Detailed financial statements for DMC Global Inc. (BOOM): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year with up to 20 years of history.
DMC Global Inc., founded in Broomfield, Colorado, in 1965 and formerly known as Dynamic Materials Corporation until its name change in November 2016, is a global provider of specialized technical products catering to the energy, industrial, and infrastructure sectors. The company's operations are divided into three primary segments: First, Arcadia focuses on the design, manufacturing, and assembly of architectural building materials.
Analysis Summary
DMC Global Inc. reported revenue of $609.8M in the most recent fiscal year, growing at a 5-year CAGR of 21.6%.
Trailing-twelve-month margins: gross margin 18.4%, operating margin -1.1%, net margin -3.2%. Free cash flow grew at 17.5% CAGR over 5 years.
At the current price of $6.24, BOOM has negative trailing earnings (P/E not meaningful) and an ROE of -7.70%. Market capitalisation stands at $128M.
Balance sheet quality for BOOM: current ratio of 2.5, net debt of $90.7M. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Income Statement (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $158.6M | $192.8M | $326.4M | $397.6M | $229.2M | $260.1M | $654.1M | $719.2M | $642.9M | $609.8M |
| Cost of Revenue | $119.9M | $133.4M | $215.7M | $252.6M | $172.3M | $200.6M | $468.6M | $507.1M | $492.3M | $474.6M |
| Gross Profit | $38.7M | $59.4M | $110.7M | $144.9M | $56.9M | $59.5M | $185.4M | $212.1M | $150.6M | $135.3M |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $38.7M | $45.7M | $61.2M | $65.5M | $53.0M | $58.8M | $118.3M | $124.4M | $108.7M | $110.0M |
| Operating Expenses | $44.0M | $71.7M | $73.3M | $86.5M | $57.8M | $61.9M | $155.5M | $150.9M | $281.8M | $131.8M |
| Operating Income | -$5.3M | -$12.3M | $37.4M | $58.4M | -$996000 | -$2.4M | $30.0M | $61.2M | -$131.3M | $3.5M |
| EBITDA | $6.1M | -$3.1M | $45.7M | $88.5M | $9.9M | $10.4M | $81.4M | $95.9M | -$97.3M | $32.8M |
| Interest Expense | $1.1M | $1.6M | $1.6M | $1.6M | $731000 | $304000 | $6.2M | $9.5M | $8.7M | $6.5M |
| Pre-tax Income | -$5.7M | -$15.3M | $34.6M | $56.7M | -$2.0M | -$2.6M | $23.2M | $49.9M | -$141.0M | -$7.7M |
| Income Tax | $797000 | $3.6M | $4.1M | $22.7M | -$548000 | -$1.5M | $9.4M | $15.1M | $11.0M | $4.1M |
| Net Income | -$6.5M | -$18.9M | $30.5M | $34.0M | -$1.4M | -$4.6M | $14.2M | $21.4M | -$158.7M | -$17.9M |
| EPS | $-0.46 | $-1.31 | $2.05 | $2.29 | $-0.10 | $-0.26 | $0.72 | $1.08 | $-8.20 | $-0.90 |
| EPS (Diluted) | $-0.46 | $-1.31 | $2.04 | $2.28 | $-0.10 | $-0.26 | $0.72 | $1.08 | $-8.20 | $-0.90 |
| Shares Outstanding (Diluted) | $14.1M | $14.3M | $14.6M | $14.7M | $14.8M | $17.6M | $19.4M | $19.5M | $19.7M | $19.9M |
Balance Sheet (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $6.4M | $9.0M | $13.4M | $20.4M | $28.2M | $30.8M | $25.1M | $31.0M | $14.3M | $31.9M |
| Short-term Investments | 0 | 0 | 0 | 0 | $25.7M | 0 | 0 | $12.6M | 0 | 0 |
| Receivables | $33.0M | $49.5M | $59.7M | $60.9M | $31.4M | $71.9M | $94.4M | $106.2M | $103.4M | $93.7M |
| Inventory | $28.8M | $35.7M | $51.1M | $53.7M | $52.6M | $124.2M | $156.6M | $166.7M | $152.6M | $144.6M |
| Total Current Assets | $73.4M | $100.0M | $132.2M | $144.4M | $143.3M | $239.2M | $286.9M | $326.8M | $289.0M | $286.4M |
| Property, Plant & Equipment | $57.1M | $59.9M | $95.1M | $118.7M | $120.1M | $174.3M | $129.4M | $174.7M | $129.3M | $249.3M |
| Goodwill | $16.1M | 0 | 0 | 0 | 0 | $141.3M | $141.7M | $141.7M | 0 | 0 |
| Intangible Assets | $15.8M | $12.9M | $8.6M | $5.9M | $3.7M | $255.6M | $217.9M | $195.3M | $174.1M | $155.1M |
| Total Assets | $162.6M | $173.1M | $240.4M | $277.4M | $279.6M | $864.4M | $879.0M | $884.5M | $671.3M | $635.8M |
| Accounts Payable | $13.3M | $19.8M | $24.2M | $34.8M | $17.6M | $40.3M | $46.8M | $40.2M | $45.1M | $48.2M |
| Short-term Debt | 0 | 0 | $3.1M | $3.1M | 0 | 0 | 0 | $15.0M | $10.8M | $11.8M |
| Total Current Liabilities | $30.7M | $45.6M | $64.6M | $71.4M | $47.1M | $105.8M | $128.1M | $126.5M | $114.1M | $114.3M |
| Long-term Debt | $15.7M | $18.0M | $38.2M | $11.1M | $8.1M | $132.4M | $117.8M | $100.9M | $68.3M | $79.0M |
| Total Liabilities | $50.1M | $67.3M | $106.1M | $105.3M | $82.7M | $306.7M | $310.8M | $286.4M | $233.3M | $206.7M |
| Retained Earnings | $80.1M | $60.1M | $89.3M | $119.0M | $115.7M | $111.0M | $125.2M | $146.6M | 0 | -$13.5M |
| Total Equity | $112.4M | $105.8M | $134.3M | $172.1M | $196.9M | $360.5M | $380.6M | $410.3M | $251.0M | $242.1M |
| Total Debt | $15.7M | $18.0M | $41.4M | $25.8M | $19.9M | $185.6M | $167.8M | $163.2M | $116.3M | $122.6M |
| Net Debt | $9.3M | $9.0M | $28.0M | $5.4M | -$34.0M | $154.7M | $142.7M | $119.6M | $102.0M | $90.7M |
| Working Capital | $42.6M | $54.3M | $67.7M | $72.9M | $96.2M | $133.4M | $158.8M | $200.4M | $174.9M | $172.0M |
Cash Flow (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -$6.5M | -$18.9M | $30.5M | $34.0M | -$1.4M | -$1.0M | $13.8M | $34.8M | -$152.0M | -$11.7M |
| Depreciation & Amortization | $10.8M | $10.6M | $9.5M | $9.9M | $11.1M | $12.7M | $51.2M | $36.5M | $35.0M | $34.0M |
| Stock-based Compensation | $2.3M | $3.0M | $3.6M | $5.2M | $5.7M | $6.6M | $10.1M | $10.3M | $6.9M | $5.5M |
| Change in Working Capital | $9.9M | -$10.7M | -$13.1M | -$9.0M | $13.5M | -$29.4M | -$32.1M | -$19.3M | $5.0M | $16.9M |
| Operating Cash Flow | $18.2M | $6.7M | $27.6M | $64.6M | $30.4M | -$12.8M | $44.9M | $65.9M | $46.6M | $53.5M |
| Capital Expenditure | -$5.7M | -$6.2M | -$45.1M | -$27.2M | -$13.9M | -$8.7M | -$18.6M | -$16.0M | -$17.3M | -$16.5M |
| Acquisitions | $26000 | $2000 | 0 | $1.3M | $36000 | -$261.0M | -$2.4M | 0 | $1.1M | 0 |
| Stock Repurchased | -$25000 | -$337000 | -$453000 | -$1.1M | -$1.9M | -$2.5M | -$1.2M | -$2.5M | -$1.2M | -$1.2M |
| Dividends Paid | -$1.1M | -$1.2M | -$1.2M | -$2.8M | -$3.7M | 0 | 0 | 0 | -$2.5M | 0 |
| Free Cash Flow | $12.5M | $561000 | -$17.5M | $37.4M | $16.5M | -$21.5M | $26.4M | $50.0M | $29.3M | $37.0M |
Growth & Margins (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | +21.6% | +69.3% | +21.8% | -42.4% | +13.5% | +151.5% | +10.0% | -10.6% | -5.1% | |
| Net Income Growth (YoY) | -189.8% | +261.6% | +11.7% | -104.1% | -227.6% | +406.6% | +50.8% | -842.0% | +88.7% | |
| EPS Growth (YoY) | -184.8% | +256.5% | +11.7% | -104.2% | -172.3% | +376.9% | +50.0% | -859.3% | +89.0% | |
| Shares Change (YoY) | +1.6% | +1.9% | +0.2% | +0.9% | +19.1% | +10.0% | +0.8% | +0.8% | +1.2% | |
| FCF Growth (YoY) | -95.5% | -3211.8% | +314.1% | -55.8% | -230.1% | +222.7% | +89.6% | -41.3% | +26.3% | |
| Gross Margin | 24.4% | 30.8% | 33.9% | 36.5% | 24.8% | 22.9% | 28.4% | 29.5% | 23.4% | 22.2% |
| Operating Margin | -3.3% | -6.4% | 11.5% | 14.7% | -0.4% | -0.9% | 4.6% | 8.5% | -20.4% | 0.6% |
| EBITDA Margin | 3.9% | -1.6% | 14.0% | 22.3% | 4.3% | 4.0% | 12.4% | 13.3% | -15.1% | 5.4% |
| Net Margin | -4.1% | -9.8% | 9.3% | 8.6% | -0.6% | -1.8% | 2.2% | 3.0% | -24.7% | -2.9% |
| FCF Margin | 7.9% | 0.3% | -5.3% | 9.4% | 7.2% | -8.3% | 4.0% | 6.9% | 4.6% | 6.1% |
| Effective Tax Rate | -14.0% | -23.4% | 11.9% | 40.0% | 28.0% | 60.5% | 40.4% | 30.3% | -7.8% | -52.9% |
Per-Share Data (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF Per Share | $0.88 | $0.04 | $-1.19 | $2.55 | $1.12 | $-1.22 | $1.36 | $2.56 | $1.49 | $1.86 |
| Dividends Per Share | $0.08 | $0.08 | $0.08 | $0.19 | $0.25 | $0.00 | $0.00 | $0.00 | $0.13 | $0.00 |
| Shares Outstanding (Basic) | $14.1M | $14.3M | $14.5M | $14.6M | $14.8M | $17.6M | $19.4M | $19.5M | $19.7M | $19.9M |
What to look at in Energy companies
- FCF yield (>8%) — Cash generated / market cap. In energy FCF beats EPS.
- ROIC 5y avg (>=10%) — Include good and bad years to filter the truly disciplined.
- Positive FCF in 8 of last 10y (>=8/10) — Disciplined names (XOM, CVX, EOG) survive 2014-16 and 2020 crashes.
- Dividend coverage (FCF / div) (>=1.2x) — Dividend covered by FCF, not borrowed. <1x = likely cut.
- Net Debt / EBITDA (<2x at peak) — Look at it with trough EBITDA, not the peak.
- Capex / Revenue (10-20% healthy) — Energy needs aggressive reinvestment to maintain reserves.
Profitability
| Return on Equity | -7.70% |
| Return on Invested Capital | -1.21% |
| Return on Assets | -2.87% |
| Gross Margin | 18.38% |
| Operating Margin | -1.09% |
| Net Margin | -3.17% |
Financial Health
| Debt / Equity | 0.25 |
| Current Ratio | 2.56 |
| Piotroski F-Score | 3 |
| Altman Z-Score | 1.66 |
Key Ratios (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | -34.46 | -19.12 | 17.13 | 19.62 | -452.88 | -152.35 | 27.00 | 17.43 | -0.90 | -7.43 |
| P/B | 1.99 | 3.40 | 3.80 | 3.81 | 3.25 | 1.93 | 0.99 | 0.89 | 0.58 | 0.55 |
| P/S | 1.41 | 1.86 | 1.56 | 1.65 | 2.79 | 2.68 | 0.58 | 0.51 | 0.22 | 0.22 |
| Gross Margin | 24.4% | 30.8% | 33.9% | 36.5% | 24.8% | 22.9% | 28.4% | 29.5% | 23.4% | 22.2% |
| Operating Margin | -3.3% | -6.4% | 11.5% | 14.7% | -0.4% | -0.9% | 4.6% | 8.5% | -20.4% | 0.6% |
| Net Margin | -4.1% | -9.8% | 9.3% | 8.6% | -0.6% | -1.8% | 2.2% | 3.0% | -24.7% | -2.9% |
Related companies: AMTX · EPM · GTE · HUSA · INR · KGEI · NCSM
Explore sector: Energy · Oil & Gas Equipment & Services
More sections of BOOM: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Radar — undervalued stock signals · Investment Academy — learn to analyze stocks