Financhill
Sell
24

DGLY Quote, Financials, Valuation and Earnings

Last price:
$0.04
Seasonality move :
2.16%
Day range:
$0.04 - $0.04
52-week range:
$0.03 - $13.20
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.00x
P/B ratio:
1.83x
Volume:
33.2M
Avg. volume:
35.4M
1-year change:
-98.6%
Market cap:
$234.7K
Revenue:
$19.7M
EPS (TTM):
-$6.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.5M $21.4M $37M $28.2M $19.7M
Revenue Growth (YoY) 0.7% 103.65% 72.84% -23.67% -30.44%
 
Cost of Revenues $6.5M $15.7M $34.7M $22.5M $14.2M
Gross Profit $4.1M $5.7M $2.3M $5.8M $5.5M
Gross Profit Margin 38.64% 26.45% 6.27% 20.4% 27.93%
 
R&D Expenses $1.8M $1.9M $2.3M $2.6M $1.3M
Selling, General & Admin $9.9M $18.5M $29.8M $25.4M $14.5M
Other Inc / (Exp) $5.4M $40M $10.8M -$184.9K -$7.6M
Operating Expenses $11.7M $20.4M $32.1M $28M $15.9M
Operating Income -$7.7M -$14.8M -$29.7M -$22.2M -$10.4M
 
Net Interest Expenses $329.4K -- -- $3M $3.7M
EBT. Incl. Unusual Items -$2.6M $25.5M -$18.9M -$25.5M -$21.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.6M $25.5M -$18.9M -$25.5M -$21.7M
 
Minority Interest in Earnings -- -$56.5K -$407.9K -$224.6K $1.9M
Net Income to Common Excl Extra Items -$2.6M $25.5M -$19.3M -$25.7M -$19.8M
 
Basic EPS (Cont. Ops) -$48.00 $202.80 -$170.00 -$184.40 -$111.60
Diluted EPS (Cont. Ops) -$48.00 $202.80 -$170.00 -$184.40 -$111.60
Weighted Average Basic Share $21.6M $125.6K $127.4K $139.2K $177.8K
Weighted Average Diluted Share $21.6M $125.6K $127.4K $139.2K $177.8K
 
EBITDA -$2M $26.4M -$16.7M -$20.1M -$15.9M
EBIT -$2.3M $25.6M -$18.8M -$22.3M -$17.9M
 
Revenue (Reported) $10.5M $21.4M $37M $28.2M $19.7M
Operating Income (Reported) -$7.7M -$14.8M -$29.7M -$22.2M -$10.4M
Operating Income (Adjusted) -$2.3M $25.6M -$18.8M -$22.3M -$17.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.8M $11.7M $8.9M $5.9M $4.5M
Revenue Growth (YoY) 14.37% 324.24% -24.39% -33.17% -24.95%
 
Cost of Revenues $1.6M $9.6M $10.8M $5.7M $2.5M
Gross Profit $1.2M $2.2M -$1.9M $254.5K $2M
Gross Profit Margin 42.7% 18.65% -21.76% 4.29% 44.58%
 
R&D Expenses $592.3K $528.6K $635.9K $579.4K $95.6K
Selling, General & Admin $2.3M $7.3M $7.1M $5.7M $2.2M
Other Inc / (Exp) $1.4M $6.8M $110.7K -$864.1K -$5.7M
Operating Expenses $2.9M $7.9M $7.8M $6.2M $2.3M
Operating Income -$1.7M -$5.7M -$9.7M -$6M -$266.1K
 
Net Interest Expenses -- -- -- $641.7K $1.3M
EBT. Incl. Unusual Items -$321.3K $1.1M -$9.6M -$7.5M -$7.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$321.3K $1.1M -$9.6M -$7.5M -$7.3M
 
Minority Interest in Earnings -- -$76.3K -$139.3K $4K -$67.6K
Net Income to Common Excl Extra Items -$321.3K $1.1M -$9.7M -$7.5M -$7.4M
 
Basic EPS (Cont. Ops) -- $6.80 -$93.40 -$53.40 -$33.60
Diluted EPS (Cont. Ops) -- $6.80 -$93.40 -$53.40 -$33.60
Weighted Average Basic Share $26.8M $131.7K $134.9K $140.1K $230.4K
Weighted Average Diluted Share $26.8M $131.7K $134.9K $140.1K $230.4K
 
