Financhill
Sell
36

RIOT Quote, Financials, Valuation and Earnings

Last price:
$7.81
Seasonality move :
2.4%
Day range:
$7.50 - $7.90
52-week range:
$6.36 - $15.87
Dividend yield:
0%
P/E ratio:
22.61x
P/S ratio:
6.01x
P/B ratio:
0.87x
Volume:
18.8M
Avg. volume:
27.1M
1-year change:
-28.5%
Market cap:
$2.7B
Revenue:
$376.7M
EPS (TTM):
$0.35
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.1M $213.2M $259.2M $280.7M $376.7M
Revenue Growth (YoY) 76.7% 1665.11% 21.54% 8.3% 34.2%
 
Cost of Revenues $6.3M $82.1M $193.7M $254.3M $262.8M
Gross Profit $5.8M $131.2M $65.5M $26.3M $113.9M
Gross Profit Margin 48.26% 61.5% 25.26% 9.39% 30.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.3M $87.4M $67.5M $100.3M $266.9M
Other Inc / (Exp) -$5.3M -$38.8M -$439.2M $192.4M $416.3M
Operating Expenses $14.7M $107.2M $148.1M $281.5M $445.3M
Operating Income -$8.9M $23.9M -$82.6M -$255.1M -$331.4M
 
Net Interest Expenses -- $296K -- -- --
EBT. Incl. Unusual Items -$14.1M -$15.2M -$521.3M -$54.6M $110.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $254K -$11.7M -$5.1M $744K
Net Income to Company -$14.1M -$15.4M -$509.6M -$49.5M $109.4M
 
Minority Interest in Earnings -$7K -- -- -- --
Net Income to Common Excl Extra Items -$14.1M -$15.4M -$509.6M -$49.5M $109.4M
 
Basic EPS (Cont. Ops) -$0.34 -$0.17 -$3.65 -$0.28 $0.40
Diluted EPS (Cont. Ops) -$0.34 -$0.17 -$3.65 -$0.28 $0.34
Weighted Average Basic Share $42M $93.5M $139.4M $175M $276M
Weighted Average Diluted Share $42M $93.5M $139.4M $175M $318.9M
 
EBITDA -$4.1M $11.4M -$412M $200.6M $324.2M
EBIT -$8.9M -$14.9M -$520M -$51.7M $112.1M
 
Revenue (Reported) $12.1M $213.2M $259.2M $280.7M $376.7M
Operating Income (Reported) -$8.9M $23.9M -$82.6M -$255.1M -$331.4M
Operating Income (Adjusted) -$8.9M -$14.9M -$520M -$51.7M $112.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.3M $90.9M $60.1M $78.8M $142.6M
Revenue Growth (YoY) 340.92% 1617.82% -33.82% 31.03% 80.88%
 
Cost of Revenues $2.1M $35.9M $57M $63.5M $89.1M
Gross Profit $3.2M $55M $3.1M $15.3M $53.5M
Gross Profit Margin 60.27% 60.52% 5.18% 19.47% 37.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3M $39.5M $29.9M $38.8M $81.1M
Other Inc / (Exp) $3.3M -$42.7M -$96.2M $115.1M $240.9M
Operating Expenses $4M $42.1M $70.5M $96M $161.3M
Operating Income -$831K $12.9M -$67.4M -$80.6M -$107.8M
 
Net Interest Expenses -- $591K -- -- --
EBT. Incl. Unusual Items $2.5M -$30.4M -$163M $39.4M $137.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$3.5M -$2.9M -$79K $679K
Net Income to Company $2.5M -$27M -$160.1M $39.4M $136.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.5M -$27M -$160.1M $39.4M $136.4M
 
Basic EPS (Cont. Ops) $0.12 -$0.30 -$1.04 $0.25 $0.50
Diluted EPS (Cont. Ops) $0.12 -$0.30 -$1.04 $0.25 $0.40
Weighted Average Basic Share $59.9M $105.8M $156.1M $193.8M $318M
Weighted Average Diluted Share $59.9M $105.8M $156.1M $193.8M $344.9M
 
EBITDA $902K -$20.4M -$115.2M $185.1M $418.1M
EBIT -$831K -$25.9M -$161.7M $122.8M $335.7M
 
Revenue (Reported) $5.3M $90.9M $60.1M $78.8M $142.6M
Operating Income (Reported) -$831K $12.9M -$67.4M -$80.6M -$107.8M
Operating Income (Adjusted) -$831K -$25.9M -$161.7M $122.8M $335.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.1M $213.2M $259.2M $280.7M $376.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.3M $82.1M $193.7M $254.3M $262.8M
Gross Profit $5.8M $131.2M $65.5M $26.3M $113.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.3M $88.7M $67.5M $100.3M $266.9M
Other Inc / (Exp) -$5.3M -$37.5M -$439.1M $192.4M $416.3M
Operating Expenses $14.7M $108.5M $148.1M $281.5M $445.3M
Operating Income -$8.9M $22.6M -$82.7M -$255.1M -$331.4M
 
Net Interest Expenses -- $296K -- -- --
EBT. Incl. Unusual Items -$14.1M -$15.2M -$521.3M -$54.6M $110.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $254K -$11.7M -$5.1M $744K
Net Income to Company -$14.1M -$15.4M -$509.6M -$49.5M $109.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.1M -$15.4M -$509.6M -$49.5M $109.4M
 
Basic EPS (Cont. Ops) -$0.38 -$0.15 -$3.65 -$0.24 $0.46
Diluted EPS (Cont. Ops) -$0.38 -$0.15 -$3.65 -$0.24 $0.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$12.7M $10.2M -$68.7M $200.6M $324.2M
EBIT -$17.8M -$16.2M -$177.1M -$51.7M $112.1M
 
Revenue (Reported) $12.1M $213.2M $259.2M $280.7M $376.7M
Operating Income (Reported) -$8.9M $22.6M -$82.7M -$255.1M -$331.4M
Operating Income (Adjusted) -$17.8M -$16.2M -$177.1M -$51.7M $112.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $213.2M $259.2M $280.7M $376.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $82.1M $193.7M $254.3M $262.8M --
Gross Profit $131.2M $65.5M $26.3M $113.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $88.7M $67.5M $100.3M $266.9M --
Other Inc / (Exp) -$37.5M -$439.1M $192.4M $416.3M --
Operating Expenses $108.5M $148.1M $281.5M $445.3M --
Operating Income $22.6M -$82.7M -$255.1M -$331.4M --
 
Net Interest Expenses $591K $357K $3.8M -- --
EBT. Incl. Unusual Items -$15.2M -$521.3M -$54.6M $110.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $254K -$11.7M -$5.1M $744K --
Net Income to Company -$15.4M -$509.6M -$49.5M $109.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.4M -$509.6M -$49.5M $109.4M --
 
Basic EPS (Cont. Ops) -$0.15 -$3.65 -$0.24 $0.46 --
Diluted EPS (Cont. Ops) -$0.15 -$3.65 -$0.24 $0.35 --
Weighted Average Basic Share $373.7M $557.4M $709.5M $1.1B --
Weighted Average Diluted Share $374.8M $557.4M $714.2M $1.2B --
 
EBITDA $10.2M -$68.7M $200.6M $324.2M --
EBIT -$16.2M -$177.1M -$51.7M $112.1M --
 
Revenue (Reported) $213.2M $259.2M $280.7M $376.7M --
Operating Income (Reported) $22.6M -$82.7M -$255.1M -$331.4M --
Operating Income (Adjusted) -$16.2M -$177.1M -$51.7M $112.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $223.4M $312.3M $230.3M $597.2M $277.9M
Short Term Investments $11.6M $161.4M $109.4M $311.2M $134.3M
Accounts Receivable, Net -- $15.4M $26.9M $24.7M $27.1M
Inventory -- -- -- -- --
Prepaid Expenses $1.3M -- -- -- --
Other Current Assets -- $7.1M $32.7M $29.1M $40.3M
Total Current Assets $236.3M $564.6M $443.4M $1B $599.5M
 
Property Plant And Equipment $10.1M $289.7M $704.1M $714.3M $1.4B
Long-Term Investments $310K -- -- -- $1.7B
Goodwill -- $335.6M -- -- $121.9M
Other Intangibles $336K $14.2M $31.6M $26M $45M
Other Long-Term Assets -- $310K $310K $13.1M $19M
Total Assets $280.1M $1.5B $1.3B $2.1B $3.9B
 
Accounts Payable $718K $20M $18.4M $23.2M $17.6M
Accrued Expenses $1.6M $16.3M $56.9M $47.5M $54.5M
Current Portion Of Long-Term Debt -- -- -- $257K $314K
Current Portion Of Capital Lease Obligations -- $1.2M $2M $2.4M $4.6M
Other Current Liabilities -- $58.5M $24.3M $271K $23.6M
Total Current Liabilities $2.4M $109.9M $121.5M $121M $160.4M
 
Long-Term Debt -- -- -- $526K $584.3M
Capital Leases -- -- -- -- --
Total Liabilities $3.1M $173.6M $168.5M $163.1M $791.6M
 
Common Stock $507M $1.6B $1.9B $2.7B $3.8B
Other Common Equity Adj -- -- -- $150K $222K
Common Equity $277M $1.3B $1.2B $1.9B $3.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $277.1M $1.3B $1.2B $1.9B $3.1B
 
Total Liabilities and Equity $280.1M $1.5B $1.3B $2.1B $3.9B
Cash and Short Terms $235M $473.7M $339.7M $908.3M $412.1M
Total Debt -- -- -- $783K $584.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $223.4M $312.3M $230.3M $597.2M $277.9M
Short Term Investments $11.6M $161.4M $109.4M $311.2M $134.3M
Accounts Receivable, Net -- $15.4M $26.9M $24.7M $27.1M
Inventory -- -- -- -- --
Prepaid Expenses $1.3M -- -- -- --
Other Current Assets -- $7.1M $32.7M $29.1M $40.3M
Total Current Assets $236.3M $564.6M $443.4M $1B $599.5M
 
Property Plant And Equipment $10.1M $289.7M $704.1M $714.3M $1.4B
Long-Term Investments $310K -- -- -- $1.7B
Goodwill -- $335.6M -- -- $121.9M
Other Intangibles $336K $14.2M $31.6M $26M $45M
Other Long-Term Assets -- $310K $310K $13.1M $19M
Total Assets $280.1M $1.5B $1.3B $2.1B $3.9B
 
Accounts Payable $718K $20M $18.4M $23.2M $17.6M
Accrued Expenses $1.6M $16.3M $56.9M $47.5M $54.5M
Current Portion Of Long-Term Debt -- -- -- $257K $314K
Current Portion Of Capital Lease Obligations -- $1.2M $2M $2.4M $4.6M
Other Current Liabilities -- $58.5M $24.3M $271K $23.6M
Total Current Liabilities $2.4M $109.9M $121.5M $121M $160.4M
 
Long-Term Debt -- -- -- $526K $584.3M
Capital Leases -- -- -- -- --
Total Liabilities $3.1M $173.6M $168.5M $163.1M $791.6M
 
Common Stock $507M $1.6B $1.9B $2.7B $3.8B
Other Common Equity Adj -- -- -- $150K $222K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $277.1M $1.3B $1.2B $1.9B $3.1B
 
Total Liabilities and Equity $280.1M $1.5B $1.3B $2.1B $3.9B
Cash and Short Terms $235M $473.7M $339.7M $908.3M $412.1M
Total Debt -- -- -- $783K $584.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.1M -$15.4M -$509.6M -$49.5M $109.4M
Depreciation & Amoritzation $4.9M $26.3M $108M $252.4M $212.1M
Stock-Based Compensation $3.4M $68.5M $24.6M $32.2M $125.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.8M -$86.1M $530K $33.1M -$255.1M
 
Capital Expenditures $41.3M $422M $352.9M $424.1M $1.3B
Cash Acquisitions -- -$70.4M -- -- -$254.6M
Cash From Investing -$41.1M -$490.6M -$354.9M -$414.8M -$1.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $6.9M $594.4M
Long-Term Debt Repaid -- -- -- -$6.1M -$6.2M
Repurchase of Common Stock -$446K -$5.1M -$10.1M -$14M -$11.6M
Other Financing Activities -$7.3M -$14.9M -$22.4M -$16.7M -$35.6M
Cash From Financing $259.9M $665.6M $272.3M $748.5M $1.5B
 
Beginning Cash (CF) $7.4M $223.4M $312.3M $230.3M $597.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $215.9M $88.9M -$82M $366.8M -$245.9M
Ending Cash (CF) $223.4M $312.3M $230.3M $597.2M $351.3M
 
Levered Free Cash Flow -$44.1M -$508.1M -$352.3M -$391.1M -$1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.5M -$27M -$160.1M $39.4M $136.4M
Depreciation & Amoritzation $1.7M $5.6M $46.6M $62.3M $82.4M
Stock-Based Compensation $559K $30.6M $17.3M $17.5M $30.5M
Change in Accounts Receivable -- $2.6M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6M -$25.2M $1.5M $45M -$98.4M
 
Capital Expenditures $23.6M $239.9M $28.2M $185.4M $754.2M
Cash Acquisitions -- -$29.6M -- -- -$43.7M
Cash From Investing -$24.6M -$269.5M -$25.5M -$182.4M -$782.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $2.5M $594.4M
Long-Term Debt Repaid -- -- -- -$2.5M -$1M
Repurchase of Common Stock -$94K -$3.3M -$265K -$110K -$84K
Other Financing Activities -$5.7M -$11.9M -$185K -$9.3M -$20M
Cash From Financing $211.9M $549.2M -$450K $444.4M $803.9M
 
Beginning Cash (CF) $30.1M $57.9M $254.8M $290.1M $428.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $193.3M $254.4M -$24.4M $307.1M -$77.1M
Ending Cash (CF) $223.4M $312.3M $230.3M $597.2M $351.3M
 
Levered Free Cash Flow -$17.7M -$265.2M -$26.7M -$140.3M -$852.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.1M -$15.4M -$509.6M -$49.5M $109.4M
Depreciation & Amoritzation $4.9M $26.3M $108M $252.4M $212.1M
Stock-Based Compensation $3.4M $68.5M $24.6M $32.2M $125.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.8M -$86.1M $530K $33.1M -$255.1M
 
Capital Expenditures $41.3M $422M $352.9M $424.1M $1.3B
Cash Acquisitions -- -$70.4M -- -- -$254.6M
Cash From Investing -$41.1M -$490.6M -$354.9M -$414.8M -$1.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $6.9M $594.4M
Long-Term Debt Repaid -- -- -- -$6.1M -$6.2M
Repurchase of Common Stock -$446K -$5.1M -$10.1M -$14M -$11.6M
Other Financing Activities -$7.3M -$14.9M -$22.4M -- -$35.6M
Cash From Financing $259.9M $665.6M $272.3M $748.5M $1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $215.9M $88.9M -$82M $366.8M -$245.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$44.1M -$508.1M -$352.3M -$391.1M -$1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$15.4M -$509.6M -$49.5M $109.4M --
Depreciation & Amoritzation $26.3M $108M $252.4M $212.1M --
Stock-Based Compensation $68.5M $24.6M $32.2M $125.2M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$86.1M $530K $33.1M -$255.1M --
 
Capital Expenditures $422M $352.9M $424.1M $1.3B --
Cash Acquisitions -$70.4M -- -- -$254.6M --
Cash From Investing -$490.6M -$354.9M -$414.8M -$1.5B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $6.9M $594.4M --
Long-Term Debt Repaid -- -- -$6.1M -$6.2M --
Repurchase of Common Stock -$5.1M -$10.1M -$14M -$11.6M --
Other Financing Activities -$14.9M -$22.4M -$16.7M -$35.6M --
Cash From Financing $665.6M $272.3M $748.5M $1.5B --
 
Beginning Cash (CF) $669.5M $951.1M $997.4M $2.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $88.9M -$82M $366.8M -$245.9M --
Ending Cash (CF) $758.4M $869.1M $1.4B $1.9B --
 
Levered Free Cash Flow -$508.1M -$352.3M -$391.1M -$1.5B --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

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

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock