Financhill
Sell
28

RSI Quote, Financials, Valuation and Earnings

Last price:
$10.22
Seasonality move :
-5.19%
Day range:
$9.81 - $10.52
52-week range:
$5.71 - $16.78
Dividend yield:
0%
P/E ratio:
545.04x
P/S ratio:
1.33x
P/B ratio:
12.28x
Volume:
1.8M
Avg. volume:
2.1M
1-year change:
49.63%
Market cap:
$966.4M
Revenue:
$924.1M
EPS (TTM):
$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $278.5M $488.1M $592.2M $691.2M $924.1M
Revenue Growth (YoY) 337.43% 75.26% 21.33% 16.71% 33.7%
 
Cost of Revenues $190.9M $332.1M $414.7M $465M $602M
Gross Profit $87.6M $156M $177.5M $226.1M $322M
Gross Profit Margin 31.46% 31.95% 29.98% 32.72% 34.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $219M $246M $288M $248M $265.5M
Other Inc / (Exp) $4.8M $28.1M -- -- --
Operating Expenses $221M $250.2M $302.3M $277.8M $297.7M
Operating Income -$133.4M -$94.3M -$124.8M -$51.6M $24.3M
 
Net Interest Expenses $135K $187K $573K -- --
EBT. Incl. Unusual Items -$128.7M -$66.4M -$125.4M -$48.8M $31.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M $4.7M $9M $11.2M $24.6M
Net Income to Company -$131.6M -$71.1M -$134.3M -$60.1M $7.2M
 
Minority Interest in Earnings $132.7M $42M $95.7M $41.8M -$4.8M
Net Income to Common Excl Extra Items $1.1M -$29.1M -$38.6M -$18.3M $2.4M
 
Basic EPS (Cont. Ops) $0.02 -$0.35 -$0.61 -$0.27 $0.03
Diluted EPS (Cont. Ops) -$0.01 -$0.51 -$0.61 -$0.27 $0.03
Weighted Average Basic Share $43.6M $56.3M $63.5M $68.5M $81.8M
Weighted Average Diluted Share $52.2M $57.4M $63.5M $68.5M $88.4M
 
EBITDA -$126.5M -$90M -$110.5M -$21.9M $56.5M
EBIT -$128.6M -$94.3M -$124.8M -$51.6M $24.3M
 
Revenue (Reported) $278.5M $488.1M $592.2M $691.2M $924.1M
Operating Income (Reported) -$133.4M -$94.3M -$124.8M -$51.6M $24.3M
Operating Income (Adjusted) -$128.6M -$94.3M -$124.8M -$51.6M $24.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $100M $130.6M $165.5M $193.9M $254.2M
Revenue Growth (YoY) -- 30.5% 26.78% 17.11% 31.12%
 
Cost of Revenues $72.1M $86.5M $106.6M $131.8M $161.6M
Gross Profit $27.9M $44.1M $58.9M $62M $92.5M
Gross Profit Margin 27.94% 33.77% 35.6% 31.99% 36.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $70.7M $79.5M $83M $57.9M $71.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $71.4M $81.2M $87.3M $65.5M $80.4M
Operating Income -$43.5M -$37.1M -$28.4M -$3.5M $12.1M
 
Net Interest Expenses $34K $146K -- -- --
EBT. Incl. Unusual Items -$38.7M -$37.2M -$28.3M -$2.2M $14.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M $907K $2.8M $3.3M $7.6M
Net Income to Company -$41.6M -$38.1M -$31.1M -$5.5M $6.5M
 
Minority Interest in Earnings $132.7M $18.1M $22.1M $3.7M -$4.5M
Net Income to Common Excl Extra Items $91.1M -$20M -$9M -$1.7M $2M
 
Basic EPS (Cont. Ops) -$0.01 -$0.17 -$0.14 -$0.02 $0.02
Diluted EPS (Cont. Ops) -$0.01 -$0.17 -$0.14 -$0.02 $0.02
Weighted Average Basic Share $44.8M $59.6M $64.3M $71.6M $88.2M
Weighted Average Diluted Share $44.8M $60.2M $64.3M $71.6M $90.5M
 
EBITDA -$38M -$63.5M -$24.1M $4.1M $21.2M
EBIT -$38.7M -$65.1M -$28.4M -$3.5M $12.1M
 
Revenue (Reported) $100M $130.6M $165.5M $193.9M $254.2M
Operating Income (Reported) -$43.5M -$37.1M -$28.4M -$3.5M $12.1M
Operating Income (Adjusted) -$38.7M -$65.1M -$28.4M -$3.5M $12.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $278.5M $488.1M $592.2M $691.2M $924.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $190.9M $332.1M $414.7M $465M $602M
Gross Profit $87.6M $156M $177.5M $226.1M $322M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $219M $246M $288M $248M $265.5M
Other Inc / (Exp) -- $28.1M -- -- --
Operating Expenses $221M $250.2M $302.3M $277.8M $297.7M
Operating Income -$133.4M -$94.3M -$124.8M -$51.6M $24.3M
 
Net Interest Expenses $135K $187K $573K -- --
EBT. Incl. Unusual Items -$128.7M -$66.4M -$125.4M -$48.8M $31.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M $4.7M $9M $11.2M $24.6M
Net Income to Company -$131.6M -$71.1M -$134.3M -$60.1M $7.2M
 
Minority Interest in Earnings $132.7M $42M $95.7M $41.8M -$4.8M
Net Income to Common Excl Extra Items $1.1M -$29.1M -$38.6M -$18.3M $2.4M
 
Basic EPS (Cont. Ops) -$2.02 -$0.32 -$0.61 -$0.27 $0.02
Diluted EPS (Cont. Ops) -$2.02 -$0.50 -$0.61 -$0.27 $0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$126.5M -$90M -$110.5M -$21.9M $56.5M
EBIT -$128.6M -$94.3M -$124.8M -$51.6M $24.3M
 
Revenue (Reported) $278.5M $488.1M $592.2M $691.2M $924.1M
Operating Income (Reported) -$133.4M -$94.3M -$124.8M -$51.6M $24.3M
Operating Income (Adjusted) -$128.6M -$94.3M -$124.8M -$51.6M $24.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $488.1M $592.2M $691.2M $924.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $332.1M $414.7M $465M $602M --
Gross Profit $156M $177.5M $226.1M $322M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $246M $288M $248M $265.5M --
Other Inc / (Exp) $28.1M -- -- -- --
Operating Expenses $250.2M $302.3M $277.8M $297.7M --
Operating Income -$94.3M -$124.8M -$51.6M $24.3M --
 
Net Interest Expenses $187K $664K -- -- --
EBT. Incl. Unusual Items -$66.4M -$125.4M -$48.8M $31.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.7M $9M $11.2M $24.6M --
Net Income to Company -$71.1M -$134.3M -$60.1M $7.2M --
 
Minority Interest in Earnings $42M $95.7M $41.8M -$4.8M --
Net Income to Common Excl Extra Items -$29.1M -$38.6M -$18.3M $2.4M --
 
Basic EPS (Cont. Ops) -$0.32 -$0.61 -$0.27 $0.02 --
Diluted EPS (Cont. Ops) -$0.50 -$0.61 -$0.27 $0.02 --
Weighted Average Basic Share $224.9M $254.1M $274M $327.1M --
Weighted Average Diluted Share $232M $254.1M $274M $479.7M --
 
EBITDA -$90M -$110.5M -$21.9M $56.5M --
EBIT -$94.3M -$124.8M -$51.6M $24.3M --
 
Revenue (Reported) $488.1M $592.2M $691.2M $924.1M --
Operating Income (Reported) -$94.3M -$124.8M -$51.6M $24.3M --
Operating Income (Adjusted) -$94.3M -$124.8M -$51.6M $24.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $255.6M $281M $179.7M $168.3M $229.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $779K $5.8M $11.2M $10.5M $14.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.9M $7.4M $11.3M $13.7M $19.2M
Total Current Assets $294.5M $341.8M $264.5M $228.6M $285M
 
Property Plant And Equipment $3.1M $8.8M $11.6M $9.9M $9.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $9.8M $53.4M $69M $74.9M $77.3M
Other Long-Term Assets $1.2M $4.8M $5.2M $5.2M $7.4M
Total Assets $308.6M $408.7M $350.3M $318.6M $379.5M
 
Accounts Payable $12M $6.5M $29.8M $32.3M $25.8M
Accrued Expenses $21.3M $41.2M $54.8M $37.4M $55.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $226K $509K $722K $1.4M $2M
Other Current Liabilities $361.5M $27.2M $47M $43.1M $45.8M
Total Current Liabilities $401M $83.9M $143.9M $137.7M $163.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $575.9M $101M $159.5M $152.5M $181.2M
 
Common Stock $20K $22K $22K $22K $22K
Other Common Equity Adj $93K -$475K -$1.6M -$100K -$3.1M
Common Equity -$61.8M $85.4M $56M $53.8M $78.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$205.6M $222.3M $134.8M $112.4M $119.6M
Total Equity -$267.3M $307.7M $190.9M $166.1M $198.3M
 
Total Liabilities and Equity $308.6M $408.7M $350.3M $318.6M $379.5M
Cash and Short Terms $255.6M $281M $179.7M $168.3M $229.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $255.6M $281M $179.7M $168.3M $229.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $779K $5.8M $11.2M $10.5M $14.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.9M $7.4M $11.3M $13.7M $19.2M
Total Current Assets $294.5M $341.8M $264.5M $228.6M $285M
 
Property Plant And Equipment $3.1M $8.8M $11.6M $9.9M $9.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $9.8M $53.4M $69M $74.9M $77.3M
Other Long-Term Assets $1.2M $4.8M $5.2M $5.2M $7.4M
Total Assets $308.6M $408.7M $350.3M $318.6M $379.5M
 
Accounts Payable $12M $6.5M $29.8M $32.3M $25.8M
Accrued Expenses $21.3M $41.2M $54.8M $37.4M $55.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $226K $509K $722K $1.4M $2M
Other Current Liabilities $361.5M $27.2M $47M $43.1M $45.8M
Total Current Liabilities $401M $83.9M $143.9M $137.7M $163.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $575.9M $101M $159.5M $152.5M $181.2M
 
Common Stock $20K $22K $22K $22K $22K
Other Common Equity Adj $93K -$475K -$1.6M -$100K -$3.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$205.6M $222.3M $134.8M $112.4M $119.6M
Total Equity -$267.3M $307.7M $190.9M $166.1M $198.3M
 
Total Liabilities and Equity $308.6M $408.7M $350.3M $318.6M $379.5M
Cash and Short Terms $255.6M $281M $179.7M $168.3M $229.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$131.6M -$71.1M -$134.3M -$60.1M $7.2M
Depreciation & Amoritzation $2.1M $4.2M $14.3M $29.8M $32.2M
Stock-Based Compensation $144.7M $24.9M $18.7M $30M $35.3M
Change in Accounts Receivable -$24.6M -$4.4M -$13.1M $3.1M $10.4M
Change in Inventories -- -- -- -- --
Cash From Operations $16.2M -$48.2M -$60.3M -$5.9M $106.4M
 
Capital Expenditures $6.2M $34.8M $28.3M $31.2M $29.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.2M -$37M -$29M -$33.8M -$33.4M
 
Dividends Paid (Ex Special Dividend) -$5.2M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $650K -- -- -- --
Long-Term Debt Repaid -$650K -$2.1M -$1.2M -$518K -$1.6M
Repurchase of Common Stock -- -$3.5M -- -- --
Other Financing Activities $246.3M -$397K -- -- -$1.2M
Cash From Financing $241.1M $125.6M -$1.2M -$518K -$2.7M
 
Beginning Cash (CF) $10.5M $262.1M $300.3M $206.1M $171M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $251M $40.4M -$90.5M -$40.2M $70.4M
Ending Cash (CF) $262.1M $300.3M $206.1M $171M $232.8M
 
Levered Free Cash Flow $9.9M -$82.9M -$88.6M -$37.1M $77M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$41.6M -$38.1M -$31.1M -$5.5M $6.5M
Depreciation & Amoritzation $714K $1.7M $4.3M $7.6M $9.1M
Stock-Based Compensation $41.5M $4.2M $6.8M $7.4M $8.7M
Change in Accounts Receivable $6.3M $84K -$19.9M -$7.2M -$4.4M
Change in Inventories -- -- -- -- --
Cash From Operations $13.6M -$31.5M -$7.7M $827K $25.9M
 
Capital Expenditures $1.5M $26.3M $8.9M $5.6M $5.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$26.1M -$8.9M -$7.7M -$7.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$650K -$1.3M -$738K -$143K -$810K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $239.8M -$60K -- -- --
Cash From Financing $233.9M -$1.3M -$738K -$143K -$2M
 
Beginning Cash (CF) $15.1M $360.3M $225.3M $176.2M $220.4M
Foreign Exchange Rate Adjustment $956K -$1.1M -$1.9M $1.9M -$4.4M
Additions / Reductions $246M -$58.9M -$17.3M -$7M $16.8M
Ending Cash (CF) $262.1M $300.3M $206.1M $171M $232.8M
 
Levered Free Cash Flow $12.1M -$57.8M -$16.6M -$4.8M $20.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$131.6M -$71.1M -$134.3M -$60.1M $7.2M
Depreciation & Amoritzation $2.1M $4.2M $14.3M $29.8M $32.2M
Stock-Based Compensation $144.7M $24.9M $18.7M $30M $35.3M
Change in Accounts Receivable -$24.6M -$4.4M -$13.1M $3.1M $10.4M
Change in Inventories -- -- -- -- --
Cash From Operations $16.2M -$48.2M -$60.3M -$5.9M $106.4M
 
Capital Expenditures $6.2M $34.8M $28.3M $31.2M $29.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.2M -$37M -$29M -$33.8M -$33.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $650K -- -- -- --
Long-Term Debt Repaid -- -$2.1M -$1.2M -$518K -$1.6M
Repurchase of Common Stock -- -$3.5M -- -- --
Other Financing Activities $246.3M -- -- -- --
Cash From Financing $241.1M $125.6M -$1.2M -$518K -$2.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $251M $40.4M -$90.5M -$40.2M $70.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $9.9M -$82.9M -$88.6M -$37.1M $77M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$71.1M -$134.3M -$60.1M $7.2M --
Depreciation & Amoritzation $4.2M $14.3M $29.8M $32.2M --
Stock-Based Compensation $24.9M $18.7M $30M $35.3M --
Change in Accounts Receivable -$4.4M -$13.1M $3.1M $10.4M --
Change in Inventories -- -- -- -- --
Cash From Operations -$48.2M -$60.3M -$5.9M $106.4M --
 
Capital Expenditures $34.8M $28.3M $31.2M $29.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$37M -$29M -$33.8M -$33.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.1M -$1.2M -$518K -$1.6M --
Repurchase of Common Stock -$3.5M -- -- -- --
Other Financing Activities -$397K -- -- -- --
Cash From Financing $125.6M -$1.2M -$518K -$2.7M --
 
Beginning Cash (CF) $1.4B $1B $709.3M $784.5M --
Foreign Exchange Rate Adjustment -$2.1M -$3.7M $5.1M -$8.7M --
Additions / Reductions $40.4M -$90.5M -$40.2M $70.4M --
Ending Cash (CF) $1.4B $920.7M $674.2M $846.3M --
 
Levered Free Cash Flow -$82.9M -$88.6M -$37.1M $77M --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock