Financhill
Sell
17

RKT Quote, Financials, Valuation and Earnings

Last price:
$13.39
Seasonality move :
-8.16%
Day range:
$13.63 - $14.20
52-week range:
$10.06 - $21.38
Dividend yield:
0%
P/E ratio:
86.00x
P/S ratio:
2.99x
P/B ratio:
2.89x
Volume:
6.1M
Avg. volume:
6.7M
1-year change:
-2.62%
Market cap:
$2B
Revenue:
$4.9B
EPS (TTM):
$0.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $15.5B $12.7B $5.7B $3.6B $4.9B
Revenue Growth (YoY) 213.52% -17.98% -55.18% -35.87% 35.28%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.2B $5.8B $4.6B $3.8B $4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.3B $5.8B $4.7B $3.9B $4.1B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $9.5B $6.2B $741.9M -$402.9M $668.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $132.4M $112.7M $42M -$12.8M $32.2M
Net Income to Company $9.4B $6.1B $699.9M -$390.1M $635.8M
 
Minority Interest in Earnings -$9.2B -$5.8B -$653.5M $374.6M -$606.5M
Net Income to Common Excl Extra Items $198M $308.2M $46.4M -$15.5M $29.4M
 
Basic EPS (Cont. Ops) $1.77 $2.36 $0.39 -$0.12 $0.21
Diluted EPS (Cont. Ops) $1.76 $2.32 $0.28 -$0.15 $0.21
Weighted Average Basic Share $111.9M $130.6M $120.6M $128.6M $141M
Weighted Average Diluted Share $116.2M $2B $2B $2B $141M
 
EBITDA -- -- -- -- --
EBIT $10B $6.7B $1.1B -$42.9M $1.1B
 
Revenue (Reported) $15.5B $12.7B $5.7B $3.6B $4.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $10B $6.7B $1.1B -$42.9M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.6B $2.5B $442.5M $655.4M $1.7B
Revenue Growth (YoY) 149.61% -46.36% -82.06% 48.14% 161.83%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.4B $890.8M $835.3M $967.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5B $1.4B $914.8M $861.9M $997.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.9B $855.3M -$505.4M -$242.9M $675M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48M -$10M -$12.8M -$10.2M $26.3M
Net Income to Company $2.8B $865.3M -$492.7M -$232.7M $648.6M
 
Minority Interest in Earnings -$2.7B -$817.3M $475M $222.1M -$614.7M
Net Income to Common Excl Extra Items $140M $48.1M -$17.6M -$10.6M $33.9M
 
Basic EPS (Cont. Ops) $1.21 $0.36 -$0.14 -$0.08 $0.23
Diluted EPS (Cont. Ops) $1.09 $0.32 -$0.14 -$0.09 $0.23
Weighted Average Basic Share $128.9M $132.6M $121.8M $133.7M $145.7M
Weighted Average Diluted Share $146.2M $132.6M $2B $2B $145.7M
 
EBITDA -- -- -- -- --
EBIT $3.1B $1B -$431.3M -$159.6M $794.3M
 
Revenue (Reported) $4.6B $2.5B $442.5M $655.4M $1.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $3.1B $1B -$431.3M -$159.6M $794.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $15.5B $12.7B $5.7B $3.6B $4.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.2B $5.8B $4.6B $3.8B $4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.3B $5.9B $4.7B $3.9B $4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $9.5B $6.2B $741.9M -$402.9M $668.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $132.4M $112.7M $42M -$12.8M $32.2M
Net Income to Company $9.4B $6.1B $699.9M -$390.1M $635.8M
 
Minority Interest in Earnings -$9.2B -$5.8B -$653.5M $374.6M -$606.5M
Net Income to Common Excl Extra Items $198M $308.2M $46.4M -$15.5M $29.4M
 
Basic EPS (Cont. Ops) $1.75 $2.43 $0.39 -$0.12 $0.20
Diluted EPS (Cont. Ops) $1.63 $2.33 $0.32 -$0.16 $0.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $10B $6.7B $1.1B -$42.9M $1.1B
 
Revenue (Reported) $15.5B $12.7B $5.7B $3.6B $4.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $10B $6.7B $1.1B -$42.9M $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.7B $5.7B $3.6B $4.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.8B $4.6B $3.8B $4B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.9B $4.7B $3.9B $4B --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $6.2B $741.9M -$402.9M $668.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $112.7M $42M -$12.8M $32.2M --
Net Income to Company $6.1B $699.9M -$390.1M $635.8M --
 
Minority Interest in Earnings -$5.8B -$653.5M $374.6M -$606.5M --
Net Income to Common Excl Extra Items $308.2M $46.4M -$15.5M $29.4M --
 
Basic EPS (Cont. Ops) $2.43 $0.39 -$0.12 $0.20 --
Diluted EPS (Cont. Ops) $2.33 $0.32 -$0.16 $0.16 --
Weighted Average Basic Share $522.1M $482.4M $514.5M $564.1M --
Weighted Average Diluted Share $4.2B $7.9B $7.9B $4.3B --
 
EBITDA -- -- -- -- --
EBIT $6.7B $1.1B -$42.9M $1.1B --
 
Revenue (Reported) $12.7B $5.7B $3.6B $4.9B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $6.7B $1.1B -$42.9M $1.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2B $2.1B $722.3M $1.1B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $179.4M $169M $192.9M $158.3M $151.9M
Other Current Assets -- -- -- -- --
Total Current Assets $10.2B $5.3B $3.1B $3.5B $5B
 
Property Plant And Equipment $449.7M $682.3M $640.4M $598.6M $495.6M
Long-Term Investments -- $41.9M $40.3M $39.5M $40.8M
Goodwill $47.2M $1.3B $1.3B $1.2B $1.2B
Other Intangibles $2.9B $5.4B $6.9B $6.4B $7.6B
Other Long-Term Assets -- -- -- -- --
Total Assets $37.5B $32.8B $20.1B $19.2B $24.5B
 
Accounts Payable $252M $271.5M $116.3M $171.4M $181.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $672.9M $203.2M $92.9M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $20.6B $11.8B $5.2B $4.8B $9.1B
 
Long-Term Debt $7B $9.2B $4.9B $4.5B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $29.7B $23B $11.6B $10.9B $15.5B
 
Common Stock $20K $20K $20K $20K $20K
Other Common Equity Adj -- -- -- -- --
Common Equity $490.5M $665.7M $576.7M $624.9M $702.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.4B $9.1B $7.9B $7.7B $8.3B
Total Equity $7.9B $9.8B $8.5B $8.3B $9B
 
Total Liabilities and Equity $37.5B $32.8B $20.1B $19.2B $24.5B
Cash and Short Terms $2B $2.1B $722.3M $1.1B $1.3B
Total Debt $7.4B $9.3B $5.5B $4.9B $5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2B $2.1B $722.3M $1.1B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $179.4M $169M $192.9M $158.3M $151.9M
Other Current Assets -- -- -- -- --
Total Current Assets $10.2B $5.3B $3.1B $3.5B $5B
 
Property Plant And Equipment $449.7M $682.3M $640.4M $598.6M $495.6M
Long-Term Investments -- $41.9M $40.3M $39.5M $40.8M
Goodwill $47.2M $1.3B $1.3B $1.2B $1.2B
Other Intangibles $2.9B $5.4B $6.9B $6.4B $7.6B
Other Long-Term Assets -- -- -- -- --
Total Assets $37.5B $32.8B $20.1B $19.2B $24.5B
 
Accounts Payable $252M $271.5M $116.3M $171.4M $181.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $672.9M $203.2M $92.9M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $20.6B $11.8B $5.2B $4.8B $9.1B
 
Long-Term Debt $7B $9.2B $4.9B $4.5B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $29.7B $23B $11.6B $10.9B $15.5B
 
Common Stock $20K $20K $20K $20K $20K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.4B $9.1B $7.9B $7.7B $8.3B
Total Equity $7.9B $9.8B $8.5B $8.3B $9B
 
Total Liabilities and Equity $37.5B $32.8B $20.1B $19.2B $24.5B
Cash and Short Terms $2B $2.1B $722.3M $1.1B $1.3B
Total Debt $7.4B $9.3B $5.5B $4.9B $5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $9.4B $6.1B $699.9M -$390.1M $635.8M
Depreciation & Amoritzation $74.3M $74.7M $94M $110.3M $112.9M
Stock-Based Compensation $136.2M $163.7M $216M $180.1M $145.5M
Change in Accounts Receivable $7.2M $12.4M -$1M -$8.7M $5.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.7B $7.7B $10.8B $110.3M -$2.6B
 
Capital Expenditures $106.3M $302.8M $107.8M $161.6M $805.1M
Cash Acquisitions -- -$1.2B -- -- --
Cash From Investing $517.2M -$664.9M $578.7M $861.2M -$495.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8B $3.6B $720K $184K $3.3B
Long-Term Debt Repaid -$1.3B -$6.3B -$10.5B -$651M -$112M
Repurchase of Common Stock -- -$231.6M -$177.7M -- --
Other Financing Activities -$6.7B -$4B -$2.2B $2.4M $9.2M
Cash From Financing $1.8B -$6.9B -$12.8B -$623.6M $3.3B
 
Beginning Cash (CF) $1.5B $2.1B $2.2B $789.1M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $597.5M $157.6M -$1.4B $347.9M $153.9M
Ending Cash (CF) $2.1B $2.2B $789.1M $1.1B $1.3B
 
Levered Free Cash Flow -$1.8B $7.4B $10.7B -$51.2M -$3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.8B $865.3M -$492.7M -$232.7M $648.6M
Depreciation & Amoritzation $26.7M $19.2M $24M $26.6M $29.3M
Stock-Based Compensation $42.6M $39.8M $47.6M $35.4M $35.6M
Change in Accounts Receivable -$9.1M -$81K $383K -$8.8M $981K
Change in Inventories -- -- -- -- --
Cash From Operations $2B $4.4B $1.2B $1.4B $1.8B
 
Capital Expenditures $33.2M $169.5M $1.2M -$5.7M $114.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $206.2M -$1.2B $196.6M $122.2M -$35.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1.2B $1.7B $720K -$1.1B -$1.8B
Long-Term Debt Repaid -$1.3B -$4.9B -$9.3B -$234.9M -$15.7M
Repurchase of Common Stock -- -$187.7M -$11.7M -- --
Other Financing Activities -$1.2B -$11.9M -$9.8M -$19.5M $85M
Cash From Financing -$3.7B -$3.4B -$1.5B -$1.4B -$1.8B
 
Beginning Cash (CF) $3.6B $2.4B $891.6M $991.9M $1.2B
Foreign Exchange Rate Adjustment $1.5M $79K $132K -$203K -$1.5M
Additions / Reductions -$1.5B -$168.1M -$102.7M $145.1M $42.2M
Ending Cash (CF) $2.1B $2.2B $789.1M $1.1B $1.3B
 
Levered Free Cash Flow $2B $4.2B $1.2B $1.4B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $9.4B $6.1B $699.9M -$390.1M $635.8M
Depreciation & Amoritzation $74.3M $74.7M $94M $110.3M $112.9M
Stock-Based Compensation $136.2M $163.7M $216M $180.1M $145.5M
Change in Accounts Receivable $7.2M $12.4M -$1M -$8.7M $5.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.7B $7.7B $10.8B $110.3M -$2.6B
 
Capital Expenditures $106.3M $302.8M $107.8M $161.6M $805.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $517.2M -$664.9M $578.7M $861.2M -$495.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8B $3.6B $720K $184K $3.3B
Long-Term Debt Repaid -$1.3B -$6.3B -$10.5B -$651M -$112M
Repurchase of Common Stock -- -$231.6M -$177.7M -- --
Other Financing Activities -$6.7B -$4B -$2.2B $2.4M $9.2M
Cash From Financing $1.8B -$6.9B -$12.8B -$623.6M $3.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $597.5M $157.6M -$1.4B $347.9M $153.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.8B $7.4B $10.7B -$51.2M -$3.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $6.1B $699.9M -$390.1M $635.8M --
Depreciation & Amoritzation $74.7M $94M $110.3M $112.9M --
Stock-Based Compensation $163.7M $216M $180.1M $145.5M --
Change in Accounts Receivable $12.4M -$1M -$8.7M $5.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $7.7B $10.8B $110.3M -$2.6B --
 
Capital Expenditures $302.8M $107.8M $161.6M $805.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$664.9M $578.7M $861.2M -$495.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid $1.1M $1M -- -- --
Long-Term Debt Issued $3.6B $720K $184K $3.3B --
Long-Term Debt Repaid -$6.3B -$10.5B -$651M -$112M --
Repurchase of Common Stock -$231.6M -$177.7M -- -- --
Other Financing Activities -$4B -$2.2B $2.4M $9.2M --
Cash From Financing -$6.9B -$12.8B -$623.6M $3.3B --
 
Beginning Cash (CF) $9.4B $6.5B $3.7B $4.6B --
Foreign Exchange Rate Adjustment -$115K -$949K -$191K -$1.4M --
Additions / Reductions $157.6M -$1.4B $347.9M $153.9M --
Ending Cash (CF) $9.6B $5.1B $4B $4.8B --
 
Levered Free Cash Flow $7.4B $10.7B -$51.2M -$3.4B --

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

GET BETTER TRADE IDEAS

Popular

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Will Chevron Acquire Hess?
Will Chevron Acquire Hess?

Long-time Buffett favorite in the energy sector Chevron (NYSE:CVX) is…

Why Did Progressive Stock Go Down?
Why Did Progressive Stock Go Down?

Shares of insurance giant Progressive (NYSE:PGR) have fallen considerably over…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Sell
47
RGC alert for Mar 25

Regencell Bioscience Holdings [RGC] is up 4.9% over the past day.

Buy
54
AZEK alert for Mar 25

The AZEK [AZEK] is up 1.01% over the past day.

Sell
36
MPTI alert for Mar 25

M-Tron Industries [MPTI] is up 7.48% over the past day.

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

Show me the best stock