Financhill
Buy
93

REAL Quote, Financials, Valuation and Earnings

Last price:
$10.88
Seasonality move :
-3.72%
Day range:
$9.21 - $11.08
52-week range:
$1.52 - $11.08
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.05x
P/B ratio:
--
Volume:
6.1M
Avg. volume:
3.6M
1-year change:
414.75%
Market cap:
$1.2B
Revenue:
$549.3M
EPS (TTM):
-$0.87
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $316.4M $299.9M $467.7M $603.5M $549.3M
Revenue Growth (YoY) 48.01% -5.19% 55.92% 29.04% -8.98%
 
Cost of Revenues $114.8M $112.4M $194.2M $254.8M $173M
Gross Profit $201.5M $187.6M $273.5M $348.7M $376.3M
Gross Profit Margin 63.7% 62.53% 58.47% 57.78% 68.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $158.4M $195.5M $239M $257.9M $240.7M
Other Inc / (Exp) -$2.1M -$1.3M -$15.7M -$1.2M -$44.8M
Operating Expenses $301.6M $359.3M $472.7M $536.5M $497.8M
Operating Income -$100.1M -$171.7M -$199.2M -$187.8M -$121.5M
 
Net Interest Expenses -- $2.7M $21.2M $7.3M $1.9M
EBT. Incl. Unusual Items -$98.2M -$175.7M -$236.1M -$196.3M -$168.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $199K $101K $56K $172K $283K
Net Income to Company -$98.4M -$175.8M -$236.1M -$196.4M -$168.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$98.4M -$175.8M -$236.1M -$196.4M -$168.5M
 
Basic EPS (Cont. Ops) -$2.14 -$2.01 -$2.58 -$2.05 -$1.65
Diluted EPS (Cont. Ops) -$2.14 -$2.01 -$2.58 -$2.05 -$1.65
Weighted Average Basic Share $47.5M $87.6M $91.4M $95.9M $101.8M
Weighted Average Diluted Share $47.5M $87.6M $91.4M $95.9M $101.8M
 
EBITDA -$84.2M -$151.6M -$191M -$158.1M -$125.8M
EBIT -$97.6M -$170.5M -$214.5M -$185.8M -$157.5M
 
Revenue (Reported) $316.4M $299.9M $467.7M $603.5M $549.3M
Operating Income (Reported) -$100.1M -$171.7M -$199.2M -$187.8M -$121.5M
Operating Income (Adjusted) -$97.6M -$170.5M -$214.5M -$185.8M -$157.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $77.8M $118.8M $142.7M $133.2M $147.8M
Revenue Growth (YoY) -4.56% 52.75% 20.08% -6.68% 10.95%
 
Cost of Revenues $28.3M $47.7M $56.9M $39.1M $37M
Gross Profit $49.5M $71.1M $85.8M $94.1M $110.7M
Gross Profit Margin 63.66% 59.83% 60.11% 70.64% 74.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $50.6M $60.6M $60.5M $56.4M $59.1M
Other Inc / (Exp) -- -$495K $6K $856K $744K
Operating Expenses $91.1M $121.8M $131.3M $117.4M $125.3M
Operating Income -$41.6M -$50.7M -$45.5M -$23.3M -$14.6M
 
Net Interest Expenses $2M $6M $1.7M $413K $4M
EBT. Incl. Unusual Items -$43.6M -$57.2M -$47.2M -$22.9M -$17.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17K $28K $63K $47K $72K
Net Income to Company -$43.6M -$57.2M -$47.3M -$22.9M -$17.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$43.6M -$57.2M -$47.3M -$22.9M -$17.9M
 
Basic EPS (Cont. Ops) -$0.50 -$0.62 -$0.49 -$0.22 -$0.16
Diluted EPS (Cont. Ops) -$0.50 -$0.62 -$0.49 -$0.22 -$0.17
Weighted Average Basic Share $87.9M $91.9M $96.7M $102.6M $109M
Weighted Average Diluted Share $87.9M $91.9M $96.7M $102.6M $112.4M
 
EBITDA -$36.3M -$45.1M -$37.3M -$12.5M -$3.6M
EBIT -$41.2M -$51.1M -$44.5M -$20.2M -$11.9M
 
Revenue (Reported) $77.8M $118.8M $142.7M $133.2M $147.8M
Operating Income (Reported) -$41.6M -$50.7M -$45.5M -$23.3M -$14.6M
Operating Income (Adjusted) -$41.2M -$51.1M -$44.5M -$20.2M -$11.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $305.2M $409.4M $589M $565.6M $579.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $110.1M $163.2M $256.3M $198.7M $148.4M
Gross Profit $195.1M $246.2M $332.7M $366.8M $431.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $186.2M $233M $258M $245.4M $239.3M
Other Inc / (Exp) -$85K -$11.6M -$4.1M -$38.4M -$12.6M
Operating Expenses $344.1M $451.8M $525.9M $511.5M $496.3M
Operating Income -$149M -$205.6M -$193.2M -$144.7M -$64.8M
 
Net Interest Expenses -- $17.4M $12.7M $1.9M $9.8M
EBT. Incl. Unusual Items -$147.9M -$234.5M -$210M -$185.1M -$87.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $186K $146K $69K $323K $214K
Net Income to Company -$148.1M -$234.7M -$210M -$185.4M -$87.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$148.1M -$234.7M -$210M -$185.4M -$87.4M
 
Basic EPS (Cont. Ops) -$1.68 -$2.62 -$2.22 -$1.85 -$0.82
Diluted EPS (Cont. Ops) -$1.68 -$2.62 -$2.22 -$1.85 -$0.87
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$127.5M -$193.7M -$169.8M -$143.6M -$36.1M
EBIT -$145.1M -$216.7M -$195.8M -$174.6M -$69.1M
 
Revenue (Reported) $305.2M $409.4M $589M $565.6M $579.9M
Operating Income (Reported) -$149M -$205.6M -$193.2M -$144.7M -$64.8M
Operating Income (Adjusted) -$145.1M -$216.7M -$195.8M -$174.6M -$69.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $213.1M $322.6M $443.8M $405.9M $436.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $78.9M $129.7M $191.8M $135.7M $111M
Gross Profit $134.2M $192.9M $252.1M $270.2M $325.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $140.8M $177.2M $195.9M $183.4M $182M
Other Inc / (Exp) -$89K -$11.5M -$142K -$37.4M -$5.2M
Operating Expenses $258.7M $350.1M $403M $378.1M $376.6M
Operating Income -$124.5M -$157.2M -$150.9M -$107.8M -$51.1M
 
Net Interest Expenses $2M $15.1M $6.7M $1.3M $9.2M
EBT. Incl. Unusual Items -$125M -$183.8M -$157.7M -$146.5M -$65.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38K $83K $96K $247K $178K
Net Income to Company -$125.1M -$183.9M -$157.8M -$146.8M -$65.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$125.1M -$183.9M -$157.8M -$146.8M -$65.7M
 
Basic EPS (Cont. Ops) -$1.43 -$2.02 -$1.66 -$1.46 -$0.62
Diluted EPS (Cont. Ops) -$1.43 -$2.02 -$1.66 -$1.46 -$0.67
Weighted Average Basic Share $261.5M $273M $285.1M $303.2M $321.1M
Weighted Average Diluted Share $261.5M $273M $285.1M $303.2M $328.7M
 
EBITDA -$108.5M -$150.6M -$129.5M -$115M -$25.3M
EBIT -$122.2M -$168.5M -$149.7M -$138.5M -$50.1M
 
Revenue (Reported) $213.1M $322.6M $443.8M $405.9M $436.5M
Operating Income (Reported) -$124.5M -$157.2M -$150.9M -$107.8M -$51.1M
Operating Income (Adjusted) -$122.2M -$168.5M -$149.7M -$138.5M -$50.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $154.4M $350.8M $418.2M $293.8M $175.7M
Short Term Investments $208.8M $4M -- -- --
Accounts Receivable, Net $7.8M $7.2M $7.8M $12.2M $17.2M
Inventory $21.9M $42.3M $71M $43M $22.2M
Prepaid Expenses $13.8M $17.1M -- -- --
Other Current Assets -- -- $20.9M $23.3M $20.8M
Total Current Assets $406.8M $421.5M $517.8M $372.3M $235.9M
 
