Financhill
Sell
50

RVLV Quote, Financials, Valuation and Earnings

Last price:
$22.16
Seasonality move :
-3.66%
Day range:
$21.49 - $22.13
52-week range:
$14.87 - $39.58
Dividend yield:
0%
P/E ratio:
32.01x
P/S ratio:
1.38x
P/B ratio:
3.54x
Volume:
1.1M
Avg. volume:
1.5M
1-year change:
4.41%
Market cap:
$1.6B
Revenue:
$1.1B
EPS (TTM):
$0.68
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $580.6M $891.4M $1.1B $1.1B $1.1B
Revenue Growth (YoY) -3.39% 53.52% 23.56% -2.97% 5.73%
 
Cost of Revenues $275.4M $401.6M $509.1M $514.5M $536.6M
Gross Profit $305.3M $489.8M $592.3M $554.2M $593.3M
Gross Profit Margin 52.58% 54.95% 53.78% 51.86% 52.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $227.7M $363.2M $487.4M $495.4M $504.5M
Other Inc / (Exp) -$994K -$563K $3.5M $15.6M $13M
Operating Expenses $244.2M $384.5M $519.2M $532.1M $541.9M
Operating Income $61.1M $105.3M $73.1M $22.1M $51.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $60.1M $104.7M $76.6M $37.8M $64.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3M $4.9M $17.9M $9.6M $15.7M
Net Income to Company $56.8M $99.8M $58.7M $28.1M $48.8M
 
Minority Interest in Earnings -- -- -- -- $786K
Net Income to Common Excl Extra Items $56.8M $99.8M $58.7M $28.1M $49.6M
 
Basic EPS (Cont. Ops) $0.81 $1.38 $0.80 $0.39 $0.70
Diluted EPS (Cont. Ops) $0.79 $1.34 $0.79 $0.38 $0.69
Weighted Average Basic Share $69.8M $72.5M $73.3M $73M $70.8M
Weighted Average Diluted Share $72.1M $74.5M $74.5M $73.6M $71.7M
 
EBITDA $65.9M $109.8M $77.9M $27.2M $56.6M
EBIT $61.1M $105.3M $73.1M $22.1M $51.4M
 
Revenue (Reported) $580.6M $891.4M $1.1B $1.1B $1.1B
Operating Income (Reported) $61.1M $105.3M $73.1M $22.1M $51.4M
Operating Income (Adjusted) $61.1M $105.3M $73.1M $22.1M $51.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $140.8M $239.8M $259.2M $257.8M $293.7M
Revenue Growth (YoY) -4.61% 70.37% 8.07% -0.53% 13.95%
 
Cost of Revenues $62M $108.3M $125.9M $123.7M $139.4M
Gross Profit $78.8M $131.5M $133.3M $134M $154.3M
Gross Profit Margin 55.98% 54.82% 51.43% 52% 52.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $58.2M $93.7M $114.1M $122.9M $133.4M
Other Inc / (Exp) -$694K -$224K -$293K $2.7M $3.2M
Operating Expenses $62.2M $99.5M $122.6M $131.9M $142.9M
Operating Income $16.6M $31.9M $10.7M $2.2M $11.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $15.9M $31.7M $10.4M $4.9M $14.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3M $2.3M $2.5M $1.4M $2.9M
Net Income to Company $19M $29.4M $7.9M $3.5M $11.8M
 
Minority Interest in Earnings -- -- -- -- $566K
Net Income to Common Excl Extra Items $19M $29.4M $7.9M $3.5M $12.3M
 
Basic EPS (Cont. Ops) $0.27 $0.40 $0.11 $0.05 $0.17
Diluted EPS (Cont. Ops) $0.26 $0.39 $0.11 $0.05 $0.17
Weighted Average Basic Share $70.5M $73.1M $73.4M $71.8M $71M
Weighted Average Diluted Share $70.5M $74.8M $74.3M $72.2M $72.1M
 
EBITDA $17.8M $33.1M $11.9M $3.5M $12.6M
EBIT $16.6M $31.9M $10.7M $2.2M $11.4M
 
Revenue (Reported) $140.8M $239.8M $259.2M $257.8M $293.7M
Operating Income (Reported) $16.6M $31.9M $10.7M $2.2M $11.4M
Operating Income (Adjusted) $16.6M $31.9M $10.7M $2.2M $11.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $580.6M $891.4M $1.1B $1.1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $275.4M $401.6M $509.1M $514.5M $536.6M
Gross Profit $305.3M $489.8M $592.3M $554.2M $593.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $227.7M $363.2M $487.4M $495.4M $504.5M
Other Inc / (Exp) -$994K -$563K $3.5M $15.6M $13M
Operating Expenses $244.2M $384.5M $519.2M $532.1M $541.9M
Operating Income $61.1M $105.3M $73.1M $22.1M $51.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $60.1M $104.7M $76.6M $37.8M $64.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3M $4.9M $17.9M $9.6M $15.7M
Net Income to Company $56.8M $99.8M $58.7M $28.1M $48.8M
 
Minority Interest in Earnings -- -- -- -- $786K
Net Income to Common Excl Extra Items $56.8M $99.8M $58.7M $28.1M $49.6M
 
Basic EPS (Cont. Ops) $0.82 $1.38 $0.80 $0.38 $0.70
Diluted EPS (Cont. Ops) $0.79 $1.33 $0.79 $0.38 $0.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $65.9M $109.8M $77.9M $27.2M $56.6M
EBIT $61.1M $105.3M $73.1M $22.1M $51.4M
 
Revenue (Reported) $580.6M $891.4M $1.1B $1.1B $1.1B
Operating Income (Reported) $61.1M $105.3M $73.1M $22.1M $51.4M
Operating Income (Adjusted) $61.1M $105.3M $73.1M $22.1M $51.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $891.4M $1.1B $1.1B $1.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $401.6M $509.1M $514.5M $536.6M --
Gross Profit $489.8M $592.3M $554.2M $593.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $363.2M $487.4M $495.4M $504.5M --
Other Inc / (Exp) -$563K $3.5M $15.6M $13M --
Operating Expenses $384.5M $519.2M $532.1M $541.9M --
Operating Income $105.3M $73.1M $22.1M $51.4M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $104.7M $76.6M $37.8M $64.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.9M $17.9M $9.6M $15.7M --
Net Income to Company $99.8M $58.7M $28.1M $48.8M --
 
Minority Interest in Earnings -- -- -- $786K --
Net Income to Common Excl Extra Items $99.8M $58.7M $28.1M $49.6M --
 
Basic EPS (Cont. Ops) $1.38 $0.80 $0.38 $0.70 --
Diluted EPS (Cont. Ops) $1.33 $0.79 $0.38 $0.68 --
Weighted Average Basic Share $290M $293.3M $291.8M $283.4M --
Weighted Average Diluted Share $298.2M $298.1M $294.3M $286.7M --
 
EBITDA $109.8M $77.9M $27.2M $56.6M --
EBIT $105.3M $73.1M $22.1M $51.4M --
 
Revenue (Reported) $891.4M $1.1B $1.1B $1.1B --
Operating Income (Reported) $105.3M $73.1M $22.1M $51.4M --
Operating Income (Adjusted) $105.3M $73.1M $22.1M $51.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $146M $218.5M $234.7M $245.4M $256.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.6M $4.6M $5.4M $12.4M $10.3M
Inventory $95.3M $171.3M $215.2M $203.6M $229.2M
Prepaid Expenses $6.6M $13.1M $10.8M $12.4M $15.7M
Other Current Assets $13.7M $29.1M $49M $53.1M $48M
Total Current Assets $276.9M $439.8M $518.2M $528.6M $561.1M
 
Property Plant And Equipment $11.2M $15.5M $31.9M $44.2M $45.2M
Long-Term Investments -- -- -- -- --
Goodwill $2M $2M $2M $2M $2M
Other Intangibles $1.3M $1.2M $1.6M $1.9M $2.3M
Other Long-Term Assets $500K $2.7M $807K $2.2M $18.1M
Total Assets $305.8M $480.4M $579.3M $608.9M $665.5M
 
Accounts Payable $39.3M $54.3M $50.8M $47.8M $45.1M
Accrued Expenses $22M $28.3M $34.3M $35.4M $33.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $3.8M $5.8M $6.9M $9.1M
Other Current Liabilities $15.8M $18.9M $22.6M $30.4M $33.7M
Total Current Liabilities $105.7M $160.2M $181.1M $189.6M $196.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $105.7M $163.4M $199.7M $223.7M $227.8M
 
Common Stock $71K $73K $74K $72K $72K
Other Common Equity Adj -- -- -- -- --
Common Equity $200.1M $317M $379.6M $385.1M $438.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- -$403K
Total Equity $200.1M $317M $379.6M $385.1M $437.8M
 
Total Liabilities and Equity $305.8M $480.4M $579.3M $608.9M $665.5M
Cash and Short Terms $146M $218.5M $234.7M $245.4M $256.6M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $146M $218.5M $234.7M $245.4M $256.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.6M $4.6M $5.4M $12.4M $10.3M
Inventory $95.3M $171.3M $215.2M $203.6M $229.2M
Prepaid Expenses $6.6M $13.1M $10.8M $12.4M $15.7M
Other Current Assets $13.7M $29.1M $49M $53.1M $48M
Total Current Assets $276.9M $439.8M $518.2M $528.6M $561.1M
 
Property Plant And Equipment $11.2M $15.5M $31.9M $44.2M $45.2M
Long-Term Investments -- -- -- -- --
Goodwill $2M $2M $2M $2M $2M
Other Intangibles $1.3M $1.2M $1.6M $1.9M $2.3M
Other Long-Term Assets $500K $2.7M $807K $2.2M $18.1M
Total Assets $305.8M $480.4M $579.3M $608.9M $665.5M
 
Accounts Payable $39.3M $54.3M $50.8M $47.8M $45.1M
Accrued Expenses $22M $28.3M $34.3M $35.4M $33.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $3.8M $5.8M $6.9M $9.1M
Other Current Liabilities $15.8M $18.9M $22.6M $30.4M $33.7M
Total Current Liabilities $105.7M $160.2M $181.1M $189.6M $196.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $105.7M $163.4M $199.7M $223.7M $227.8M
 
Common Stock $71K $73K $74K $72K $72K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- -$403K
Total Equity $200.1M $317M $379.6M $385.1M $437.8M
 
Total Liabilities and Equity $305.8M $480.4M $579.3M $608.9M $665.5M
Cash and Short Terms $146M $218.5M $234.7M $245.4M $256.6M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $56.8M $99.8M $58.7M $28.1M $48.8M
Depreciation & Amoritzation $4.8M $4.5M $4.8M $5.1M $5.2M
Stock-Based Compensation $3.4M $4.8M $5.9M $5.8M $10M
Change in Accounts Receivable -$9.8M $7.3M -$381K -$5.6M $2.5M
Change in Inventories $9M -$76M -$44M $11.6M -$24.8M
Cash From Operations $73.8M $62.3M $23.4M $43.3M $26.7M
 
Capital Expenditures $2.3M $2.2M $5.2M $4.2M $5.6M
Cash Acquisitions -- -- -- -- -$427K
Cash From Investing -$2.3M -$2.2M -$5.2M -$4.2M -$9.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $30M -- -- -- --
Long-Term Debt Repaid -$30M -- -- -- --
Repurchase of Common Stock -- -- -- -$30.9M -$11.8M
Other Financing Activities -$41K -- -- -- --
Cash From Financing $8.7M $12.8M $887K -$30.4M -$5.4M
 
Beginning Cash (CF) $65.4M $146M $218.5M $234.7M $245.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $80.1M $72.9M $19.2M $8.8M $12.2M
Ending Cash (CF) $146M $218.5M $234.7M $245.4M $256.6M
 
Levered Free Cash Flow $71.4M $60.1M $18.3M $39.1M $21M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $19M $29.4M $7.9M $3.5M $11.8M
Depreciation & Amoritzation $1.2M $1.1M $1.3M $1.3M $1.2M
Stock-Based Compensation $952K $1.1M $1.5M $1.6M $3.3M
Change in Accounts Receivable -$8.1M $9.1M $2.5M $6.1M $4.1M
Change in Inventories -$21.7M -$29.5M -$1.9M -$710K $8.9M
Cash From Operations -$2.5M -$6.1M -$11M -$3.9M $3.9M
 
Capital Expenditures $480K $427K $1.3M $1.1M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$480K -$427K -$1.3M -$1.1M -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$15M -- -- -- --
Repurchase of Common Stock -- -- -- -$18.3M $98K
Other Financing Activities -- -- -- -- --
Cash From Financing -$10.4M $3.3M $391K -$18.3M $5.6M
 
Beginning Cash (CF) $158.7M $221.6M $244M $266.9M $252.8M
Foreign Exchange Rate Adjustment $610K $57K $2.6M $1.8M -$3.7M
Additions / Reductions -$13.3M -$3.2M -$11.9M -$23.2M $7.5M
Ending Cash (CF) $146M $218.5M $234.7M $245.4M $256.6M
 
Levered Free Cash Flow -$2.9M -$6.5M -$12.3M -$5M $2.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $56.8M $99.8M $58.7M $28.1M $48.8M
Depreciation & Amoritzation $4.8M $4.5M $4.8M $5.1M $5.2M
Stock-Based Compensation $3.4M $4.8M $5.9M $5.8M $10M
Change in Accounts Receivable -$9.8M $7.3M -$381K -$5.6M $2.5M
Change in Inventories $9M -$76M -$44M $11.6M -$24.8M
Cash From Operations $73.8M $62.3M $23.4M $43.3M $26.7M
 
Capital Expenditures $2.3M $2.2M $5.2M $4.2M $5.6M
Cash Acquisitions -- -- -- -- -$427K
Cash From Investing -$2.3M -$2.2M -$5.2M -$4.2M -$9.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $30M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$30.9M -$11.8M
Other Financing Activities -- -- -- -- --
Cash From Financing $8.7M $12.8M $887K -$30.4M -$5.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $80.1M $72.9M $19.2M $8.8M $12.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $71.4M $60.1M $18.3M $39.1M $21M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $99.8M $58.7M $28.1M $48.8M --
Depreciation & Amoritzation $4.5M $4.8M $5.1M $5.2M --
Stock-Based Compensation $4.8M $5.9M $5.8M $10M --
Change in Accounts Receivable $7.3M -$381K -$5.6M $2.5M --
Change in Inventories -$76M -$44M $11.6M -$24.8M --
Cash From Operations $62.3M $23.4M $43.3M $26.7M --
 
Capital Expenditures $2.2M $5.2M $4.2M $5.6M --
Cash Acquisitions -- -- -- -$427K --
Cash From Investing -$2.2M -$5.2M -$4.2M -$9.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$30.9M -$11.8M --
Other Financing Activities -- -- -- -- --
Cash From Financing $12.8M $887K -$30.4M -$5.4M --
 
Beginning Cash (CF) $770.1M $971M $1.1B $1B --
Foreign Exchange Rate Adjustment -$442K -$2.9M $2M -$1.1M --
Additions / Reductions $72.9M $19.2M $8.8M $12.2M --
Ending Cash (CF) $842.5M $987.2M $1.1B $1B --
 
Levered Free Cash Flow $60.1M $18.3M $39.1M $21M --

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 8.72% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 5.74% over the past day.

Buy
93
ESLT alert for Mar 19

Elbit Systems [ESLT] is up 0.57% over the past day.

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

Show me the best stock