Annual Income Statements for Dorchester Minerals
This table shows Dorchester Minerals' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Dorchester Minerals
This table shows Dorchester Minerals' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
33 |
59 |
27 |
19 |
28 |
35 |
18 |
23 |
35 |
14 |
17 |
Consolidated Net Income / (Loss) |
|
34 |
28 |
28 |
20 |
29 |
37 |
18 |
24 |
36 |
14 |
18 |
Net Income / (Loss) Continuing Operations |
|
34 |
61 |
28 |
20 |
29 |
37 |
18 |
24 |
36 |
14 |
18 |
Total Pre-Tax Income |
|
34 |
61 |
28 |
20 |
29 |
37 |
18 |
24 |
36 |
14 |
18 |
Total Revenue |
|
44 |
79 |
40 |
31 |
43 |
50 |
31 |
37 |
53 |
40 |
43 |
Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Income |
|
44 |
79 |
40 |
31 |
43 |
50 |
31 |
37 |
53 |
40 |
43 |
Other Non-Interest Income |
|
44 |
- |
40 |
31 |
43 |
50 |
31 |
37 |
53 |
40 |
43 |
Total Non-Interest Expense |
|
9.86 |
18 |
12 |
11 |
13 |
14 |
13 |
14 |
17 |
25 |
26 |
Other Operating Expenses |
|
2.43 |
8.78 |
2.74 |
2.72 |
2.80 |
8.68 |
3.27 |
2.55 |
2.88 |
10 |
4.32 |
Depreciation Expense |
|
4.25 |
- |
6.64 |
5.34 |
6.62 |
7.71 |
6.92 |
7.67 |
10 |
18 |
17 |
Other Special Charges |
|
3.18 |
- |
2.72 |
2.75 |
3.71 |
-2.75 |
2.62 |
3.52 |
4.14 |
-2.60 |
4.45 |
Other Adjustment to Net Income / (Loss) Attributable to Common Shareholders) |
|
-1.29 |
- |
-0.76 |
-0.66 |
-1.03 |
-1.28 |
-0.61 |
-0.83 |
-1.27 |
-0.55 |
-0.63 |
Basic Earnings per Share |
|
$0.88 |
- |
$0.71 |
$0.50 |
$0.73 |
$0.91 |
$0.44 |
$0.57 |
$0.87 |
$0.25 |
$0.36 |
Weighted Average Basic Shares Outstanding |
|
37.56M |
37.62M |
38.37M |
38.37M |
38.79M |
38.78M |
39.61M |
40.09M |
40.17M |
41.81M |
47.34M |
Weighted Average Diluted Shares Outstanding |
|
38.37M |
37.62M |
38.37M |
38.72M |
39.58M |
39.58M |
40.09M |
40.09M |
47.34M |
47.34M |
47.34M |
Weighted Average Basic & Diluted Shares Outstanding |
|
38.37M |
37.62M |
38.37M |
38.72M |
39.58M |
39.58M |
40.09M |
40.09M |
47.34M |
47.34M |
47.34M |
Cash Dividends to Common per Share |
|
$1.14 |
- |
$0.99 |
$0.68 |
$0.85 |
- |
$0.78 |
$0.70 |
$1.00 |
- |
$0.73 |
Annual Cash Flow Statements for Dorchester Minerals
This table details how cash moves in and out of Dorchester Minerals' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
0.74 |
-8.78 |
1.08 |
5.62 |
4.46 |
-2.95 |
-4.11 |
17 |
12 |
6.27 |
-4.52 |
Net Cash From Operating Activities |
|
58 |
28 |
28 |
44 |
63 |
66 |
39 |
70 |
147 |
140 |
133 |
Net Cash From Continuing Operating Activities |
|
58 |
28 |
28 |
44 |
9.23 |
66 |
39 |
70 |
147 |
140 |
133 |
Net Income / (Loss) Continuing Operations |
|
45 |
13 |
21 |
38 |
0.00 |
53 |
22 |
70 |
131 |
114 |
92 |
Consolidated Net Income / (Loss) |
|
45 |
13 |
21 |
38 |
- |
53 |
22 |
70 |
131 |
114 |
92 |
Depreciation Expense |
|
10 |
10 |
8.51 |
9.30 |
8.95 |
13 |
12 |
10 |
19 |
26 |
43 |
Amortization Expense |
|
-0.04 |
-0.05 |
-0.05 |
-0.02 |
-0.04 |
0.26 |
0.24 |
0.22 |
- |
- |
0.18 |
Changes in Operating Assets and Liabilities, net |
|
2.41 |
4.42 |
-1.14 |
-3.68 |
0.32 |
0.04 |
5.70 |
-11 |
-2.85 |
-0.78 |
-2.58 |
Net Cash From Investing Activities |
|
0.00 |
0.14 |
0.00 |
-0.62 |
-0.06 |
1.85 |
6.13 |
2.58 |
2.09 |
2.28 |
15 |
Net Cash From Continuing Investing Activities |
|
0.00 |
0.14 |
0.00 |
-0.62 |
0.02 |
1.85 |
6.13 |
2.58 |
2.09 |
2.28 |
15 |
Purchase of Property, Leasehold Improvements and Equipment |
|
- |
0.00 |
0.00 |
-1.06 |
- |
- |
- |
- |
2.09 |
2.28 |
15 |
Net Cash From Financing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
58 |
-71 |
0.00 |
-56 |
-137 |
-136 |
-152 |
Net Cash From Continuing Financing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
58 |
-71 |
0.00 |
-56 |
-137 |
-136 |
-152 |
Payment of Dividends |
|
- |
- |
- |
- |
58 |
71 |
- |
-56 |
-137 |
-136 |
-152 |
Quarterly Cash Flow Statements for Dorchester Minerals