EBITDA -$256.3K $1.7M -$9M -$6.3M -$5.5M
EBIT -$317.1K $1.2M -$9.6M -$6.8M -$6M
 
Revenue (Reported) $2.8M $11.7M $8.9M $5.9M $4.5M
Operating Income (Reported) -$1.7M -$5.7M -$9.7M -$6M -$266.1K
Operating Income (Adjusted) -$317.1K $1.2M -$9.6M -$6.8M -$6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.5M $21.4M $37M $28.2M $19.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.5M $15.7M $34.7M $22.5M $14.2M
Gross Profit $4.1M $5.7M $2.3M $5.8M $5.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.8M $1.9M $2.3M $2.6M $1.3M
Selling, General & Admin $9.9M $18.5M $29.8M $25.4M $14.5M
Other Inc / (Exp) $5.4M $40M $10.8M -$184.9K -$7.6M
Operating Expenses $11.7M $20.4M $32.1M $28M $15.9M
Operating Income -$7.7M -$14.8M -$29.7M -$22.2M -$10.4M
 
Net Interest Expenses $329.4K -- -- $3M $3.7M
EBT. Incl. Unusual Items -$2.6M $25.5M -$18.9M -$25.5M -$21.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.6M $25.5M -$18.9M -$25.5M -$21.7M
 
Minority Interest in Earnings -- -$56.5K -$407.9K -$224.6K $1.9M
Net Income to Common Excl Extra Items -$2.6M $25.5M -$19.3M -$25.7M -$19.8M
 
Basic EPS (Cont. Ops) -$72.00 $226.80 -$169.20 -$184.40 -$114.00
Diluted EPS (Cont. Ops) -$72.00 $226.80 -$169.20 -$184.40 -$114.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2M $26.4M -$16.7M -$20.1M -$15.9M
EBIT -$2.3M $25.6M -$18.8M -$22.3M -$17.9M
 
Revenue (Reported) $10.5M $21.4M $37M $28.2M $19.7M
Operating Income (Reported) -$7.7M -$14.8M -$29.7M -$22.2M -$10.4M
Operating Income (Adjusted) -$2.3M $25.6M -$18.8M -$22.3M -$17.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $21.4M $37M $28.2M $19.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.7M $34.7M $22.5M $14.2M --
Gross Profit $5.7M $2.3M $5.8M $5.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.9M $2.3M $2.6M $1.3M --
Selling, General & Admin $18.5M $29.8M $25.4M $14.5M --
Other Inc / (Exp) $40M $10.8M -$184.9K -$7.6M --
Operating Expenses $20.4M $32.1M $28M $15.9M --
Operating Income -$14.8M -$29.7M -$22.2M -$10.4M --
 
Net Interest Expenses -- $900 $3M $3.7M --
EBT. Incl. Unusual Items $25.5M -$18.9M -$25.5M -$21.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $25.5M -$18.9M -$25.5M -$21.7M --
 
Minority Interest in Earnings -$56.5K -$407.9K -$224.6K $1.9M --
Net Income to Common Excl Extra Items $25.5M -$19.3M -$25.7M -$19.8M --
 
Basic EPS (Cont. Ops) $226.80 -$169.20 -$184.40 -$114.00 --
Diluted EPS (Cont. Ops) $226.80 -$169.20 -$184.40 -$114.00 --
Weighted Average Basic Share $45.2M $509.8K $557K $710.6K --
Weighted Average Diluted Share $45.2M $509.8K $557K $710.6K --
 
EBITDA $26.4M -$16.7M -$20.1M -$15.9M --
EBIT $25.6M -$18.8M -$22.3M -$17.9M --
 
Revenue (Reported) $21.4M $37M $28.2M $19.7M --
Operating Income (Reported) -$14.8M -$29.7M -$22.2M -$10.4M --
Operating Income (Adjusted) $25.6M -$18.8M -$22.3M -$17.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.4M $32M $3.5M $680.6K $454.3K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7M $2.7M $2M $1.6M $1.3M
Inventory $8.2M $9.7M $6.8M $3.8M $2.6M
Prepaid Expenses $2M $9.7M $8.5M $6.4M $1.9M
Other Current Assets -- -- -- -- --
Total Current Assets $17.8M $56.1M $25M $15.6M $10.4M
 
Property Plant And Equipment $1.4M $7.8M $8.7M $8.3M $1.1M
Long-Term Investments -- -- -- -- --
Goodwill -- $9.9M $11.4M $11.4M $7M
Other Intangibles $392.6K $7M $6.5M $5.1M $3.7M
Other Long-Term Assets $1.2M $2.1M $454.8K $502K $205.6K
Total Assets $20.8M $83M $56.7M $47M $27.7M
 
