Financhill
Sell
31

RMBS Quote, Financials, Valuation and Earnings

Last price:
$46.17
Seasonality move :
1.18%
Day range:
$42.18 - $52.71
52-week range:
$37.43 - $69.15
Dividend yield:
0%
P/E ratio:
31.50x
P/S ratio:
10.23x
P/B ratio:
5.01x
Volume:
1.8M
Avg. volume:
1M
1-year change:
-14.96%
Market cap:
$5.6B
Revenue:
$556.6M
EPS (TTM):
$1.66
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $246.3M $328.3M $454.8M $461.1M $556.6M
Revenue Growth (YoY) 8.22% 33.28% 38.53% 1.39% 20.71%
 
Cost of Revenues $60.7M $70.4M $107.6M $103.4M $110.1M
Gross Profit $185.6M $257.9M $347.2M $357.7M $446.5M
Gross Profit Margin 75.34% 78.56% 76.35% 77.57% 80.22%
 
R&D Expenses $139.8M $135.7M $158.8M $156.8M $162.9M
Selling, General & Admin $86.4M $91.1M $106.7M $108.1M $104.1M
Other Inc / (Exp) -$2.3M -$5.7M -$93.8M $85.8M $4M
Operating Expenses $227.3M $228M $267.2M $266.2M $267.5M
Operating Income -$41.8M $29.9M $80.1M $91.5M $179M
 
Net Interest Expenses -- $995K -- -- --
EBT. Incl. Unusual Items -$36.5M $23.3M -$7.8M $187.2M $200M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.9M $5M $6.5M -$146.7M $20.2M
Net Income to Company -$40.5M $18.3M -$14.3M $333.9M $179.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$40.5M $18.3M -$14.3M $333.9M $179.8M
 
Basic EPS (Cont. Ops) -$0.36 $0.17 -$0.13 $3.09 $1.67
Diluted EPS (Cont. Ops) -$0.36 $0.16 -$0.13 $3.01 $1.65
Weighted Average Basic Share $113.3M $110.5M $109.5M $108.2M $107.4M
Weighted Average Diluted Share $113.3M $114.9M $109.5M $110.9M $109M
 
EBITDA $22M $78.3M $41.2M $237.1M $244.1M
EBIT -$26.2M $34M -$6M $188.7M $201.5M
 
Revenue (Reported) $246.3M $328.3M $454.8M $461.1M $556.6M
Operating Income (Reported) -$41.8M $29.9M $80.1M $91.5M $179M
Operating Income (Adjusted) -$26.2M $34M -$6M $188.7M $201.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $61.9M $91.8M $122.4M $122.2M $161.1M
Revenue Growth (YoY) -2.54% 48.24% 33.33% -0.12% 31.81%
 
Cost of Revenues $13.5M $17.7M $33.4M $24.1M $31.5M
Gross Profit $48.5M $74M $89M $98.1M $129.6M
Gross Profit Margin 78.27% 80.67% 72.72% 80.27% 80.44%
 
R&D Expenses $34.8M $36.3M $40.1M $36M $43.7M
Selling, General & Admin $21.2M $23.1M $27.3M $25.6M $28M
Other Inc / (Exp) -$3.3M -$5.3M -$5M $22.8M --
Operating Expenses $56.2M $59.7M $67.8M $61.8M $71.7M
Operating Income -$7.8M $14.3M $21.1M $36.3M $57.9M
 
Net Interest Expenses -- $1.1M -- -- --
EBT. Incl. Unusual Items -$10.5M $7.9M $16.5M $62.9M $62.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $1.8M $540K $4.3M $103K
Net Income to Company -$12.1M $6.1M $15.9M $58.5M $62.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.1M $6.1M $15.9M $58.5M $62.2M
 
Basic EPS (Cont. Ops) -$0.11 $0.06 $0.15 $0.54 $0.58
Diluted EPS (Cont. Ops) -$0.11 $0.05 $0.14 $0.53 $0.58
Weighted Average Basic Share $112.7M $108.8M $107.6M $107.5M $106.7M
Weighted Average Diluted Share $112.7M $114.6M $107.6M $110M $108.2M
 
