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
Overview: Dorchester Minerals, L.P. (NASDAQ:DMLP) has demonstrated generally stable and growing revenue streams primarily from other non-interest income, consistent with its mineral rights and royalties business model. Over the past four years through Q1 2025, the company has seen a steady increase in revenues, net income, and dividends per share, supported by relatively stable expenses and cash flows.
Financial Highlights and Trends:
- Total revenue has grown from approximately $47.5 million in Q2 2022 up to $43.2 million in Q1 2025 with some quarterly fluctuations, reflecting strong performance in mineral royalties and other non-interest income.
- Net income attributable to common shareholders increased from $19.1 million in Q2 2023 to $17.0 million in Q1 2025, with a notable peak in late 2023 and 2024 quarters, showing good profitability.
- Basic earnings per share have generally trended upward over the periods, improving from around $0.50 in mid-2023 to $0.36 in Q1 2025 despite share count increases, indicating efficient earnings growth relative to dilution.
- The company has consistently paid cash dividends per share each quarter, increasing from about $0.68 in Q2 2023 to $0.73 in Q3 2024, and remained strong at $0.7258 in Q1 2025, indicating a shareholder-friendly capital return policy.
- Operating cash flow remains solid, with notable positive inflows in most quarters (e.g., $33.4 million in Q1 2025, $43.7 million in Q3 2024), supporting business operations and dividend payments.
- The balance sheet shows a healthy equity base growing from ~$171 million in Q2 2024 to $343 million in Q1 2025, reflecting retained earnings and asset growth primarily in premises and equipment.
- Total assets increased significantly reaching $349 million by Q1 2025, largely driven by premises and equipment, indicating ongoing investment in core mineral assets.
- Depreciation expense rose over recent periods (from $4.7 million in Q2 2022 to over $16.7 million in Q1 2025), consistent with higher property and equipment investment but may pressure margins if asset usage isn't optimized.
- Other special charges have fluctuated, sometimes negative (credits) and sometimes positive (charges), impacting non-interest expenses and net income volatility.
- Total liabilities remain relatively low and stable around $5.4 million to $5.9 million in early 2025 quarters, suggesting low leverage, but the company should continue monitoring debt levels as it invests in property and equipment.
Potential Challenges:
- Net cash from financing activities has generally been negative, reflecting significant dividend payments exceeding operating cash flow in some periods, potentially pressuring liquidity if operational performance weakens.
- The company's cash and cash equivalents fluctuated significantly, with decreases in some quarters (e.g., cash declined by $0.96 million in Q1 2025), which may result in financing needs if trends continue.
- The rising depreciation and other operating expenses could constrain net income growth in case revenue growth slows or commodity prices impact royalty income adversely.
- Weighted average shares outstanding increased from around 37 million in early 2022 to around 47 million in early 2025, diluting shareholders’ earnings per share despite net income growth.
Summary: Dorchester Minerals has shown positive trends in revenue growth, net income, and dividend payouts over the analyzed period, supported by steady investment in property and equipment. While the company maintains a strong equity base and low liabilities, investors should monitor cash flow adequacy given the negative financing cash flow trends due to high dividend payouts. Additionally, increasing depreciation and share dilution are factors to watch, as they could moderate earnings growth and shareholder returns in the future.
09/15/25 10:37 AM ETAI Generated. May Contain Errors.