Accounts Payable $1.1M $4.6M $9.5M $10.7M $11.5M
Accrued Expenses $742.5K $995.5K $1M $2.9M $1.2M
Current Portion Of Long-Term Debt $11.7K $389.9K $485.4K $1.3M $5M
Current Portion Of Capital Lease Obligations $113.5K $373.4K $294.6K $279.5K $158.3K
Other Current Liabilities -- $14.8M -- $1.4M $4.6M
Total Current Liabilities $3.7M $23M $13.5M $22.5M $29.7M
 
Long-Term Debt $148.3K $727.3K $442.5K $4.9M $141.1K
Capital Leases -- -- -- -- --
Total Liabilities $6.4M $27.1M $20.3M $35.6M $36.8M
 
Common Stock $26.8K $2.6K $2.7K $2.8K $5.8K
Other Common Equity Adj -- -- -- -- --
Common Equity $14.4M $55.8M $35.9M $10.8M -$7.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $56.5K $448.7K $673.3K -$1.2M
Total Equity $14.4M $55.9M $36.3M $11.4M -$9M
 
Total Liabilities and Equity $20.8M $83M $56.7M $47M $27.7M
Cash and Short Terms $4.4M $32M $3.5M $680.6K $454.3K
Total Debt $160K $1.1M $927.8K $8.8M $7.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.4M $32M $3.5M $680.6K $454.3K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7M $2.7M $2M $1.6M $1.3M
Inventory $8.2M $9.7M $6.8M $3.8M $2.6M
Prepaid Expenses $2M $9.7M $8.5M $6.4M $1.9M
Other Current Assets -- -- -- -- --
Total Current Assets $17.8M $56.1M $25M $15.6M $10.4M
 
Property Plant And Equipment $1.4M $7.8M $8.7M $8.3M $1.1M
Long-Term Investments -- -- -- -- --
Goodwill -- $9.9M $11.4M $11.4M $7M
Other Intangibles $392.6K $7M $6.5M $5.1M $3.7M
Other Long-Term Assets $1.2M $2.1M $454.8K $502K $205.6K
Total Assets $20.8M $83M $56.7M $47M $27.7M
 
Accounts Payable $1.1M $4.6M $9.5M $10.7M $11.5M
Accrued Expenses $742.5K $995.5K $1M $2.9M $1.2M
Current Portion Of Long-Term Debt $11.7K $389.9K $485.4K $1.3M $5M
Current Portion Of Capital Lease Obligations $113.5K $373.4K $294.6K $279.5K $158.3K
Other Current Liabilities -- $14.8M -- $1.4M $4.6M
Total Current Liabilities $3.7M $23M $13.5M $22.5M $29.7M
 
Long-Term Debt $148.3K $727.3K $442.5K $4.9M $141.1K
Capital Leases -- -- -- -- --
Total Liabilities $6.4M $27.1M $20.3M $35.6M $36.8M
 
Common Stock $26.8K $2.6K $2.7K $2.8K $5.8K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $56.5K $448.7K $673.3K -$1.2M
Total Equity $14.4M $55.9M $36.3M $11.4M -$9M
 
Total Liabilities and Equity $20.8M $83M $56.7M $47M $27.7M
Cash and Short Terms $4.4M $32M $3.5M $680.6K $454.3K
Total Debt $160K $1.1M $927.8K $8.8M $7.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.6M $25.5M -$18.9M -$25.5M -$21.7M
Depreciation & Amoritzation $250.2K $822.5K $2.2M $2.2M $2M
Stock-Based Compensation $1.5M $1.6M $1.3M $452.1K $128.5K
Change in Accounts Receivable -$1.6M -$723.8K -$1.5M $1.4M -$2.1M
Change in Inventories -$3.2M -$1.4M $1.2M $3.9M $3.7M
Cash From Operations -$13.3M -$17.8M -$18.6M -$9.9M -$5.1M
 
Capital Expenditures $699.2K $7.6M $2.2M $240.7K $164.9K
Cash Acquisitions -- -$11.9M -$1.4M -- -$514.4K
Cash From Investing -$1.5M -$19.1M -$2.9M -$240.7K $387.6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.5M -- -- $11.5M $4.3M
Long-Term Debt Repaid -$1.5M -- -- -$4.5M -$278.3K
Repurchase of Common Stock -- -$2M -$19.8M -- --
Other Financing Activities -$1.3M -- -$543.1K $425.5K -$1.8M
Cash From Financing $18.8M $64.6M -$7M $7.4M $4.4M
 