This table details how cash moves in and out of Dorchester Minerals' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-37 |
102 |
-35 |
-39 |
-26 |
105 |
-9.29 |
-32 |
-22 |
87 |
-0.96 |
Net Cash From Operating Activities |
|
46 |
34 |
39 |
29 |
34 |
38 |
28 |
29 |
44 |
32 |
33 |
Net Cash From Continuing Operating Activities |
|
- |
147 |
0.00 |
- |
- |
140 |
0.00 |
- |
- |
133 |
0.00 |
Net Income / (Loss) Continuing Operations |
|
- |
131 |
0.00 |
- |
- |
114 |
0.00 |
- |
- |
92 |
0.00 |
Net Cash From Investing Activities |
|
0.82 |
0.26 |
0.55 |
-0.00 |
1.46 |
0.28 |
4.16 |
0.44 |
6.71 |
3.42 |
1.94 |
Net Cash From Continuing Investing Activities |
|
0.82 |
0.26 |
0.55 |
-0.00 |
1.46 |
0.28 |
4.16 |
0.44 |
6.71 |
3.42 |
1.94 |
Purchase of Property, Leasehold Improvements and Equipment |
|
0.82 |
0.26 |
0.55 |
-0.00 |
1.46 |
0.28 |
4.16 |
0.44 |
6.71 |
3.42 |
1.94 |
Net Cash From Financing Activities |
|
- |
-137 |
0.00 |
- |
- |
-136 |
-41 |
- |
- |
-152 |
-36 |
Net Cash From Continuing Financing Activities |
|
- |
-137 |
0.00 |
- |
- |
-136 |
-41 |
- |
- |
-152 |
-36 |
Payment of Dividends |
|
- |
- |
- |
- |
- |
- |
-41 |
- |
- |
- |
-36 |
Annual Balance Sheets for Dorchester Minerals
This table presents Dorchester Minerals' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
98 |
74 |
67 |
92 |
88 |
117 |
88 |
28 |
176 |
191 |
367 |
Cash and Due from Banks |
|
16 |
7.14 |
8.21 |
14 |
18 |
15 |
11 |
28 |
41 |
47 |
43 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
71 |
61 |
52 |
66 |
59 |
88 |
69 |
- |
112 |
120 |
298 |
Other Assets |
|
11 |
5.66 |
6.58 |
12 |
318 |
-305 |
8.38 |
- |
23 |
23 |
26 |
Total Liabilities & Shareholders' Equity |
|
98 |
74 |
67 |
92 |
88 |
117 |
88 |
0.29 |
176 |
191 |
367 |
Total Liabilities |
|
0.99 |
0.56 |
0.28 |
1.30 |
1.28 |
4.55 |
3.76 |
0.29 |
4.73 |
5.51 |
5.02 |
Other Long-Term Liabilities |
|
0.99 |
0.56 |
0.28 |
1.30 |
2.62 |
2.19 |
3.76 |
- |
4.73 |
5.51 |
5.02 |
Commitments & Contingencies |
|
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
97 |
73 |
67 |
91 |
85 |
112 |
85 |
0.00 |
172 |
186 |
362 |
Total Preferred & Common Equity |
|
97 |
73 |
67 |
91 |
85 |
112 |
85 |
0.00 |
172 |
186 |
362 |
Total Common Equity |
|
97 |
73 |
67 |
91 |
85 |
112 |
85 |
0.00 |
172 |
186 |
362 |
Common Stock |
|
94 |
71 |
65 |
89 |
85 |
111 |
84 |
- |
171 |
185 |
364 |
Other Equity Adjustments |
|
2.69 |
2.00 |
1.81 |
1.78 |
- |
1.23 |
0.54 |
- |
0.68 |
0.11 |
-2.00 |
Quarterly Balance Sheets for Dorchester Minerals
This table presents Dorchester Minerals' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
177 |
195 |
50 |
153 |
192 |
185 |
176 |
403 |
349 |
Cash and Due from Banks |
|
43 |
52 |
45 |
35 |
43 |
38 |
35 |
56 |
42 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
103 |
118 |
- |
100 |
128 |
125 |
118 |
316 |
280 |
Other Assets |
|
31 |
25 |
4.61 |
17 |
20 |
22 |
23 |
30 |
27 |
Total Liabilities & Shareholders' Equity |
|
177 |
195 |
0.28 |
153 |
192 |
185 |
176 |
403 |
349 |
Total Liabilities |
|
5.82 |
6.89 |
0.28 |
7.79 |
8.85 |
5.46 |
5.49 |
6.89 |
5.90 |
Other Long-Term Liabilities |
|
5.82 |
6.89 |
- |
7.79 |
8.85 |
5.46 |
5.49 |
6.89 |
5.90 |
Commitments & Contingencies |
|
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
171 |
188 |
0.00 |
145 |
183 |
179 |
171 |
396 |
343 |
Total Preferred & Common Equity |
|
171 |
188 |
0.00 |
145 |
183 |
179 |
171 |
396 |
343 |
Total Common Equity |
|
171 |
188 |
0.00 |
145 |
183 |
179 |
171 |
396 |
343 |
Common Stock |
|
170 |
187 |
- |
145 |
183 |
180 |
172 |
397 |
346 |
Other Equity Adjustments |
|
1.50 |
1.43 |
- |
-0.06 |
0.04 |
-0.80 |
-1.07 |
-0.77 |
-2.66 |
Annual Metrics And Ratios for Dorchester Minerals
This table displays calculated financial ratios and metrics derived from Dorchester Minerals' official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-1.06% |