EBITDA $4.8M $21.8M $29.4M $73.6M $73M
EBIT -$7.8M $10.6M $17M $63.3M $62.7M
 
Revenue (Reported) $61.9M $91.8M $122.4M $122.2M $161.1M
Operating Income (Reported) -$7.8M $14.3M $21.1M $36.3M $57.9M
Operating Income (Adjusted) -$7.8M $10.6M $17M $63.3M $62.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $246.3M $328.3M $454.8M $461.1M $556.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $60.7M $70.4M $107.6M $103.4M $110.1M
Gross Profit $185.6M $257.9M $347.2M $357.7M $446.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $139.8M $135.7M $158.8M $156.8M $162.9M
Selling, General & Admin $86.4M $91.1M $106.7M $108.1M $104.1M
Other Inc / (Exp) -$2.3M -$5.7M -$93.8M $85.8M $4M
Operating Expenses $227.3M $228M $267.2M $266.2M $267.5M
Operating Income -$41.8M $29.9M $80.1M $91.5M $179M
 
Net Interest Expenses -- $995K -- -- --
EBT. Incl. Unusual Items -$36.5M $23.3M -$7.8M $187.2M $200M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.9M $5M $6.5M -$146.7M $20.2M
Net Income to Company -$40.5M $18.3M -$14.3M $333.9M $179.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$40.5M $18.3M -$14.3M $333.9M $179.8M
 
Basic EPS (Cont. Ops) -$0.36 $0.17 -$0.12 $3.07 $1.66
Diluted EPS (Cont. Ops) -$0.36 $0.16 -$0.14 $3.00 $1.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $22M $78.3M $41.2M $237.1M $244.1M
EBIT -$26.2M $34M -$6M $188.7M $201.5M
 
Revenue (Reported) $246.3M $328.3M $454.8M $461.1M $556.6M
Operating Income (Reported) -$41.8M $29.9M $80.1M $91.5M $179M
Operating Income (Adjusted) -$26.2M $34M -$6M $188.7M $201.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $328.3M $454.8M $461.1M $556.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $70.4M $107.6M $103.4M $110.1M --
Gross Profit $257.9M $347.2M $357.7M $446.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $135.7M $158.8M $156.8M $162.9M --
Selling, General & Admin $91.1M $106.7M $108.1M $104.1M --
Other Inc / (Exp) -$5.7M -$93.8M $85.8M $4M --
Operating Expenses $228M $267.2M $266.2M $267.5M --
Operating Income $29.9M $80.1M $91.5M $179M --
 
Net Interest Expenses $1.4M -- -- -- --
EBT. Incl. Unusual Items $23.3M -$7.8M $187.2M $200M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5M $6.5M -$146.7M $20.2M --
Net Income to Company $18.3M -$14.3M $333.9M $179.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.3M -$14.3M $333.9M $179.8M --
 
Basic EPS (Cont. Ops) $0.17 -$0.12 $3.07 $1.66 --
Diluted EPS (Cont. Ops) $0.16 -$0.14 $3.00 $1.66 --
Weighted Average Basic Share $442.2M $437.9M $433.1M $429.8M --
Weighted Average Diluted Share $455.4M $442.1M $443.5M $435.8M --
 
EBITDA $78.3M $41.2M $237.1M $244.1M --
EBIT $34M -$6M $188.7M $201.5M --
 
Revenue (Reported) $328.3M $454.8M $461.1M $556.6M --
Operating Income (Reported) $29.9M $80.1M $91.5M $179M --
Operating Income (Adjusted) $34M -$6M $188.7M $201.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $129M $107.9M $125.3M $94.8M $99.8M
Short Term Investments $373.7M $377.7M $187.9M $331.1M $382M
Accounts Receivable, Net $27.9M $44.1M $55.4M $82.9M $122.8M
Inventory $14.5M $8.5M $20.9M $36.2M $44.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $15.9M $10.6M $12M $34.9M $15.9M
Total Current Assets $699.7M $684.4M $527.2M $630.6M $690.3M
 
Property Plant And Equipment $86.4M $79.7M $110.4M $89.3M $97M
Long-Term Investments -- -- -- -- --
Goodwill $183.2M $278.8M $292M $286.8M $286.8M
Other Intangibles $36.5M $58.4M $50.9M $28.8M $17.1M
Other Long-Term Assets $4.5M $4.2M $2.7M $6M $5.6M
Total Assets $1.3B $1.2B $1B $1.3B $1.3B
 
