -- -- -- --
Total Liabilities $133.9M $325.6M $652.6M $888.7M $1.1B
 
Common Stock $9.3M $10.3M $38.8M $46.8M $46.9M
Other Common Equity Adj $699K $1.6M -$10M -$5.2M -$22.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $122.4M $165.8M $563M $661.6M $640.5M
 
Total Liabilities and Equity $256.3M $491.4M $1.2B $1.6B $1.7B
Cash and Short Terms $28.4M $14.7M $24.6M $83.9M $66.5M
Total Debt -- $227.5M $412.2M $568.4M $734.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $15.1M -$5.1M $7.4M -$9M -$7.3M
Depreciation & Amoritzation $6.7M $18.7M $45.2M $63.6M $74.4M
Stock-Based Compensation $1.5M -- $2.4M $8.4M $5.2M
Change in Accounts Receivable -$1.1M $6.9M -$21.8M $18M -$1.4M
Change in Inventories $1.4M -$5.1M -$42.4M -$1.2M -$9.2M
Cash From Operations $32.5M $10.3M -$11M $102.3M $56.5M
 
Capital Expenditures $1.7M $13.8M $20.1M $24.7M $23.2M
Cash Acquisitions -$2.3M -$33.9M -$115.3M -$259.8M -$199.4M
Cash From Investing -$4M -$41.4M -$126.7M -$278.5M -$229.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $44.1M $829.1M $486M $411.6M
Long-Term Debt Repaid -$257K -$18.7M -$666.2M -$329M -$247M
Repurchase of Common Stock -$3.3M -- -$2.5M -$3.9M -$3.2M
Other Financing Activities -- $9.2M -$12M -$4.4M -$2.1M
Cash From Financing -$5.8M $34.7M $148.5M $250.4M $159.3M
 
Beginning Cash (CF) $6.3M $10.4M $14.7M $24.7M $99.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.8M $3.6M $10.7M $74.2M -$13.9M
Ending Cash (CF) $29.4M $14.7M $24.7M $99.6M $81.7M
 
Levered Free Cash Flow $30.8M -$3.5M -$31.1M $77.6M $33.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $223K -$4.8M -$1.9M -$16.3M -$25.9M
Depreciation & Amoritzation $2M $5M $13.9M $16.3M $20.2M
Stock-Based Compensation $4.2M -- $2M $2.5M $910K
Change in Accounts Receivable $1.7M $1.2M $9M $26.3M $29M
Change in Inventories $324K -$7.8M $1.5M -$2.8M -$8.2M
Cash From Operations $12.5M -$6.8M $8.3M $28.2M $45.7M
 
Capital Expenditures $376K $2.6M $7.2M $5.8M $8.4M
Cash Acquisitions -- -$14.2M -$1.7M -$7.8M -$5M
Cash From Investing -$376K -$14.4M -$6.1M -$11.8M -$24.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $23.6M $81.4M $6.4M $44.8M
Long-Term Debt Repaid $2.2M -$165K -$84.8M -$21.5M -$57.4M
Repurchase of Common Stock -$1.1M -- -$51K -$3.7M -$79K
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.1M $23.5M -$3.4M -$18.9M -$12.6M
 
Beginning Cash (CF) $18M $12M $25.4M $101.2M $75.8M
Foreign Exchange Rate Adjustment $394K $472K $634K $926K -$2.8M
Additions / Reductions $11M $2.2M -$1.2M -$2.5M $8.8M
Ending Cash (CF) $29.4M $14.7M $24.7M $99.6M $81.7M
 
Levered Free Cash Flow $12.1M -$9.4M $1M $22.5M $37.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $15.1M -$5.1M $7.4M -$9M -$7.3M
Depreciation & Amoritzation $6.7M $18.7M $45.2M $63.6M $74.4M
Stock-Based Compensation $1.5M -- $2.4M $8.4M $5.2M
Change in Accounts Receivable -$1.1M $6.9M -$21.8M $18M -$1.4M
Change in Inventories $1.4M -$5.1M -$42.4M -$1.2M -$9.2M
Cash From Operations $32.5M $10.3M -$11M $102.3M $56.5M
 
Capital Expenditures $1.7M $13.8M $20.1M $24.7M $23.2M
Cash Acquisitions -$2.3M -$33.9M -$115.3M -$259.8M -$199.4M
Cash From Investing -$4M -$41.4M -$126.7M -$278.5M -$229.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $44.1M $829.1M $486M $411.6M
Long-Term Debt Repaid -$257K -$18.7M -$666.2M -$329M -$247M
Repurchase of Common Stock -$3.3M -- -$2.5M -$3.9M -$3.2M
Other Financing Activities -- -- -$12M -$4.4M --
Cash From Financing -$5.8M $34.7M $148.5M $250.4M $159.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.8M $3.6M $10.7M $74.2M -$13.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $30.8M -$3.5M -$31.1M $77.6M $33.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$5.1M $7.4M -$9M -$7.3M --
Depreciation & Amoritzation $18.7M $45.2M $63.6M $74.4M --
Stock-Based Compensation -- $2.4M $8.4M $5.2M --
Change in Accounts Receivable $6.9M -$21.8M $18M -$1.4M --
Change in Inventories -$5.1M -$42.4M -$1.2M -$9.2M --
Cash From Operations $10.3M -$11M $102.3M $56.5M --
 
Capital Expenditures $13.8M $20.1M $24.7M $23.2M --
Cash Acquisitions -$33.9M -$115.3M -$259.8M -$199.4M --
Cash From Investing -$41.4M -$126.7M -$278.5M -$229.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $44.1M $829.1M $486M $411.6M --
Long-Term Debt Repaid -$18.7M -$666.2M -$329M -$247M --
Repurchase of Common Stock -- -$2.5M -$3.9M -$3.2M --
Other Financing Activities $9.2M -$12M -$4.4M -$2.1M --
Cash From Financing $34.7M $148.5M $250.4M $159.3M --
 
Beginning Cash (CF) $79.6M $70.4M $222.1M $317.9M --
Foreign Exchange Rate Adjustment $660K -$675K $717K -$4M --
Additions / Reductions $3.6M $10.7M $74.2M -$13.9M --
Ending Cash (CF) $64.9M $80.5M $297M $300M --
 
Levered Free Cash Flow -$3.5M -$31.1M $77.6M $33.3M --

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

GET BETTER TRADE IDEAS

Popular

2 Dividend Stocks to Buy in a Recession
2 Dividend Stocks to Buy in a Recession

While many economists and investors initially expected 2025 to be…

Is Ford Stock Undervalued Amid the EV Transition?
Is Ford Stock Undervalued Amid the EV Transition?

There is a lot going on in the electric vehicle…

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

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

Sell
49
SMTC alert for Mar 17

Semtech [SMTC] is down 1.02% over the past day.

Buy
62
PLPC alert for Mar 17

Preformed Line Products [PLPC] is up 3.08% over the past day.

Sell
50
NUTX alert for Mar 17

Nutex Health [NUTX] is up 6.97% over the past day.

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

Show me the best stock