-51.10% |
17.84% |
52.54% |
27.90% |
7.53% |
-100.00% |
0.00% |
82.82% |
-4.10% |
-1.39% |
EBITDA Growth |
|
-3.48% |
-57.32% |
26.39% |
62.14% |
31.68% |
5.58% |
-92.93% |
1,624.14% |
85.12% |
-6.19% |
-3.71% |
EBIT Growth |
|
2.60% |
-70.23% |
58.18% |
83.26% |
40.30% |
-2.12% |
-114.14% |
1,040.80% |
86.12% |
-12.63% |
-18.99% |
NOPAT Growth |
|
3.01% |
-70.23% |
58.18% |
83.26% |
40.30% |
-2.12% |
-109.90% |
1,443.99% |
86.12% |
-12.63% |
-18.99% |
Net Income Growth |
|
3.82% |
-70.70% |
58.18% |
83.26% |
35.18% |
1.59% |
-58.56% |
220.91% |
86.12% |
-12.63% |
-18.99% |
EPS Growth |
|
3.65% |
-70.42% |
57.14% |
78.79% |
36.44% |
-6.83% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
2.24% |
-51.97% |
2.12% |
55.70% |
42.01% |
5.73% |
-40.39% |
78.41% |
109.16% |
-4.90% |
-5.15% |
Free Cash Flow Firm Growth |
|
9.37% |
-38.81% |
-25.69% |
-46.28% |
296.48% |
-53.69% |
-14.80% |
453.05% |
-109.97% |
893.95% |
-183.72% |
Invested Capital Growth |
|
-13.68% |
-24.19% |
-8.52% |
35.57% |
-4.45% |
29.91% |
-24.93% |
-66.53% |
505.94% |
8.19% |
94.97% |
Revenue Q/Q Growth |
|
-6.83% |
-17.47% |
9.79% |
18.12% |
3.98% |
27.17% |
0.00% |
788.56% |
269.81% |
-14.98% |
-6.22% |
EBITDA Q/Q Growth |
|
11.36% |
-20.41% |
14.89% |
20.94% |
3.73% |
16.71% |
-63.63% |
1,364.63% |
318.82% |
1.42% |
-8.22% |
EBIT Q/Q Growth |
|
-9.08% |
-31.09% |
24.65% |
23.69% |
6.04% |
17.58% |
0.00% |
1,171.04% |
265.43% |
-17.58% |
-19.60% |
NOPAT Q/Q Growth |
|
-10.07% |
-28.44% |
24.65% |
23.69% |
6.04% |
17.58% |
0.00% |
1,171.04% |
265.43% |
-17.58% |
-19.60% |
Net Income Q/Q Growth |
|
-8.96% |
-31.09% |
24.65% |
23.69% |
2.18% |
-5.40% |
-21.61% |
33.32% |
3.67% |
7.87% |
-19.60% |
EPS Q/Q Growth |
|
-8.97% |
-30.00% |
22.22% |
22.92% |
5.92% |
13.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
5.19% |
-6.35% |
-9.20% |
28.25% |
7.95% |
3.13% |
-4.59% |
Free Cash Flow Firm Q/Q Growth |
|
-1.29% |
-16.65% |
6.88% |
11.76% |
6.74% |
181.19% |
-18.60% |
1,298.63% |
72.93% |
-30.14% |
14.54% |
Invested Capital Q/Q Growth |
|
-5.46% |
-4.59% |
-1.66% |
5.45% |
4.97% |
-4.49% |
-5.89% |
-73.28% |
-8.88% |
1.16% |
-8.75% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
83.68% |
73.04% |
78.33% |
83.26% |
85.72% |
84.17% |
0.00% |
86.55% |
87.64% |
85.73% |
83.71% |
EBIT Margin |
|
68.32% |
41.59% |
55.83% |
67.07% |
73.57% |
66.96% |
0.00% |
75.11% |
76.47% |
69.67% |
57.24% |
Profit (Net Income) Margin |
|
69.42% |
41.59% |
55.83% |
67.07% |
70.88% |
66.96% |
0.00% |
75.11% |
76.47% |
69.67% |
57.24% |
Tax Burden Percent |
|
101.60% |
100.00% |
100.00% |
100.00% |
96.35% |
100.00% |
-293.16% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
42.74% |
15.62% |
29.93% |
48.74% |
60.75% |
52.93% |
0.00% |
124.34% |
130.72% |
63.92% |
33.78% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-147.18% |
52.93% |
0.00% |
124.34% |
130.72% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-1.59% |
0.59% |
0.00% |
41.62% |
21.57% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
59.17% |
53.53% |
22.21% |
165.97% |
152.30% |
0.00% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
57.43% |
43.15% |
38.83% |
18.54% |
65.30% |
26.92% |
23.18% |
224.03% |
-12.62% |
56.05% |
-30.61% |
Operating Return on Assets (OROA) |
|
42.35% |
15.48% |
29.75% |
48.25% |
59.91% |
51.53% |
0.00% |
120.33% |
127.70% |
62.14% |
33.14% |
Return on Assets (ROA) |
|
43.02% |
15.48% |
29.75% |
48.25% |
57.72% |
51.53% |
0.00% |
120.33% |
127.70% |
62.14% |
33.14% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
59.17% |
53.53% |
22.21% |
165.97% |
152.30% |
0.00% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
46.87% |
18.12% |
31.32% |
42.34% |
61.24% |
46.97% |
25.86% |
0.00% |
76.15% |
61.50% |
25.55% |
Net Operating Profit after Tax (NOPAT) |
|
45 |
13 |
21 |
38 |
54 |
53 |
-5.22 |
70 |
131 |
114 |
92 |
NOPAT Margin |
|
68.32% |
41.59% |
55.83% |
67.07% |
73.57% |
66.96% |
0.00% |
75.11% |
76.47% |
69.67% |
57.24% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
207.93% |
0.00% |
-17,476.32% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
31.68% |
58.41% |
44.17% |
32.93% |
26.43% |
33.04% |
0.00% |
24.89% |
23.53% |
30.33% |
42.76% |
Earnings before Interest and Taxes (EBIT) |
|
45 |
13 |
21 |
38 |
54 |
53 |
-7.46 |
70 |
131 |
114 |
92 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
55 |
23 |
29 |
48 |
63 |
66 |
4.69 |
81 |
150 |
140 |
135 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.39 |
1.83 |
3.79 |
2.67 |
3.11 |
3.69 |
3.12 |
0.00 |
5.15 |
5.95 |
4.26 |
Price to Tangible Book Value (P/TBV) |
|
3.39 |
1.83 |
3.79 |
2.67 |
3.11 |
3.69 |
3.12 |
0.00 |
5.15 |
5.95 |
4.26 |
Price to Revenue (P/Rev) |
|
5.03 |
4.20 |
6.76 |
4.23 |
3.60 |
5.25 |
0.00 |
5.67 |
5.17 |
6.75 |
9.54 |
Price to Earnings (P/E) |
|
7.50 |
10.51 |
12.54 |
6.54 |
5.08 |
8.11 |
0.00 |
7.81 |
7.00 |
10.01 |
17.27 |
Dividend Yield |
|
17.83% |
26.43% |
10.36% |
15.02% |
21.27% |
16.59% |
18.31% |
10.15% |
14.91% |
12.17% |
10.72% |
Earnings Yield |
|
13.33% |
9.51% |
7.97% |
15.30% |
19.70% |
12.33% |
0.00% |
12.80% |
14.29% |
9.99% |
5.79% |
Enterprise Value to Invested Capital (EV/IC) |
|
3.23 |
1.73 |
3.67 |
2.52 |
2.83 |
3.54 |
2.98 |
17.72 |
4.91 |
5.70 |
4.14 |
Enterprise Value to Revenue (EV/Rev) |
|
4.78 |
3.98 |
6.54 |
3.99 |
3.35 |
5.06 |
0.00 |
5.37 |
4.93 |
6.46 |
9.28 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.71 |
5.45 |
8.35 |
4.79 |
3.91 |
6.02 |
53.78 |
6.20 |
5.62 |
7.53 |
11.08 |
Enterprise Value to EBIT (EV/EBIT) |
|
7.00 |
9.57 |
11.71 |
5.95 |
4.55 |
7.56 |
0.00 |
7.15 |
6.45 |
9.27 |
16.21 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
7.00 |
9.57 |
11.71 |
5.95 |
4.55 |
7.56 |
0.00 |
7.15 |
6.45 |
9.27 |
16.21 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.40 |
4.58 |
8.68 |
5.19 |
3.93 |
6.04 |
6.40 |
7.14 |
5.73 |
7.57 |
11.30 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.21 |
3.46 |
9.03 |
15.64 |
4.24 |
14.87 |
11.03 |
3.97 |
0.00 |
10.57 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.33 |
0.17 |
0.00 |
0.00 |
Leverage Ratio |
|
1.01 |
1.01 |
1.01 |
1.01 |
1.03 |
1.04 |
1.04 |
1.38 |
1.19 |
1.03 |
1.02 |
Compound Leverage Factor |
|
1.01 |
1.01 |
1.01 |
1.01 |
1.03 |
1.04 |
1.04 |
1.38 |
1.19 |
1.03 |
1.02 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.08% |
0.28% |
0.00% |
100.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.08% |
0.28% |
0.00% |
100.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
99.92% |
99.72% |
100.00% |
0.00% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.29 |
-0.23 |
0.00 |
-0.35 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.34 |
-0.28 |
0.00 |
-0.40 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
60 |
37 |
27 |
15 |
58 |
27 |
23 |
126 |
-13 |
100 |
-84 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
4,169.32% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.62 |
0.37 |
0.53 |
0.72 |
0.81 |
0.77 |
0.00 |
1.60 |
1.67 |
0.89 |
0.58 |
Fixed Asset Turnover |
|
0.84 |
0.48 |
0.66 |
0.97 |
1.17 |
1.07 |
0.00 |
0.00 |
0.00 |
1.41 |
0.77 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
97 |
73 |
67 |
91 |
87 |
113 |
85 |
28 |
172 |
186 |
362 |
Invested Capital Turnover |
|
0.63 |
0.38 |
0.54 |
0.73 |
0.83 |
0.79 |
0.00 |
1.66 |
1.71 |
0.92 |
0.59 |
Increase / (Decrease) in Invested Capital |
|
-15 |
-23 |
-6.24 |
24 |
-4.03 |
26 |
-28 |
-56 |
143 |
14 |
176 |
Enterprise Value (EV) |
|
312 |
127 |
246 |
229 |
245 |
399 |
252 |
502 |
842 |
1,058 |
1,498 |
Market Capitalization |
|
328 |
134 |
254 |
242 |
264 |
414 |
263 |
530 |
883 |
1,105 |
1,541 |
Book Value per Share |
|
$3.15 |
$2.39 |
$2.18 |
$2.81 |
$2.63 |
$3.24 |
$2.44 |
$0.00 |
$4.47 |
$4.69 |
$7.64 |
Tangible Book Value per Share |
|
$3.15 |
$2.39 |
$2.18 |
$2.81 |
$2.63 |
$3.24 |
$2.44 |
$0.00 |
$4.47 |
$4.69 |
$7.64 |
Total Capital |
|
97 |
73 |
67 |
91 |
85 |
113 |
85 |
0.29 |
172 |
186 |
362 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.31 |
0.00 |
0.29 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-16 |
-7.14 |
-8.21 |
-14 |
-18 |
-15 |
-11 |
-28 |
-41 |
-47 |
-43 |
Capital Expenditures (CapEx) |
|
0.00 |
-0.14 |
0.00 |
1.06 |
0.00 |
-0.44 |
-6.13 |
-0.26 |
-2.09 |
-2.28 |
-15 |
Net Nonoperating Expense (NNE) |
|
-0.71 |
0.00 |
0.00 |
0.00 |
1.97 |
0.00 |
-27 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.89 |
0.31 |
0.00 |
28 |
0.00 |
0.00 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
10 |
10 |
8.45 |
9.28 |
8.91 |
14 |
12 |
11 |
19 |
26 |
43 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.42 |
$0.42 |
$0.66 |
$1.18 |
$1.61 |
$1.50 |
$0.61 |
$1.94 |
$0.00 |
$2.85 |
$2.13 |
Adjusted Weighted Average Basic Shares Outstanding |
|
30.68M |
30.68M |
30.68M |
32.28M |
32.28M |
34.68M |
34.68M |
36.98M |
37.62M |
38.78M |
41.81M |
Adjusted Diluted Earnings per Share |
|
$1.42 |
$0.42 |
$0.66 |
$1.18 |
$1.61 |
$1.50 |
$0.61 |
$1.94 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
30.68M |
30.68M |
30.68M |
32.28M |
32.28M |
34.68M |
34.68M |
36.98M |
37.62M |
39.58M |
47.34M |
Adjusted Basic & Diluted Earnings per Share |
|
$1.42 |
$0.42 |
$0.66 |
$1.18 |
$1.61 |
$1.50 |
$0.61 |
$1.94 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
30.68M |
30.68M |
30.68M |
31.49M |
32.28M |
34.13M |
34.68M |
35.05M |
37.62M |
39.58M |
47.34M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
31 |
9.28 |
15 |
27 |
40 |
39 |
-5.22 |
52 |
96 |
84 |
70 |
Normalized NOPAT Margin |
|
47.83% |
29.11% |
39.08% |
46.95% |
54.13% |
50.07% |
0.00% |
55.52% |
56.11% |
51.52% |
43.39% |
Pre Tax Income Margin |
|
68.32% |
41.59% |
55.83% |
67.07% |
73.57% |
66.96% |
0.00% |
75.11% |
76.47% |
69.67% |
57.24% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-111.68% |
-134.37% |
0.00% |
79.53% |
104.66% |
119.05% |
164.29% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-111.68% |
-134.37% |
0.00% |
79.53% |
104.66% |
119.05% |
164.29% |
Quarterly Metrics And Ratios for Dorchester Minerals
This table displays calculated financial ratios and metrics derived from Dorchester Minerals' official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
83.81% |
64.86% |
0.00% |
-35.48% |
-3.32% |
-36.41% |
-22.87% |
22.02% |
25.54% |
-21.24% |
39.33% |
EBITDA Growth |
|
83.67% |
37.66% |
1,799.02% |
-40.28% |
-6.15% |
-27.21% |
-27.73% |
24.47% |
28.75% |
-27.62% |
37.13% |
EBIT Growth |
|
89.68% |
46.86% |
1,473.96% |
-46.94% |
-13.85% |
-39.83% |
-35.28% |
19.31% |
23.59% |
-61.28% |
-2.89% |
NOPAT Growth |
|
89.68% |
46.86% |
2,062.80% |
-46.94% |
-13.85% |
-39.83% |
-35.28% |
19.31% |
23.59% |
-61.28% |
-2.89% |
Net Income Growth |
|
89.68% |
19.41% |
-8.34% |
-46.94% |
-13.85% |
29.24% |
-35.28% |
19.31% |
23.59% |
-61.28% |
-2.89% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
138.64% |
47.39% |
36.35% |
-24.84% |
-26.32% |
12.61% |
-27.82% |
0.29% |
29.17% |
-16.84% |
19.41% |
Free Cash Flow Firm Growth |
|
-2,551.53% |
-183.86% |
283.96% |
260.65% |
171.21% |
127.70% |
-178.69% |
-103.46% |
-615.61% |
-812.33% |
-30.98% |
Invested Capital Growth |
|
77.69% |
505.94% |
-69.63% |
-15.20% |
-2.54% |
8.19% |
261.53% |
17.35% |
116.13% |
94.97% |
91.32% |
Revenue Q/Q Growth |
|
-7.17% |
79.96% |
-49.34% |
-23.77% |
39.11% |
18.37% |
-38.56% |
20.60% |
43.13% |
-25.73% |
8.69% |
EBITDA Q/Q Growth |
|
-8.67% |
58.98% |
-43.21% |
-27.57% |
43.52% |
23.30% |
-43.61% |
24.74% |
48.44% |
-30.68% |
6.83% |
EBIT Q/Q Growth |
|
-8.37% |
78.72% |
-54.08% |
-29.45% |
48.77% |
24.83% |
-50.61% |
30.06% |
54.11% |
-60.89% |
23.88% |
NOPAT Q/Q Growth |
|
-8.37% |
78.72% |
-54.08% |
-29.45% |
48.77% |
24.83% |
-50.61% |
30.06% |
54.11% |
-60.89% |
23.88% |
Net Income Q/Q Growth |
|
-8.37% |
-16.79% |
-1.36% |
-29.45% |
48.77% |
24.83% |
-50.61% |
30.06% |
54.11% |
-60.89% |
23.88% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
17.70% |
-26.71% |
15.07% |
-24.28% |
15.37% |
12.03% |
-26.24% |
5.20% |
48.60% |
-27.88% |
5.91% |
Free Cash Flow Firm Q/Q Growth |
|
-68.55% |
-70.66% |
272.73% |
-67.67% |
-25.29% |
-33.61% |
-590.64% |
98.58% |
-11,035.69% |
8.28% |
9.78% |
Invested Capital Q/Q Growth |
|
9.84% |
-8.88% |
-71.08% |
192.95% |
26.22% |
1.16% |
-3.34% |
-4.91% |
132.47% |
-8.75% |
-5.16% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
87.27% |
77.10% |
86.42% |
82.11% |
84.71% |
88.24% |
80.98% |
83.76% |
86.88% |
81.09% |
79.70% |
EBIT Margin |
|
77.63% |
77.10% |
69.88% |
64.68% |
69.17% |
72.95% |
58.64% |
63.24% |
68.10% |
35.86% |
40.87% |
Profit (Net Income) Margin |
|
77.63% |
35.89% |
69.88% |
64.68% |
69.17% |
72.95% |
58.64% |
63.24% |
68.10% |
35.86% |
40.87% |
Tax Burden Percent |
|
100.00% |
46.56% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
24.38% |
131.80% |
138.47% |
79.29% |
71.71% |
66.93% |
79.20% |
64.61% |
40.45% |
21.17% |
27.18% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-99.02% |
138.47% |
0.00% |
0.00% |
0.00% |
79.20% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-16.34% |
42.06% |
0.00% |
0.00% |
0.00% |
21.91% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
115.46% |
180.53% |
0.00% |
0.00% |
0.00% |
101.11% |
0.00% |
0.00% |
0.00% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
-31.66% |
-12.62% |
257.76% |
106.88% |
77.09% |
56.05% |
-22.30% |
52.44% |
-33.81% |
-30.61% |
-27.51% |
Operating Return on Assets (OROA) |
|
23.48% |
128.75% |
135.50% |
76.02% |
68.80% |
65.06% |
77.35% |
62.00% |
39.38% |
20.77% |
26.60% |
Return on Assets (ROA) |
|
23.48% |
59.94% |
135.50% |
76.02% |
68.80% |
65.06% |
77.35% |
62.00% |
39.38% |
20.77% |
26.60% |
Return on Common Equity (ROCE) |
|
0.00% |
115.46% |
180.53% |
0.00% |
0.00% |
0.00% |
101.11% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
66.93% |
0.00% |
0.00% |
76.06% |
57.67% |
0.00% |
58.11% |
63.35% |
29.00% |
0.00% |
26.79% |
Net Operating Profit after Tax (NOPAT) |
|
34 |
61 |
28 |
20 |
29 |
37 |
18 |
24 |
36 |
14 |
18 |
NOPAT Margin |
|
77.63% |
77.10% |
69.88% |
64.68% |
69.17% |
72.95% |
58.64% |
63.24% |
68.10% |
35.86% |
40.87% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
230.81% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
22.37% |
22.90% |
30.12% |
35.32% |
30.83% |
27.05% |
41.36% |
36.76% |
31.90% |
64.14% |
59.13% |
Earnings before Interest and Taxes (EBIT) |
|
34 |
61 |
28 |
20 |
29 |
37 |
18 |
24 |
36 |
14 |
18 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
38 |
61 |
35 |
25 |
36 |
44 |
25 |
31 |
46 |
32 |
34 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
4.25 |
5.15 |
0.00 |
7.02 |
5.47 |
5.95 |
6.65 |
7.09 |
3.49 |
4.26 |
4.05 |
Price to Tangible Book Value (P/TBV) |
|
4.25 |
5.15 |
0.00 |
7.02 |
5.47 |
5.95 |
6.65 |
7.09 |
3.49 |
4.26 |
4.05 |
Price to Revenue (P/Rev) |
|
17.30 |
5.17 |
4.80 |
5.26 |
5.21 |
6.75 |
7.71 |
7.49 |
8.03 |
9.54 |
8.00 |
Price to Earnings (P/E) |
|
47.04 |
7.00 |
6.52 |
7.37 |
7.48 |
10.01 |
11.85 |
11.59 |
12.47 |
17.27 |
15.67 |
Dividend Yield |
|
13.78% |
14.91% |
14.17% |
15.09% |
14.55% |
12.17% |
11.83% |
10.98% |
11.42% |
10.72% |
10.97% |
Earnings Yield |
|
2.13% |
14.29% |
15.35% |
13.57% |
13.37% |
9.99% |
8.44% |
8.63% |
8.02% |
5.79% |
6.38% |