Beginning Cash (CF) $359.7K $4.4M $32M $3.5M $778.2K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4M $27.6M -$28.5M -$2.8M -$323.8K
Ending Cash (CF) $4.4M $32M $3.5M $778.2K $454.3K
 
Levered Free Cash Flow -$14M -$25.4M -$20.8M -$10.1M -$5.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$321.3K $1.1M -$9.6M -$7.5M -$7.3M
Depreciation & Amoritzation $60.8K $582.9K $530.5K $561.6K $444.1K
Stock-Based Compensation $275.5K $457.6K $254.7K $73.2K $54.8K
Change in Accounts Receivable -$550.6K -$1.2M $1.8M -$51.8K -$693.6K
Change in Inventories -$2.2M $336.6K $2.7M $1.4M $1.6M
Cash From Operations -$3.2M -$5.6M -$782.4K -$4.1M -$1M
 
Capital Expenditures $59.5K $1.8M $80.2K $43.5K $5K
Cash Acquisitions -- -$267.7K -- -- --
Cash From Investing -$609.5K -$1.2M $548.4K -$43.5K -$5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $5.3M $3M
Long-Term Debt Repaid -- -- -- -$3.4M -$112.9K
Repurchase of Common Stock -- -$2M -$15.8M -- --
Other Financing Activities -- -- -$144.2K $743.7K -$1.8M
Cash From Financing -- -$2M -$2.5M $2.7M $1.1M
 
Beginning Cash (CF) $8.1M $40.7M $6.3M $2.2M $415.1K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.8M -$8.7M -$2.8M -$1.4M $39.2K
Ending Cash (CF) $4.4M $32M $3.5M $778.2K $454.3K
 
Levered Free Cash Flow -$3.2M -$7.4M -$862.5K -$4.1M -$1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.6M $25.5M -$18.9M -$25.5M -$21.7M
Depreciation & Amoritzation $250.2K $822.5K $2.2M $2.2M $2M
Stock-Based Compensation $1.5M $1.6M $1.3M $452.1K $128.5K
Change in Accounts Receivable -$1.6M -$723.8K -$1.5M $1.4M -$2.1M
Change in Inventories -$3.2M -$1.4M $1.2M $3.9M $3.7M
Cash From Operations -$13.3M -$17.8M -$18.6M -$9.9M -$5.1M
 
Capital Expenditures $699.2K $7.6M $2.2M $240.7K $164.9K
Cash Acquisitions -- -$11.9M -$1.4M -- -$514.4K
Cash From Investing -$1.5M -$19.1M -$2.9M -$240.7K $387.5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.5M -- -- $11.5M $4.3M
Long-Term Debt Repaid -$1.5M -- -- -$4.5M -$278.3K
Repurchase of Common Stock -- -$2M -$19.8M -- --
Other Financing Activities -- -- -$543.1K $425.5K -$1.8M
Cash From Financing $18.8M $64.6M -$7M $7.4M $4.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4M $27.6M -$28.5M -$2.8M -$323.8K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$14M -$25.4M -$20.8M -$10.1M -$5.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $25.5M -$18.9M -$25.5M -$21.7M --
Depreciation & Amoritzation $822.5K $2.2M $2.2M $2M --
Stock-Based Compensation $1.6M $1.3M $452.1K $128.5K --
Change in Accounts Receivable -$723.8K -$1.5M $1.4M -$2.1M --
Change in Inventories -$1.4M $1.2M $3.9M $3.7M --
Cash From Operations -$17.8M -$18.6M -$9.9M -$5.1M --
 
Capital Expenditures $7.6M $2.2M $240.7K $164.8K --
Cash Acquisitions -$11.9M -$1.4M -- -$514.4K --
Cash From Investing -$19.1M -$2.9M -$240.7K $387.6K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $11.5M $4.3M --
Long-Term Debt Repaid -- -- -$4.5M -$278.3K --
Repurchase of Common Stock -$2M -$19.8M -- -- --
Other Financing Activities -- -$543.1K $425.5K -$1.8M --
Cash From Financing $64.6M -$7M $7.4M $4.4M --
 
Beginning Cash (CF) $171M $72.3M $11.5M $2.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.6M -$28.5M -$2.8M -$323.8K --
Ending Cash (CF) $198.7M $43.8M $8.8M $2.5M --
 
Levered Free Cash Flow -$25.4M -$20.8M -$10.1M -$5.3M --

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

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

Alerts

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

Buy
76
SMCI alert for May 16

Super Micro Computer [SMCI] is down 2.38% over the past day.

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

Show me the best stock