Accounts Payable $9M $11.3M $24.8M $18.1M $18.5M
Accrued Expenses $23.3M $20.9M $20.5M $17.5M $19.2M
Current Portion Of Long-Term Debt -- $163.7M $10.4M -- --
Current Portion Of Capital Lease Obligations $4.7M $6M $5M $4.5M $5.6M
Other Current Liabilities $18.6M $20M $24M $26.6M $17.3M
Total Current Liabilities $85.9M $267.3M $126.7M $89.1M $81.8M
 
Long-Term Debt $156M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $338.7M $370.3M $233.3M $220.1M $222.4M
 
Common Stock $112K $109K $108K $108K $107K
Other Common Equity Adj -$81K -$1.5M -$5M -$1.3M -$1.3M
Common Equity $912.7M $862.4M $779.3M $1B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $912.7M $862.4M $779.3M $1B $1.1B
 
Total Liabilities and Equity $1.3B $1.2B $1B $1.3B $1.3B
Cash and Short Terms $502.6M $485.6M $313.2M $425.8M $481.8M
Total Debt $156M $163.7M $10.4M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $129M $107.9M $125.3M $94.8M $99.8M
Short Term Investments $373.7M $377.7M $187.9M $331.1M $382M
Accounts Receivable, Net $27.9M $44.1M $55.4M $82.9M $122.8M
Inventory $14.5M $8.5M $20.9M $36.2M $44.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $15.9M $10.6M $12M $34.9M $15.9M
Total Current Assets $699.7M $684.4M $527.2M $630.6M $690.3M
 
Property Plant And Equipment $86.4M $79.7M $110.4M $89.3M $97M
Long-Term Investments -- -- -- -- --
Goodwill $183.2M $278.8M $292M $286.8M $286.8M
Other Intangibles $36.5M $58.4M $50.9M $28.8M $17.1M
Other Long-Term Assets $4.5M $4.2M $2.7M $6M $5.6M
Total Assets $1.3B $1.2B $1B $1.3B $1.3B
 
Accounts Payable $9M $11.3M $24.8M $18.1M $18.5M
Accrued Expenses $23.3M $20.9M $20.5M $17.5M $19.2M
Current Portion Of Long-Term Debt -- $163.7M $10.4M -- --
Current Portion Of Capital Lease Obligations $4.7M $6M $5M $4.5M $5.6M
Other Current Liabilities $18.6M $20M $24M $26.6M $17.3M
Total Current Liabilities $85.9M $267.3M $126.7M $89.1M $81.8M
 
Long-Term Debt $156M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $338.7M $370.3M $233.3M $220.1M $222.4M
 
Common Stock $112K $109K $108K $108K $107K
Other Common Equity Adj -$81K -$1.5M -$5M -$1.3M -$1.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $912.7M $862.4M $779.3M $1B $1.1B
 
Total Liabilities and Equity $1.3B $1.2B $1B $1.3B $1.3B
Cash and Short Terms $502.6M $485.6M $313.2M $425.8M $481.8M
Total Debt $156M $163.7M $10.4M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$40.5M $18.3M -$14.3M $333.9M $179.8M
Depreciation & Amoritzation $48.2M $44.3M $47.1M $48.4M $42.7M
Stock-Based Compensation $25.8M $27.5M $35.6M $45M $44.9M
Change in Accounts Receivable $172.3M $104.7M $98.1M -$22.8M -$34.8M
Change in Inventories -$4.4M $6.1M -$12.7M -$15.3M -$8.5M
Cash From Operations $185.5M $209.2M $230.4M $195.8M $230.6M
 
Capital Expenditures $29.7M $13.8M $20.5M $23.2M $30.7M
Cash Acquisitions -- -$97.1M -$15.9M $106.3M --
Cash From Investing -$97.6M -$115.7M $152M -$57.4M -$56.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $91.7M -- --
Long-Term Debt Repaid -- -- -$258.1M -$10.4M --
Repurchase of Common Stock -$50.1M -$100.1M -$100.4M -$100.5M -$113.3M
Other Financing Activities -$22.6M -$23.1M -$32.8M -$57M -$60.1M
Cash From Financing -$61.2M -$114.2M -$362.9M -$169.6M -$168M
 
Beginning Cash (CF) $102.5M $129.3M $108.3M $125.7M $94.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.7M -$20.6M $19.4M -$31.2M $5.9M
Ending Cash (CF) $129.3M $108.3M $125.7M $94.8M $99.8M
 
Levered Free Cash Flow $155.7M $195.4M $209.9M $172.5M $199.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$12.1M $6.1M $15.9M $58.5M $62.2M
Depreciation & Amoritzation $12.7M $11.2M $12.4M $10.3M $10.3M
Stock-Based Compensation $6.2M $6.2M $10.3M $10.5M $11.7M
Change in Accounts Receivable $38.8M $33.6M $12.2M -$9.9M -$36M
Change in Inventories -$248K -$397K -$7M -$1.5M $4.3M
Cash From Operations $42.1M $72.2M $51.3M $54.9M $59M
 
Capital Expenditures $8.9M $6.3M $4.8M $786K $6.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $48.5M -$116.7M -$65.5M -$88.3M -$69.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$50.1M -- -$9K -$200K --
Other Financing Activities -$4.7M -$3.3M -$4.9M -$6.5M -$4.7M
Cash From Financing -$51.3M $649K -$2.5M -$4.2M -$2.7M
 
Beginning Cash (CF) $89.8M $152.2M $141.9M $132M $114M
Foreign Exchange Rate Adjustment $263K -$51K $512K $469K -$791K
Additions / Reductions $39.2M -$43.9M -$16.7M -$37.7M -$13.4M
Ending Cash (CF) $129.3M $108.3M $125.7M $94.8M $99.8M
 
Levered Free Cash Flow $33.1M $65.9M $46.5M $54.1M $52.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$40.5M $18.3M -$14.3M $333.9M $179.8M
Depreciation & Amoritzation $48.2M $44.3M $47.1M $48.4M $42.7M
Stock-Based Compensation $25.8M $27.5M $35.6M $45M $44.9M
Change in Accounts Receivable $172.3M $104.7M $98.1M -$22.8M -$34.8M
Change in Inventories -$4.4M $6.1M -$12.7M -$15.3M -$8.5M
Cash From Operations $185.5M $209.2M $230.4M $195.8M $230.6M
 
Capital Expenditures $29.7M $13.8M $20.5M $23.2M $30.7M
Cash Acquisitions -- -$97.1M -$15.9M $106.3M --
Cash From Investing -$97.6M -$115.7M $152M -$57.4M -$56.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $91.7M -- --
Long-Term Debt Repaid -- -- -$258.1M -$10.4M --
Repurchase of Common Stock -- -- -- -$100.5M -$113.3M
Other Financing Activities -$22.6M -$23.1M -$32.8M -$57M -$60.1M
Cash From Financing -$61.2M -$114.2M -$362.9M -$169.6M -$168M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.7M -$20.6M $19.4M -$31.2M $5.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $155.7M $195.4M $209.9M $172.5M $199.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $18.3M -$14.3M $333.9M $179.8M --
Depreciation & Amoritzation $44.3M $47.1M $48.4M $42.7M --
Stock-Based Compensation $27.5M $35.6M $45M $44.9M --
Change in Accounts Receivable $104.7M $98.1M -$22.8M -$34.8M --
Change in Inventories $6.1M -$12.7M -$15.3M -$8.5M --
Cash From Operations $209.2M $230.4M $195.8M $230.6M --
 
Capital Expenditures $13.8M $20.5M $23.2M $30.7M --
Cash Acquisitions -$97.1M -$15.9M $106.3M -- --
Cash From Investing -$115.7M $152M -$57.4M -$56.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $91.7M -- -- --
Long-Term Debt Repaid -- -$258.1M -$10.4M -- --
Repurchase of Common Stock -$100.1M -$100.4M -$100.5M -$113.3M --
Other Financing Activities -$23.1M -$32.8M -$57M -$60.1M --
Cash From Financing -$114.2M -$362.9M -$169.6M -$168M --
 
Beginning Cash (CF) $596.6M $601.5M $479.7M $445.9M --
Foreign Exchange Rate Adjustment -$413K -$2M $306K -$880K --
Additions / Reductions -$20.6M $19.4M -$31.2M $5.9M --
Ending Cash (CF) $575.5M $618.9M $448.8M $450.9M --
 
Levered Free Cash Flow $195.4M $209.9M $172.5M $199.9M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

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

Show me the best stock