Enterprise Value to Invested Capital (EV/IC) |
|
3.97 |
4.91 |
19.52 |
6.78 |
5.23 |
5.70 |
6.44 |
6.88 |
3.35 |
4.14 |
3.93 |
Enterprise Value to Revenue (EV/Rev) |
|
16.18 |
4.93 |
4.59 |
5.08 |
4.98 |
6.46 |
7.47 |
7.27 |
7.71 |
9.28 |
7.76 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
20.91 |
5.62 |
6.02 |
6.88 |
6.93 |
7.53 |
8.83 |
8.57 |
9.01 |
11.08 |
9.34 |
Enterprise Value to EBIT (EV/EBIT) |
|
20.91 |
6.45 |
6.02 |
6.88 |
6.93 |
9.27 |
11.08 |
10.86 |
11.54 |
16.21 |
14.66 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
20.91 |
6.45 |
6.02 |
6.88 |
6.93 |
9.27 |
11.08 |
10.86 |
11.54 |
16.21 |
14.66 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.49 |
5.73 |
6.15 |
6.67 |
7.08 |
7.57 |
8.95 |
9.09 |
9.55 |
11.30 |
9.76 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
3.53 |
5.82 |
6.70 |
10.57 |
0.00 |
14.17 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
0.17 |
0.30 |
0.00 |
0.00 |
0.00 |
0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage Ratio |
|
1.04 |
1.19 |
1.33 |
1.04 |
1.04 |
1.03 |
1.31 |
1.04 |
1.03 |
1.02 |
1.02 |
Compound Leverage Factor |
|
1.04 |
1.19 |
1.33 |
1.04 |
1.04 |
1.03 |
1.31 |
1.04 |
1.03 |
1.02 |
1.02 |
Debt to Total Capital |
|
0.00% |
0.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
100.00% |
100.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
-0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
-0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-48 |
-82 |
142 |
46 |
34 |
23 |
-112 |
-1.59 |
-177 |
-162 |
-146 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
2,933,600.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.30 |
1.67 |
1.94 |
1.18 |
0.99 |
0.89 |
1.32 |
0.98 |
0.58 |
0.58 |
0.65 |
Fixed Asset Turnover |
|
0.78 |
0.00 |
0.00 |
1.91 |
1.56 |
1.41 |
0.00 |
1.48 |
0.77 |
0.77 |
0.86 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
188 |
172 |
50 |
145 |
183 |
186 |
179 |
171 |
396 |
362 |
343 |
Invested Capital Turnover |
|
0.31 |
1.71 |
1.98 |
1.23 |
1.04 |
0.92 |
1.35 |
1.02 |
0.59 |
0.59 |
0.66 |
Increase / (Decrease) in Invested Capital |
|
82 |
143 |
-114 |
-26 |
-4.79 |
14 |
130 |
25 |
213 |
176 |
164 |
Enterprise Value (EV) |
|
747 |
842 |
968 |
986 |
959 |
1,058 |
1,155 |
1,173 |
1,327 |
1,498 |
1,348 |
Market Capitalization |
|
799 |
883 |
1,013 |
1,021 |
1,003 |
1,105 |
1,193 |
1,209 |
1,384 |
1,541 |
1,389 |
Book Value per Share |
|
$5.01 |
$4.47 |
$0.00 |
$3.79 |
$4.74 |
$4.69 |
$4.53 |
$4.25 |
$9.89 |
$7.64 |
$7.25 |
Tangible Book Value per Share |
|
$5.01 |
$4.47 |
$0.00 |
$3.79 |
$4.74 |
$4.69 |
$4.53 |
$4.25 |
$9.89 |
$7.64 |
$7.25 |
Total Capital |
|
188 |
172 |
0.28 |
145 |
183 |
186 |
179 |
171 |
396 |
362 |
343 |
Total Debt |
|
0.00 |
0.00 |
0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-52 |
-41 |
-45 |
-35 |
-43 |
-47 |
-38 |
-35 |
-56 |
-43 |
-42 |
Capital Expenditures (CapEx) |
|
-0.82 |
-0.26 |
-0.55 |
0.00 |
-1.46 |
-0.28 |
-4.16 |
-0.44 |
-6.71 |
-3.42 |
-1.94 |
Net Nonoperating Expense (NNE) |
|
0.00 |
33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
4.25 |
0.00 |
6.64 |
5.34 |
6.62 |
7.71 |
6.92 |
7.67 |
10 |
18 |
17 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.88 |
$0.00 |
$0.00 |
$0.50 |
$0.73 |
$0.91 |
$0.44 |
$0.57 |
$0.87 |
$0.25 |
$0.36 |
Adjusted Weighted Average Basic Shares Outstanding |
|
37.56M |
37.62M |
38.37M |
38.37M |
38.79M |
38.78M |
39.61M |
40.09M |
40.17M |
41.81M |
47.34M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
38.37M |
37.62M |
38.37M |
38.72M |
39.58M |
39.58M |
40.09M |
40.09M |
47.34M |
47.34M |
47.34M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
38.37M |
37.62M |
38.37M |
38.72M |
39.58M |
39.58M |
40.09M |
40.09M |
47.34M |
47.34M |
47.34M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
26 |
43 |
22 |
16 |
23 |
24 |