Property Plant And Equipment $55.8M $181.6M $234.6M $240.6M $190.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.7M $2.1M $2.5M $2.7M $20.5M
Total Assets $465.2M $605.1M $754.9M $615.6M $446.9M
 
Accounts Payable $11.2M $14.3M $4.5M $11.9M $9M
Accrued Expenses $6.8M $11.5M $30.4M $27.5M $12.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $15M $18.3M $20.8M $20.1M
Other Current Liabilities $8.2M $10.2M $13.6M $16.4M $18M
Total Current Liabilities $118.5M $148.3M $188M $207.5M $188.9M
 
Long-Term Debt -- $149.2M $348.4M $449.8M $452.4M
Capital Leases -- -- -- -- --
Total Liabilities $128M $413.8M $681.8M $785.7M $750.2M
 
Common Stock $1K $1K $1K $1K $1K
Other Common Equity Adj $7K $11K -- -- --
Common Equity $337.2M $191.3M $73.1M -$170.1M -$303.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $337.2M $191.3M $73.1M -$170.1M -$303.3M
 
Total Liabilities and Equity $465.2M $605.1M $754.9M $615.6M $446.9M
Cash and Short Terms $363.3M $354.9M $418.2M $293.8M $175.7M
Total Debt -- $149.2M $348.4M $449.8M $452.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $343.1M $444.8M $300.4M $170.8M $153.2M
Short Term Investments $52.2M -- -- -- --
Accounts Receivable, Net $4.6M $6.8M $8.8M $13.6M $16M
Inventory $19.2M $63.9M $63M $24.7M $19.9M
Prepaid Expenses $18.3M $22.3M $27.1M -- --
Other Current Assets -- -- -- $20.9M $22.7M
Total Current Assets $437.3M $537.8M $399.3M $230M $211.7M
 
Property Plant And Equipment $177M $230.8M $232.4M $201.5M $174.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2M $2.9M $2.8M $21.2M $20.2M
Total Assets $616.3M $771.4M $634.4M $452.7M $406.3M
 
Accounts Payable $5.4M $8.2M $9.9M $8.1M $10.8M
Accrued Expenses $11.8M $25.6M $16.7M $10.9M $10.8M
Current Portion Of Long-Term Debt -- -- -- -- $26.6M
Current Portion Of Capital Lease Obligations $15.3M $15.2M $20.4M $19.9M $22.5M
Other Current Liabilities $9.7M $11.3M $19.6M $19.3M $22M
Total Current Liabilities $120.9M $168.8M $194.1M $176.9M $225.7M
 
Long-Term Debt $148.1M $344.2M $449M $451.8M $407.9M
Capital Leases -- -- -- -- --
Total Liabilities $382M $660.7M $775.7M $742.7M $751.7M
 
Common Stock $1K $1K $1K $1K $1K
Other Common Equity Adj $107K -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $234.3M $110.7M -$141.3M -$290M -$345.4M
 
Total Liabilities and Equity $616.3M $771.4M $634.4M $452.7M $406.3M
Cash and Short Terms $395.2M $444.8M $300.4M $170.8M $153.2M
Total Debt $148.1M $344.2M $449M $451.8M $434.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$98.4M -$175.8M -$236.1M -$196.4M -$168.5M
Depreciation & Amoritzation $13.4M $18.8M $23.5M $27.7M $31.7M
Stock-Based Compensation $8.5M $24.3M $48.8M $46.1M $34.3M
Change in Accounts Receivable -$1.6M -$337K -$1.6M -$6.1M -$7M
Change in Inventories -$11.6M -$20.4M -$29.2M $24M $10.9M
Cash From Operations -$54.5M -$134.4M -$142.2M -$91.6M -$61.3M
 
