Financhill
Buy
57

RGR Quote, Financials, Valuation and Earnings

Last price:
$39.83
Seasonality move :
7.32%
Day range:
$39.76 - $40.35
52-week range:
$34.11 - $48.20
Dividend yield:
1.74%
P/E ratio:
22.71x
P/S ratio:
1.30x
P/B ratio:
2.11x
Volume:
128.9K
Avg. volume:
158.7K
1-year change:
-12.38%
Market cap:
$673.7M
Revenue:
$535.6M
EPS (TTM):
$1.77
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $568.9M $730.7M $595.8M $543.8M $535.6M
Revenue Growth (YoY) 38.58% 28.45% -18.46% -8.74% -1.49%
 
Cost of Revenues $377.4M $451.2M $415.8M $410.1M $421.2M
Gross Profit $191.4M $279.6M $180.1M $133.6M $114.4M
Gross Profit Margin 33.65% 38.26% 30.22% 24.57% 21.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $72.3M $76.5M $76.7M $81.5M $82.8M
Other Inc / (Exp) $950K $3.7M $2.6M $1.5M $1.3M
Operating Expenses $72.3M $76.5M $76.7M $81.5M $82.8M
Operating Income $119.1M $203M $103.4M $52.1M $31.7M
 
Net Interest Expenses -- $115K -- -- --
EBT. Incl. Unusual Items $121M $206.6M $108.3M $58.8M $37.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.6M $50.7M $19.9M $10.6M $7.2M
Net Income to Company $90.4M $155.9M $88.3M $48.2M $30.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $90.4M $155.9M $88.3M $48.2M $30.6M
 
Basic EPS (Cont. Ops) $5.17 $8.87 $5.00 $2.73 $1.79
Diluted EPS (Cont. Ops) $5.09 $8.78 $4.96 $2.71 $1.77
Weighted Average Basic Share $17.5M $17.6M $17.6M $17.7M $17.1M
Weighted Average Diluted Share $17.8M $17.8M $17.8M $17.8M $17.3M
 
EBITDA $148.7M $232.9M $134.3M $81.4M $59.9M
EBIT $121.2M $206.8M $108.5M $59M $37.9M
 
Revenue (Reported) $568.9M $730.7M $595.8M $543.8M $535.6M
Operating Income (Reported) $119.1M $203M $103.4M $52.1M $31.7M
Operating Income (Adjusted) $121.2M $206.8M $108.5M $59M $37.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $169.3M $168M $149.2M $130.6M $145.8M
Revenue Growth (YoY) 60.99% -0.72% -11.2% -12.47% 11.61%
 
Cost of Revenues $105.1M $104.6M $109.7M $98.4M $112.6M
Gross Profit $64.2M $63.4M $39.6M $32.3M $33.2M
Gross Profit Margin 37.93% 37.75% 26.51% 24.7% 22.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.1M $18.8M $19.9M $21.9M $21.8M
Other Inc / (Exp) $499K $1.2M $471K $403K $589K
Operating Expenses $22.1M $18.8M $19.9M $21.9M $21.8M
Operating Income $42M $44.7M $19.6M $10.3M $11.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $42.6M $45.9M $21.7M $12M $13M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.9M $7.8M $2.7M $1.8M $2.5M
Net Income to Company $31.7M $38.1M $19M $10.2M $10.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $31.7M $38.1M $19M $10.2M $10.5M
 
Basic EPS (Cont. Ops) $1.81 $2.17 $1.07 $0.59 $0.62
Diluted EPS (Cont. Ops) $1.78 $2.14 $1.06 $0.58 $0.62
Weighted Average Basic Share $17.5M $17.6M $17.7M $17.6M $16.7M
Weighted Average Diluted Share $17.9M $17.8M $17.9M $17.8M $16.7M
 
EBITDA $48.5M $50.1M $27.4M $14.8M $18.2M
EBIT $42.6M $45.9M $21.7M $12M $13M
 
Revenue (Reported) $169.3M $168M $149.2M $130.6M $145.8M
Operating Income (Reported) $42M $44.7M $19.6M $10.3M $11.4M
Operating Income (Adjusted) $42.6M $45.9M $21.7M $12M $13M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $568.9M $730.7M $595.8M $543.8M $535.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $377.4M $451.2M $415.8M $410.1M $421.2M
Gross Profit $191.4M $279.6M $180.1M $133.6M $114.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $72.3M $76.5M $76.7M $81.5M $82.8M
Other Inc / (Exp) $950K $3.7M $2.6M $1.5M $1.3M
Operating Expenses $72.3M $76.5M $76.7M $81.5M $82.8M
Operating Income $119.1M $203M $103.4M $52.1M $31.7M
 
Net Interest Expenses -- $115K -- -- --
EBT. Incl. Unusual Items $121M $206.6M $108.3M $58.8M $37.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.6M $50.7M $19.9M $10.6M $7.2M
Net Income to Company $90.4M $155.9M $88.3M $48.2M $30.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $90.4M $155.9M $88.3M $48.2M $30.6M
 
Basic EPS (Cont. Ops) $5.17 $8.87 $5.01 $2.73 $1.79
Diluted EPS (Cont. Ops) $5.09 $8.78 $4.96 $2.72 $1.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $148.7M $232.9M $134.3M $81.4M $59.9M
EBIT $121.2M $206.8M $108.5M $59M $37.9M
 
Revenue (Reported) $568.9M $730.7M $595.8M $543.8M $535.6M
Operating Income (Reported) $119.1M $203M $103.4M $52.1M $31.7M
Operating Income (Adjusted) $121.2M $206.8M $108.5M $59M $37.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $730.7M $595.8M $543.8M $535.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $451.2M $415.8M $410.1M $421.2M --
Gross Profit $279.6M $180.1M $133.6M $114.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $76.5M $76.7M $81.5M $82.8M --
Other Inc / (Exp) $3.7M $2.6M $1.5M $1.3M --
Operating Expenses $76.5M $76.7M $81.5M $82.8M --
Operating Income $203M $103.4M $52.1M $31.7M --
 
Net Interest Expenses $133K $60K -- -- --
EBT. Incl. Unusual Items $206.6M $108.3M $58.8M $37.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50.7M $19.9M $10.6M $7.2M --
Net Income to Company $155.9M $88.3M $48.2M $30.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $155.9M $88.3M $48.2M $30.6M --
 
Basic EPS (Cont. Ops) $8.87 $5.01 $2.73 $1.79 --
Diluted EPS (Cont. Ops) $8.78 $4.96 $2.72 $1.77 --
Weighted Average Basic Share $70.3M $70.6M $70.7M $68.4M --
Weighted Average Diluted Share $71M $71.3M $71.3M $69.1M --
 
EBITDA $232.9M $134.3M $81.4M $59.9M --
EBIT $206.8M $108.5M $59M $37.9M --
 
Revenue (Reported) $730.7M $595.8M $543.8M $535.6M --
Operating Income (Reported) $203M $103.4M $52.1M $31.7M --
Operating Income (Adjusted) $206.8M $108.5M $59M $37.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $20.1M $21M $65.2M $15.2M $10M
Short Term Investments $121M $200M $159.1M $102.5M $95.5M
Accounts Receivable, Net $57.9M $57M $65.4M $59.9M $67.1M
Inventory $29.1M $43.9M $65M $79.8M $76.5M
Prepaid Expenses $6.3M -- -- -- --
Other Current Assets -- $6.8M $7.1M $14.1M $9.2M
Total Current Assets $234.4M $328.7M $361.8M $271.4M $258.4M
 
Property Plant And Equipment $70.7M $73.6M $76.9M $71.5M $71.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $12.6M $12.5M $11.6M $10.9M $10.1M
Other Long-Term Assets $6.8M $9M $11.2M $10M $9.2M
Total Assets $348.3M $442.3M $484.8M $398.8M $384M
 
Accounts Payable $12.8M $12.2M $13.3M $11.1M $13.2M
Accrued Expenses $10M $8.5M $8.7M $8.7M $9.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.1M $795K $235K $634K $431K
Total Current Liabilities $81.8M $77.1M $163.1M $63.2M $60.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $83.6M $78.7M $168M $67.1M $64.5M
 
Common Stock $24.2M $24.3M $24.4M $24.4M $24.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $264.7M $363.7M $316.7M $331.7M $319.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $264.7M $363.7M $316.7M $331.7M $319.6M
 
Total Liabilities and Equity $348.3M $442.3M $484.8M $398.8M $384M
Cash and Short Terms $141.2M $221M $224.3M $117.7M $105.5M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $20.1M $21M $65.2M $15.2M $10M
Short Term Investments $121M $200M $159.1M $102.5M $95.5M
Accounts Receivable, Net $57.9M $57M $65.4M $59.9M $67.1M
Inventory $29.1M $43.9M $65M $79.8M $76.5M
Prepaid Expenses $6.3M -- -- -- --
Other Current Assets -- $6.8M $7.1M $14.1M $9.2M
Total Current Assets $234.4M $328.7M $361.8M $271.4M $258.4M
 
Property Plant And Equipment $70.7M $73.6M $76.9M $71.5M $71.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $12.6M $12.5M $11.6M $10.9M $10.1M
Other Long-Term Assets $6.8M $9M $11.2M $10M $9.2M
Total Assets $348.3M $442.3M $484.8M $398.8M $384M
 
Accounts Payable $12.8M $12.2M $13.3M $11.1M $13.2M
Accrued Expenses $10M $8.5M $8.7M $8.7M $9.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.1M $795K $235K $634K $431K
Total Current Liabilities $81.8M $77.1M $163.1M $63.2M $60.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $83.6M $78.7M $168M $67.1M $64.5M
 
Common Stock $24.2M $24.3M $24.4M $24.4M $24.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $264.7M $363.7M $316.7M $331.7M $319.6M
 
Total Liabilities and Equity $348.3M $442.3M $484.8M $398.8M $384M
Cash and Short Terms $141.2M $221M $224.3M $117.7M $105.5M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $90.4M $155.9M $88.3M $48.2M $30.6M
Depreciation & Amoritzation $27.6M $26.2M $25.8M $22.4M $22.1M
Stock-Based Compensation $6.1M $8.3M $1.7M $4M $4.3M
Change in Accounts Receivable -$5.2M $840K -$8.4M $5.6M -$7.3M
Change in Inventories $10.6M -$15.7M -$21.6M -$16.1M $2.9M
Cash From Operations $143.8M $172.3M $77.2M $33.9M $55.5M
 
Capital Expenditures $24.2M $28.8M $27.7M $15.8M $20.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$43.9M -$107.5M $13.2M $40.9M -$13.8M
 
Dividends Paid (Ex Special Dividend) -$113.9M -$59.1M -$42.7M -$110.8M -$11.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$222K -$11.8M -$34.4M
Other Financing Activities -$1.3M -$4.8M -$3.4M -$2.2M -$624K
Cash From Financing -$115.2M -$63.9M -$46.3M -$124.8M -$46.9M
 
Beginning Cash (CF) $35.4M $20.1M $21M $65.2M $15.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15.3M $897K $44.1M -$50M -$5.1M
Ending Cash (CF) $20.1M $21M $65.2M $15.2M $10M
 
Levered Free Cash Flow $119.6M $143.6M $49.5M $18.1M $34.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $31.7M $38.1M $19M $10.2M $10.5M
Depreciation & Amoritzation $5.9M $4.2M $5.7M $2.8M $5.1M
Stock-Based Compensation $1.7M $1.6M -$3.4M $1M $1.1M
Change in Accounts Receivable $344K $14.8M -$4.1M $35K -$7M
Change in Inventories -$4.1M -$5.7M -$4M -$1.8M -$824K
Cash From Operations $61.8M $55.3M $27M $16.6M $20M
 
Capital Expenditures $16.2M $13.2M $10.5M $4.2M $3.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$61.5M -$48.1M -$4.3M -$193K -$10.6M
 
Dividends Paid (Ex Special Dividend) -$9.8M -$13.9M -$7.2M -$3M -$1.8M
Special Dividend Paid -- -- $5M -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$115K -$11.8M -$5.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$9.8M -$13.9M -$7.4M -$14.8M -$6.9M
 
Beginning Cash (CF) $29.7M $27.7M $49.9M $13.6M $7.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.5M -$6.6M $15.3M $1.6M $2.5M
Ending Cash (CF) $20.1M $21M $65.2M $15.2M $10M
 
Levered Free Cash Flow $45.6M $42.2M $16.4M $12.4M $16.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $90.4M $155.9M $88.3M $48.2M $30.6M
Depreciation & Amoritzation $27.6M $26.2M $25.8M $22.4M $22.1M
Stock-Based Compensation $6.1M $8.3M $1.7M $4M $4.3M
Change in Accounts Receivable -$5.2M $840K -$8.4M $5.6M -$7.3M
Change in Inventories $10.6M -$15.7M -$21.6M -$16.1M $2.9M
Cash From Operations $143.8M $172.3M $77.2M $33.9M $55.5M
 
Capital Expenditures $24.2M $28.8M $27.7M $15.8M $20.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$43.9M -$107.5M $13.2M $40.9M -$13.8M
 
Dividends Paid (Ex Special Dividend) -$113.9M -$59.1M -$42.7M -$110.8M -$11.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$11.8M -$34.4M
Other Financing Activities -$1.3M -$4.8M -$3.4M -$2.2M -$624K
Cash From Financing -$115.2M -$63.9M -$46.3M -$124.8M -$46.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15.3M $897K $44.1M -$50M -$5.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $119.6M $143.6M $49.5M $18.1M $34.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $155.9M $88.3M $48.2M $30.6M --
Depreciation & Amoritzation $26.2M $25.8M $22.4M $22.1M --
Stock-Based Compensation $8.3M $1.7M $4M $4.3M --
Change in Accounts Receivable $840K -$8.4M $5.6M -$7.3M --
Change in Inventories -$15.7M -$21.6M -$16.1M $2.9M --
Cash From Operations $172.3M $77.2M $33.9M $55.5M --
 
Capital Expenditures $28.8M $27.7M $15.8M $20.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$107.5M $13.2M $40.9M -$13.8M --
 
Dividends Paid (Ex Special Dividend) -$59.1M -$42.7M -$110.8M -$11.8M --
Special Dividend Paid -- $5M -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$222K -$11.8M -$34.4M --
Other Financing Activities -$4.8M -$3.4M -$2.2M -$624K --
Cash From Financing -$63.9M -$46.3M -$124.8M -$46.9M --
 
Beginning Cash (CF) $95.5M $156M $98.2M $45.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $897K $44.1M -$50M -$5.1M --
Ending Cash (CF) $96.4M $200.2M $48.2M $40.5M --
 
Levered Free Cash Flow $143.6M $49.5M $18.1M $34.7M --

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
48
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

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

Alerts

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 9.31% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 5.69% over the past day.

Buy
93
ESLT alert for Mar 19

Elbit Systems [ESLT] is up 0.42% over the past day.

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

Show me the best stock