15 |
19 |
28 |
8.15 |
15 |
Normalized NOPAT Margin |
|
59.40% |
53.97% |
53.66% |
51.57% |
54.52% |
47.24% |
46.98% |
50.86% |
53.08% |
20.52% |
35.82% |
Pre Tax Income Margin |
|
77.63% |
77.10% |
69.88% |
64.68% |
69.17% |
72.95% |
58.64% |
63.24% |
68.10% |
35.86% |
40.87% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
104.66% |
0.00% |
0.00% |
0.00% |
119.05% |
0.00% |
0.00% |
0.00% |
164.29% |
159.66% |
Augmented Payout Ratio |
|
0.00% |
104.66% |
0.00% |
0.00% |
0.00% |
119.05% |
0.00% |
0.00% |
0.00% |
164.29% |
159.66% |
Key Financial Trends
Over the past four years, Dorchester Minerals, L.P. (NASDAQ: DMLP) has demonstrated steady financial performance with notable trends in revenue, income, and cash flow.
- Total non-interest income steadily increased from approximately $30.7 million in Q1 2022 to $43.2 million in Q1 2025, evidencing growing revenue streams outside of traditional interest income, which remains zero.
- Net income attributable to common shareholders improved from $17.3 million in Q1 2023 to $17.0 million in Q1 2025, indicating a stable earnings base despite some quarterly fluctuations.
- Basic earnings per share (EPS) exhibited growth, rising from $0.44 in Q1 2024 to $0.36 in Q1 2025 while fluctuating within the range of $0.25 to $0.87 in interim quarters, reflecting ongoing profitability and shareholder value generation.
- Cash and equivalents are substantial and have fluctuated between $37.7 million in Q1 2024 and $41.5 million in Q1 2025, providing ample liquidity to support operations and distributions.
- Net cash from operating activities remains solid, with $33.4 million generated in Q1 2025. This indicates strong cash conversion from revenues, supporting dividend payments and capital expenditures.
- Capital expenditures are modest and somewhat variable, with purchases of property and equipment totaling approximately $1.9 million in Q1 2025, showing controlled investment in fixed assets.
- Total interest income and interest expense remain zero throughout the period, reflecting the company’s operating model as a minerals and royalty entity without traditional lending activities.
- Other special charges fluctuate quarterly, sometimes positive and sometimes negative, which may impact specific quarter profitability but do not represent a clear trend.
- Weighted average shares outstanding increased significantly from ~38 million shares in early 2023 to over 47 million shares in 2025, potentially diluting earnings per share but also reflecting possible capital raises or share issuances.
- Total non-interest expenses remained fairly high and somewhat volatile, with expenses around $25.5 million in Q1 2025 versus fluctuations between $10.1 million and $25.5 million in prior quarters, which may pressure margins.
- Net cash from financing activities has been consistently negative, with dividend payments regularly exceeding $36 million in quarterly periods, indicating high cash outflows to shareholders that may constrain reinvestment capacity.
- Total liabilities remain low but with slight increases; however, the company holds minimal debt, the low liabilities reflect low leverage but could indicate limited financial flexibility.
Summary: Dorchester Minerals exhibits a business model with stable and growing non-interest income driving revenues and net income despite zero interest activity. Solid operating cash flow and substantial liquidity support consistent dividend payments. Expense levels and high dividend payouts suggest limited reinvestment potential. The company’s increased share count may lead to dilution risk, but overall earnings remain steady. Investors might view this as a relatively stable income-generating MLP with emphasis on distributions.
10/07/25 01:50 PM ETAI Generated. May Contain Errors.