Dorian Statements
0D
Data from Dorian`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
USD - US dollar
Last reporting period:
30 Sep, 2024
Next reporting period:
29 Dec, 2024
Report frequency:
Quarterly
Earnings release date:
31 Oct, 2024
Expected release date:
30 Jan, 2025
Dorian Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
82.433
-27.9 %
100
10.604
12.9
71.83
-30.2 %
87.1
—
0
16.459
20
52.734
11.2 %
64
19.096
-65.6 %
23.2
-9.546
-11.6
-0.122
-0.1
9.429
-81.6 %
11.4
—
0
9.429
-81.6 %
11.4
0.221
42.601
114.35
-19.1 %
100
11.45
10
102.9
-19.8 %
90
—
0
10.424
9.1
47.429
3.3 %
41.5
55.474
-32.7 %
48.5
-4.182
-3.7
-0.004
-0.003
51.288
-35.3 %
44.9
—
0
51.288
-35.3 %
44.9
1.247
41.116
141.39
-13.3 %
100
13.08
9.3
128.31
-16.6 %
90.7
—
0
8.548
6
45.933
5.4 %
32.5
82.379
-25.3 %
58.3
-3.09
-2.2
-0.049
-0.03
79.24
-20.7 %
56
—
0
79.24
-20.7 %
56
1.947
40.689
163.06
12.7 %
100
9.133
5.6
153.93
17.1 %
94.4
—
0
7.659
4.7
43.591
-14.4 %
26.7
110.34
37.1 %
67.7
-10.351
-6.3
-0.017
-0.01
99.973
30.7 %
61.3
—
0
99.973
30.7 %
61.3
2.468
40.508
144.7
29.7 %
100
13.3
9.2
131.4
30.5 %
90.8
—
0
13.6
9.4
50.9
12.9 %
35.2
80.5
44.8 %
55.6
-4.1
-2.8
0.1
0.07
76.5
48 %
52.9
—
0
76.5
48 %
52.9
1.89
40.4
111.6
-16.5 %
100
10.8
9.7
100.7
-19.7 %
90.2
—
0
9.2
8.2
45.1
10.3 %
40.4
55.6
-34.2 %
49.8
-3.6
-3.2
-0.3
-0.3
51.7
-32 %
46.3
—
0
51.7
-32 %
46.3
1.28
40.4
133.6
29.3 %
100
8.3
6.2
125.4
28.4 %
93.9
—
0
6.8
5.1
40.9
0.7 %
30.6
84.5
48 %
63.2
-7.4
-5.5
-0.3
-0.2
76
48.1 %
56.9
—
0
76
48.1 %
56.9
1.89
40.3
103.3
35.9 %
100
5.6
5.4
97.7
41.2 %
94.6
—
0
7.3
7.1
40.6
-1.2 %
39.3
57.1
103.2 %
55.3
-6.6
-6.4
0.3
0.3
51.3
152.7 %
49.7
—
0
51.3
152.7 %
49.7
1.27
40.3
76
-1 %
100
6.7
8.8
69.2
-2 %
91.1
—
0
8.2
10.8
41.1
-1.4 %
54.1
28.1
-2.8 %
37
-7.5
-9.9
-0.4
-0.5
20.3
-18.1 %
26.7
—
0
20.3
-18.1 %
26.7
0.51
40.2
76.8
-3.5 %
100
6.2
8.1
70.6
-3.3 %
91.9
—
0
9.4
12.2
41.7
6.1 %
54.3
28.9
-14.2 %
37.6
-3.6
-4.7
-0.5
-0.7
24.8
-29.9 %
32.3
—
0
24.8
-29.9 %
32.3
0.62
40.1
79.6
16 %
100
6.6
8.3
73
16.1 %
91.7
—
0
7
8.8
39.3
-2.5 %
49.4
33.7
49.1 %
42.3
-2.3
-2.9
0.2
0.3
35.4
113.3 %
44.5
—
0
35.4
113.3 %
44.5
0.88
40.1
68.6
8.7 %
100
5.7
8.3
62.9
5.5 %
91.7
—
0
5.9
8.6
40.3
-8.4 %
58.7
22.6
44.9 %
32.9
-5.2
-7.6
-0.8
-1.2
16.6
17.7 %
24.2
—
0
16.6
17.7 %
24.2
0.41
40
63.1
0.2 %
100
3.5
5.5
59.6
2.6 %
94.5
—
0
9.4
14.9
44
-1.8 %
69.7
15.6
17.3 %
24.7
-5.7
-9.03
0.7
1.1
14.1
139 %
22.3
—
0
14.1
139 %
22.3
0.35
40.1
63
-36.7 %
100
4.9
7.8
58.1
-38.3 %
92.2
—
0
8
12.7
44.8
-6.3 %
71.1
13.3
-71.3 %
21.1
-5.9
-9.4
-1.5
-2.4
5.9
-86.6 %
9.4
—
0
5.9
-86.6 %
9.4
0.14
41.2
99.6
12.5 %
100
5.5
5.5
94.1
13 %
94.5
—
0
11.1
11.1
47.8
15.2 %
48
46.3
10.5 %
46.5
-3.2
-3.2
1
1
44
22.9 %
44.2
—
0
44
22.9 %
44.2
0.93
47.5
88.5
61.8 %
100
5.1
5.8
83.3
69 %
94.1
—
0
5.5
6.2
41.5
-5.5 %
46.9
41.9
675.9 %
47.3
-6.3
-7.1
0.3
0.3
35.8
7060 %
40.5
—
0
35.8
7060 %
40.5
0.71
50.4
54.7
-25.3 %
100
5.4
9.9
49.3
-27.1 %
90.1
—
0
5.9
10.8
43.9
-2.7 %
80.3
5.4
-76 %
9.9
-4.7
-8.6
-0.1
-0.2
0.5
-95.9 %
0.9
—
0
0.5
-95.9 %
0.9
0.01
50.8
73.2
-23.1 %
100
5.5
7.5
67.6
-25.5 %
92.3
—
0
11.3
15.4
45.1
10.5 %
61.6
22.5
-54.8 %
30.7
-10.3
-14.07
-0.1
-0.1
12.2
-58.5 %
16.7
—
0
12.2
-58.5 %
16.7
0.24
50.7
95.2
11.5 %
100
4.6
4.8
90.7
10.3 %
95.3
—
0
5.7
6
40.8
0.7 %
42.9
49.8
19.1 %
52.3
-20.3
-21.3
-0.1
-0.1
29.4
-17.4 %
30.9
—
0
29.4
-17.4 %
30.9
0.56
52.6
85.4
-6.8 %
100
3.2
3.7
82.2
-7.3 %
96.3
—
0
5
5.9
40.5
2.5 %
47.4
41.8
-15.2 %
48.9
-6.5
-7.6
0.4
0.5
35.6
-12.5 %
41.7
—
0
35.6
-12.5 %
41.7
0.66
54.2
91.6
49.7 %
100
2.9
3.2
88.7
50.9 %
96.8
—
0
5.9
6.4
39.5
2.6 %
43.1
49.3
142.9 %
53.8
-8.9
-9.7
0.4
0.4
40.7
567.2 %
44.4
—
0
40.7
567.2 %
44.4
0.74
54.8
61.2
77.4 %
100
2.4
3.9
58.8
76 %
96.1
—
0
6.7
10.9
38.5
3.5 %
62.9
20.3
634.2 %
33.2
-14.4
-23.5
0.2
0.3
6.1
138.1 %
10
—
0
6.1
138.1 %
10
0.11
54.9
34.5
-37.4 %
100
1.1
3.2
33.4
-39.1 %
96.8
—
0
5.7
16.5
37.2
-1.3 %
107.8
-3.8
-122.2 %
-11.01
-12.3
-35.7
0.1
0.3
-16
-158.1 %
-46.4
—
0
-16
-158.1 %
-46.4
-0.29
55
55.1
35 %
100
0.3
0.5
54.8
35.6 %
99.5
—
0
5.2
9.4
37.7
-7.4 %
68.4
17.1
5800 %
31
-15.4
-27.9
-0.2
-0.4
-6.2
24.4 %
-11.3
—
0
-6.2
24.4 %
-11.3
-0.11
54.4
40.8
47.8 %
100
0.4
1
40.4
46.9 %
99
—
0
7.5
18.4
40.7
0 %
99.8
-0.3
97.7 %
-0.7
-7.8
-19.1
—
0
-8.2
60.2 %
-20.1
—
0
-8.2
60.2 %
-20.1
-0.15
54.4
27.6
-29.2 %
100
0.1
0.4
27.5
-28.9 %
99.6
—
0
8.4
30.4
40.7
6.8 %
147.5
-13.2
-1985.7 %
-47.8
-7.4
-26.8
—
0
-20.6
-488.6 %
-74.6
—
0
-20.6
-488.6 %
-74.6
-0.38
54.2
39
-12.4 %
100
0.3
0.8
38.7
-12.4 %
99.2
—
0
6.7
17.2
38.1
2.7 %
97.7
0.7
-90 %
1.8
-4.1
-10.5
—
0
-3.5
-305.9 %
-9
—
0
-3.5
-305.9 %
-9
-0.06
54.1
44.5
28.2 %
0.4
44.2
31.9 %
—
5.5
37.1
0.3 %
7
300 %
-5.2
-0.1
1.7
114.3 %
—
1.7
114.3 %
0.03
54.2
34.7
-15.4 %
1.3
33.5
-17.9 %
—
5.4
37
-10 %
-3.5
-1066.7 %
-8.4
—
-11.9
-77.6 %
—
-11.9
-77.6 %
-0.22
54.1
41
-13.9 %
0.2
40.8
-13.2 %
—
8.5
41.1
9 %
-0.3
-103.3 %
-10.4
-0.1
-6.7
-435 %
—
-6.7
-435 %
-0.12
53.9
47.6
33.3 %
0.6
47
36.2 %
—
5.8
37.7
-0.8 %
9.2
362.9 %
-7.3
—
2
-60 %
—
2
-60 %
0.04
53.9
35.7
6.3 %
1.2
34.5
4.2 %
—
5.2
38
1.9 %
-3.5
16.7 %
8.7
-0.2
5
170.4 %
—
5
170.4 %
0.09
53.9
33.6
-33.5 %
0.5
33.1
-33.5 %
—
5.2
37.3
0 %
-4.2
-133.9 %
-2.9
—
-7.1
-446.2 %
—
-7.1
-446.2 %
-0.13
53.9
50.5
-40.8 %
0.8
49.8
-41.2 %
—
5.6
37.3
-10.1 %
12.4
-71.2 %
-13.6
-0.1
-1.3
-106.4 %
—
-1.3
-106.4 %
-0.02
58.3
85.3
-8.6 %
0.7
84.7
-4.7 %
—
9.8
41.5
18.6 %
43.1
-20.2 %
-22
0.1
20.2
-63.1 %
—
20.2
-63.1 %
0.36
56
93.3
24.6 %
4.3
88.9
24.5 %
—
7.5
35
54.2 %
54
10.9 %
0.8
-0.1
54.7
32.8 %
—
54.7
32.8 %
0.97
56.6
74.9
110.4 %
3.5
71.4
122.4 %
—
5.3
22.7
22.7 %
48.7
255.5 %
-7.2
-0.3
41.2
200.7 %
—
41.2
200.7 %
0.73
56.1
35.6
0.8 %
3.5
32.1
13.8 %
—
7.2
18.5
14.2 %
13.7
15.1 %
0.1
—
13.7
55.7 %
—
13.7
55.7 %
0.24
58.1
35.3
8.3 %
7.2
28.2
13.7 %
—
4.8
16.2
15.7 %
11.9
10.2 %
-1.5
-0.1
8.8
-2.2 %
—
8.8
-2.2 %
0.15
57.1
32.6
59.8 %
7.8
24.8
55 %
—
4.3
14
12 %
10.8
208.6 %
-1.3
-0.6
9
136.8 %
—
9
136.8 %
0.16
57.1
20.4
28.3 %
4.4
16
22.1 %
—
4.3
12.5
58.2 %
3.5
-32.7 %
0.4
-0.1
3.8
2.7 %
—
3.8
2.7 %
0.07
57.1
15.9
60.6 %
2.8
13.1
67.9 %
—
1.9
7.9
14.5 %
5.2
420 %
-1.5
-0.1
3.7
384.6 %
—
3.7
384.6 %
0.07
53.3
9.9
-27.7 %
2
7.8
-23.5 %
—
1.4
6.9
9.5 %
1
-74.4 %
-1.1
-1.2
-1.3
-123.2 %
—
-1.3
-123.2 %
-0.01
151.1
13.7
126.1 %
3.5
10.2
157.6 %
—
1.2
6.3
40.9 %
3.9
864.7 %
—
1.7
5.6
491.6 %
—
5.6
491.6 %
0.1
56.9
6.06
-60.6 %
2.1
3.96
-61.5 %
—
0.89
4.47
-43.7 %
-0.51
-121.8 %
-1.15
0.23
-1.43
-132.5 %
—
-1.43
-132.5 %
-0.03
56.88
15.38
113 %
5.11
10.28
108.1 %
—
0.63
7.94
31 %
2.34
308.9 %
2.07
—
4.4
368.3 %
—
4.4
368.3 %
0.08
56.88
7.22
—
2.28
4.94
—
—
0.51
6.06
—
-1.12
—
-0.51
—
-1.64
—
—
-1.64
—
-0.03
56.88