Capital Expenditures $34M $26.9M $47.4M $36.9M $42.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$215.4M $178M -$43.4M -$36.9M -$42.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $166.3M $278.2M -- --
Long-Term Debt Repaid -$9.3M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$130K -$23.3M -$33.7M -$205K -$679K
Cash From Financing $378.7M $152.8M $252.9M $4.1M $226K
 
Beginning Cash (CF) $45.6M $154.4M $350.8M $418.2M $293.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $108.8M $196.4M $67.3M -$124.4M -$103.2M
Ending Cash (CF) $154.4M $350.8M $418.2M $293.8M $190.6M
 
Levered Free Cash Flow -$88.5M -$161.4M -$189.6M -$128.5M -$103.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$43.6M -$57.2M -$47.3M -$22.9M -$17.9M
Depreciation & Amoritzation $4.9M $6M $7.2M $7.7M $8.3M
Stock-Based Compensation $7.4M $12.6M $10.8M $8.5M $7.8M
Change in Accounts Receivable $1.6M -$1.1M -$2.8M -$8.1M -$101K
Change in Inventories $1.7M -$4.8M $10.2M -$1.1M $725K
Cash From Operations -$9.4M -$35.1M -$7.4M -$10.9M $9.1M
 
Capital Expenditures $7.7M $12.3M $10M $8.1M $6.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $45.7M -$12.3M -$10M -$8.1M -$6.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$36K -$162K -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$227K -$4K -$5K -$90K -$168K
Cash From Financing $2.5M $527K $1.9M -$74K -$162K
 
Beginning Cash (CF) $304.3M $491.6M $315.9M $205.7M $165.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.7M -$46.8M -$15.5M -$19.1M $2.4M
Ending Cash (CF) $343.1M $444.8M $300.4M $186.6M $168.1M
 
Levered Free Cash Flow -$17.1M -$47.4M -$17.4M -$19.1M $2.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$148.1M -$234.7M -$210M -$185.4M -$87.4M
Depreciation & Amoritzation $17.5M $23M $25.9M $30.9M $33M
Stock-Based Compensation $19.7M $43.7M $49.5M $35.4M $30.6M
Change in Accounts Receivable $3.6M -$3.1M -$3.5M -$6.9M -$4.6M
Change in Inventories -$3.1M -$46.9M -$1.4M $27.2M $1.6M
Cash From Operations -$92.4M -$161.8M -$114M -$68.1M $9.4M
 
Capital Expenditures $33.6M $42.4M $35.9M $46.1M $23.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$79.9M $9.7M -$35.9M -$46.1M -$23.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $166.3M $278.2M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$23.4M -$33.7M -- -$678K -$5.5M
Cash From Financing $150.3M $253.8M $5.6M $287K -$4.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$21.9M $101.7M -$144.4M -$113.9M -$18.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$126M -$204.2M -$150M -$114.2M -$14.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$125.1M -$183.9M -$157.8M -$146.8M -$65.7M
Depreciation & Amoritzation $13.7M $17.8M $20.3M $23.5M $24.8M
Stock-Based Compensation $16.9M $36.3M $37M $26.3M $22.6M
Change in Accounts Receivable $2.6M -$194K -$2.1M -$2.9M -$571K
Change in Inventories $4.9M -$21.6M $6.2M $9.5M $96K
Cash From Operations -$96M -$123.4M -$95.3M -$71.8M -$1.1M
 
Capital Expenditures $22.3M $37.8M $26.3M $35.4M $17.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $134.5M -$33.8M -$26.3M -$35.4M -$16.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $166.3M $278.2M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$23.3M -$33.7M -$28K -$501K -$5.4M
Cash From Financing $150.1M $251.1M $3.8M -$36K -$4.6M
 
Beginning Cash (CF) $593.5M $1.4B $1.1B $746.6M $537.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $188.6M $94M -$117.7M -$107.2M -$22.5M
Ending Cash (CF) $782.1M $1.5B $977.3M $639.4M $514.7M
 
Levered Free Cash Flow -$118.3M -$161.1M -$121.5M -$107.2M -$18.4M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock