Financhill
Buy
70

REAL Quote, Financials, Valuation and Earnings

Last price:
$9.30
Seasonality move :
1.3%
Day range:
$9.45 - $10.09
52-week range:
$1.52 - $11.38
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.80x
P/B ratio:
--
Volume:
3.7M
Avg. volume:
4M
1-year change:
388.38%
Market cap:
$1.1B
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 NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock